{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Full Sensitivity Analysis","Instructions and Notes","Inputs and Outputs","Results","Results (PTC.ITC)","Results (old)","Cost Calculations","Scenario Cost Calculations","TE Battery","TE Wind","TE Solar","Interest Rates","coop_structure_HC","ATBe","BLS Data Series","Tax Depreciation","Credit Subsidy Calculator","Ex42","Ex43"],"not_rendered":{"charts":5,"images":5,"macros":1,"external_links":0,"defined_names":384,"comments":1,"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":"Full Sensitivity Analysis","index":0,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Full Sensitivity Analysis Parameter Ranges"]
[]
["Selected_Asset"]
["Wind_PTC_or_ITC","ITC","PTC"]
["USDA_Grant_Frac",1,0.7,0.4]
["Spread",0.02,0.03,0.04]
["Clean_Asset_Life",20,30,35]
["Wind_Energy_Communities",0,1]
["Wind_Domestic_Content",0,1]
[]
["Selected_Asset","Wind_PTC_or_ITC","USDA_Grant_Frac","Spread","Clean_Asset_Life","Wind_Energy_Communities","Wind_Domestic_Content","Owned_LCOE","PPA_LCOE_Calc","PPA_LCOE_Manual"]

{"sheet":"Instructions and Notes","index":1,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RMI Co-op Federal Funding Calculator Key Steps"]
[null,null,"1) Enter Resource Portfolio Assumptions in the \"Resource Portfolio Inputs and Assumptions\" Section"]
[null,null,"2) Select USDA New ERA program and other utility financial metrics and options in \"Financial Inputs and Assumptions\" Section"]
[null,null,"3) Hit \"Calculate Portfolio Results\" macro button, located at the top of the \"Resource Portfolio Outputs and Summary\" Section***"]
[null,null,"4) See the LCOE and NPV results for ownership vs. PPA in the \"Resource Portfolio Cost Outputs\" Section"]
[null,null,"5) To record the inputs and outputs and results for a particular portfolio, fill in the \"Record Counter\" near the top of the \"Inputs and Outputs\" tab corresponding to an empty column in the \"Scenario and Portfolio Record\" section of the \"Inputs and Outputs\" sheet, and hit the \"Save Record\" button"]
[null,null,"6) Record multiple portfolios corresponding to a single scenario by selecting a common \"Scenario Number\" and recording multiple portfolios for that scenario by selecting successive \"Record Number\" and \"Portfolio Numbers\" for portfolios to be built in different years"]
[null,null,"7) Generate aggregate results for all portfolios in the \"Scenario Results and Summary\" section for a given scenario by inputing the desired scenario into the \"Scenario Number\" and then hitting the \"Calculate Scenario Results\" button,"]
[]
[null,null,"***The \"Calculate Portfolio Results\" Macro iteratively seeks the mix of ITC and PTC solar and wind assets that allows the utility to meet its equity ratio constraints while minimizing ratepayer costs, given interest rate choice and tax credit choices and assigning balance of credit subsidy not needed for loan to grant."]
[]
[]
[null,"Sheet: \"Inputs and Outputs\""]
[null,"Section/Subsection","Description"]
[null,"Scenario Outputs and Summary","This section shows the aggregate outputs (LCOE, NPV) of all portfolios in a scenario."]
[null,"Resource Portfolio Outputs and Summary","This section shows the outputs (LCOE, NPV) of the single portfolio being modeled. "]
[null,"Resource Portfolio Inputs and Assumptions","All resource inputs for the portfolio being analyzed exist in this section. "]
[null,"Portfolio Options","Initial metrics for the portfolio being analyzed - build/start year, asset/PPA lifetime, and NREL assumptions."]
[null,"Old Plant Refinancing","Inputs and metrics for the refinancing of older fossil assets, if any."]
[null,"Solar Metrics","All metrics related to the solar asset in the portfolio being modeled. "]
[null,"Wind Metrics","All metrics related to the wind asset in the portfolio being modeled. "]
[null,"Battery Metrics","All metrics related to the battery or storage asset in the portfolio being modeled. "]
[null,"Transmission or Other Asset Metrics","All metrics related to any transmission buildout required for the portfolio."]
[null,"Quote PPA","This section holds all the information and metrics for the Quote PPA to compare against the calculated PPA and owned outputs."]
[null,"Additional Portfolio Revenues","One can manually add in any additional revenues that an entity could model for up to 40 years into the lifetime of the asset."]
[null,"Financial Inputs and Assumptions","All financial inputs for the portfolio being analyzed exist in this section."]
[null,"Utility Financial Metrics","Initial financial metrics (ROE, equity, debt, etc.) can be manually input or pulled from our repository (sheet: 'coop_structure_HC')."]
[null,"Clean Portfolio Financial Constraints","Set a target for key financial metrics (equity ratio, margin for interest, etc.)."]
[null,"Macro Metrics","This section holds the inputs for key macro metrics related to inflation."]
[null,"Financing Required","This section shows the total financing required for the PPA and ownership of an asset."]
[null,"Grants, Forgivable Loans, and ITC","The percentage of New ERA and GRIP grants can be input, and the total grants and ITC for ownership is calculated here."]
[null,"New Asset Debt Assumptions","Metrics for different types of new asset debt assumptions."]
[null,"Final Capital Structure","This section shows the final capital structure metrics of the portfolio, including the additional equity required. "]
[null,"Tax Incentives","Set assumptions related to tax incentives, including direct pay vs transferability, haircut, and tax rate. "]
[null,"Other Assumptions","Rarely changed - miscellaneous assumptions related to USDA grants and loans."]
[null,"Scenario and Portfolio Record","A new portfolio will be recorded here for a scenario buildout, and all portfolios can be seen in the sections below."]

{"sheet":"Inputs and Outputs","index":2,"n_rows":402,"n_cols":59,"rows_kept":402,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Input Flag"]
[null,"RMI Co-op Federal Funding Calculator v. 1.29","Key",null,null,null,null,null,"Scenario and Portfolio Record"]
[null," ","Input"]
[null,null,"Calculated (DO NOT EDIT)"]
[null,null,"Output"]
[]
[null,"Next Available Record",{"$f":"COUNT(J10:BG10)+1","v":2}]
[null,"Record Counter",1,null,null,null,true,null,{"$f":"IF(B8=\"\",\"\",B8)","v":"Record Counter"},{"$f":"COLUMN()-COLUMN($I$8)","v":1},{"$f":"COLUMN()-COLUMN($I$8)","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Scenario Number",1,null,null,null,true,null,{"$f":"IF(B9=\"\",\"\",B9)","v":"Scenario Number"},1]
[null,"Portfolio Number",1,null,null,null,true,null,"Portfolio Number",1]
[null,null,null,null,null,null,false,null,{"$f":"IF(B11=\"\",\"\",B11)","v":""}]
[null,"Scenario Outputs and Summary",null,null,null,null,false,null,{"$f":"IF(B12=\"\",\"\",B12)","v":"Scenario Outputs and Summary"}]
[null,null,null,null,null,null,false,null,{"$f":"IF(B13=\"\",\"\",B13)","v":""}]
[null,"Ownership LCOE ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Scenario Cost Calculations'!$D$96:$AQ$96)/(NPV(Discount_Rate,'Scenario Cost Calculations'!$D$58:$AQ$58)+NPV(Discount_Rate,'Scenario Cost Calculations'!$D$84:$AQ$84)),\"\")","v":""},null,null,null,false,null,{"$f":"IF(B14=\"\",\"\",B14)","v":"Ownership LCOE ($/MWh)"},56.78]
[null,"Calculated PPA LCOE ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Scenario Cost Calculations'!$D$108:$AQ$108)/NPV(Discount_Rate,'Scenario Cost Calculations'!$D$105:$AQ$105),\"\")","v":""},null,null,null,false,null,"Calculated PPA LCOE ($/MWh)",64.099999999999994]
[null,"Quote PPA LCOE ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Scenario Cost Calculations'!$D$114:$AQ$114)/NPV(Discount_Rate,'Scenario Cost Calculations'!$D$111:$AQ$111),\"\")","v":""},null,null,null,false,null,"Quote PPA LCOE ($/MWh)",59.97]
[null,null,null,null,null,null,false,null,""]
[null,"Ownership NPV of Member Costs ($)",{"$f":"NPV(Discount_Rate,'Scenario Cost Calculations'!$D$96:$AQ$96)","v":0},null,null,null,false,null,"Ownership NPV of Member Costs ($)",2224780942.4200001]
[null,"Calculated PPA NPV of Member Costs ($)",{"$f":"NPV(Discount_Rate,'Scenario Cost Calculations'!$D$108:$AQ$108)","v":0},null,null,null,false,null,"Calculated PPA NPV of Member Costs ($)",2511749425.1900001]
[null,"Quote PPA NPV of Member Costs ($)",{"$f":"NPV(Discount_Rate,'Scenario Cost Calculations'!$D$114:$AQ$114)","v":0},null,null,null,false,null,"Quote PPA NPV of Member Costs ($)",2349759454.2199998]
[]
[null,"Range of Build Years for All Portfolios in Scenario",{"$f":"_xlfn.MINIFS($J$72:$BG$72,$J$9:$BG$9,Scenario_Num) & \" - \" & _xlfn.MAXIFS($J$72:$BG$72,$J$9:$BG$9,Scenario_Num)","v":"2026 - 2026"},null,null,null,false,null,{"$f":"IF(B22=\"\",\"\",B22)","v":"Range of Build Years for All Portfolios in Scenario"},"2026 - 2026"]
[null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing All Portfolios in Scenario (%)",{"$f":"SUMIFS($J$294:$BG$294,$J$9:$BG$9,Scenario_Num)","v":0.15},null,null,null,false,null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing All Portfolios in Scenario (%)",0.15]
[null,"Total Grip Grant Amount for All Portfolios in Scenario",{"$f":"SUMIFS($J$297:$BG$297,$J$9:$BG$9,Scenario_Num)","v":0},null,null,null,false,null,"Total Grip Grant Amount for All Portfolios in Scenario",0]
[null,"Total PACE Forgivable Loans for All Portfolios in Scenario",{"$f":"SUMIFS($J$298:$BG$298,$J$9:$BG$9,Scenario_Num)","v":0},null,null,null,false,null,{"$f":"IF(B25=\"\",\"\",B25)","v":"Total PACE Forgivable Loans for All Portfolios in Scenario"},0]
[null,null,null,null,null,null,false,null,""]
[null,"Total Scenario Solar Capacity (MW)",{"$f":"SUMIFS($J$117:$BG$117,$J$9:$BG$9,Scenario_Num)","v":800},null,null,null,false,null,"Total Scenario Solar Capacity (MW)",800]
[null,"Solar Domestic Content Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$119:$BG$119,0),$J$117:$BG$117)/$C$27","v":0.5},null,null,null,false,null,"Solar Domestic Content Percentage (%)",0.5]
[null,"Solar Energy Communities Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$120:$BG$120,0),$J$117:$BG$117)/$C$27","v":0.5},null,null,null,false,null,"Solar Energy Communities Percentage (%)",0.5]
[null,null,null,null,null,null,false,null,""]
[null,"Total Scenario Wind Capacity (MW)",{"$f":"SUMIFS($J$146:$BG$146,$J$9:$BG$9,Scenario_Num)","v":200},null,null,null,false,null,"Total Scenario Wind Capacity (MW)",200]
[null,"Wind Domestic Content Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$148:$BG$148,0),$J$146:$BG$146)/$C$31","v":0},null,null,null,false,null,"Wind Domestic Content Percentage (%)",0]
[null,"Wind Energy Communities Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$149:$BG$149,0),$J$146:$BG$146)/$C$31","v":1},null,null,null,false,null,"Wind Energy Communities Percentage (%)",1]
[null,null,null,null,null,null,false,null,""]
[null,"Total Scenario Storage Capacity (MW)",{"$f":"SUMIFS($J$172:$BG$172,$J$9:$BG$9,Scenario_Num)","v":700},null,null,null,false,null,"Total Scenario Storage Capacity (MW)",700]
[null,"Storage Domestic Content Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$173:$BG$173,0),$J$172:$BG$172)/$C$35","v":0},null,null,null,false,null,"Storage Domestic Content Percentage (%)",0]
[null,"Storage Energy Communities Percentage (%)",{"$f":"SUMPRODUCT(IF($J$9:$BG$9=Scenario_Num,$J$174:$BG$174,0),$J$172:$BG$172)/$C$35","v":1},null,null,null,false,null,"Storage Energy Communities Percentage (%)",1]
[null,null,null,null,null,null,false,null,{"$f":"IF(B38=\"\",\"\",B38)","v":""}]
[null,"Scenario Minimum Achieved Equity Ratio for New Clean Assets",{"$f":"MIN('Scenario Cost Calculations'!D116:AQ116)","v":0},null,null,null,false,null,"Scenario Minimum Achieved Equity Ratio for New Clean Assets",0.26141671653719323]
[null,"Scenario Minimum Achieved Modified Debt Service Coverage for New Clean Assets",{"$f":"MIN('Scenario Cost Calculations'!D117:AQ117)","v":0},null,null,null,false,null,"Scenario Minimum Achieved Modified Debt Service Coverage for New Clean Assets",1.0499999999999998]
[null,"Scenario Minimum Achieved Margin for Interest for New Clean Assets",{"$f":"MIN('Scenario Cost Calculations'!D118:AQ118)","v":0},null,null,null,false,null,{"$f":"IF(B41=\"\",\"\",B41)","v":"Scenario Minimum Achieved Margin for Interest for New Clean Assets"},1.1146736969684734]
[null,null,null,null,null,null,false,null,{"$f":"IF(B42=\"\",\"\",B42)","v":""}]
[null,"Resource Portfolio Outputs and Summary",null,null,null,null,false,null,"Resource Portfolio Outputs and Summary"]
[null,null,null,null,null,null,false]
[null,"Ownership: LCOE with ownership of all assets + refinancing ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Cost Calculations'!$D$96:$AQ$96)/(NPV(Discount_Rate,'Cost Calculations'!$D$58:$AQ$58)+NPV(Discount_Rate,'Cost Calculations'!$D$84:$AQ$84)),\"\")","v":56.776443598127827},null,null,null,false,null,{"$f":"IF(B45=\"\",\"\",B45)","v":"Ownership: LCOE with ownership of all assets + refinancing ($/MWh)"},56.78]
[null,"PPA (Calc): LCOE with calculated clean PPAs, owned transmission, and refinancing ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Cost Calculations'!$D$108:$AQ$108)/NPV(Discount_Rate,'Cost Calculations'!$D$105:$AQ$105),\"\")","v":64.099883655451094},null,null,null,false,null,{"$f":"IF(B46=\"\",\"\",B46)","v":"PPA (Calc): LCOE with calculated clean PPAs, owned transmission, and refinancing ($/MWh)"},64.099999999999994]
[null,"PPA (Quote): LCOE with an input clean PPA, transmission, and refinancing ($/MWh)",{"$f":"IFERROR(NPV(Discount_Rate,'Cost Calculations'!$D$114:$AQ$114)/NPV(Discount_Rate,'Cost Calculations'!$D$111:$AQ$111),\"\")","v":59.965897124633621},null,null,null,false,null,{"$f":"IF(B47=\"\",\"\",B47)","v":"PPA (Quote): LCOE with an input clean PPA, transmission, and refinancing ($/MWh)"},59.97]
[null,null,null,null,null,null,false,null,{"$f":"IF(B48=\"\",\"\",B48)","v":""}]
[null,"Ownership: NPV electricity cost with ownership of all assets + refinancing ($)",{"$f":"NPV(Discount_Rate,'Cost Calculations'!$D$96:$AQ$96)","v":2224780942.480474},null,null,null,false,null,{"$f":"IF(B49=\"\",\"\",B49)","v":"Ownership: NPV electricity cost with ownership of all assets + refinancing ($)"},2224780942.48]
[null,"PPA (Calc): NPV electricity cost with calculated clean PPAs, owned transmission, and refinancing ($)",{"$f":"NPV(Discount_Rate,'Cost Calculations'!$D$108:$AQ$108)","v":2511749425.1888232},null,null,null,false,null,{"$f":"IF(B50=\"\",\"\",B50)","v":"PPA (Calc): NPV electricity cost with calculated clean PPAs, owned transmission, and refinancing ($)"},2511749425.1900001]
[null,"PPA (Quote): NPV electricity cost with an input clean PPA, transmission, and refinancing ($)",{"$f":"NPV(Discount_Rate,'Cost Calculations'!$D$114:$AQ$114)","v":2349759454.2189445},null,null,null,false,null,{"$f":"IF(B51=\"\",\"\",B51)","v":"PPA (Quote): NPV electricity cost with an input clean PPA, transmission, and refinancing ($)"},2349759454.2199998]
[]
[null,"Range of Build Years for All Portfolios in Scenario",{"$f":"Build_Year","v":2026},null,null,null,false,null,"Range of Build Years for All Portfolios in Scenario",2026]
[null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio (%)",{"$f":"USDA_Award_Frac","v":0.15},null,null,null,false,null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio (%)",0.15]
[null,"GRIP Fraction of Post-ITC Costs (%)",{"$f":"GRIP_Fraction","v":0},null,null,null,false,null,"GRIP Fraction of Post-ITC Costs (%)",0]
[null,null,null,null,null,null,false,null,""]
[null,"Solar Capacity (MW)",{"$f":"C117","v":800},null,null,null,false,null,"Solar Capacity (MW)",800]
[null,"Solar Domestic Content Percentage (%)",{"$f":"C119","v":0.5},null,null,null,false,null,"Solar Domestic Content Percentage (%)",0.5]
[null,"Solar Energy Communities Percentage (%)",{"$f":"C120","v":0.5},null,null,null,false,null,"Solar Energy Communities Percentage (%)",0.5]
[null,null,null,null,null,null,false,null,""]
[null,"Wind Capacity (MW)",{"$f":"C146","v":200},null,null,null,false,null,"Wind Capacity (MW)",200]
[null,"Wind Domestic Content Percentage (%)",{"$f":"C148","v":0},null,null,null,false,null,"Wind Domestic Content Percentage (%)",0]
[null,"Wind Energy Communities Percentage (%)",{"$f":"C149","v":1},null,null,null,false,null,"Wind Energy Communities Percentage (%)",1]
[null,null,null,null,null,null,false,null,""]
[null,"Storage Capacity (MW)",{"$f":"C172","v":700},null,null,null,false,null,"Storage Capacity (MW)",700]
[null,"Storage Domestic Content Percentage (%)",{"$f":"C173","v":0},null,null,null,false,null,"Storage Domestic Content Percentage (%)",0]
[null,"Storage Energy Communities Percentage (%)",{"$f":"C174","v":1},null,null,null,false,null,"Storage Energy Communities Percentage (%)",1]
[null,null,null,null,null,null,false,null,""]
[null,"Resource Portfolio Inputs and Assumptions",null,null,null,null,false,null,"Resource Portfolio Inputs and Assumptions"]
[null,null,null,null,null,null,false,null,""]
[null,"Portfolio Options",null,null,null,null,false,null,"Portfolio Options"]
[null,"Build Year",2026,null,null,null,true,null,"Build Year",2026]
[null,"Years Until New Asset Operation",{"$f":"(Build_Year+1)-(Base_Year)","v":3},null,null,null,false,null,"Years Until New Asset Operation",3]
[null,"Set PTC vs. ITC fraction to Minimize NPV of Costs?","Yes",null,null,null,true,null,"Set PTC vs. ITC fraction to Minimize NPV of Costs?","Yes"]
[null,"Enforce Portfolio Target Equity Ratio as a Hard Constraint?","Yes",null,null,null,true,null,"Enforce Portfolio Target Equity Ratio as a Hard Constraint?","Yes"]
[null,"Percentage of of margins in excess of historical returns / required to maintain target equity ratio distributed back to members",0.8,null,null,null,true,null,"Percentage of of margins in excess of historical returns / required to maintain target equity ratio distributed back to members",0.8]
[null,"NREL Cost Scenario","Moderate",null,null,null,true,null,"NREL Cost Scenario","Moderate"]
[null,"NREL Financial Assumption","Market",null,null,null,false,null,"NREL Financial Assumption","Market"]
[null,"PPA Start Year",{"$f":"Build_Year+1","v":2027},null,null,null,false,null,"PPA Start Year",2027]
[null,"Quote PPA Term",30,null,null,null,true,null,"Quote PPA Term",30]
[null,"Calculated PPA Term",30,null,null,null,true,null,"Calculated PPA Term",30]
[null,"Clean Asset Life",30,null,null,null,true,null,"Clean Asset Life",30]
[null,null,null,null,null,null,false,null,""]
[null,"Old Plant Refinancing",null,null,null,null,false,null,"Old Plant Refinancing"]
[null,"Base Year Unrecovered Old Plant Balance",0,null,null,null,true,null,"Base Year Unrecovered Old Plant Balance",0]
[null,"Fossil Remaining Life",20,null,null,null,true,null,"Fossil Remaining Life",20]
[null,"Old Plant Equity Ratio",0.24449570400295378,null,null,null,true,null,"Old Plant Equity Ratio",0.24449570400295378]
[null,"Old Plant Debt Rate",5.8068258598861014E-2,null,null,null,true,null,"Old Plant Debt Rate",5.8068258598861014E-2]
[null,"Desired Facility to Use for Refinancing","USDA Zero",null,null,null,true,null,"Desired Facility to Use for Refinancing","USDA Zero"]
[null,"Desired Refinancing Debt Credit Subsidy Cost",{"$f":"_xlfn.SWITCH(Refinancing_Facility_Input,\"USDA Zero\",Zero_CSC,\"USDA Two\",Two_CSC,\"USDA Treas\",Treas_CSC,0)","v":0.42230000000000001},null,null,null,false,null,"Desired Refinancing Debt Credit Subsidy Cost",0.42230000000000001]
[null,"Facility Used for Refinancing",{"$f":"IF(USDA_Award_Available>=Refinancing_Required * Refinancing_CSC_Input,Refinancing_Facility_Input,\"Other Debt\")","v":"USDA Zero"},null,null,null,false,null,"Facility Used for Refinancing","USDA Zero"]
[null,"Refinancing Loan Rate",{"$f":"_xlfn.SWITCH(Refinancing_Facility_Used,\"USDA Zero\",0,\"USDA Two\",2%,\"USDA Treas\",USDA_T_Loan_Rate,Other_Loan_Rate)","v":0},{"$f":"IF(USDA_Award_Available>=Refinancing_Required * Refinancing_CSC_Input,\"\",\"NOTE: Insufficient NewERA Award Available, Other Loan Used\")","v":""},null,null,false,null,"Refinancing Loan Rate",0]
[null,"Refinancing Loan Tenor",{"$f":"_xlfn.SWITCH(Refinancing_Facility_Used,\"USDA Zero\",USDA_0_Loan_Tenor,\"USDA Two\",USDA_2_Loan_Tenor,\"USDA Treas\",USDA_T_Loan_Tenor,Other_Loan_Tenor)","v":30},null,null,null,false,null,"Refinancing Loan Tenor",30]
[null,"Refinancing Debt Credit Subsidy Cost",{"$f":"_xlfn.SWITCH(Refinancing_Facility_Used,\"USDA Zero\",Zero_CSC,\"USDA Two\",Two_CSC,\"USDA Treas\",Treas_CSC,0)","v":0.42230000000000001},null,null,null,false,null,"Refinancing Debt Credit Subsidy Cost",0.42230000000000001]
[null,"Use of Proceeds from Refinancing","Recycled into New Assets",null,null,null,true,null,"Use of Proceeds from Refinancing","Recycled into New Assets"]
[null,"Debt Prepayment Penalty if Proceeds Used to Refinance Debt",0,null,null,null,true,null,"Debt Prepayment Penalty if Proceeds Used to Refinance Debt",0]
[null,null,null,null,null,null,false,null,""]
[null,"Solar Metrics",null,null,null,null,false,null,"Solar Metrics"]
[null,"Use NREL Solar Data?","Yes",null,null,null,true,null,"Use NREL Solar Data?","Yes"]
[null,"User Input Solar CAPEX/kW (Build Year $/kW)",1600,null,null,null,true,null,"User Input Solar CAPEX/kW (Build Year $/kW)",1600]
[null,"User Input Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",22,null,null,null,true,null,"User Input Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",22]
[null,"User Input Solar Variable O&M (Real Build Year $/MWh)",0,null,null,null,true,null,{"$f":"IF(B102=\"\",\"\",B102)","v":"User Input Solar Variable O&M (Real Build Year $/MWh)"},0]
[null,"Use Input Solar CF",0.35,null,null,null,true,null,"Use Input Solar CF",0.35]
[null,"NREL Solar Class","Class2","UtilityPV",null,null,true,null,"NREL Solar Class","Class2"]
[null,"NREL Solar CAPEX/kW (Build Year $/kW)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Solar_Class&$D$104&$D105,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":1461.4527229657604},"CAPEX",null,null,false,null,"NREL Solar CAPEX/kW (Build Year $/kW)",1461.45]
[null,"NREL Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Solar_Class&$D$104&$D106,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":24.215246798705756},"Fixed O&M",null,null,false,null,"NREL Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",24.22]
[null,"NREL Solar Variable O&M (Real Build Year $/MWh)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Solar_Class&$D$104&$D107,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":0},"Variable O&M",null,null,false,null,"NREL Solar Variable O&M (Real Build Year $/MWh)",0]
[null,"NREL Solar CF",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Solar_Class&$D$104&$D108,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S),0)","v":0.33520104757323999},"CF",null,null,false,null,"NREL Solar CF",0.33520104757323999]
[null,"Solar CAPEX/kW (Build Year $/kW)",{"$f":"IF(Solar_Use_NREL=\"Yes\",Solar_CAPEX_NREL,Solar_CAPEX_Input)","v":1461.4527229657604},null,null,null,false,null,"Solar CAPEX/kW (Build Year $/kW)",1461.45]
[null,"Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IF(Solar_Use_NREL=\"Yes\",Solar_Fixed_OM_NREL,Solar_Fixed_OM_Input)","v":24.215246798705756},null,null,null,false,null,"Solar Fixed O&M/kW-yr (Real Build Year $/kW-yr)",24.22]
[null,"Solar Variable O&M (Real Build Year $/MWh)",{"$f":"IF(Solar_Use_NREL=\"Yes\",Solar_Variable_O_M_NREL,Solar_Variable_O_M_Input)","v":0},null,null,null,false,null,"Solar Variable O&M (Real Build Year $/MWh)",0]
[null,"Solar CF",{"$f":"IF(Solar_Use_NREL=\"Yes\",Solar_Capacity_Factor_NREL,Solar_Capacity_Factor_Input)","v":0.33520104757323999},null,null,null,false,null,"Solar CF",0.33520104757323999]
[null,"Use User Input Escalation of Solar O&M?","No",null,null,null,true,null,"Use User Input Escalation of Solar O&M?","No"]
[null,"User Input Solar O&M Annual Escalation",0,null,null,null,true,null,"User Input Solar O&M Annual Escalation",0]
[null,"Solar CAPEX Discount for Ownership",0,null,null,null,true,null,"Solar CAPEX Discount for Ownership",0]
[null,"Solar O&M Discount for PPA",0.1,null,null,null,true,null,"Solar O&M Discount for PPA",0.1]
[null,"Solar Capacity (MW)",800,null,null,null,true,null,"Solar Capacity (MW)",800]
[null,"Solar Degradation",5.0000000000000001E-3,null,null,null,true,null,"Solar Degradation",5.0000000000000001E-3]
[null,"Percent of Solar Projects with Domestic Content",0.5,null,null,null,true,null,"Percent of Solar Projects with Domestic Content",0.5]
[null,"Percent of Solar Projects in Energy Communities",0.5,null,null,null,true,null,"Percent of Solar Projects in Energy Communities",0.5]
[null,"Solar Plant Balance",{"$f":"Solar_CAPEX*Solar_Capacity*1000*(1-Solar_CAPEX_Ownership_Discount)","v":1169162178.3726082},null,null,null,false,null,"Solar Plant Balance",1169162178.3699999]
[null,"Final Solar PTC (including discount)",{"$f":"(ROUND((Base_PTC/1000*0.1),3)*1000*Solar_Domestic_Content+(Base_PTC+ROUND((Base_PTC/1000*0.1),3)*1000*Solar_Energy_Communities)*IF(Direct_Pay_Haircut=\"No\",1,Solar_Domestic_Content+(1-Solar_Domestic_Content)*IF(Build_Year<2024+4,1,IF(Build_Year<2025+4,0.9,IF(Build_Year<2026+4,0.85,0)))))*IF(Monetization=\"Transferable\",Transferability_Discount,1)","v":32.5},null,null,null,false,null,"Final Solar PTC (including discount)",32.5]
[null,"Final Solar ITC (including discount)",{"$f":"0.1*Solar_Domestic_Content+(Base_ITC+0.1*Solar_Energy_Communities) * IF(Direct_Pay_Haircut=\"No\",1,Solar_Domestic_Content + (1-Solar_Domestic_Content) * IF(Build_Year<2024+4,1,IF(Build_Year<2025+4,0.9,IF(Build_Year<2026+4,0.85,0))))*IF(Monetization=\"Transferable\",Transferability_Discount,1)","v":0.39999999999999997},null,null,null,false,null,"Final Solar ITC (including discount)",0.39999999999999997]
[null,"Optimum Fraction of Solar Assets Taking PTC",0.43684999999999991,null,null,null,false,null,"Optimum Fraction of Solar Assets Taking PTC",0.43684999999999991]
[null,"Fraction of Solar Assets Taking PTC",0.43684999999999991,null,null,null,true,null,"Fraction of Solar Assets Taking PTC",0.43684999999999991]
[null,null,null,null,null,null,false,null,""]
[null,"Wind Metrics",null,null,null,null,false,null,"Wind Metrics"]
[null,"Use NREL Wind Data?","Yes",null,null,null,true,null,"Use NREL Wind Data?","Yes"]
[null,"User Input Wind CAPEX/kW (Build Year $/kW)",2000,null,null,null,true,null,"User Input Wind CAPEX/kW (Build Year $/kW)",2000]
[null,"User Input Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",40,null,null,null,true,null,"User Input Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",40]
[null,"User Input Wind Variable O&M (Real Build Year $/MWh)",0,null,null,null,true,null,"User Input Wind Variable O&M (Real Build Year $/MWh)",0]
[null,"User Input Wind CF",0.45,null,null,null,true,null,"User Input Wind CF",0.45]
[null,"NREL Wind Class","Class4","LandbasedWind",null,null,true,null,"NREL Wind Class","Class4"]
[null,"NREL Wind CAPEX/kW (Build Year $/kW)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Wind_Class&$D$133&$D134,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":1508.5390053922158},"CAPEX",null,null,false,null,"NREL Wind CAPEX/kW (Build Year $/kW)",1508.54]
[null,"NREL Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Wind_Class&$D$133&$D135,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":34.501668736072745},"Fixed O&M",null,null,false,null,"NREL Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",34.5]
[null,"NREL Wind Variable O&M (Real Build Year $/MWh)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Wind_Class&$D$133&$D136,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":0},"Variable O&M",null,null,false,null,"NREL Wind Variable O&M (Real Build Year $/MWh)",0]
[null,"NREL Wind CF",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Wind_Class&$D$133&$D137,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S),0)","v":0.46177000000000001},"CF",null,null,false,null,"NREL Wind CF",0.46177000000000001]
[null,"Wind CAPEX/kW (Build Year $/kW)",{"$f":"IF(Wind_Use_NREL=\"Yes\",Wind_CAPEX_NREL,Wind_CAPEX_Input)","v":1508.5390053922158},null,null,null,false,null,"Wind CAPEX/kW (Build Year $/kW)",1508.54]
[null,"Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IF(Wind_Use_NREL=\"Yes\",Wind_Fixed_OM_NREL,Wind_Fixed_OM_Input)","v":34.501668736072745},null,null,null,false,null,"Wind Fixed O&M/kW-yr (Real Build Year $/kW-yr)",34.5]
[null,"Wind Variable O&M (Real Build Year $/MWh)",{"$f":"IF(Wind_Use_NREL=\"Yes\",Wind_Variable_O_M_NREL,Wind_Variable_O_M_Input)","v":0},null,null,null,false,null,"Wind Variable O&M (Real Build Year $/MWh)",0]
[null,"Wind CF",{"$f":"IF(Wind_Use_NREL=\"Yes\",Wind_Capacity_Factor_NREL,Wind_Capacity_Factor_Input)","v":0.46177000000000001},null,null,null,false,null,"Wind CF",0.46177000000000001]
[null,"Use User Input Escalation of Wind O&M?","No",null,null,null,true,null,"Use User Input Escalation of Wind O&M?","No"]
[null,"User Input Wind O&M Annual Escalation",0,null,null,null,true,null,"User Input Wind O&M Annual Escalation",0]
[null,"Wind CAPEX Discount for Ownership",0,null,null,null,true,null,"Wind CAPEX Discount for Ownership",0]
[null,"Wind O&M Discount for PPA",0,null,null,null,true,null,"Wind O&M Discount for PPA",0]
[null,"Wind Capacity (MW)",200,null,null,null,true,null,"Wind Capacity (MW)",200]
[null,"Wind Degradation",0,null,null,null,true,null,"Wind Degradation",0]
[null,"Percent of Wind Projects with Domestic Content",0,null,null,null,true,null,"Percent of Wind Projects with Domestic Content",0]
[null,"Percent of Wind Projects in Energy Communities",1,null,null,null,true,null,"Percent of Wind Projects in Energy Communities",1]
[null,"Wind Plant Balance",{"$f":"Wind_CAPEX*Wind_Capacity*1000*(1-Wind_CAPEX_Ownership_Discount)","v":301707801.07844317},null,null,null,false,null,"Wind Plant Balance",301707801.07999998]
[null,"Final Wind PTC (including discount)",{"$f":"(ROUND((Base_PTC/1000*0.1),3)*1000*Wind_Domestic_Content+(Base_PTC+ROUND((Base_PTC/1000*0.1),3)*1000*Wind_Energy_Communities)*IF(Direct_Pay_Haircut=\"No\",1,Wind_Domestic_Content+(1-Wind_Domestic_Content)*IF(Build_Year<2024+4,1,IF(Build_Year<2025+4,0.9,IF(Build_Year<2026+4,0.85,0)))))*IF(Monetization=\"Transferable\",Transferability_Discount,1)","v":32.5},null,null,null,false,null,"Final Wind PTC (including discount)",32.5]
[null,"Final Wind ITC (including discount)",{"$f":"0.1*Wind_Domestic_Content+(Base_ITC+0.1*Wind_Energy_Communities) * IF(Direct_Pay_Haircut=\"No\",1,Wind_Domestic_Content + (1-Wind_Domestic_Content) * IF(Build_Year<2024+4,1,IF(Build_Year<2025+4,0.9,IF(Build_Year<2026+4,0.85,0))))*IF(Monetization=\"Transferable\",Transferability_Discount,1)","v":0.4},null,null,null,false,null,"Final Wind ITC (including discount)",0.4]
[null,"Optimum Fraction of Wind Assets Taking PTC",1,null,null,null,false,null,"Optimum Fraction of Wind Assets Taking PTC",1]
[null,"Fraction of Wind Assets Taking PTC",1,null,null,null,true,null,"Fraction of Wind Assets Taking PTC",1]
[null,null,null,null,null,null,false,null,""]
[null,"Battery Metrics",null,null,null,null,false,null,"Battery Metrics"]
[null,"Use NREL Battery Data?","Yes",null,null,null,true,null,"Use NREL Battery Data?","Yes"]
[null,"User Input Battery CAPEX/kW (Build Year $/kW)",2000,null,null,null,true,null,"User Input Battery CAPEX/kW (Build Year $/kW)",2000]
[null,"User Input Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)",50,null,null,null,true,null,"User Input Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)",50]
[null,"User Input Battery Variable O&M (Real Build Year $/MWh)",0,null,null,null,true,null,"User Input Battery Variable O&M (Real Build Year $/MWh)",0]
[null,"NREL Battery Class","4Hr Battery Storage","Utility-Scale Battery Storage",null,null,true,null,"NREL Battery Class","4Hr Battery Storage"]
[null,"NREL Battery CAPEX/kW (Build Year $/kW)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Battery_Class&$D$161&$D162,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":1684.3421050548911},"OCC",null,null,false,null,"NREL Battery CAPEX/kW (Build Year $/kW)",1684.34]
[null,"NREL Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Battery_Class&$D$161&$D163,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":42.108552626372393},"Fixed O&M",null,null,false,null,"NREL Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)",42.11]
[null,"NREL Battery Variable O&M (Real Build Year $/MWh)",{"$f":"IFERROR(_xlfn.XLOOKUP(Build_Year&NREL_Scenario&NREL_Financials&Clean_Asset_Life&NREL_Battery_Class&$D$161&$D164,ATBe!$Q:$Q&ATBe!$P:$P&ATBe!$E:$E&ATBe!$F:$F&ATBe!$I:$I&ATBe!$G:$G&ATBe!$D:$D,ATBe!$S:$S)*_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$165,'BLS Data Series'!$Q$120:$Q$165),0)","v":0},"Variable O&M",null,null,false,null,"NREL Battery Variable O&M (Real Build Year $/MWh)",0]
[null,"Battery CAPEX/kW (Build Year $/kW)",{"$f":"IF(Battery_Use_NREL=\"Yes\",Battery_CAPEX_NREL,Battery_CAPEX_Input)","v":1684.3421050548911},null,null,null,false,null,"Battery CAPEX/kW (Build Year $/kW)",1684.34]
[null,"Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)",{"$f":"IF(Battery_Use_NREL=\"Yes\",Battery_Fixed_OM_NREL,Battery_Fixed_OM_Input)","v":42.108552626372393},null,null,null,false,null,{"$f":"IF(B166=\"\",\"\",B166)","v":"Battery Fixed O&M/kW-yr (Real Build Year $/kW-yr)"},42.11]
[null,"Battery Variable O&M (Real Build Year $/MWh)",{"$f":"IF(Battery_Use_NREL=\"Yes\",Battery_Variable_O_M_NREL,Battery_Variable_O_M_Input)","v":0},null,null,null,false,null,"Battery Variable O&M (Real Build Year $/MWh)",0]
[null,"Use User Input Escalation of Battery O&M?","No",null,null,null,true,null,"Use User Input Escalation of Battery O&M?","No"]
[null,"User Input Battery O&M Annual Escalation",0,null,null,null,true,null,"User Input Battery O&M Annual Escalation",0]
[null,"Battery CAPEX Discount for Ownership",0,null,null,null,true,null,"Battery CAPEX Discount for Ownership",0]
[null,"Battery O&M Discount for PPA",0.1,null,null,null,true,null,"Battery O&M Discount for PPA",0.1]
[null,"Battery Capacity (MW)",700,null,null,null,true,null,"Battery Capacity (MW)",700]
[null,"Percent of Battery Projects with Domestic Content",0,null,null,null,true,null,"Percent of Battery Projects with Domestic Content",0]
[null,"Percent of Battery Projects in Energy Communities",1,null,null,null,true,null,"Percent of Battery Projects in Energy Communities",1]
[null,"Final Battery ITC (including discount)",{"$f":"0.1*Battery_Domestic_Content+(Base_ITC+0.1*Battery_Energy_Communities) * IF(Direct_Pay_Haircut=\"No\",1,Battery_Domestic_Content + (1-Battery_Domestic_Content) * IF(Build_Year<2024+4,1,IF(Build_Year<2025+4,0.9,IF(Build_Year<2026+4,0.85,0))))*IF(Monetization=\"Transferable\",Transferability_Discount,1)","v":0.4},null,null,null,false,null,"Final Battery ITC (including discount)",0.4]
[null,"Battery Plant Balance",{"$f":"Battery_CAPEX*Battery_Capacity*1000*(1-Battery_CAPEX_Ownership_Discount)","v":1179039473.5384238},null,null,null,false,null,"Battery Plant Balance",1179039473.54]
[null,null,null,null,null,null,false,null,""]
[null,"Transmission or Other Asset Metrics",null,null,null,null,false,null,"Transmission or Other Asset Metrics"]
[null,"Transmission CAPEX (Transmission Build Year $)",150000000,null,null,null,true,null,"Transmission CAPEX (Transmission Build Year $)",150000000]
[null,"Transmission Fixed O&M (Annual Real Transmission Build Year $)",10000000,null,null,null,true,null,"Transmission Fixed O&M (Annual Real Transmission Build Year $)",10000000]
[null,"Use User Input Escalation of Transmission O&M?","No",null,null,null,true,null,"Use User Input Escalation of Transmission O&M?","No"]
[null,"User Input Transmission O&M Annual Escalation",0,null,null,null,true,null,"User Input Transmission O&M Annual Escalation",0]
[null,"Transmission Build Year",{"$f":"Build_Year","v":2026},null,null,null,false,null,"Transmission Build Year",2026]
[null,"Transmission Asset Life",30,null,null,null,true,null,"Transmission Asset Life",30]
[null,"Transmission Service Charge in Start Year ($/MWh)",0,null,null,null,true,null,"Transmission Service Charge in Start Year ($/MWh)",0]
[null,"Transmission Service Charge Annual Inflation Adjustment",0,null,null,null,true,null,"Transmission Service Charge Annual Inflation Adjustment",0]
[null,null,null,null,null,null,false,null,""]
[null,"Quote PPA",null,null,null,null,false,null,"Quote PPA"]
[null,"PPA Price in Start Year",55,null,null,null,true,null,"PPA Price in Start Year",55]
[null,"Annual PPA Inflation Adjustment",0,null,null,null,true,null,"Annual PPA Inflation Adjustment",0]
[null,"Are battery assets included in the PPA price?","Yes",null,null,null,true,null,"Are battery assets included in the PPA price?","Yes"]
[null,"Are transmission assets included in the PPA price?","No",null,null,null,true,null,"Are transmission assets included in the PPA price?","No"]
[null,"Use Owned Solar + Wind Resource Portfolio Volumes and Degradation from Above?","Yes",null,null,null,true,null,"Use Owned Solar + Wind Resource Portfolio Volumes and Degradation from Above?","Yes"]
[null,"User Input Quote PPA Initial Annual Volume (MWh)",0,null,null,null,true,null,"User Input Quote PPA Initial Annual Volume (MWh)",0]
[null,"User Input Quote PPA Volume Degradation",0,null,null,null,true,null,"User Input Quote PPA Volume Degradation",0]
[null,"Owned Portfolio Initial Annual Volume (MWh)",{"$f":"(Solar_Capacity*Solar_Capacity_Factor+Wind_Capacity*Wind_Capacity_Factor)*8760","v":3158109.9813932655},null,null,null,false,null,"Owned Portfolio Initial Annual Volume (MWh)",3158109.9813932655]
[null,"Owned Portfolio Volume Degradation",{"$f":"(Solar_Capacity*Solar_Capacity_Factor*Solar_Degradation+Wind_Capacity*Wind_Capacity_Factor*Wind_Degradation)/(Solar_Capacity*Solar_Capacity_Factor+Wind_Capacity*Wind_Capacity_Factor)","v":3.7191373245920277E-3},null,null,null,false,null,"Owned Portfolio Volume Degradation",3.7191373245920277E-3]
[null,"PPA Initial Annual Volume (MWh)",{"$f":"IF(PPA_Uses_Solar_Wind_Resource=\"Yes\",C196,C194)","v":3158109.9813932655},null,null,null,false,null,"PPA Initial Annual Volume (MWh)",3158109.9813932655]
[null,"PPA Volume Degradation",{"$f":"IF(PPA_Uses_Solar_Wind_Resource=\"Yes\",C197,C195)","v":3.7191373245920277E-3},null,null,null,false,null,"PPA Volume Degradation",3.7191373245920277E-3]
[null,"Levelized Cost of PPA",{"$f":"(NPV(Discount_Rate,OFFSET('Cost Calculations'!D$112,0,Years_Until_New_Asset_Operation,1,MAX(Clean_Asset_Life,PPA_Term_Manual))))/((NPV(Discount_Rate,OFFSET('Cost Calculations'!D$111,0,Years_Until_New_Asset_Operation,1,MAX(Clean_Asset_Life,PPA_Term_Manual)))))","v":55.000000000000007},null,null,null,false,null,"Levelized Cost of PPA",55]
[null,null,null,null,null,null,false,null,""]
[null,"Additional Portfolio Revenues - Project Year",{"$f":"IF(SUM(C203:C242)>0,\"Yes\",\"No\")","v":"No"},null,null,null,false,null,"Additional Portfolio Revenues - Project Year","No"]
[null,1,0,null,null,null,true,null,1,0]
[null,2,0,null,null,null,true,null,2,0]
[null,3,0,null,null,null,true,null,3,0]
[null,4,0,null,null,null,true,null,4,0]
[null,5,0,null,null,null,true,null,5,0]
[null,6,0,null,null,null,true,null,6,0]
[null,7,0,null,null,null,true,null,7,0]
[null,8,0,null,null,null,true,null,8,0]
[null,9,0,null,null,null,true,null,9,0]
[null,10,0,null,null,null,true,null,10,0]
[null,11,0,null,null,null,true,null,11,0]
[null,12,0,null,null,null,true,null,12,0]
[null,13,0,null,null,null,true,null,13,0]
[null,14,0,null,null,null,true,null,14,0]
[null,15,0,null,null,null,true,null,15,0]
[null,16,0,null,null,null,true,null,16,0]
[null,17,0,null,null,null,true,null,17,0]
[null,18,0,null,null,null,true,null,18,0]
[null,19,0,null,null,null,true,null,19,0]
[null,20,0,null,null,null,true,null,20,0]
[null,21,0,null,null,null,true,null,21,0]
[null,22,0,null,null,null,true,null,22,0]
[null,23,0,null,null,null,true,null,23,0]
[null,24,0,null,null,null,true,null,24,0]
[null,25,0,null,null,null,true,null,25,0]
[null,26,0,null,null,null,true,null,26,0]
[null,27,0,null,null,null,true,null,27,0]
[null,28,0,null,null,null,true,null,{"$f":"IF(B230=\"\",\"\",B230)","v":28},0]
[null,29,0,null,null,null,true,null,29,0]
[null,30,0,null,null,null,true,null,30,0]
[null,31,0,null,null,null,true,null,31,0]
[null,32,0,null,null,null,true,null,32,0]
[null,33,0,null,null,null,true,null,33,0]
[null,34,0,null,null,null,true,null,34,0]
[null,35,0,null,null,null,true,null,35,0]
[null,36,0,null,null,null,true,null,36,0]
[null,37,0,null,null,null,true,null,37,0]
[null,38,0,null,null,null,true,null,38,0]
[null,39,0,null,null,null,true,null,39,0]
[null,40,0,null,null,null,true,null,40,0]
[null,null,null,null,null,null,false,null,""]
[null,null,null,null,null,null,false,null,""]
[null,"Financial Inputs and Assumptions",null,null,null,null,false,null,"Financial Inputs and Assumptions"]
[null,null,null,null,null,null,false,null,""]
[null,"Utility Financial Metrics",null,null,null,null,false,null,"Utility Financial Metrics"]
[null,"Discount Rate Choice (ROR vs. Manual Override)","Manual Override",null,null,null,true,null,"Discount Rate Choice (ROR vs. Manual Override)","Manual Override"]
[null,"Discount Rate Manual Override",5.1999999999999998E-2,null,null,null,true,null,"Discount Rate Manual Override",5.1999999999999998E-2]
[null,"Reference: Average Co-op ROE",{"$f":"(SUMIFS(coop_structure_HC!$K$3:$K$34,coop_structure_HC!$K$3:$K$34,\">0\")/SUMIFS(coop_structure_HC!$D$3:$D$34,coop_structure_HC!$K$3:$K$34,\">0\"))","v":5.0888780290515107E-2},null,null,null,false,null,"Reference: Average Co-op ROE",5.0888780290515107E-2]
[null,"Discount Rate",{"$f":"IF(Discount_Rate_Selection=\"ROR\",Cur_ROR,DR_Override)","v":5.1999999999999998E-2},null,null,null,false,null,"Discount Rate",5.1999999999999998E-2]
[null,"Select Utility","Manual","NOTE: Select Manual to enter your data below",null,null,true,null,{"$f":"IF(B252=\"\",\"\",B252)","v":"Select Utility"},"Manual"]
[null,"EIA Utility ID",{"$f":"IFERROR(INDEX(coop_structure_HC!$A$3:$A$34,_xlfn.XMATCH($C$252,coop_structure_HC!$B$3:$B$34)),\"Manual\")","v":"Manual"},null,null,null,false,null,{"$f":"IF(B253=\"\",\"\",B253)","v":"EIA Utility ID"},"Manual"]
[null,"Use Historical Financial Metrics for Co-op or Manual Entries?","Manual","NOTE: Select Manual to enter your data below",null,null,true,null,"Use Historical Financial Metrics for Co-op or Manual Entries?","Manual"]
[null,"User Input Utility ROE",0.05,null,null,null,true,null,"User Input Utility ROE",0.05]
[null,"User Input Utility Cost of Debt",0.05,null,null,null,true,null,"User Input Utility Cost of Debt",0.05]
[null,"User Input Utility ROR ",0.05,null,null,null,true,null,"User Input Utility ROR ",0.05]
[null,"User Input Equity Ratio",0.25,null,null,null,true,null,"User Input Equity Ratio",0.25]
[null,"Historical Utility ROE",{"$f":"IFERROR(INDEX(coop_structure_HC!$F$3:$F$34,_xlfn.XMATCH(Coop_EIA_ID,coop_structure_HC!$A$3:$A$34)),C255)","v":0.05},null,null,null,false,null,"Historical Utility ROE",0.05]
[null,"Historical Utility Cost of Debt",{"$f":"IFERROR(INDEX(coop_structure_HC!$G$3:$G$34,_xlfn.XMATCH(Coop_EIA_ID,coop_structure_HC!$A$3:$A$34)),C256)","v":0.05},null,null,null,false,null,"Historical Utility Cost of Debt",0.05]
[null,"Historical Utility ROR ",{"$f":"Current_Equity_Ratio*MAX(Ave_ROE,ROE)+(1-Current_Equity_Ratio)*Cost_of_Debt","v":5.0222195072628782E-2},null,null,null,false,null,"Historical Utility ROR ",5.0222195072628782E-2]
[null,"Historical Equity Ratio",{"$f":"IFERROR(INDEX(coop_structure_HC!$H$3:$H$34,_xlfn.XMATCH(Coop_EIA_ID,coop_structure_HC!$A$3:$A$34)),C258)","v":0.25},null,null,null,false,null,"Historical Equity Ratio",0.25]
[null,"Utility ROE",{"$f":"IF(Utility_Finances_Override=\"Historical\",$C259,$C255)","v":0.05},null,null,null,false,null,"Utility ROE",0.05]
[null,"Utility Cost of Debt",{"$f":"IF(Utility_Finances_Override=\"Historical\",$C260,$C256)","v":0.05},null,null,null,false,null,"Utility Cost of Debt",0.05]
[null,"Utility ROR ",{"$f":"IF(Utility_Finances_Override=\"Historical\",$C261,$C257)","v":0.05},null,null,null,false,null,"Utility ROR ",0.05]
[null,"Equity Ratio",{"$f":"IF(Utility_Finances_Override=\"Historical\",$C262,$C258)","v":0.25},null,null,null,false,null,"Equity Ratio",0.25]
[null,null,null,null,null,null,false,null,""]
[null,"Clean Portfolio Financial Constraints",null,null,null,null,false,null,"Clean Portfolio Financial Constraints"]
[null,"Target Equity Ratio for New Clean Assets",0.25,null,null,null,true,null,"Target Equity Ratio for New Clean Assets",0.25]
[null,"Target Modified Debt Service Coverage for New Clean Assets",1.05,null,null,null,true,null,"Target Modified Debt Service Coverage for New Clean Assets",1.05]
[null,"Target Margin for Interest for New Clean Assets",1.1000000000000001,null,null,null,true,null,"Target Margin for Interest for New Clean Assets",1.1000000000000001]
[null,"Minimum Achieved Equity Ratio for New Clean Assets",{"$f":"MIN('Cost Calculations'!D116:AQ116)","v":0.26141671653397219},null,null,null,false,null,"Minimum Achieved Equity Ratio for New Clean Assets",0.26141671653397219]
[null,"Minimum Achieved Modified Debt Service Coverage for New Clean Assets",{"$f":"MIN('Cost Calculations'!D117:AQ117)","v":1.0499999999999998},null,null,null,false,null,"Minimum Achieved Modified Debt Service Coverage for New Clean Assets",1.0499999999999998]
[null,"Minimum Achieved Margin for Interest for New Clean Assets",{"$f":"MIN('Cost Calculations'!D118:AQ118)","v":1.1146736968750037},null,null,null,false,null,"Minimum Achieved Margin for Interest for New Clean Assets",1.1146736968750037]
[null,null,null,null,null,null,false,null,""]
[null,"Macro Metrics",null,null,null,null,false,null,"Macro Metrics"]
[null,"5-Year Breakeven Inflation Rate",2.35E-2,"https://fred.stlouisfed.org/series/T5YIE",null,null,true,null,"5-Year Breakeven Inflation Rate",2.35E-2]
[null,"5-Year, 5-Year Forward Inflation Expectation Rate",2.4500000000000001E-2,"https://fred.stlouisfed.org/series/T5YIFR",null,null,true,null,"5-Year, 5-Year Forward Inflation Expectation Rate",2.4500000000000001E-2]
[null,"Long-run Inflation",0.02,null,null,null,true,null,"Long-run Inflation",0.02]
[null,"Inflation Expectation Month",11,null,null,null,true,null,"Inflation Expectation Month",11]
[null,"Inflation Expectation Year",2023,null,null,null,true,null,"Inflation Expectation Year",2023]
[null,null,null,null,null,null,false,null,""]
[null,"Financing Required",null,null,null,null,false,null,"Financing Required"]
[null,"Total New Asset Capital Costs",{"$f":"(Solar_Plant_Balance+Wind_Plant_Balance+Battery_Plant_Balance+Transmission_CAPEX)","v":2799909452.9894753},null,null,null,false,null,"Total New Asset Capital Costs",2799909452.9899998]
[null,"Capital Recycled from Refinancing",{"$f":"Refinancing_Required*IF(Refi_Use_of_Proceeds=\"Recycled into New Assets\",1,Old_Plant_Equity_Ratio)","v":0},null,null,null,false,null,"Capital Recycled from Refinancing",0]
[null,"Total New Asset Financing Required for Ownership",{"$f":"(Solar_Plant_Balance+Wind_Plant_Balance+Battery_Plant_Balance+Transmission_CAPEX)-Refinancing_Required*IF(Refi_Use_of_Proceeds=\"Recycled into New Assets\",1,Old_Plant_Equity_Ratio)","v":2799909452.9894753},null,null,null,false,null,"Total New Asset Financing Required for Ownership",2799909452.9899998]
[null,"Total Old Asset Refinancing Required",{"$f":"(_xlfn.XLOOKUP(Build_Year,'Cost Calculations'!D3:AQ3,'Cost Calculations'!D13:AQ13)-_xlfn.XLOOKUP(Build_Year,'Cost Calculations'!D3:AQ3,'Cost Calculations'!D14:AQ14)-_xlfn.XLOOKUP(Build_Year+1,'Cost Calculations'!D3:AQ3,'Cost Calculations'!D13:AQ13))+Prepayment_Penalty","v":0},null,null,null,false,null,"Total Old Asset Refinancing Required",0]
[null,"Total Required Financing for Ownership",{"$f":"$C$286+$C$287","v":2799909452.9894753},null,null,null,false,null,"Total Required Financing for Ownership",2799909452.9899998]
[null,"Total New Asset Financing Required for PPA",{"$f":"Transmission_CAPEX+Refinancing_Required","v":150000000},null,null,null,false,null,"Total New Asset Financing Required for PPA",150000000]
[null,"Total Old Asset Refinancing Required",{"$f":"Refinancing_Required","v":0},null,null,null,false,null,"Total Old Asset Refinancing Required",0]
[null,"Total Required Financing for PPA",{"$f":"C289+C290","v":150000000},null,null,null,false,null,"Total Required Financing for PPA",150000000]
[null,null,null,null,null,null,false,null,""]
[null,"Grants, Forgivable Loans, and ITC",null,null,null,null,false,null,"Grants, Forgivable Loans, and ITC"]
[null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio",0.15,null,null,null,true,null,"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio",0.15]
[null,"GRIP Fraction of Post-ITC Costs",0,null,null,null,true,null,"GRIP Fraction of Post-ITC Costs",0]
[null,"ITC Value",{"$f":"((Battery_Plant_Balance*Final_Battery_ITC/(1-Tax_Rate)+(1-Solar_PTC_Frac)*Solar_Plant_Balance*Final_Solar_ITC/(1-Tax_Rate)+(1-Wind_PTC_Frac)*Wind_Plant_Balance*Final_Wind_ITC/(1-Tax_Rate)))/(1+Cur_ROR)","v":699982154.01484108},null,null,null,false,null,{"$f":"IF(B296=\"\",\"\",B296)","v":"ITC Value"},699982154.00999999]
[null,"GRIP",{"$f":"GRIP_Fraction*(New_Asset_Financing_Required-ITC_Value)","v":0},null,null,null,false,null,"GRIP",0]
[null,"PACE Forgivable Loan (Treated as a Grant)",0,"NOTE: should be 20-60% of total PACE loan award",null,null,true,null,{"$f":"IF(B298=\"\",\"\",B298)","v":"PACE Forgivable Loan (Treated as a Grant)"},0]
[null,"Other Grants",0,null,null,null,true,null,"Other Grants",0]
[null,"GRIP and Other Grants",{"$f":"GRIP_Grant+Other_Grants+PACE_Forgivable_Loan","v":0},null,null,null,false,null,"GRIP and Other Grants",0]
[null,"Maximum NewERA Award Available for Financing Portfolio",{"$f":"USDA_Award_Frac*Max_New_ERA","v":145500000},null,null,null,false,null,"Maximum NewERA Award Available for Financing Portfolio",145500000]
[null,"NewERA Award Required to Cover USDA Debt Credit Subsidy Costs",{"$f":"-Refinancing_Required*Refinancing_CSC-(Max_Debt_Allowed-Refinancing_Required)*(USDA_0_Frac+USDA_2_Frac+USDA_T_Frac)*WA_CSC","v":-145500000},null,null,null,false,null,"NewERA Award Required to Cover USDA Debt Credit Subsidy Costs",-145500000]
[null,"New ERA Grant Available After Loan Credit Subsidy Cost in Ownership Case",{"$f":"IF(Total_Debt_Required_No_Constr>Max_Debt_Allowed,MAX(0,MIN(Total_New_Asset_Capital_Costs*0.25,USDA_Award_Frac*Max_New_ERA-Refinancing_Required*Refinancing_CSC-(Max_Debt_Allowed-Refinancing_Required)*(USDA_0_Frac+USDA_2_Frac+USDA_T_Frac)*WA_CSC)),Portfolio_Financing_Required-ITC_Value-GRIP_and_Other_Grant-New_Asset_Loan_Size_No_Constr-Refinancing_Required)","v":0},null,null,null,false,null,"New ERA Grant Available After Loan Credit Subsidy Cost in Ownership Case",0]
[null,"Total Grants and ITC for Ownership",{"$f":"GRIP_and_Other_Grant+ITC_Value+New_ERA_Grant","v":699982154.01484108},null,null,null,false,null,"Total Grants and ITC for Ownership",699982154.00999999]
[null,"New ERA Grant Available in Calculated PPA Case",{"$f":"MAX(0,MIN((Solar_Plant_Balance/(1-Solar_CAPEX_Ownership_Discount)+Wind_Plant_Balance/(1-Wind_CAPEX_Ownership_Discount)+Battery_Plant_Balance/(1-Battery_CAPEX_Ownership_Discount)+Transmission_CAPEX)*0.25,970000000 * USDA_Award_Frac - Refinancing_CSC*Refinancing_Required-WA_CSC*Total_USDA_PPA_Financing_Required))","v":116550000},null,null,null,false,null,"New ERA Grant Available in Calculated PPA Case",116550000]
[null,null,null,null,null,null,false,null,""]
[null,"New Asset Debt Assumptions",null,null,null,null,false,null,"New Asset Debt Assumptions"]
[null,null,null,null,null,null,false,null,""]
[null,"USDA 0% NewERA Debt Input",0,null,null,null,true,null,"USDA 0% NewERA Debt Input",0]
[null,"USDA 0% NewERA Debt Used",{"$f":"MAX(0,MIN(1,((USDA_Award_Available-Refinancing_Required*Refinancing_CSC)/Zero_CSC)/MIN(Target_Equity_Ratio_Debt_Limit-Refinancing_Required,New_Asset_Financing_Required-ITC_Value-GRIP_and_Other_Grant),USDA_0_Frac_Input))","v":0},"Limited by available New ERA Award and credit subsidy cost",null,null,false,null,"USDA 0% NewERA Debt Used",0]
[null,"USDA 0% NewERA Loan Tenor",30,"Max 35-year",null,null,true,null,"USDA 0% NewERA Loan Tenor",30]
[null,"USDA 0% NewERA Loan Transaction Costs",0,null,null,null,true,null,"USDA 0% NewERA Loan Transaction Costs",0]
[null,null,null,null,null,null,false,null,""]
[null,"USDA 2% NewERA Debt Input",1,null,null,null,true,null,"USDA 2% NewERA Debt Input",1]
[null,"USDA 2% NewERA Debt",{"$f":"MAX(0,MIN(1,((USDA_Award_Available-Refinancing_Required*Refinancing_CSC)/MIN(Target_Equity_Ratio_Debt_Limit-Refinancing_Required,New_Asset_Financing_Required-ITC_Value-GRIP_and_Other_Grant)-USDA_0_Frac*Zero_CSC)/Two_CSC,USDA_2_Frac_Input))","v":0.3590057668809804},"Limited by available New ERA Award and credit subsidy cost",null,null,false,null,"USDA 2% NewERA Debt",0.3590057668809804]
[null,"USDA 2% NewERA Loan Tenor",30,"Max 35-year",null,null,true,null,"USDA 2% NewERA Loan Tenor",30]
[null,"USDA 2% NewERA Loan Transaction Costs",0,null,null,null,true,null,"USDA 2% NewERA Loan Transaction Costs",0]
[null,"USDA 2% NewERA Loan Amortization Type","Level Principal Payments",{"$f":"IF('Cost Calculations'!$AQ15>0.1,\"WARNING: Sculpted loan not fully repaid. \",\"\") & IF(MIN('Cost Calculations'!$D$117:$AQ$117)<(USDA_Target_MDSC-0.01),\"WARNING: MDSC < \" & USDA_Target_MDSC,\"\") & IF(MIN('Cost Calculations'!$D$41:$AQ$41)<-0.1,\"WARNING: Principal Accumulates in Early Years\",\"\") & IF(MIN('Cost Calculations'!$D$118:$AQ$118)<(Target_MFI-0.01),\"WARNING: MFI < \" & Target_MFI,\"\") & IF(MIN('Cost Calculations'!$D$116:$AQ$116)<(Target_Equity_Ratio-0.005),\"WARNING: Minimum Equity Ratio < \" & Target_Equity_Ratio,\"\")","v":""},null,null,true,null,"USDA 2% NewERA Loan Amortization Type","Level Principal Payments"]
[null,null,null,null,null,null,false,null,""]
[null,"USDA Treasuries NewERA Debt Input",0,null,null,null,true,null,"USDA Treasuries NewERA Debt Input",0]
[null,"USDA Treasuries NewERA Debt Used",{"$f":"MAX(0,MIN(1,((USDA_Award_Available-Refinancing_Required*Refinancing_CSC)/MIN(Target_Equity_Ratio_Debt_Limit-Refinancing_Required,New_Asset_Financing_Required-ITC_Value-GRIP_and_Other_Grant)-USDA_2_Frac*Two_CSC-USDA_0_Frac*Zero_CSC)/Treas_CSC,USDA_T_Frac_Input))","v":0},"Limited by available New ERA Award and credit subsidy cost",null,null,false,null,"USDA Treasuries NewERA Debt Used",0]
[null,"USDA Treasuries NewERA Loan Tenor",30,"Max 35-year",null,null,true,null,"USDA Treasuries NewERA Loan Tenor",30]
[null,"USDA Treasuries NewERA Loan Transaction Costs",0,null,null,null,true,null,"USDA Treasuries NewERA Loan Transaction Costs",0]
[null,"USDA Treasuries NewERA Loan Amortization Type","Level Principal Payments",{"$f":"IF('Cost Calculations'!$AQ40>0.1,\"WARNING: Sculpted loan not fully repaid. \",\"\") & IF(MIN('Cost Calculations'!$D$117:$AQ$117)<(USDA_Target_MDSC-0.01),\"WARNING: MDSC < \" & USDA_Target_MDSC,\"\") & IF(MIN('Cost Calculations'!$D$41:$AQ$41)<-0.1,\"WARNING: Principal Accumulates in Early Years\",\"\") & IF(MIN('Cost Calculations'!$D$118:$AQ$118)<(Target_MFI-0.01),\"WARNING: MFI < \" & Target_MFI,\"\") & IF(MIN('Cost Calculations'!$D$116:$AQ$116)<(Target_Equity_Ratio-0.005),\"WARNING: Minimum Equity Ratio < \" & Target_Equity_Ratio,\"\")","v":""},null,null,true,null,"USDA Treasuries NewERA Loan Amortization Type","Level Principal Payments"]
[null,"USDA Treasuries NewERA Loan Rate Used",{"$f":"Treasury_Loan_Rate_Calculated","v":4.2403640043694901E-2},null,null,null,false,null,"USDA Treasuries NewERA Loan Rate Used",4.2403640043694901E-2]
[null,"Weighted-Average USDA Credit Subsidy Cost",{"$f":"IFERROR((USDA_0_Frac*Zero_CSC+USDA_2_Frac*Two_CSC+USDA_T_Frac*Treas_CSC)/(USDA_0_Frac+USDA_2_Frac+USDA_T_Frac),0)","v":0.19299999999999998},null,null,null,false,null,"Weighted-Average USDA Credit Subsidy Cost",0.19299999999999998]
[null,null,null,null,null,null,false,null,{"$f":"IF(B327=\"\",\"\",B327)","v":""}]
[null,"PACE Debt Input",0,null,null,null,true,null,"PACE Debt Input",0]
[null,"PACE Debt Used",{"$f":"MAX(0,MIN(1-USDA_T_Frac-USDA_2_Frac-USDA_0_Frac,(Max_PACE_Award-PACE_Forgivable_Loan)/MIN(Target_Equity_Ratio_Debt_Limit-Refinancing_Required,New_Asset_Financing_Required-ITC_Value-GRIP_and_Other_Grant),PACE_Frac_Input))","v":0},"Limited by maximum PACE award",null,null,false,null,"PACE Debt Used",0]
[null,"PACE Debt Loan Tenor",30,"Max 35-year",null,null,true,null,"PACE Debt Loan Tenor",30]
[null,"PACE Debt Transaction Costs",0,null,null,null,true,null,"PACE Debt Transaction Costs",0]
[null,"PACE Debt Amortization Type","Level Principal Payments",{"$f":"IF('Cost Calculations'!$AQ47>0.1,\"WARNING: Sculpted loan not fully repaid. \",\"\") & IF(MIN('Cost Calculations'!$D$117:$AQ$117)<(USDA_Target_MDSC-0.01),\"WARNING: MDSC < \" & USDA_Target_MDSC,\"\") & IF(MIN('Cost Calculations'!$D$41:$AQ$41)<-0.1,\"WARNING: Principal Accumulates in Early Years\",\"\") & IF(MIN('Cost Calculations'!$D$118:$AQ$118)<(Target_MFI-0.01),\"WARNING: MFI < \" & Target_MFI,\"\") & IF(MIN('Cost Calculations'!$D$116:$AQ$116)<(Target_Equity_Ratio-0.005),\"WARNING: Minimum Equity Ratio < \" & Target_Equity_Ratio,\"\")","v":""},null,null,true,null,"PACE Debt Amortization Type","Level Principal Payments"]
[null,"PACE Debt Spread",0,"NOTE: Since PACE is tax exempt, this can be negative",null,null,true,null,"PACE Debt Spread",0]
[null,"PACE Debt Rate Used",{"$f":"PACE_Loan_Rate_Calculated","v":4.2403640043694901E-2},null,null,null,false,null,"PACE Debt Rate Used",4.2403640043694901E-2]
[null,null,null,null,null,null,false,null,""]
[null,"Other Debt",{"$f":"(1-USDA_T_Frac-USDA_2_Frac-USDA_0_Frac-PACE_Frac)","v":0.6409942331190196},null,null,null,false,null,"Other Debt",0.6409942331190196]
[null,"Other Debt Loan Tenor",30,null,null,null,true,null,"Other Debt Loan Tenor",30]
[null,"Other Debt Transaction Costs",0,null,null,null,true,null,"Other Debt Transaction Costs",0]
[null,"Other Debt Amortization Type","Level Principal Payments",{"$f":"IF('Cost Calculations'!$AQ54>0.1,\"WARNING: Sculpted loan not fully repaid. \",\"\") & IF(MIN('Cost Calculations'!$D$117:$AQ$117)<(USDA_Target_MDSC-0.01),\"WARNING: MDSC < \" & USDA_Target_MDSC,\"\") & IF(MIN('Cost Calculations'!$D$41:$AQ$41)<-0.1,\"WARNING: Principal Accumulates in Early Years\",\"\") & IF(MIN('Cost Calculations'!$D$118:$AQ$118)<(Target_MFI-0.01),\"WARNING: MFI < \" & Target_MFI,\"\") & IF(MIN('Cost Calculations'!$D$116:$AQ$116)<(Target_Equity_Ratio-0.005),\"WARNING: Minimum Equity Ratio < \" & Target_Equity_Ratio,\"\")","v":""},null,null,true,null,"Other Debt Amortization Type","Level Principal Payments"]
[null,"Other Debt Spread",0,null,null,null,true,null,"Other Debt Spread",0]
[null,"Other Debt Rate Used",{"$f":"USDA_Loan_Rate_Calculated","v":4.2403640043694901E-2},null,null,null,false,null,"Other Debt Rate Used",4.2403640043694901E-2]
[null,null,null,null,null,null,false,null,""]
[null,"Blended Debt Rate",{"$f":"USDA_0_Frac*0+USDA_2_Frac*2%+USDA_T_Frac*USDA_T_Loan_Rate+PACE_Frac*PACE_Loan_Rate+Other_Frac*Other_Loan_Rate","v":3.436060406888277E-2},null,null,null,false,null,"Blended Debt Rate",3.436060406888277E-2]
[null,null,null,null,null,null,false,null,""]
[null,"Final Capital Structure",null,null,null,null,false,null,"Final Capital Structure"]
[null,"Total Grants and ITC",{"$f":"Total_Grants_ITC","v":699982154.01484108},null,null,null,false,null,"Total Grants and ITC",699982154.00999999]
[null,"Total New Asset Debt Required (Ignoring Debt Size Constraints)",{"$f":"MAX(New_Asset_Financing_Required*(0.75) - (GRIP_and_Other_Grant+ITC_Value),MIN((New_Asset_Financing_Required - (GRIP_and_Other_Grant+ITC_Value) - (Max_New_ERA * USDA_Award_Frac-Refinancing_Required*Refinancing_CSC))/(1 - (USDA_0_Frac+USDA_2_Frac+USDA_T_Frac)*WA_CSC),Portfolio_Financing_Required - (GRIP_and_Other_Grant+ITC_Value)))","v":2099927298.9746342},null,null,null,false,null,"Total New Asset Debt Required (Ignoring Debt Size Constraints)",2099927298.97]
[null,"Total Old Asset Refinancing Required",{"$f":"Refinancing_Required","v":0},null,null,null,false,null,"Total Old Asset Refinancing Required",0]
[null,"Total Debt Required (Ignoring Debt Size Constraints)",{"$f":"New_Asset_Loan_Size_No_Constr+Refinancing_Required","v":2099927298.9746342},null,null,null,false,null,"Total Debt Required (Ignoring Debt Size Constraints)",2099927298.97]
[null,"Debt Limit from Available NewERA Award to Cover Credit Subsidy Cost",{"$f":"IF(Other_Frac+PACE_Frac<1,MIN(Total_Debt_Required_No_Constr,MAX(0,Refinancing_Required+(USDA_Award_Available-Refinancing_Required*Refinancing_CSC)/(WA_CSC*(1-Other_Frac-PACE_Frac)))),Total_Debt_Required_No_Constr)","v":2099927298.9746342},null,null,null,false,null,"Debt Limit from Available NewERA Award to Cover Credit Subsidy Cost",2099927298.97]
[null,"Debt Limit from Target Equity Ratio",{"$f":"(1-Target_Equity_Ratio)*(Portfolio_Financing_Required-Refinancing_Required*IF(Refi_Use_of_Proceeds=\"Recycled into New Assets\",0,(1-Old_Plant_Equity_Ratio)))","v":2099932089.7421064},null,null,null,false,null,"Debt Limit from Target Equity Ratio",2099932089.74]
[null,"Maximum Debt Allowed (Accounting for Credit Subsidy Cost and Target Equity Ratio if Desired)",{"$f":"MAX(0,IF(Enforce_Equity_Target=\"Yes\",MIN(CSC_Debt_Limit,Target_Equity_Ratio_Debt_Limit),CSC_Debt_Limit))","v":2099927298.9746342},null,null,null,false,null,"Maximum Debt Allowed (Accounting for Credit Subsidy Cost and Target Equity Ratio if Desired)",2099927298.97]
[null,"Total Debt",{"$f":"MIN(Total_Debt_Required_No_Constr,Max_Debt_Allowed)","v":2099927298.9746342},null,null,null,false,null,"Total Debt",2099927298.97]
[null,"Total New Asset Debt",{"$f":"Total_Debt-Refinancing_Required","v":2099927298.9746342},null,null,null,false,null,"Total New Asset Debt",2099927298.97]
[null,"Total Old Asset Refinancing",{"$f":"Refinancing_Required","v":0},null,null,null,false,null,"Total Old Asset Refinancing",0]
[null,"Total Debt + Direct Pay ITC Financing Permitted",{"$f":"Total_Debt+ITC_Value+GRIP_and_Other_Grant+New_ERA_Grant","v":2799909452.9894753},null,null,null,false,null,"Total Debt + Direct Pay ITC Financing Permitted",2799909452.9899998]
[null,"Additional Equity Required from Members",{"$f":"Portfolio_Financing_Required-Total_USDA_Funding_Permitted","v":0},null,null,null,false,null,"Additional Equity Required from Members",0]
[null,null,null,null,null,null,false,null,""]
[null,"Loan %",{"$f":"IFERROR(Total_Debt/Portfolio_Financing_Required,0)","v":0.74999828895628495},null,null,null,false,null,"Loan %",0.74999828895628495]
[null,"USDA New ERA Grant %",{"$f":"IFERROR(New_ERA_Grant/Portfolio_Financing_Required,0)","v":0},null,null,null,false,null,"USDA New ERA Grant %",0]
[null,"GRIP or Other Grant %",{"$f":"IFERROR(GRIP_and_Other_Grant/Portfolio_Financing_Required,0)","v":0},null,null,null,false,null,"GRIP or Other Grant %",0]
[null,"Additional Membership Equity Raised from Rates %",{"$f":"IFERROR((Portfolio_Financing_Required-Total_USDA_Funding_Permitted)/Portfolio_Financing_Required,0)","v":0},null,null,null,false,null,"Additional Membership Equity Raised from Rates %",0]
[null,"ITC Direct Pay %",{"$f":"IFERROR(ITC_Value/Portfolio_Financing_Required,0)","v":0.25000171104371505},null,null,null,false,null,"ITC Direct Pay %",0.25000171104371505]
[null,"Total % Check",{"$f":"SUM(C359:C363)","v":1},null,null,null,false,null,"Total % Check",1]
[null,"Final Leverage",{"$f":"C359/C364","v":0.74999828895628495},null,null,null,false,null,"Final Leverage",0.74999828895628495]
[null,"Realized Equity Ratio for Assets",{"$f":"1-C365","v":0.25000171104371505},null,null,null,false,null,"Realized Equity Ratio for Assets",0.25000171104371505]
[null,"New Asset Effective ROR on Net Plant Balance",{"$f":"ROE*Equity_Ratio*(1-1/(1+Cur_ROR))+(1-Equity_Ratio)*Blended_Debt_Rate","v":2.6365636428318143E-2},null,null,null,false,null,"New Asset Effective ROR on Net Plant Balance",2.6365636428318143E-2]
[null,"New Asset Realized Average ROR on Net Plant Balance",{"$f":"SUMPRODUCT('Cost Calculations'!D102:AQ102,'Cost Calculations'!D98:AQ98)/SUM('Cost Calculations'!D98:AQ98)","v":3.0284720423737692E-2},null,null,null,false,null,"New Asset Realized Average ROR on Net Plant Balance",3.0284720423737692E-2]
[null,"ROR on Ratebase Used for Revenue Requirement",{"$f":"(MAX(ROE,Blended_Debt_Rate)*Equity_Ratio+(1-Equity_Ratio)*Blended_Debt_Rate)","v":3.827047981135219E-2},null,null,null,false,null,{"$f":"IF(B369=\"\",\"\",B369)","v":"ROR on Ratebase Used for Revenue Requirement"},3.827047981135219E-2]
[null,"Realized ROR on Ratebase",{"$f":"SUMPRODUCT('Cost Calculations'!D101:AQ101,'Cost Calculations'!D99:AQ99)/SUM('Cost Calculations'!D99:AQ99)","v":4.1064127727974561E-2},null,null,null,false,null,"Realized ROR on Ratebase",4.1064127727974561E-2]
[null,null,null,null,null,null,false,null,""]
[null,"Tax Incentives",null,null,null,null,false,null,"Tax Incentives"]
[null,"Statutory PTC value",15,null,null,null,false,null,"Statutory PTC value",15]
[null,"PTC Inflator in 2022",1.7593000000000001,null,null,null,false,null,"PTC Inflator in 2022",1.7593000000000001]
[null,"PTC Inflator in Build Year",{"$f":"PTC_Inflator_2022 * _xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(2022,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9742795665265289},null,null,null,false,null,"PTC Inflator in Build Year",1.9742795665265289]
[null,"Base PTC in Build Year",{"$f":"ROUND(2 * PTC_Value * PTC_Inflator_Build_Year * 1,0)/2","v":29.5},null,null,null,false,null,"Base PTC in Build Year",29.5]
[null,"Base ITC",0.3,null,null,null,false,null,"Base ITC",0.3]
[null,"Direct Pay or Transferability?",{"$f":"\"Direct Pay\"","v":"Direct Pay"},null,null,null,false,null,"Direct Pay or Transferability?","Direct Pay"]
[null,"Transferability Discount",0.95,null,null,null,true,null,"Transferability Discount",0.95]
[null,"Direct Pay Haircut","No",null,null,null,true,null,"Direct Pay Haircut","No"]
[null,"Tax Rate",0,null,null,null,true,null,"Tax Rate",0]
[null,"ITC Voluntary Normalization","No",null,null,null,true,null,"ITC Voluntary Normalization","No"]
[null,"ITC Voluntary Normalization Period (yrs)",30,null,null,null,true,null,"ITC Voluntary Normalization Period (yrs)",30]
[null,null,null,null,null,null,false,null,""]
[null,"Other Assumptions (Rarely Changed)",null,null,null,null,false,null,"Other Assumptions (Rarely Changed)"]
[null,"Base Year",2024,null,null,null,true,null,{"$f":"IF(B386=\"\",\"\",B386)","v":"Base Year"},2024]
[null,"USDA New ERA Grant Voluntary Normalization - Owned","No",null,null,null,true,null,"USDA New ERA Grant Voluntary Normalization - Owned","No"]
[null,"USDA New ERA Grant Voluntary Normalization Period (yrs) - Owned",30,null,null,null,true,null,"USDA New ERA Grant Voluntary Normalization Period (yrs) - Owned",30]
[null,"USDA New ERA Grant Voluntary Normalization - PPA","No",null,null,null,true,null,"USDA New ERA Grant Voluntary Normalization - PPA","No"]
[null,"USDA New ERA Grant Voluntary Normalization Period (yrs) - PPA",30,null,null,null,true,null,"USDA New ERA Grant Voluntary Normalization Period (yrs) - PPA",30]
[null,"Use USDA Credit Subsidy Costs from Q&A?","Yes",null,null,null,true,null,"Use USDA Credit Subsidy Costs from Q&A?","Yes"]
[null,"Solar Tax Equity Spread",0.04,null,null,null,true,null,{"$f":"IF(B392=\"\",\"\",B392)","v":"Solar Tax Equity Spread"},0.04]
[null,"Wind Tax Equity Spread",4.4999999999999998E-2,null,null,null,true,null,"Wind Tax Equity Spread",4.4999999999999998E-2]
[null,"Storage Asset Tax Equity Spread",0.05,null,null,null,true,null,{"$f":"IF(B394=\"\",\"\",B394)","v":"Storage Asset Tax Equity Spread"},0.05]
[null,"Tax Equity Back Leverage Spread",2.5000000000000001E-2,null,null,null,true,null,{"$f":"IF(B395=\"\",\"\",B395)","v":"Tax Equity Back Leverage Spread"},2.5000000000000001E-2]
[null,"Sponsor Equity Levered Hurdle Rate for Tax Equity Structures",0.15,null,null,null,true,null,{"$f":"IF(B396=\"\",\"\",B396)","v":"Sponsor Equity Levered Hurdle Rate for Tax Equity Structures"},0.15]
[null,"Haircut Applied ot Bonus Adders in Tax Equity Structures",0.2,null,null,null,true,null,{"$f":"IF(B397=\"\",\"\",B397)","v":"Haircut Applied ot Bonus Adders in Tax Equity Structures"},0.2]
[null,"Credit Subsidy Cost for USDA NewERA 0% Loans",0.42230000000000001,null,null,null,true,null,"Credit Subsidy Cost for USDA NewERA 0% Loans",0.42230000000000001]
[null,"Credit Subsidy Cost for USDA NewERA 2% Loans",0.193,null,null,null,true,null,"Credit Subsidy Cost for USDA NewERA 2% Loans",0.193]
[null,"Credit Subsidy Cost for USDA NewERA Treasury Rate Loans",0.193,null,null,null,true,null,"Credit Subsidy Cost for USDA NewERA Treasury Rate Loans",0.193]
[null,"Maximum PACE Award Size",0.19,null,null,null,true,null,{"$f":"IF(B401=\"\",\"\",B401)","v":"Maximum PACE Award Size"},0.19]
[null,"Maximum USDA NewERA Award Size",970000000,null,null,null,true,null,"Maximum USDA NewERA Award Size",970000000]

{"sheet":"Results","index":3,"n_rows":121,"n_cols":25,"rows_kept":121,"cut":false,"hidden":false,"merged":[[1,1,1,5],[14,5,14,9],[14,10,14,13],[14,14,14,16],[14,17,14,19],[14,2,14,4],[2,1,2,19],[3,1,3,19],[4,1,4,19],[5,1,5,19],[19,2,19,4],[19,5,19,9],[45,2,45,4],[32,2,32,4],[32,5,32,9],[45,5,45,9],[45,17,45,19],[19,14,19,16],[19,17,19,19],[32,10,32,13],[32,14,32,16],[32,17,32,19],[19,10,19,13],[45,10,45,13],[45,14,45,16]]}
[]
[null,"Steps to Build Out Results Tables"]
[null,"The summary table below show the portfolio attributed to the 'Record' counter value in cell C7 - change the 'Record' number to toggle between porfolios and scenarios. "]
[null,"The metrics highlighted in green under 'Resource Metrics' and 'Financial Metrics' can be tailored to the variables that are being modeled - click the drop down list on the cells to see the list of key resource and financial metrics. "]
[null,"The summary table values, including the variable metrics highlighted in green, can be copied and pasted into the table below to model multiple portfolios."]
[null,"To graphically depict the scenario sensitivities, the three columns titled \"Owned\", \"PPA (Calc)\", and \"PPA (Quote)\" from each scenario can be copied and pasted into the 'Results' tables to model both LCOE and NPV outputs."]
[]
[null,"Record",1,"<-- Change the counter value here to toggle between runs. DO NOT edit the scenario or portfolio values"]
[null,"Scenario",{"$f":"INDEX('Inputs and Outputs'!$I9:$BG9,MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0))","v":1}]
[null,"Portfolio",{"$f":"INDEX('Inputs and Outputs'!$I10:$BG10,MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0))","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ownership LCOE ($/MWh)","Calculated PPA LCOE ($/MWh)","Quote PPA LCOE ($/MWh)","Ownership NPV of Member Costs ($)","Calculated PPA NPV of Member Costs ($)","Quote PPA NPV of Member Costs ($)"]
[null,null,{"$f":"'Inputs and Outputs'!I294","v":"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio"},{"$f":"'Inputs and Outputs'!I298","v":"PACE Forgivable Loan (Treated as a Grant)"},{"$f":"'Inputs and Outputs'!I295","v":"GRIP Fraction of Post-ITC Costs"},null,null,null,null,null,null,null,null,null,{"$f":"'Inputs and Outputs'!I45","v":"Ownership: LCOE with ownership of all assets + refinancing ($/MWh)"},{"$f":"'Inputs and Outputs'!I46","v":"PPA (Calc): LCOE with calculated clean PPAs, owned transmission, and refinancing ($/MWh)"},{"$f":"'Inputs and Outputs'!I47","v":"PPA (Quote): LCOE with an input clean PPA, transmission, and refinancing ($/MWh)"},{"$f":"'Inputs and Outputs'!I49","v":"Ownership: NPV electricity cost with ownership of all assets + refinancing ($)"},{"$f":"'Inputs and Outputs'!I50","v":"PPA (Calc): NPV electricity cost with calculated clean PPAs, owned transmission, and refinancing ($)"},{"$f":"'Inputs and Outputs'!I51","v":"PPA (Quote): NPV electricity cost with an input clean PPA, transmission, and refinancing ($)"}]
[]
[null,"Portfolio Results Summary Table","Federal Funding",null,null,"Resource Metrics",null,null,null,null,"Financial Metrics",null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Net Present Value ($)"]
[null,"Case","New ERA Grant/Loan (Y/N)","PACE Loan (Y/N)","GRIP Grant (Y/N)","Build Year","Base Year Unrecovered Old Plant Balance","Battery Capacity (MW)","Final Battery ITC (including discount)","Solar Capacity (MW)","Additional Portfolio Revenues - Project Year","Target Equity Ratio for New Clean Assets","Blended Debt Rate","Additional Equity Required from Members","Owned","PPA (Calc)","PPA (Quote)","Owned","PPA (Calc)","PPA (Quote)"]
[null,{"$f":"B9 & \" \" & C9 & \" \" & \"+\" & \" \" & B10 & \" \" & C10","v":"Scenario 1 + Portfolio 1"},{"$f":"IF(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(C$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0))>0,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(D$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0))>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(E$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0))>0,\"Yes\",\"No\")","v":"No"},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(F$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":2026},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(G$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(H$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":700},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(I$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":0.4},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(J$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":800},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(K$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":"No"},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(L$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":0.25},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(M$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":3.436060406888277E-2},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(N$16,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\"\")","v":0},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(O$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":56.78},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(P$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":64.099999999999994},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(Q$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":59.97},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(R$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":2224780942.48},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(S$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":2511749425.1900001},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(T$13,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$8,'Inputs and Outputs'!$I$8:$BG$8,0)),\" \")","v":2349759454.2199998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario-Level Outputs",{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(O$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":56.78},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(P$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":64.099999999999994},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(Q$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":59.97},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(R$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":2224780942.4200001},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(S$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":2511749425.1900001},{"$f":"IFERROR(INDEX('Inputs and Outputs'!$I$8:$BG$396,MATCH(T$12,'Inputs and Outputs'!$I$8:$I$396,0),MATCH($C$9,'Inputs and Outputs'!$I$9:$BG$9,0)),\" \")","v":2349759454.2199998}]
[]
[null,"Scenario 1","Federal Funding",null,null,"Resource Metrics",null,null,null,null,"Financial Metrics",null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Net Present Value ($)"]
[null,"Case","New ERA Grant/Loan (Y/N)","PACE Loan (Y/N)","GRIP Grant (Y/N)",null,null,null,null,null,null,null,null,null,"Owned","PPA (Calc)","PPA (Quote)","Owned","PPA (Calc)","PPA (Quote)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario-Level Outputs"]
[]
[null,"Scenario 2","Federal Funding",null,null,"Resource Metrics",null,null,null,null,"Financial Metrics",null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Net Present Value ($)"]
[null,"Case","New ERA Grant/Loan (Y/N)","PACE Loan (Y/N)","GRIP Grant (Y/N)",null,null,null,null,null,null,null,null,null,"Owned","PPA (Calc)","PPA (Quote)","Owned","PPA (Calc)","PPA (Quote)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario-Level Outputs"]
[]
[null,"Scenario 3","Federal Funding",null,null,"Resource Metrics",null,null,null,null,"Financial Metrics",null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Net Present Value ($)"]
[null,"Case","New ERA Grant/Loan (Y/N)","PACE Loan (Y/N)","GRIP Grant (Y/N)",null,null,null,null,null,null,null,null,null,"Owned","PPA (Calc)","PPA (Quote)","Owned","PPA (Calc)","PPA (Quote)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario-Level Outputs"]
[]
[null,"LCOE - Results",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Year","Additional Portfolio Revenues - Project Year"]
[null,"Case/Portfolio","Scenario ","Owned","PPA (Calc)","PPA (Quote)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NREL Cost Scenario","Use Historical Financial Metrics for Co-op or Manual Entries?"]
[null,null,"Scenario 1",62.315770224601309,60.63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Year Unrecovered Old Plant Balance","Target Equity Ratio for New Clean Assets"]
[null,null,"Scenario 1",63,61,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired Facility to Use for Refinancing","Target Modified Debt Service Coverage for New Clean Assets"]
[null,null,"Scenario 1",64,60,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Prepayment Penalty if Proceeds Used to Refinance Debt","Target Margin for Interest for New Clean Assets"]
[null,null,"Scenario 1",62.315770224601309,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use NREL Solar Data?","Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio"]
[null,null,"Scenario 1",62.315770224601309,60,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar CAPEX Discount for Ownership","GRIP Fraction of Post-ITC Costs"]
[null,null,"Scenario 1",62.315770224601309,58,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar O&M Discount for PPA","PACE Forgivable Loan (Treated as a Grant)"]
[null,null,"Scenario 1",62.315770224601309,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Capacity (MW)","Other Grants"]
[null,null,"Scenario 1",62.315770224601309,62,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Solar Projects with Domestic Content","Additional Equity Required from Members"]
[null,null,"Scenario 1",62.315770224601309,63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Solar Projects in Energy Communities","Blended Debt Rate"]
[null,null,"Scenario 2",46.628099363557681,60.63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Solar PTC (including discount)"]
[null,null,"Scenario 2",50,61,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Solar ITC (including discount)"]
[null,null,"Scenario 2",54,60,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Fraction of Solar Assets Taking PTC"]
[null,null,"Scenario 2",48,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of Solar Assets Taking PTC"]
[null,null,"Scenario 2",51,60,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use NREL Wind Data?"]
[null,null,"Scenario 2",48,58,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind CAPEX Discount for Ownership"]
[null,null,"Scenario 2",44,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind O&M Discount for PPA"]
[null,null,"Scenario 2",44,62,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Capacity (MW)"]
[null,null,"Scenario 2",48,63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Wind Projects with Domestic Content"]
[null,null,"Scenario 3",52,60.63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Wind Projects in Energy Communities"]
[null,null,"Scenario 3",54,61,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Wind PTC (including discount)"]
[null,null,"Scenario 3",56,60,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Wind ITC (including discount)"]
[null,null,"Scenario 3",53,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimum Fraction of Wind Assets Taking PTC"]
[null,null,"Scenario 3",54,60,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of Wind Assets Taking PTC"]
[null,null,"Scenario 3",53,58,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use NREL Battery Data?"]
[null,null,"Scenario 3",51,59,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery CAPEX Discount for Ownership"]
[null,null,"Scenario 3",48,62,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery O&M Discount for PPA"]
[null,null,"Scenario 3",56,63,62.315770224601309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Battery Capacity (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Battery Projects with Domestic Content"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of Battery Projects in Energy Communities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Battery ITC (including discount)"]
[]
[]
[null,"NPV - Results"]
[null,"Case/Portfolio","Scenario ","Owned","PPA (Calc)","PPA (Quote)"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 1"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 2"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]
[null,null,"Scenario 3"]

{"sheet":"Results (PTC.ITC)","index":4,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":true,"merged":[[15,6,15,8],[15,17,15,19],[27,6,27,8],[27,17,27,19],[1,1,1,5],[2,1,2,18],[3,1,3,18],[4,1,4,18],[11,6,11,8],[11,17,11,19]]}
[]
[null,"Steps to Build Out Results Tables"]
[null,"The summary tables below show the portfolio attributed to the 'Record' counter value in cell C7, with LCOE values on the left table and NPV values on the right. Change the 'Record' number to toggle between porfolios. "]
[null,"To model multiple portfolios, the summary table can be copied and pasted into the table below before toggling through to another portfolio."]
[null,"To graphically depict the portfolios, the three columns titled \"Owned\",\"PPA (Calc)\", and \"PPA (Quote)\" can be copied and pasted into the 'Results - Graphs' section across different variables."]
[]
[null,"Record",1,"<-- Change the counter value here to toggle between runs. DO NOT edit the scenario or portfolio values"]
[null,"Scenario",{"$f":"INDEX('Inputs and Outputs'!$I9:$BG9,MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":1}]
[null,"Portfolio",{"$f":"INDEX('Inputs and Outputs'!$I10:$BG10,MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":1}]
[]
[null,null,{"$f":"'Inputs and Outputs'!I294","v":"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio"},{"$f":"'Inputs and Outputs'!I341","v":"Other Debt Rate Used"},{"$f":"'Inputs and Outputs'!I322","v":"USDA Treasuries NewERA Loan Tenor"},null,{"$f":"'Inputs and Outputs'!I45","v":"Ownership: LCOE with ownership of all assets + refinancing ($/MWh)"},{"$f":"'Inputs and Outputs'!I46","v":"PPA (Calc): LCOE with calculated clean PPAs, owned transmission, and refinancing ($/MWh)"},{"$f":"'Inputs and Outputs'!I47","v":"PPA (Quote): LCOE with an input clean PPA, transmission, and refinancing ($/MWh)"},null,null,null,null,{"$f":"'Inputs and Outputs'!I294","v":"Fraction of Maximum NewERA USDA Award ($970m) Used for Financing Portfolio"},{"$f":"'Inputs and Outputs'!I341","v":"Other Debt Rate Used"},{"$f":"'Inputs and Outputs'!I322","v":"USDA Treasuries NewERA Loan Tenor"},null,{"$f":"'Inputs and Outputs'!I49","v":"Ownership: NPV electricity cost with ownership of all assets + refinancing ($)"},{"$f":"'Inputs and Outputs'!I50","v":"PPA (Calc): NPV electricity cost with calculated clean PPAs, owned transmission, and refinancing ($)"},{"$f":"'Inputs and Outputs'!I51","v":"PPA (Quote): NPV electricity cost with an input clean PPA, transmission, and refinancing ($)"}]
[null,"Portfolio Results Summary Table",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"Portfolio Results Summary Table",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan Rate (%)","Loan Term (years)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Equity Required from Members",null,"Case","Grant (%)","Loan Rate (%)","Loan Term (years)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Equity Required from Members"]
[null,{"$f":"B8 & \" \" & C8 & \" \" & \"+\" & \" \" & B9 & \" \" & C9","v":"Scenario 1 + Portfolio 1"},{"$f":"25*INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(C11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":3.75},{"$f":"100*INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(D11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":4.2403640043694901},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(E11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":30},{"$f":"IF(Wind_Domestic_Content>0,IF(Wind_Energy_Communities>0,\"Both\",\"One\"),IF(Wind_Energy_Communities>0,\"One\",\"None\"))","v":"One"},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(G$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":56.78},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(H$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":64.099999999999994},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(I$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":59.97},{"$f":"I14-G14","v":3.1899999999999977},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(K$13,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":0},null,{"$f":"B8 & \" \" & C8 & \" \" & \"+\" & \" \" & B9 & \" \" & C9","v":"Scenario 1 + Portfolio 1"},{"$f":"25*INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(N11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":3.75},{"$f":"100*INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(O11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":4.2403640043694901},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(P11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":30},{"$f":"IF(Wind_Domestic_Content>0,IF(Wind_Energy_Communities>0,\"Both\",\"One\"),IF(Wind_Energy_Communities>0,\"One\",\"None\"))","v":"One"},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(R$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":2224780942.48},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(S$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":2511749425.1900001},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(T$11,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":2349759454.2199998},{"$f":"T14-R14","v":124978511.73999977},{"$f":"INDEX('Inputs and Outputs'!$I$8:$BG$402,MATCH(V$13,'Inputs and Outputs'!$I$8:$I$402,0),MATCH($C$7,'Inputs and Outputs'!$I$8:$BG$8,0))","v":0}]
[]
[null,"PTC",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"PTC",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required",null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required"]
[null,"Base",25,2,30,"One",null,null,null,null,null,null,"Base",25,2,30,"One"]
[null,"Grant Down 1",17.5,2,30,"One",null,null,null,null,null,null,"Grant Down 1",17.5,2,30,"One"]
[null,"Grant Down 2",10,2,30,"One",null,null,null,null,null,null,"Grant Down 2",10,2,30,"One"]
[null,"Loan higher 1",25,3,30,"One",null,null,null,null,null,null,"Loan higher 1",25,3,30,"One"]
[null,"Loan higher 2",25,4,30,"One",null,null,null,null,null,null,"Loan higher 2",25,4,30,"One"]
[null,"Loan term down",25,2,20,"One",null,null,null,null,null,null,"Loan term down",25,2,20,"One"]
[null,"Loan term up",25,2,35,"One",null,null,null,null,null,null,"Loan term up",25,2,35,"One"]
[null,"Bonus up",25,2,30,"Both",null,null,null,null,null,null,"Bonus up",25,2,30,"Both"]
[null,"Bonus down",25,2,30,"None",null,null,null,null,null,null,"Bonus down",25,2,30,"None"]
[]
[null,"ITC",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"ITC",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required",null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required"]
[null,"Base",25,2,30,"One",null,null,null,null,null,null,"Base",25,2,30,"One"]
[null,"Grant Down 1",17.5,2,30,"One",null,null,null,null,null,null,"Grant Down 1",17.5,2,30,"One"]
[null,"Grant Down 2",10,2,30,"One",null,null,null,null,null,null,"Grant Down 2",10,2,30,"One"]
[null,"Loan higher 1",25,3,30,"One",null,null,null,null,null,null,"Loan higher 1",25,3,30,"One"]
[null,"Loan higher 2",25,4,30,"One",null,null,null,null,null,null,"Loan higher 2",25,4,30,"One"]
[null,"Loan term down",25,2,20,"One",null,null,null,null,null,null,"Loan term down",25,2,20,"One"]
[null,"Loan term up",25,2,35,"One",null,null,null,null,null,null,"Loan term up",25,2,35,"One"]
[null,"Bonus up",25,2,30,"Both",null,null,null,null,null,null,"Bonus up",25,2,30,"Both"]
[null,"Bonus down",25,2,30,"None",null,null,null,null,null,null,"Bonus down",25,2,30,"None"]
[]
[null,"Results"]
[null,"Case","Tax Credit","Owned","PPA (Calc)","PPA (Quote)"]
[null,"PPA (Calc)","PTC",60.63,60.63,62.315770224601309]
[null,"PPA (Calc)","PTC",61,61,63]
[null,"PPA (Calc)","PTC",60,60,64]
[null,"PPA (Calc)","PTC",59,59,62.315770224601309]
[null,"PPA (Calc)","PTC",60,60,62.315770224601309]
[null,"PPA (Calc)","PTC",58,58,62.315770224601309]
[null,"PPA (Calc)","PTC",59,59,62.315770224601309]
[null,"PPA (Calc)","PTC",62,62,62.315770224601309]
[null,"PPA (Calc)","PTC",63,63,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,60.63,62.315770224601309]
[null,"PPA (Quote)","Unknown",63,61,63]
[null,"PPA (Quote)","Unknown",64,60,64]
[null,"PPA (Quote)","Unknown",62.315770224601309,59,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,60,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,58,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,59,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,62,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,63,62.315770224601309]
[null,"Owned (PTC)","PTC",46.628099363557681,60.63,62.315770224601309]
[null,"Owned (PTC)","PTC",50,61,63]
[null,"Owned (PTC)","PTC",54,60,64]
[null,"Owned (PTC)","PTC",48,59,62.315770224601309]
[null,"Owned (PTC)","PTC",51,60,62.315770224601309]
[null,"Owned (PTC)","PTC",48,58,62.315770224601309]
[null,"Owned (PTC)","PTC",44,59,62.315770224601309]
[null,"Owned (PTC)","PTC",44,62,62.315770224601309]
[null,"Owned (PTC)","PTC",48,63,62.315770224601309]
[null,"Owned (ITC)","ITC",52,60.63,62.315770224601309]
[null,"Owned (ITC)","ITC",54,61,63]
[null,"Owned (ITC)","ITC",56,60,64]
[null,"Owned (ITC)","ITC",53,59,62.315770224601309]
[null,"Owned (ITC)","ITC",54,60,62.315770224601309]
[null,"Owned (ITC)","ITC",53,58,62.315770224601309]
[null,"Owned (ITC)","ITC",51,59,62.315770224601309]
[null,"Owned (ITC)","ITC",48,62,62.315770224601309]
[null,"Owned (ITC)","ITC",56,63,62.315770224601309]

{"sheet":"Results (old)","index":5,"n_rows":75,"n_cols":22,"rows_kept":75,"cut":false,"hidden":true,"merged":[[25,6,25,8],[13,6,13,8],[9,17,9,19],[13,17,13,19],[25,17,25,19],[1,1,1,5],[2,1,2,18],[3,1,3,18],[4,1,4,18],[9,6,9,8]]}
[]
[null,"Steps to Build Out Results Tables"]
[null,"The summary tables below show the current portfolio being analyzed, with LCOE values on the left and NPV values on the right. "]
[null,"To model multiple portfolios, the summary table can be copied and pasted into the table below before moving on to the next portfolio."]
[null,"To graphically depict the portfolios, the three columns titled \"Owned\",\"PPA (Calc)\", and \"PPA (Quote)\" can be copied and pasted into the 'Results - Graphs' section across different variables."]
[]
[null,"Scenario",1]
[null,"Portfolio",1]
[]
[null,"Portfolio Results Summary Table",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"Portfolio Results Summary Table",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan Rate (%)","Loan Term (years)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required",null,"Case","Grant (%)","Loan Rate (%)","Loan Term (years)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required"]
[null,"Current Case",{"$f":"USDA_Award_Frac*25","v":3.75},{"$f":"Other_Loan_Rate*100","v":4.2403640043694901},{"$f":"USDA_T_Loan_Tenor","v":30},{"$f":"IF(Wind_Domestic_Content>0,IF(Wind_Energy_Communities>0,\"Both\",\"One\"),IF(Wind_Energy_Communities>0,\"One\",\"None\"))","v":"One"},{"$f":"'Inputs and Outputs'!C45","v":56.776443598127827},{"$f":"'Inputs and Outputs'!C46","v":64.099883655451094},{"$f":"'Inputs and Outputs'!C47","v":59.965897124633621},{"$f":"I12-G12","v":3.1894535265057939},{"$f":"'Inputs and Outputs'!C357","v":0},null,"Current Case",{"$f":"USDA_Award_Frac*25","v":3.75},{"$f":"Other_Loan_Rate*100","v":4.2403640043694901},{"$f":"USDA_T_Loan_Tenor","v":30},{"$f":"IF(Wind_Domestic_Content>0,IF(Wind_Energy_Communities>0,\"Both\",\"One\"),IF(Wind_Energy_Communities>0,\"One\",\"None\"))","v":"One"},{"$f":"'Inputs and Outputs'!C49","v":2224780942.480474},{"$f":"'Inputs and Outputs'!C50","v":2511749425.1888232},{"$f":"'Inputs and Outputs'!C51","v":2349759454.2189445},5172321831.1000004,{"$f":"'Inputs and Outputs'!C357","v":0}]
[]
[null,"PTC",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"PTC",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required",null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required"]
[null,"Base",25,2,30,"One",null,null,null,null,null,null,"Base",25,2,30,"One"]
[null,"Grant Down 1",17.5,2,30,"One",null,null,null,null,null,null,"Grant Down 1",17.5,2,30,"One"]
[null,"Grant Down 2",10,2,30,"One",null,null,null,null,null,null,"Grant Down 2",10,2,30,"One"]
[null,"Loan higher 1",25,3,30,"One",null,null,null,null,null,null,"Loan higher 1",25,3,30,"One"]
[null,"Loan higher 2",25,4,30,"One",null,null,null,null,null,null,"Loan higher 2",25,4,30,"One"]
[null,"Loan term down",25,2,20,"One",null,null,null,null,null,null,"Loan term down",25,2,20,"One"]
[null,"Loan term up",25,2,35,"One",null,null,null,null,null,null,"Loan term up",25,2,35,"One"]
[null,"Bonus up",25,2,30,"Both",null,null,null,null,null,null,"Bonus up",25,2,30,"Both"]
[null,"Bonus down",25,2,30,"None",null,null,null,null,null,null,"Bonus down",25,2,30,"None"]
[]
[null,"ITC",null,null,null,null,"Levelized Electricity Cost ($/MWh)",null,null,"Savings",null,null,"ITC",null,null,null,null,"Net Present Value ($)",null,null,"Savings"]
[null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required",null,"Case","Grant (%)","Loan (%)","Loan Term (year)","Bonus","Owned","PPA (Calc)","PPA (Quote)","Owned vs. PPA Quote","Additional Member Equity Required"]
[null,"Base",25,2,30,"One",null,null,null,null,null,null,"Base",25,2,30,"One"]
[null,"Grant Down 1",17.5,2,30,"One",null,null,null,null,null,null,"Grant Down 1",17.5,2,30,"One"]
[null,"Grant Down 2",10,2,30,"One",null,null,null,null,null,null,"Grant Down 2",10,2,30,"One"]
[null,"Loan higher 1",25,3,30,"One",null,null,null,null,null,null,"Loan higher 1",25,3,30,"One"]
[null,"Loan higher 2",25,4,30,"One",null,null,null,null,null,null,"Loan higher 2",25,4,30,"One"]
[null,"Loan term down",25,2,20,"One",null,null,null,null,null,null,"Loan term down",25,2,20,"One"]
[null,"Loan term up",25,2,35,"One",null,null,null,null,null,null,"Loan term up",25,2,35,"One"]
[null,"Bonus up",25,2,30,"Both",null,null,null,null,null,null,"Bonus up",25,2,30,"Both"]
[null,"Bonus down",25,2,30,"None",null,null,null,null,null,null,"Bonus down",25,2,30,"None"]
[]
[null,"Results"]
[null,"Case","Tax Credit","Owned","PPA (Calc)","PPA (Quote)"]
[null,"PPA (Calc)","PTC",60.63,60.63,62.315770224601309]
[null,"PPA (Calc)","PTC",61,61,63]
[null,"PPA (Calc)","PTC",60,60,64]
[null,"PPA (Calc)","PTC",59,59,62.315770224601309]
[null,"PPA (Calc)","PTC",60,60,62.315770224601309]
[null,"PPA (Calc)","PTC",58,58,62.315770224601309]
[null,"PPA (Calc)","PTC",59,59,62.315770224601309]
[null,"PPA (Calc)","PTC",62,62,62.315770224601309]
[null,"PPA (Calc)","PTC",63,63,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,60.63,62.315770224601309]
[null,"PPA (Quote)","Unknown",63,61,63]
[null,"PPA (Quote)","Unknown",64,60,64]
[null,"PPA (Quote)","Unknown",62.315770224601309,59,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,60,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,58,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,59,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,62,62.315770224601309]
[null,"PPA (Quote)","Unknown",62.315770224601309,63,62.315770224601309]
[null,"Owned (PTC)","PTC",46.628099363557681,60.63,62.315770224601309]
[null,"Owned (PTC)","PTC",50,61,63]
[null,"Owned (PTC)","PTC",54,60,64]
[null,"Owned (PTC)","PTC",48,59,62.315770224601309]
[null,"Owned (PTC)","PTC",51,60,62.315770224601309]
[null,"Owned (PTC)","PTC",48,58,62.315770224601309]
[null,"Owned (PTC)","PTC",44,59,62.315770224601309]
[null,"Owned (PTC)","PTC",44,62,62.315770224601309]
[null,"Owned (PTC)","PTC",48,63,62.315770224601309]
[null,"Owned (ITC)","ITC",52,60.63,62.315770224601309]
[null,"Owned (ITC)","ITC",54,61,63]
[null,"Owned (ITC)","ITC",56,60,64]
[null,"Owned (ITC)","ITC",53,59,62.315770224601309]
[null,"Owned (ITC)","ITC",54,60,62.315770224601309]
[null,"Owned (ITC)","ITC",53,58,62.315770224601309]
[null,"Owned (ITC)","ITC",51,59,62.315770224601309]
[null,"Owned (ITC)","ITC",48,62,62.315770224601309]
[null,"Owned (ITC)","ITC",56,63,62.315770224601309]

{"sheet":"Cost Calculations","index":6,"n_rows":202,"n_cols":43,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
[null,null,"Inflation Factor",{"$f":"_xlfn.XLOOKUP(D$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":0.95460632154625225},{"$f":"_xlfn.XLOOKUP(E$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":0.97703957010258924},{"$f":"_xlfn.XLOOKUP(F$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1},{"$f":"_xlfn.XLOOKUP(G$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0234999999999999},{"$f":"_xlfn.XLOOKUP(H$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0475594303374067},{"$f":"_xlfn.XLOOKUP(I$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0728263843475612},{"$f":"_xlfn.XLOOKUP(J$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0991106307640759},{"$f":"_xlfn.XLOOKUP(K$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1260388412177955},{"$f":"_xlfn.XLOOKUP(L$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1536267928276314},{"$f":"_xlfn.XLOOKUP(M$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1818541235391133},{"$f":"_xlfn.XLOOKUP(N$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2075104805295653},{"$f":"_xlfn.XLOOKUP(O$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2316606901401572},{"$f":"_xlfn.XLOOKUP(P$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2562939039429608},{"$f":"_xlfn.XLOOKUP(Q$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2814197820218212},{"$f":"_xlfn.XLOOKUP(R$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3070481776622582},{"$f":"_xlfn.XLOOKUP(S$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3331891412155046},{"$f":"_xlfn.XLOOKUP(T$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3598529240398152},{"$f":"_xlfn.XLOOKUP(U$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3870499825206117},{"$f":"_xlfn.XLOOKUP(V$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4147909821710249},{"$f":"_xlfn.XLOOKUP(W$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4430868018144458},{"$f":"_xlfn.XLOOKUP(X$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4719485378507355},{"$f":"_xlfn.XLOOKUP(Y$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5013875086077519},{"$f":"_xlfn.XLOOKUP(Z$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5314152587799077},{"$f":"_xlfn.XLOOKUP(AA$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5620435639555068},{"$f":"_xlfn.XLOOKUP(AB$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5932844352346183},{"$f":"_xlfn.XLOOKUP(AC$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.625150123939312},{"$f":"_xlfn.XLOOKUP(AD$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.6576531264180985},{"$f":"_xlfn.XLOOKUP(AE$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.6908061889464612},{"$f":"_xlfn.XLOOKUP(AF$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7246223127253903},{"$f":"_xlfn.XLOOKUP(AG$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7591147589798994},{"$f":"_xlfn.XLOOKUP(AH$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7942970541594983},{"$f":"_xlfn.XLOOKUP(AI$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.8301829952426889},{"$f":"_xlfn.XLOOKUP(AJ$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.8667866551475443},{"$f":"_xlfn.XLOOKUP(AK$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9041223882504963},{"$f":"_xlfn.XLOOKUP(AL$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9422048360155075},{"$f":"_xlfn.XLOOKUP(AM$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9810489327358185},{"$f":"_xlfn.XLOOKUP(AN$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.0206699113905362},{"$f":"_xlfn.XLOOKUP(AO$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.0610833096183483},{"$f":"_xlfn.XLOOKUP(AP$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.1023049758107164},{"$f":"_xlfn.XLOOKUP(AQ$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.1443510753269317}]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,"Year",{"$f":"Base_Year","v":2024},{"$f":"D3+1","v":2025},{"$f":"E3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"Old Asset Costs and Financing without Refinancing (BAU)","NPB",{"$f":"Fossil_Plant_Balance- SUM($C$5:C$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:D$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:E$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:F$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:G$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:H$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:I$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:J$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:K$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:L$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:M$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:N$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:O$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:P$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:Q$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:R$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:S$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:T$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:U$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:V$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:W$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:X$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:Y$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:Z$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AA$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AB$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AC$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AD$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AE$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AF$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AG$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AH$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AI$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AJ$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AK$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AL$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AM$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AN$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AO$5)","v":0},{"$f":"Fossil_Plant_Balance- SUM($C$5:AP$5)","v":0}]
[null,null,"Depreciation",{"$f":"IF(D$2<=Fossil_Remaining_Life, Fossil_Plant_Balance/Fossil_Remaining_Life, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Return",{"$f":"D4*Cur_ROR/(1-Tax_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ratepayer Costs",{"$f":"D5+D6","v":0},{"$f":"E5+E6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Balance",{"$f":"D$4*(1-Old_Plant_Equity_Ratio)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Principal",{"$f":"D$5*(1-Old_Plant_Equity_Ratio)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Interest",{"$f":"D8*Old_Plant_Rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Balance",{"$f":"D$4-D8","v":0},{"$f":"E$4-E8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Margin",{"$f":"D$6-D10","v":0},{"$f":"E$6-E10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Old Asset Costs and Financing with Refinancing","NPB",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:C$14),IF(D$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:C$14))*0,C13-C14))","v":0},{"$f":"IF(E$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:D$14),IF(E$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:D$14))*0,D13-D14))","v":0},{"$f":"IF(F$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:E$14),IF(F$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:E$14))*0,E13-E14))","v":0},{"$f":"IF(G$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:F$14),IF(G$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:F$14))*0,F13-F14))","v":0},{"$f":"IF(H$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:G$14),IF(H$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:G$14))*0,G13-G14))","v":0},{"$f":"IF(I$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:H$14),IF(I$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:H$14))*0,H13-H14))","v":0},{"$f":"IF(J$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:I$14),IF(J$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:I$14))*0,I13-I14))","v":0},{"$f":"IF(K$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:J$14),IF(K$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:J$14))*0,J13-J14))","v":0},{"$f":"IF(L$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:K$14),IF(L$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:K$14))*0,K13-K14))","v":0},{"$f":"IF(M$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:L$14),IF(M$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:L$14))*0,L13-L14))","v":0},{"$f":"IF(N$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:M$14),IF(N$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:M$14))*0,M13-M14))","v":0},{"$f":"IF(O$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:N$14),IF(O$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:N$14))*0,N13-N14))","v":0},{"$f":"IF(P$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:O$14),IF(P$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:O$14))*0,O13-O14))","v":0},{"$f":"IF(Q$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:P$14),IF(Q$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:P$14))*0,P13-P14))","v":0},{"$f":"IF(R$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:Q$14),IF(R$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:Q$14))*0,Q13-Q14))","v":0},{"$f":"IF(S$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:R$14),IF(S$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:R$14))*0,R13-R14))","v":0},{"$f":"IF(T$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:S$14),IF(T$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:S$14))*0,S13-S14))","v":0},{"$f":"IF(U$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:T$14),IF(U$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:T$14))*0,T13-T14))","v":0},{"$f":"IF(V$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:U$14),IF(V$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:U$14))*0,U13-U14))","v":0},{"$f":"IF(W$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:V$14),IF(W$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:V$14))*0,V13-V14))","v":0},{"$f":"IF(X$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:W$14),IF(X$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:W$14))*0,W13-W14))","v":0},{"$f":"IF(Y$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:X$14),IF(Y$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:X$14))*0,X13-X14))","v":0},{"$f":"IF(Z$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:Y$14),IF(Z$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:Y$14))*0,Y13-Y14))","v":0},{"$f":"IF(AA$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:Z$14),IF(AA$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:Z$14))*0,Z13-Z14))","v":0},{"$f":"IF(AB$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AA$14),IF(AB$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AA$14))*0,AA13-AA14))","v":0},{"$f":"IF(AC$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AB$14),IF(AC$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AB$14))*0,AB13-AB14))","v":0},{"$f":"IF(AD$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AC$14),IF(AD$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AC$14))*0,AC13-AC14))","v":0},{"$f":"IF(AE$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AD$14),IF(AE$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AD$14))*0,AD13-AD14))","v":0},{"$f":"IF(AF$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AE$14),IF(AF$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AE$14))*0,AE13-AE14))","v":0},{"$f":"IF(AG$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AF$14),IF(AG$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AF$14))*0,AF13-AF14))","v":0},{"$f":"IF(AH$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AG$14),IF(AH$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AG$14))*0,AG13-AG14))","v":0},{"$f":"IF(AI$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AH$14),IF(AI$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AH$14))*0,AH13-AH14))","v":0},{"$f":"IF(AJ$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AI$14),IF(AJ$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AI$14))*0,AI13-AI14))","v":0},{"$f":"IF(AK$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AJ$14),IF(AK$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AJ$14))*0,AJ13-AJ14))","v":0},{"$f":"IF(AL$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AK$14),IF(AL$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AK$14))*0,AK13-AK14))","v":0},{"$f":"IF(AM$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AL$14),IF(AM$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AL$14))*0,AL13-AL14))","v":0},{"$f":"IF(AN$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AM$14),IF(AN$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AM$14))*0,AM13-AM14))","v":0},{"$f":"IF(AO$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AN$14),IF(AO$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AN$14))*0,AN13-AN14))","v":0},{"$f":"IF(AP$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AO$14),IF(AP$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AO$14))*0,AO13-AO14))","v":0},{"$f":"IF(AQ$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance- SUM($C$14:AP$14),IF(AQ$2=Years_Until_New_Asset_Operation+1,(Fossil_Plant_Balance- SUM($C$14:AP$14))*0,AP13-AP14))","v":0}]
[null,null,"Depreciation",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(D$2<=Fossil_Remaining_Life,INDEX($C$13:D$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(E$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(E$2<=Fossil_Remaining_Life,INDEX($C$13:E$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(F$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(F$2<=Fossil_Remaining_Life,INDEX($C$13:F$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(G$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(G$2<=Fossil_Remaining_Life,INDEX($C$13:G$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(H$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(H$2<=Fossil_Remaining_Life,INDEX($C$13:H$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(I$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(I$2<=Fossil_Remaining_Life,INDEX($C$13:I$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(J$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(J$2<=Fossil_Remaining_Life,INDEX($C$13:J$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(K$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(K$2<=Fossil_Remaining_Life,INDEX($C$13:K$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(L$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(L$2<=Fossil_Remaining_Life,INDEX($C$13:L$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(M$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(M$2<=Fossil_Remaining_Life,INDEX($C$13:M$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(N$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(N$2<=Fossil_Remaining_Life,INDEX($C$13:N$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(O$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(O$2<=Fossil_Remaining_Life,INDEX($C$13:O$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(P$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(P$2<=Fossil_Remaining_Life,INDEX($C$13:P$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(Q$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(Q$2<=Fossil_Remaining_Life,INDEX($C$13:Q$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(R$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(R$2<=Fossil_Remaining_Life,INDEX($C$13:R$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(S$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(S$2<=Fossil_Remaining_Life,INDEX($C$13:S$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(T$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(T$2<=Fossil_Remaining_Life,INDEX($C$13:T$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(U$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(U$2<=Fossil_Remaining_Life,INDEX($C$13:U$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(V$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(V$2<=Fossil_Remaining_Life,INDEX($C$13:V$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(W$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(W$2<=Fossil_Remaining_Life,INDEX($C$13:W$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(X$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(X$2<=Fossil_Remaining_Life,INDEX($C$13:X$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(Y$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(Y$2<=Fossil_Remaining_Life,INDEX($C$13:Y$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(Z$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(Z$2<=Fossil_Remaining_Life,INDEX($C$13:Z$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AA$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AA$2<=Fossil_Remaining_Life,INDEX($C$13:AA$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AB$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AB$2<=Fossil_Remaining_Life,INDEX($C$13:AB$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AC$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AC$2<=Fossil_Remaining_Life,INDEX($C$13:AC$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AD$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AD$2<=Fossil_Remaining_Life,INDEX($C$13:AD$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AE$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AE$2<=Fossil_Remaining_Life,INDEX($C$13:AE$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AF$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AF$2<=Fossil_Remaining_Life,INDEX($C$13:AF$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AG$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AG$2<=Fossil_Remaining_Life,INDEX($C$13:AG$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AH$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AH$2<=Fossil_Remaining_Life,INDEX($C$13:AH$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AI$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AI$2<=Fossil_Remaining_Life,INDEX($C$13:AI$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AJ$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AJ$2<=Fossil_Remaining_Life,INDEX($C$13:AJ$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AK$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AK$2<=Fossil_Remaining_Life,INDEX($C$13:AK$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AL$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AL$2<=Fossil_Remaining_Life,INDEX($C$13:AL$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AM$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AM$2<=Fossil_Remaining_Life,INDEX($C$13:AM$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AN$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AN$2<=Fossil_Remaining_Life,INDEX($C$13:AN$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AO$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AO$2<=Fossil_Remaining_Life,INDEX($C$13:AO$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AP$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AP$2<=Fossil_Remaining_Life,INDEX($C$13:AP$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0},{"$f":"IF(AQ$2<=Years_Until_New_Asset_Operation,Fossil_Plant_Balance/Fossil_Remaining_Life,IF(AQ$2<=Fossil_Remaining_Life,INDEX($C$13:AQ$13,Years_Until_New_Asset_Operation+2)/(Fossil_Remaining_Life-Years_Until_New_Asset_Operation),0))","v":0}]
[null,null,"Return",{"$f":"D13*Cur_ROR/(1-Tax_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refinancing Loan Balance",{"$f":"IF(D$3=Build_Year+1,Refinancing_Required,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C16-C17),0)<0.1,0,C16-C17),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refinancing Principal",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,IF(D$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,D$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:D$13,Years_Until_New_Asset_Operation)-INDEX($D$14:D$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,IF(E$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,E$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:E$13,Years_Until_New_Asset_Operation)-INDEX($D$14:E$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,IF(F$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,F$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:F$13,Years_Until_New_Asset_Operation)-INDEX($D$14:F$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,IF(G$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,G$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:G$13,Years_Until_New_Asset_Operation)-INDEX($D$14:G$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,IF(H$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,H$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:H$13,Years_Until_New_Asset_Operation)-INDEX($D$14:H$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,IF(I$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,I$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:I$13,Years_Until_New_Asset_Operation)-INDEX($D$14:I$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,IF(J$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,J$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:J$13,Years_Until_New_Asset_Operation)-INDEX($D$14:J$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,IF(K$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,K$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:K$13,Years_Until_New_Asset_Operation)-INDEX($D$14:K$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,IF(L$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,L$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:L$13,Years_Until_New_Asset_Operation)-INDEX($D$14:L$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,IF(M$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,M$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:M$13,Years_Until_New_Asset_Operation)-INDEX($D$14:M$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,IF(N$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,N$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:N$13,Years_Until_New_Asset_Operation)-INDEX($D$14:N$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,IF(O$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,O$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:O$13,Years_Until_New_Asset_Operation)-INDEX($D$14:O$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,IF(P$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,P$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:P$13,Years_Until_New_Asset_Operation)-INDEX($D$14:P$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,IF(Q$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,Q$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Q$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Q$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,IF(R$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,R$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:R$13,Years_Until_New_Asset_Operation)-INDEX($D$14:R$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,IF(S$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,S$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:S$13,Years_Until_New_Asset_Operation)-INDEX($D$14:S$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,IF(T$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,T$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:T$13,Years_Until_New_Asset_Operation)-INDEX($D$14:T$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,IF(U$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,U$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:U$13,Years_Until_New_Asset_Operation)-INDEX($D$14:U$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,IF(V$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,V$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:V$13,Years_Until_New_Asset_Operation)-INDEX($D$14:V$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,IF(W$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,W$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:W$13,Years_Until_New_Asset_Operation)-INDEX($D$14:W$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,IF(X$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,X$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:X$13,Years_Until_New_Asset_Operation)-INDEX($D$14:X$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,IF(Y$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,Y$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Y$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Y$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,IF(Z$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,Z$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Z$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Z$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,IF(AA$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AA$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AA$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AA$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,IF(AB$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AB$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AB$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AB$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,IF(AC$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AC$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AC$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AC$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,IF(AD$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AD$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AD$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AD$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,IF(AE$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AE$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AE$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AE$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,IF(AF$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AF$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AF$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AF$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,IF(AG$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AG$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AG$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AG$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,IF(AH$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AH$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AH$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AH$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,IF(AI$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AI$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AI$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AI$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,IF(AJ$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AJ$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AJ$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AJ$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,IF(AK$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AK$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AK$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AK$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,IF(AL$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AL$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AL$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AL$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,IF(AM$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AM$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AM$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AM$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,IF(AN$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AN$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AN$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AN$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,IF(AO$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AO$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AO$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AO$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,IF(AP$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AP$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AP$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AP$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,IF(AQ$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-PPMT(Refinancing_Rate,AQ$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AQ$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AQ$14,Years_Until_New_Asset_Operation))),0),0)","v":0}]
[null,null,"Refinancing Interest",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,IF(D$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,D$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:D$13,Years_Until_New_Asset_Operation)-INDEX($D$14:D$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,IF(E$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,E$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:E$13,Years_Until_New_Asset_Operation)-INDEX($D$14:E$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,IF(F$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,F$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:F$13,Years_Until_New_Asset_Operation)-INDEX($D$14:F$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,IF(G$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,G$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:G$13,Years_Until_New_Asset_Operation)-INDEX($D$14:G$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,IF(H$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,H$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:H$13,Years_Until_New_Asset_Operation)-INDEX($D$14:H$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,IF(I$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,I$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:I$13,Years_Until_New_Asset_Operation)-INDEX($D$14:I$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,IF(J$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,J$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:J$13,Years_Until_New_Asset_Operation)-INDEX($D$14:J$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,IF(K$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,K$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:K$13,Years_Until_New_Asset_Operation)-INDEX($D$14:K$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,IF(L$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,L$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:L$13,Years_Until_New_Asset_Operation)-INDEX($D$14:L$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,IF(M$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,M$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:M$13,Years_Until_New_Asset_Operation)-INDEX($D$14:M$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,IF(N$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,N$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:N$13,Years_Until_New_Asset_Operation)-INDEX($D$14:N$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,IF(O$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,O$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:O$13,Years_Until_New_Asset_Operation)-INDEX($D$14:O$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,IF(P$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,P$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:P$13,Years_Until_New_Asset_Operation)-INDEX($D$14:P$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,IF(Q$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,Q$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Q$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Q$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,IF(R$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,R$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:R$13,Years_Until_New_Asset_Operation)-INDEX($D$14:R$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,IF(S$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,S$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:S$13,Years_Until_New_Asset_Operation)-INDEX($D$14:S$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,IF(T$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,T$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:T$13,Years_Until_New_Asset_Operation)-INDEX($D$14:T$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,IF(U$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,U$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:U$13,Years_Until_New_Asset_Operation)-INDEX($D$14:U$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,IF(V$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,V$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:V$13,Years_Until_New_Asset_Operation)-INDEX($D$14:V$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,IF(W$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,W$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:W$13,Years_Until_New_Asset_Operation)-INDEX($D$14:W$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,IF(X$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,X$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:X$13,Years_Until_New_Asset_Operation)-INDEX($D$14:X$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,IF(Y$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,Y$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Y$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Y$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,IF(Z$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,Z$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:Z$13,Years_Until_New_Asset_Operation)-INDEX($D$14:Z$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,IF(AA$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AA$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AA$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AA$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,IF(AB$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AB$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AB$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AB$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,IF(AC$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AC$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AC$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AC$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,IF(AD$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AD$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AD$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AD$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,IF(AE$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AE$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AE$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AE$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,IF(AF$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AF$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AF$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AF$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,IF(AG$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AG$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AG$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AG$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,IF(AH$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AH$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AH$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AH$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,IF(AI$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AI$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AI$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AI$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,IF(AJ$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AJ$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AJ$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AJ$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,IF(AK$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AK$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AK$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AK$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,IF(AL$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AL$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AL$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AL$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,IF(AM$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AM$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AM$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AM$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,IF(AN$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AN$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AN$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AN$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,IF(AO$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AO$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AO$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AO$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,IF(AP$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AP$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AP$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AP$14,Years_Until_New_Asset_Operation))),0),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,IF(AQ$2<=Refinancing_Tenor+Years_Until_New_Asset_Operation,-IPMT(Refinancing_Rate,AQ$2-Years_Until_New_Asset_Operation,Refinancing_Tenor,(Prepayment_Penalty+INDEX($D$13:AQ$13,Years_Until_New_Asset_Operation)-INDEX($D$14:AQ$14,Years_Until_New_Asset_Operation))),0),0)","v":0}]
[null,null,"Ratepayer Costs",{"$f":"D14+D15+D17+D18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Balance",{"$f":"D$4*(1-Old_Plant_Equity_Ratio)*IF(D$3>=Build_Year+1,IF(Refi_Use_of_Proceeds=\"Recycled into New Assets\",1,0),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Principal",{"$f":"D$5*(1-Old_Plant_Equity_Ratio)*IF(D$3>=Build_Year+1,IF(Refi_Use_of_Proceeds=\"Recycled into New Assets\",1,0),1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Interest",{"$f":"D20*Old_Plant_Rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Balance",{"$f":"D$4*Old_Plant_Equity_Ratio*IF(D$3>=Build_Year+1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Margin",{"$f":"(D$6-D22)*IF(D$3>=Build_Year+1,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loans and Grants","Loan Balance (USDA 0%)",{"$f":"IF(D$3=Build_Year+1,New_Asset_Debt*USDA_0_Frac,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C25-C26),0)<0.1,0,C25-C26),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA 0%)",{"$f":"IF(AND(D$3>Build_Year,D$3<=Build_Year+USDA_0_Loan_Tenor),New_Asset_Debt*USDA_0_Frac/USDA_0_Loan_Tenor,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA 0%)",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,null,"Loan Balance (USDA 2%)",{"$f":"IF(D$3=Build_Year+1,New_Asset_Debt*USDA_2_Frac,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C28-C29),0)<0.1,0,C28-C29),0))","v":0},0,0,753886010.36269438,728756476.68393791,703626943.00518143,678497409.32642496,653367875.64766848,628238341.96891201,603108808.29015553,577979274.61139905,552849740.93264258,527720207.2538861,502590673.57512963,477461139.89637315,452331606.21761668,427202072.5388602,402072538.86010373,376943005.18134725,351813471.50259078,326683937.8238343,301554404.14507782,276424870.46632135,251295336.78756487,226165803.1088084,201036269.43005192,175906735.75129545,150777202.07253897,125647668.3937825,100518134.71502602,75388601.036269546,50259067.35751307,25129533.678756591,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA 2%)",{"$f":"IF(AND(D$3>Build_Year,D$3<=Build_Year+USDA_2_Loan_Tenor),IF(USDA_2_Amortization_Type=\"Mortgage Style\",-PPMT(2%,D$3-Build_Year,USDA_2_Loan_Tenor,New_Asset_Debt*USDA_2_Frac),IF(USDA_2_Amortization_Type=\"Sculpted\",MIN((D$132+D$137)/USDA_Target_MDSC-D30,D28/(Build_Year+USDA_2_Loan_Tenor+1-D$3)),(New_Asset_Debt*USDA_2_Frac)/USDA_2_Loan_Tenor)),0)","v":0},0,0,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,25129533.678756479,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA 2%)",{"$f":"D28*2%","v":0},{"$f":"E28*2%","v":0},0,15077720.207253888,14575129.533678759,14072538.86010363,13569948.1865285,13067357.512953371,12564766.83937824,12062176.16580311,11559585.492227981,11056994.818652852,10554404.145077722,10051813.471502593,9549222.7979274634,9046632.1243523341,8544041.4507772047,8041450.7772020744,7538860.1036269451,7036269.4300518157,6533678.7564766863,6031088.082901557,5528497.4093264267,5025906.7357512973,4523316.062176168,4020725.3886010386,3518134.7150259092,3015544.0414507794,2512953.3678756501,2010362.6943005205,1507772.0207253909,1005181.3471502614,502590.6735751318,0,0,0,0,0,0,0]
[null,null,"Loan Balance (USDA Treas)",{"$f":"IF(D$3=Build_Year+1,New_Asset_Debt*USDA_T_Frac,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C31-C32),0)<0.1,0,C31-C32),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA Treas)",{"$f":"IF(AND(D$3>Build_Year,D$3<=Build_Year+USDA_T_Loan_Tenor),IF(USDA_2_Amortization_Type=\"Mortgage Style\",-PPMT(USDA_T_Loan_Rate,D$3-Build_Year,USDA_T_Loan_Tenor,New_Asset_Debt*USDA_T_Frac),IF(USDA_T_Amortization_Type=\"Sculpted\",MIN((D$132+D$137)/USDA_Target_MDSC-D33,D31/(Build_Year+USDA_T_Loan_Tenor+1-D$3)),(New_Asset_Debt*USDA_T_Frac)/USDA_T_Loan_Tenor)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA Treas)",{"$f":"D31*USDA_T_Loan_Rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (PACE)",{"$f":"IF(D$3=Build_Year+1,New_Asset_Debt*PACE_Frac,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C34-C35),0)<0.1,0,C34-C35),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (PACE)",{"$f":"IF(AND(D$3>Build_Year,D$3<=Build_Year+PACE_Loan_Tenor),IF(PACE_Amortization_Type=\"Mortgage Style\",-PPMT(PACE_Loan_Rate,D$3-Build_Year,PACE_Loan_Tenor,New_Asset_Debt*PACE_Frac),IF(PACE_Amortization_Type=\"Sculpted\",MIN((D$132+D$137)/USDA_Target_MDSC-D36,D34/(Build_Year+PACE_Loan_Tenor+1-D$3)),(New_Asset_Debt*PACE_Frac)/PACE_Loan_Tenor)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (PACE)",{"$f":"D34*PACE_Loan_Rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (Other Loan)",{"$f":"IF(D$3=Build_Year+1,New_Asset_Debt*Other_Frac,IF(D$3>Build_Year+1,IF(IFERROR(ABS(C37-C38),0)<0.1,0,C37-C38),0))","v":0},0,0,1346041288.6119399,1301173245.6582086,1256305202.7044773,1211437159.750746,1166569116.7970147,1121701073.8432834,1076833030.8895521,1031964987.9358208,987096944.98208952,942228902.02835822,897360859.07462692,852492816.12089562,807624773.16716433,762756730.21343303,717888687.25970173,673020644.30597043,628152601.35223913,583284558.39850783,538416515.44477654,493548472.49104524,448680429.53731394,403812386.58358264,358944343.62985134,314076300.67612004,269208257.72238874,224340214.76865742,179472171.81492609,134604128.86119476,89736085.907463431,44868042.953732103,0,0,0,0,0,0,0]
[null,null,"Loan Principal (Other Loan)",{"$f":"IF(AND(D$3>Build_Year,D$3<=Build_Year+Other_Loan_Tenor),IF(Other_Amortization_Type=\"Mortgage Style\",-PPMT(Other_Loan_Rate,D$3-Build_Year,Other_Loan_Tenor,New_Asset_Debt*Other_Frac),IF(Other_Amortization_Type=\"Sculpted\",MIN((D$132+D$137)/USDA_Target_MDSC-D39,D37/(Build_Year+Other_Loan_Tenor+1-D$3)),(New_Asset_Debt*Other_Frac)/Other_Loan_Tenor)),0)","v":0},0,0,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,44868042.953731328,0,0,0,0,0,0,0]
[null,null,"Loan Interest (Other Loan)",{"$f":"D37*Other_Loan_Rate","v":0},0,0,57077050.28625194,55174481.943376876,53271913.600501813,51369345.25762675,49466776.914751686,47564208.571876623,45661640.229001559,43759071.886126496,41856503.543251432,39953935.200376369,38051366.857501306,36148798.514626242,34246230.171751179,32343661.828876119,30441093.486001056,28538525.143125992,26635956.800250929,24733388.457375865,22830820.114500802,20928251.771625739,19025683.428750675,17123115.085875612,15220546.743000546,13317978.400125483,11415410.05725042,9512841.7143753562,7610273.3715002909,5707705.0286252266,3805136.6857501622,1902568.3428750974,0,0,0,0,0,0,0]
[null,null,"Loan Balance (Total)",{"$f":"D37+D34+D31+D28+D25+D16+D20","v":0},{"$f":"E37+E34+E31+E28+E25+E16+E20","v":0},0,2099927298.9746342,2029929722.3421464,1959932145.7096586,1889934569.0771708,1819936992.4446831,1749939415.8121953,1679941839.1797075,1609944262.5472198,1539946685.914732,1469949109.2822442,1399951532.6497564,1329953956.0172687,1259956379.3847809,1189958802.7522931,1119961226.1198053,1049963649.4873177,979966072.85482991,909968496.22234213,839970919.58985436,769973342.95736659,699975766.32487881,629978189.69239104,559980613.05990326,489983036.42741549,419985459.79492772,349987883.16243994,279990306.52995211,209992729.89746431,139995153.2649765,69997576.632488698,0,0,0,0,0,0,0]
[null,null,"Loan Principal (Total)",{"$f":"D38+D35+D32+D29+D26+D17+D21","v":0},0,0,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,0,0,0,0,0,0,0]
[null,null,"Loan Interest (Total)",{"$f":"D39+D36+D33+D30+D27+D18+D22","v":0},0,0,72154770.493505836,69749611.477055639,67344452.460605443,64939293.444155246,62534134.427705057,60128975.41125486,57723816.394804671,55318657.378354475,52913498.361904286,50508339.345454089,48103180.3290039,45698021.312553704,43292862.296103515,40887703.279653326,38482544.263203129,36077385.24675294,33672226.230302744,31267067.213852551,28861908.197402358,26456749.180952165,24051590.164501972,21646431.14805178,19241272.131601587,16836113.11515139,14430954.0987012,12025795.082251007,9620636.0658008121,7215477.0493506175,4810318.0329004237,2405159.0164502291,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (Owned)",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D44:$AQ44),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E44:$AQ44),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F44:$AQ44),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G44:$AQ44),0)","v":0},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H44:$AQ44),0)","v":0},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I44:$AQ44),0)","v":0},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J44:$AQ44),0)","v":0},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K44:$AQ44),0)","v":0},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L44:$AQ44),0)","v":0},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M44:$AQ44),0)","v":0},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N44:$AQ44),0)","v":0},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O44:$AQ44),0)","v":0},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P44:$AQ44),0)","v":0},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q44:$AQ44),0)","v":0},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R44:$AQ44),0)","v":0},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S44:$AQ44),0)","v":0},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T44:$AQ44),0)","v":0},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U44:$AQ44),0)","v":0},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V44:$AQ44),0)","v":0},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W44:$AQ44),0)","v":0},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X44:$AQ44),0)","v":0},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y44:$AQ44),0)","v":0},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z44:$AQ44),0)","v":0},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA44:$AQ44),0)","v":0},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB44:$AQ44),0)","v":0},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC44:$AQ44),0)","v":0},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD44:$AQ44),0)","v":0},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE44:$AQ44),0)","v":0},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF44:$AQ44),0)","v":0},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG44:$AQ44),0)","v":0},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH44:$AQ44),0)","v":0},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI44:$AQ44),0)","v":0},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ44:$AQ44),0)","v":0},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK44:$AQ44),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL44:$AQ44),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM44:$AQ44),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN44:$AQ44),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO44:$AQ44),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP44:$AQ44),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ44:$AQ44),0)","v":0}]
[null,null,"Normalized Rate Impact of New ERA Grant (Owned)",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(New_ERA_Normalization_Owned=\"Yes\",New_ERA_Normalization_Period_Owned,Clean_Asset_Life)),-(New_ERA_Grant+GRIP_and_Other_Grant)/IF(New_ERA_Normalization_Owned=\"Yes\",New_ERA_Normalization_Period_Owned,Clean_Asset_Life),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (Owned)",{"$f":"D43 * ROR / (1- Tax_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (PPA)",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D47:$AQ47),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E47:$AQ47),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F47:$AQ47),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G47:$AQ47),0)","v":-116550000},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H47:$AQ47),0)","v":-112665000},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I47:$AQ47),0)","v":-108780000},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J47:$AQ47),0)","v":-104895000},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K47:$AQ47),0)","v":-101010000},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L47:$AQ47),0)","v":-97125000},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M47:$AQ47),0)","v":-93240000},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N47:$AQ47),0)","v":-89355000},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O47:$AQ47),0)","v":-85470000},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P47:$AQ47),0)","v":-81585000},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q47:$AQ47),0)","v":-77700000},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R47:$AQ47),0)","v":-73815000},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S47:$AQ47),0)","v":-69930000},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T47:$AQ47),0)","v":-66045000},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U47:$AQ47),0)","v":-62160000},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V47:$AQ47),0)","v":-58275000},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W47:$AQ47),0)","v":-54390000},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X47:$AQ47),0)","v":-50505000},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y47:$AQ47),0)","v":-46620000},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z47:$AQ47),0)","v":-42735000},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA47:$AQ47),0)","v":-38850000},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB47:$AQ47),0)","v":-34965000},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC47:$AQ47),0)","v":-31080000},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD47:$AQ47),0)","v":-27195000},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE47:$AQ47),0)","v":-23310000},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF47:$AQ47),0)","v":-19425000},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG47:$AQ47),0)","v":-15540000},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH47:$AQ47),0)","v":-11655000},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI47:$AQ47),0)","v":-7770000},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ47:$AQ47),0)","v":-3885000},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK47:$AQ47),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL47:$AQ47),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM47:$AQ47),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN47:$AQ47),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO47:$AQ47),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP47:$AQ47),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ47:$AQ47),0)","v":0}]
[null,null,"Normalized Rate Impact of New ERA Grant (PPA)",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(New_ERA_Normalization_Owned=\"Yes\",New_ERA_Normalization_Period_Owned,PPA_Term)),-(PPA_NewERA_Available+GRIP_and_Other_Grant)/IF(New_ERA_Normalization_PPA=\"Yes\",New_ERA_Normalization_Period_PPA,PPA_Term),0)","v":0},0,0,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (PPA)",{"$f":"D46 * ROR / (1- Tax_Rate)","v":0},0,0,-4460424.4220130974,-4311743.6079459945,-4163062.793878891,-4014381.9798117881,-3865701.1657446846,-3717020.3516775817,-3568339.5376104782,-3419658.7235433748,-3270977.9094762718,-3122297.0954091684,-2973616.281342065,-2824935.467274962,-2676254.6532078586,-2527573.8391407556,-2378893.0250736522,-2230212.2110065487,-2081531.3969394455,-1932850.5828723423,-1784169.7688052391,-1635488.9547381359,-1486808.1406710325,-1338127.3266039293,-1189446.5125368261,-1040765.6984697228,-892084.88440261956,-743404.07033551624,-594723.25626841304,-446042.44220130978,-297361.62813420652,-148680.81406710326,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (PPA Quote)",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D50:$AQ50),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E50:$AQ50),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F50:$AQ50),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G50:$AQ50),0)","v":-116550000},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H50:$AQ50),0)","v":-112665000},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I50:$AQ50),0)","v":-108780000},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J50:$AQ50),0)","v":-104895000},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K50:$AQ50),0)","v":-101010000},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L50:$AQ50),0)","v":-97125000},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M50:$AQ50),0)","v":-93240000},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N50:$AQ50),0)","v":-89355000},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O50:$AQ50),0)","v":-85470000},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P50:$AQ50),0)","v":-81585000},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q50:$AQ50),0)","v":-77700000},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R50:$AQ50),0)","v":-73815000},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S50:$AQ50),0)","v":-69930000},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T50:$AQ50),0)","v":-66045000},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U50:$AQ50),0)","v":-62160000},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V50:$AQ50),0)","v":-58275000},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W50:$AQ50),0)","v":-54390000},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X50:$AQ50),0)","v":-50505000},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y50:$AQ50),0)","v":-46620000},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z50:$AQ50),0)","v":-42735000},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA50:$AQ50),0)","v":-38850000},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB50:$AQ50),0)","v":-34965000},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC50:$AQ50),0)","v":-31080000},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD50:$AQ50),0)","v":-27195000},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE50:$AQ50),0)","v":-23310000},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF50:$AQ50),0)","v":-19425000},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG50:$AQ50),0)","v":-15540000},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH50:$AQ50),0)","v":-11655000},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI50:$AQ50),0)","v":-7770000},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ50:$AQ50),0)","v":-3885000},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK50:$AQ50),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL50:$AQ50),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM50:$AQ50),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN50:$AQ50),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO50:$AQ50),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP50:$AQ50),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ50:$AQ50),0)","v":0}]
[null,null,"Normalized Rate Impact of New ERA Grant (PPA Quote)",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(New_ERA_Normalization_Owned=\"Yes\",New_ERA_Normalization_Period_Owned,PPA_Term_Manual)),-(PPA_NewERA_Available+GRIP_and_Other_Grant)/IF(New_ERA_Normalization_PPA=\"Yes\",New_ERA_Normalization_Period_PPA,PPA_Term_Manual),0)","v":0},0,0,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,-3885000,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (PPA Quote)",{"$f":"D49 * ROR / (1- Tax_Rate)","v":0},0,0,-4460424.4220130974,-4311743.6079459945,-4163062.793878891,-4014381.9798117881,-3865701.1657446846,-3717020.3516775817,-3568339.5376104782,-3419658.7235433748,-3270977.9094762718,-3122297.0954091684,-2973616.281342065,-2824935.467274962,-2676254.6532078586,-2527573.8391407556,-2378893.0250736522,-2230212.2110065487,-2081531.3969394455,-1932850.5828723423,-1784169.7688052391,-1635488.9547381359,-1486808.1406710325,-1338127.3266039293,-1189446.5125368261,-1040765.6984697228,-892084.88440261956,-743404.07033551624,-594723.25626841304,-446042.44220130978,-297361.62813420652,-148680.81406710326,0,0,0,0,0,0,0]
[null,"New Solar","Solar NPB",{"$f":"MAX(0,IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(D$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:C$53),1),0)))","v":0},{"$f":"MAX(0,IF(E$2<=Years_Until_New_Asset_Operation,0,IF(E$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(E$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:D$53),1),0)))","v":0},{"$f":"MAX(0,IF(F$2<=Years_Until_New_Asset_Operation,0,IF(F$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(F$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:E$53),1),0)))","v":0},{"$f":"MAX(0,IF(G$2<=Years_Until_New_Asset_Operation,0,IF(G$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(G$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:F$53),1),0)))","v":1169162178.3726082},{"$f":"MAX(0,IF(H$2<=Years_Until_New_Asset_Operation,0,IF(H$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(H$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:G$53),1),0)))","v":1130190105.7601879},{"$f":"MAX(0,IF(I$2<=Years_Until_New_Asset_Operation,0,IF(I$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(I$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:H$53),1),0)))","v":1091218033.1477675},{"$f":"MAX(0,IF(J$2<=Years_Until_New_Asset_Operation,0,IF(J$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(J$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:I$53),1),0)))","v":1052245960.5353473},{"$f":"MAX(0,IF(K$2<=Years_Until_New_Asset_Operation,0,IF(K$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(K$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:J$53),1),0)))","v":1013273887.9229271},{"$f":"MAX(0,IF(L$2<=Years_Until_New_Asset_Operation,0,IF(L$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(L$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:K$53),1),0)))","v":974301815.31050682},{"$f":"MAX(0,IF(M$2<=Years_Until_New_Asset_Operation,0,IF(M$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(M$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:L$53),1),0)))","v":935329742.6980865},{"$f":"MAX(0,IF(N$2<=Years_Until_New_Asset_Operation,0,IF(N$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(N$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:M$53),1),0)))","v":896357670.0856663},{"$f":"MAX(0,IF(O$2<=Years_Until_New_Asset_Operation,0,IF(O$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(O$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:N$53),1),0)))","v":857385597.4732461},{"$f":"MAX(0,IF(P$2<=Years_Until_New_Asset_Operation,0,IF(P$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(P$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:O$53),1),0)))","v":818413524.86082578},{"$f":"MAX(0,IF(Q$2<=Years_Until_New_Asset_Operation,0,IF(Q$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Q$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:P$53),1),0)))","v":779441452.24840546},{"$f":"MAX(0,IF(R$2<=Years_Until_New_Asset_Operation,0,IF(R$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(R$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:Q$53),1),0)))","v":740469379.63598526},{"$f":"MAX(0,IF(S$2<=Years_Until_New_Asset_Operation,0,IF(S$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(S$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:R$53),1),0)))","v":701497307.02356505},{"$f":"MAX(0,IF(T$2<=Years_Until_New_Asset_Operation,0,IF(T$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(T$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:S$53),1),0)))","v":662525234.41114473},{"$f":"MAX(0,IF(U$2<=Years_Until_New_Asset_Operation,0,IF(U$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(U$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:T$53),1),0)))","v":623553161.79872441},{"$f":"MAX(0,IF(V$2<=Years_Until_New_Asset_Operation,0,IF(V$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(V$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:U$53),1),0)))","v":584581089.18630409},{"$f":"MAX(0,IF(W$2<=Years_Until_New_Asset_Operation,0,IF(W$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(W$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:V$53),1),0)))","v":545609016.57388377},{"$f":"MAX(0,IF(X$2<=Years_Until_New_Asset_Operation,0,IF(X$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(X$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:W$53),1),0)))","v":506636943.96146345},{"$f":"MAX(0,IF(Y$2<=Years_Until_New_Asset_Operation,0,IF(Y$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Y$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:X$53),1),0)))","v":467664871.34904313},{"$f":"MAX(0,IF(Z$2<=Years_Until_New_Asset_Operation,0,IF(Z$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Z$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:Y$53),1),0)))","v":428692798.73662281},{"$f":"MAX(0,IF(AA$2<=Years_Until_New_Asset_Operation,0,IF(AA$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AA$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:Z$53),1),0)))","v":389720726.12420249},{"$f":"MAX(0,IF(AB$2<=Years_Until_New_Asset_Operation,0,IF(AB$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AB$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AA$53),1),0)))","v":350748653.51178217},{"$f":"MAX(0,IF(AC$2<=Years_Until_New_Asset_Operation,0,IF(AC$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AC$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AB$53),1),0)))","v":311776580.89936185},{"$f":"MAX(0,IF(AD$2<=Years_Until_New_Asset_Operation,0,IF(AD$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AD$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AC$53),1),0)))","v":272804508.28694153},{"$f":"MAX(0,IF(AE$2<=Years_Until_New_Asset_Operation,0,IF(AE$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AE$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AD$53),1),0)))","v":233832435.67452121},{"$f":"MAX(0,IF(AF$2<=Years_Until_New_Asset_Operation,0,IF(AF$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AF$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AE$53),1),0)))","v":194860363.06210089},{"$f":"MAX(0,IF(AG$2<=Years_Until_New_Asset_Operation,0,IF(AG$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AG$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AF$53),1),0)))","v":155888290.44968057},{"$f":"MAX(0,IF(AH$2<=Years_Until_New_Asset_Operation,0,IF(AH$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AH$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AG$53),1),0)))","v":116916217.83726025},{"$f":"MAX(0,IF(AI$2<=Years_Until_New_Asset_Operation,0,IF(AI$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AI$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AH$53),1),0)))","v":77944145.224839926},{"$f":"MAX(0,IF(AJ$2<=Years_Until_New_Asset_Operation,0,IF(AJ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AJ$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AI$53),1),0)))","v":38972072.612419605},{"$f":"MAX(0,IF(AK$2<=Years_Until_New_Asset_Operation,0,IF(AK$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AK$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AJ$53),1),0)))","v":0},{"$f":"MAX(0,IF(AL$2<=Years_Until_New_Asset_Operation,0,IF(AL$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AL$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AK$53),1),0)))","v":0},{"$f":"MAX(0,IF(AM$2<=Years_Until_New_Asset_Operation,0,IF(AM$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AM$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AL$53),1),0)))","v":0},{"$f":"MAX(0,IF(AN$2<=Years_Until_New_Asset_Operation,0,IF(AN$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AN$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AM$53),1),0)))","v":0},{"$f":"MAX(0,IF(AO$2<=Years_Until_New_Asset_Operation,0,IF(AO$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AO$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AN$53),1),0)))","v":0},{"$f":"MAX(0,IF(AP$2<=Years_Until_New_Asset_Operation,0,IF(AP$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AP$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AO$53),1),0)))","v":0},{"$f":"MAX(0,IF(AQ$2<=Years_Until_New_Asset_Operation,0,IF(AQ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AQ$2>Years_Until_New_Asset_Operation,Solar_Plant_Balance-SUM($C$53:AP$53),1),0)))","v":0}]
[null,null,"Solar Depreciation",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation, Solar_Plant_Balance/Clean_Asset_Life, 0))*(1)","v":0},0,0,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,38972072.612420276,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",{"$f":"D52","v":0},{"$f":"E52","v":0},0,1169162178.3726082,1130190105.7601879,1091218033.1477675,1052245960.5353473,1013273887.9229271,974301815.31050682,935329742.6980865,896357670.0856663,857385597.4732461,818413524.86082578,779441452.24840546,740469379.63598526,701497307.02356505,662525234.41114473,623553161.79872441,584581089.18630409,545609016.57388377,506636943.96146345,467664871.34904313,428692798.73662281,389720726.12420249,350748653.51178217,311776580.89936185,272804508.28694153,233832435.67452121,194860363.06210089,155888290.44968057,116916217.83726025,77944145.224839926,38972072.612419605,0,0,0,0,0,0,0]
[null,null,"Solar Return",{"$f":"D54*ROR/(1-Tax_Rate)","v":0},0,0,44744397.543605447,43252917.625485264,41761437.707365081,40269957.789244905,38778477.871124722,37286997.953004539,35795518.034884356,34304038.11676418,32812558.198644001,31321078.280523818,29829598.362403631,28338118.444283456,26846638.526163276,25355158.608043093,23863678.689922906,22372198.771802723,20880718.85368254,19389238.935562357,17897759.017442174,16406279.099321991,14914799.181201808,13423319.263081623,11931839.34496144,10440359.426841257,8948879.5087210741,7457399.5906008901,5965919.6724807061,4474439.7543605231,2982959.8362403396,1491479.918120156,0,0,0,0,0,0,0]
[null,null,"Solar Fixed O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Solar_Capacity*Solar_Fixed_OM*1000*IF(Solar_OM_Escalation_Input=\"No\",D$1,(1+Solar_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1)),0))","v":0},0,0,19827444.078780271,20293528.113545533,20783004.535311483,21292188.146426603,21813846.756014049,22348286.001536392,22895111.42525417,23392131.438437767,23859974.067206532,24337173.548550673,24823917.019521706,25320395.359912153,25826803.267110419,26343339.332452636,26870206.119101696,27407610.241483748,27955762.44631343,28514877.695239715,29085175.249144543,29666878.754127447,30260216.329210013,30865420.655794241,31482729.068910152,32112383.650288358,32754631.32329414,33409723.94976002,34077918.428755246,34759476.797330365,35454666.333276987,36163759.65994256,0,0,0,0,0,0,0]
[null,null,"Solar Variable O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Solar_Variable_O_M*D58*IF(Solar_OM_Escalation_Input=\"No\",D$1,(1+Solar_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar MWh",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Solar_Capacity*Solar_Capacity_Factor*8760*(1-Solar_Degradation)^(D$2-1-Years_Until_New_Asset_Operation),0))","v":0},0,0,2349088.941393266,2337343.4966862998,2325656.7792028682,2314028.4953068537,2302458.3528303197,2290946.0610661684,2279491.3307608375,2268093.874107033,2256753.4047364979,2245469.6377128153,2234242.2895242516,2223071.0780766299,2211955.722686247,2200895.9440728161,2189891.4643524517,2178942.0070306896,2168047.296995536,2157207.0605105585,2146421.0252080057,2135688.9200819656,2125010.4754815558,2114385.4231041479,2103813.4959886274,2093294.428508684,2082827.9563661406,2072413.81658431,2062051.7475013887,2051741.4887638814,2041482.7813200625,2031275.3674134621,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Solar ITC",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D60:$AQ60),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E60:$AQ60),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F60:$AQ60),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G60:$AQ60),0)","v":-263365472.30021393},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H60:$AQ60),0)","v":-254586623.22354013},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I60:$AQ60),0)","v":-245807774.14686632},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J60:$AQ60),0)","v":-237028925.07019252},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K60:$AQ60),0)","v":-228250075.99351871},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L60:$AQ60),0)","v":-219471226.9168449},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M60:$AQ60),0)","v":-210692377.8401711},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N60:$AQ60),0)","v":-201913528.76349729},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O60:$AQ60),0)","v":-193134679.68682349},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P60:$AQ60),0)","v":-184355830.61014968},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q60:$AQ60),0)","v":-175576981.53347588},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R60:$AQ60),0)","v":-166798132.45680207},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S60:$AQ60),0)","v":-158019283.38012826},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T60:$AQ60),0)","v":-149240434.30345446},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U60:$AQ60),0)","v":-140461585.22678065},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V60:$AQ60),0)","v":-131682736.15010686},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W60:$AQ60),0)","v":-122903887.07343307},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X60:$AQ60),0)","v":-114125037.99675928},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y60:$AQ60),0)","v":-105346188.92008549},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z60:$AQ60),0)","v":-96567339.843411699},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA60:$AQ60),0)","v":-87788490.766737908},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB60:$AQ60),0)","v":-79009641.690064117},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC60:$AQ60),0)","v":-70230792.613390326},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD60:$AQ60),0)","v":-61451943.536716536},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE60:$AQ60),0)","v":-52673094.460042745},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF60:$AQ60),0)","v":-43894245.383368954},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG60:$AQ60),0)","v":-35115396.306695163},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH60:$AQ60),0)","v":-26336547.230021372},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI60:$AQ60),0)","v":-17557698.153347582},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ60:$AQ60),0)","v":-8778849.0766737908},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK60:$AQ60),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL60:$AQ60),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM60:$AQ60),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN60:$AQ60),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO60:$AQ60),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP60:$AQ60),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ60:$AQ60),0)","v":0}]
[null,null,"Normalized Rate Impact of Solar ITC",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life)),(1-Solar_PTC_Frac)*(Solar_Plant_Balance*-Final_Solar_ITC/(1-Tax_Rate))/IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life),0)","v":0},0,0,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,-8778849.0766737908,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Solar ITC",{"$f":"D59 * ROR / (1- Tax_Rate)","v":0},0,0,-10079122.990672572,-9743152.2243168186,-9407181.4579610657,-9071210.6916053127,-8735239.9252495617,-8399269.1588938087,-8063298.3925380558,-7727327.6261823028,-7391356.8598265499,-7055386.0934707979,-6719415.3271150449,-6383444.560759292,-6047473.794403539,-5711503.028047787,-5375532.2616920341,-5039561.4953362821,-4703590.7289805301,-4367619.962624778,-4031649.1962690256,-3695678.4299132735,-3359707.6635575211,-3023736.8972017691,-2687766.130846017,-2351795.364490265,-2015824.5981345128,-1679853.8317787605,-1343883.0654230085,-1007912.2990672564,-671941.53271150426,-335970.76635575213,0,0,0,0,0,0,0]
[null,null,"Solar PTC",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=10+Years_Until_New_Asset_Operation,Solar_PTC_Frac*D58*(-ROUND(Final_Solar_PTC*IF(Solar_OM_Escalation_Input=\"No\",D$1,(1+Solar_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1))*2,0)/2)/(1-Tax_Rate),0))","v":0},0,0,-34377683.385596208,-34716329.221931934,-35558710.739817046,-35886358.86020536,-36712755.997338258,-37529992.004128329,-38338137.83195056,-38641855.547242627,-39434508.994365558,-40218269.860628568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Battery","Battery NPB",{"$f":"MAX(0,IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(D$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:C$64),1),0)))","v":0},{"$f":"MAX(0,IF(E$2<=Years_Until_New_Asset_Operation,0,IF(E$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(E$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:D$64),1),0)))","v":0},{"$f":"MAX(0,IF(F$2<=Years_Until_New_Asset_Operation,0,IF(F$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(F$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:E$64),1),0)))","v":0},{"$f":"MAX(0,IF(G$2<=Years_Until_New_Asset_Operation,0,IF(G$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(G$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:F$64),1),0)))","v":1179039473.5384238},{"$f":"MAX(0,IF(H$2<=Years_Until_New_Asset_Operation,0,IF(H$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(H$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:G$64),1),0)))","v":1139738157.7538097},{"$f":"MAX(0,IF(I$2<=Years_Until_New_Asset_Operation,0,IF(I$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(I$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:H$64),1),0)))","v":1100436841.9691956},{"$f":"MAX(0,IF(J$2<=Years_Until_New_Asset_Operation,0,IF(J$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(J$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:I$64),1),0)))","v":1061135526.1845814},{"$f":"MAX(0,IF(K$2<=Years_Until_New_Asset_Operation,0,IF(K$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(K$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:J$64),1),0)))","v":1021834210.3999673},{"$f":"MAX(0,IF(L$2<=Years_Until_New_Asset_Operation,0,IF(L$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(L$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:K$64),1),0)))","v":982532894.61535311},{"$f":"MAX(0,IF(M$2<=Years_Until_New_Asset_Operation,0,IF(M$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(M$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:L$64),1),0)))","v":943231578.83073902},{"$f":"MAX(0,IF(N$2<=Years_Until_New_Asset_Operation,0,IF(N$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(N$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:M$64),1),0)))","v":903930263.04612494},{"$f":"MAX(0,IF(O$2<=Years_Until_New_Asset_Operation,0,IF(O$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(O$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:N$64),1),0)))","v":864628947.26151085},{"$f":"MAX(0,IF(P$2<=Years_Until_New_Asset_Operation,0,IF(P$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(P$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:O$64),1),0)))","v":825327631.47689664},{"$f":"MAX(0,IF(Q$2<=Years_Until_New_Asset_Operation,0,IF(Q$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Q$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:P$64),1),0)))","v":786026315.69228244},{"$f":"MAX(0,IF(R$2<=Years_Until_New_Asset_Operation,0,IF(R$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(R$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:Q$64),1),0)))","v":746724999.90766835},{"$f":"MAX(0,IF(S$2<=Years_Until_New_Asset_Operation,0,IF(S$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(S$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:R$64),1),0)))","v":707423684.12305427},{"$f":"MAX(0,IF(T$2<=Years_Until_New_Asset_Operation,0,IF(T$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(T$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:S$64),1),0)))","v":668122368.33844006},{"$f":"MAX(0,IF(U$2<=Years_Until_New_Asset_Operation,0,IF(U$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(U$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:T$64),1),0)))","v":628821052.55382597},{"$f":"MAX(0,IF(V$2<=Years_Until_New_Asset_Operation,0,IF(V$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(V$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:U$64),1),0)))","v":589519736.76921189},{"$f":"MAX(0,IF(W$2<=Years_Until_New_Asset_Operation,0,IF(W$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(W$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:V$64),1),0)))","v":550218420.9845978},{"$f":"MAX(0,IF(X$2<=Years_Until_New_Asset_Operation,0,IF(X$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(X$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:W$64),1),0)))","v":510917105.19998372},{"$f":"MAX(0,IF(Y$2<=Years_Until_New_Asset_Operation,0,IF(Y$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Y$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:X$64),1),0)))","v":471615789.41536963},{"$f":"MAX(0,IF(Z$2<=Years_Until_New_Asset_Operation,0,IF(Z$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Z$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:Y$64),1),0)))","v":432314473.63075554},{"$f":"MAX(0,IF(AA$2<=Years_Until_New_Asset_Operation,0,IF(AA$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AA$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:Z$64),1),0)))","v":393013157.84614146},{"$f":"MAX(0,IF(AB$2<=Years_Until_New_Asset_Operation,0,IF(AB$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AB$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AA$64),1),0)))","v":353711842.06152737},{"$f":"MAX(0,IF(AC$2<=Years_Until_New_Asset_Operation,0,IF(AC$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AC$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AB$64),1),0)))","v":314410526.27691329},{"$f":"MAX(0,IF(AD$2<=Years_Until_New_Asset_Operation,0,IF(AD$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AD$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AC$64),1),0)))","v":275109210.4922992},{"$f":"MAX(0,IF(AE$2<=Years_Until_New_Asset_Operation,0,IF(AE$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AE$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AD$64),1),0)))","v":235807894.70768511},{"$f":"MAX(0,IF(AF$2<=Years_Until_New_Asset_Operation,0,IF(AF$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AF$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AE$64),1),0)))","v":196506578.92307103},{"$f":"MAX(0,IF(AG$2<=Years_Until_New_Asset_Operation,0,IF(AG$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AG$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AF$64),1),0)))","v":157205263.13845694},{"$f":"MAX(0,IF(AH$2<=Years_Until_New_Asset_Operation,0,IF(AH$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AH$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AG$64),1),0)))","v":117903947.35384285},{"$f":"MAX(0,IF(AI$2<=Years_Until_New_Asset_Operation,0,IF(AI$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AI$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AH$64),1),0)))","v":78602631.569228649},{"$f":"MAX(0,IF(AJ$2<=Years_Until_New_Asset_Operation,0,IF(AJ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AJ$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AI$64),1),0)))","v":39301315.784614563},{"$f":"MAX(0,IF(AK$2<=Years_Until_New_Asset_Operation,0,IF(AK$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AK$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AJ$64),1),0)))","v":0},{"$f":"MAX(0,IF(AL$2<=Years_Until_New_Asset_Operation,0,IF(AL$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AL$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AK$64),1),0)))","v":0},{"$f":"MAX(0,IF(AM$2<=Years_Until_New_Asset_Operation,0,IF(AM$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AM$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AL$64),1),0)))","v":0},{"$f":"MAX(0,IF(AN$2<=Years_Until_New_Asset_Operation,0,IF(AN$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AN$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AM$64),1),0)))","v":0},{"$f":"MAX(0,IF(AO$2<=Years_Until_New_Asset_Operation,0,IF(AO$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AO$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AN$64),1),0)))","v":0},{"$f":"MAX(0,IF(AP$2<=Years_Until_New_Asset_Operation,0,IF(AP$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AP$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AO$64),1),0)))","v":0},{"$f":"MAX(0,IF(AQ$2<=Years_Until_New_Asset_Operation,0,IF(AQ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AQ$2>Years_Until_New_Asset_Operation,Battery_Plant_Balance*1-SUM($C$64:AP$64),1),0)))","v":0}]
[null,null,"Battery Depreciation",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation, Battery_Plant_Balance/Clean_Asset_Life, 0))*(1)","v":0},0,0,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,39301315.784614123,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",{"$f":"D63","v":0},{"$f":"E63","v":0},0,1179039473.5384238,1139738157.7538097,1100436841.9691956,1061135526.1845814,1021834210.3999673,982532894.61535311,943231578.83073902,903930263.04612494,864628947.26151085,825327631.47689664,786026315.69228244,746724999.90766835,707423684.12305427,668122368.33844006,628821052.55382597,589519736.76921189,550218420.9845978,510917105.19998372,471615789.41536963,432314473.63075554,393013157.84614146,353711842.06152737,314410526.27691329,275109210.4922992,235807894.70768511,196506578.92307103,157205263.13845694,117903947.35384285,78602631.569228649,39301315.784614563,0,0,0,0,0,0,0]
[null,null,"Battery Return",{"$f":"D65*ROR/(1-Tax_Rate)","v":0},{"$f":"E65*ROR/(1-Tax_Rate)","v":0},0,45122406.368839562,43618326.156544909,42114245.944250263,40610165.731955603,39106085.519660957,37602005.307366297,36097925.095071651,34593844.882776998,33089764.670482349,31585684.458187692,30081604.245893039,28577524.033598386,27073443.821303736,25569363.609009083,24065283.39671443,22561203.184419781,21057122.972125132,19553042.759830479,18048962.547535829,16544882.335241178,15040802.122946529,13536721.910651878,12032641.698357226,10528561.486062577,9024481.2737679258,7520401.0614732755,6016320.8491786253,4512240.6368839741,3008160.4245893192,1504080.2122946689,0,0,0,0,0,0,0]
[null,null,"Battery Fixed O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Battery_Capacity*Battery_Fixed_OM*1000*IF(Battery_OM_Escalation_Input=\"No\",D$1,(1+Battery_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1)),0))","v":0},0,0,30168672.529164493,30877847.98113076,31622616.384982064,32397370.486414108,33191106.063331246,34004288.161882862,34836316.590419382,35592563.03139279,36304414.292020664,37030502.577861093,37771112.629418343,38526534.882006727,39297065.5796469,40083006.891239852,40884667.029064655,41702360.369645983,42536407.577038907,43387135.728579715,44254878.443151355,45139976.012014404,46042775.532254718,46963631.042899854,47902903.66375789,48860961.737033054,49838180.971773736,50834944.59120921,51851643.483033434,52888676.352694124,53946449.879748031,55025378.877343036,0,0,0,0,0,0,0]
[null,null,"Battery Variable O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,0,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Battery ITC",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D70:$AQ70),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E70:$AQ70),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F70:$AQ70),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G70:$AQ70),0)","v":-471615789.41536945},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H70:$AQ70),0)","v":-455895263.10152382},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I70:$AQ70),0)","v":-440174736.78767818},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J70:$AQ70),0)","v":-424454210.47383255},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K70:$AQ70),0)","v":-408733684.15998691},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L70:$AQ70),0)","v":-393013157.84614128},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M70:$AQ70),0)","v":-377292631.53229564},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N70:$AQ70),0)","v":-361572105.21845001},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O70:$AQ70),0)","v":-345851578.90460438},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P70:$AQ70),0)","v":-330131052.59075874},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q70:$AQ70),0)","v":-314410526.27691311},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R70:$AQ70),0)","v":-298689999.96306747},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S70:$AQ70),0)","v":-282969473.64922184},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T70:$AQ70),0)","v":-267248947.33537617},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U70:$AQ70),0)","v":-251528421.02153051},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V70:$AQ70),0)","v":-235807894.70768484},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W70:$AQ70),0)","v":-220087368.39383918},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X70:$AQ70),0)","v":-204366842.07999352},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y70:$AQ70),0)","v":-188646315.76614785},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z70:$AQ70),0)","v":-172925789.45230219},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA70:$AQ70),0)","v":-157205263.13845652},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB70:$AQ70),0)","v":-141484736.82461086},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC70:$AQ70),0)","v":-125764210.51076521},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD70:$AQ70),0)","v":-110043684.19691956},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE70:$AQ70),0)","v":-94323157.883073911},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF70:$AQ70),0)","v":-78602631.569228262},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG70:$AQ70),0)","v":-62882105.255382605},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH70:$AQ70),0)","v":-47161578.941536956},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI70:$AQ70),0)","v":-31441052.627691302},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ70:$AQ70),0)","v":-15720526.313845651},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK70:$AQ70),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL70:$AQ70),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM70:$AQ70),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN70:$AQ70),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO70:$AQ70),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP70:$AQ70),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ70:$AQ70),0)","v":0}]
[null,null,"Normalized Rate Impact of Battery ITC",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life)),(Battery_Plant_Balance*-Final_Battery_ITC/(1-Tax_Rate))/IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life),0)","v":0},0,0,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,-15720526.313845651,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Battery ITC",{"$f":"D69* ROR / (1- Tax_Rate)","v":0},0,0,-18048962.547535822,-17447330.462617964,-16845698.377700102,-16244066.292782241,-15642434.207864381,-15040802.122946521,-14439170.038028661,-13837537.953110801,-13235905.868192941,-12634273.783275081,-12032641.698357221,-11431009.613439361,-10829377.528521501,-10227745.443603639,-9626113.3586857766,-9024481.2737679165,-8422849.1888500545,-7821217.1039321935,-7219585.0190143315,-6617952.9340964705,-6016320.8491786094,-5414688.7642607475,-4813056.6793428864,-4211424.5944250263,-3609792.5095071653,-3008160.4245893047,-2406528.3396714432,-1804896.2547535826,-1203264.1698357216,-601632.0849178608,0,0,0,0,0,0,0]
[null,"New Transmission","Transmission NPB",{"$f":"MAX(0,IF(D$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(D$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(D$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:C$73),1),0)))","v":0},{"$f":"MAX(0,IF(E$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(E$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(E$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:D$73),1),0)))","v":0},{"$f":"MAX(0,IF(F$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(F$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(F$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:E$73),1),0)))","v":0},{"$f":"MAX(0,IF(G$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(G$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(G$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:F$73),1),0)))","v":150000000},{"$f":"MAX(0,IF(H$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(H$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(H$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:G$73),1),0)))","v":145000000},{"$f":"MAX(0,IF(I$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(I$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(I$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:H$73),1),0)))","v":140000000},{"$f":"MAX(0,IF(J$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(J$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(J$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:I$73),1),0)))","v":135000000},{"$f":"MAX(0,IF(K$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(K$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(K$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:J$73),1),0)))","v":130000000},{"$f":"MAX(0,IF(L$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(L$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(L$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:K$73),1),0)))","v":125000000},{"$f":"MAX(0,IF(M$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(M$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(M$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:L$73),1),0)))","v":120000000},{"$f":"MAX(0,IF(N$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(N$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(N$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:M$73),1),0)))","v":115000000},{"$f":"MAX(0,IF(O$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(O$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(O$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:N$73),1),0)))","v":110000000},{"$f":"MAX(0,IF(P$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(P$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(P$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:O$73),1),0)))","v":105000000},{"$f":"MAX(0,IF(Q$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Q$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(Q$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:P$73),1),0)))","v":100000000},{"$f":"MAX(0,IF(R$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(R$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(R$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:Q$73),1),0)))","v":95000000},{"$f":"MAX(0,IF(S$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(S$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(S$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:R$73),1),0)))","v":90000000},{"$f":"MAX(0,IF(T$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(T$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(T$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:S$73),1),0)))","v":85000000},{"$f":"MAX(0,IF(U$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(U$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(U$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:T$73),1),0)))","v":80000000},{"$f":"MAX(0,IF(V$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(V$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(V$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:U$73),1),0)))","v":75000000},{"$f":"MAX(0,IF(W$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(W$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(W$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:V$73),1),0)))","v":70000000},{"$f":"MAX(0,IF(X$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(X$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(X$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:W$73),1),0)))","v":65000000},{"$f":"MAX(0,IF(Y$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Y$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(Y$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:X$73),1),0)))","v":60000000},{"$f":"MAX(0,IF(Z$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Z$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(Z$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:Y$73),1),0)))","v":55000000},{"$f":"MAX(0,IF(AA$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AA$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AA$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:Z$73),1),0)))","v":50000000},{"$f":"MAX(0,IF(AB$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AB$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AB$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AA$73),1),0)))","v":45000000},{"$f":"MAX(0,IF(AC$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AC$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AC$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AB$73),1),0)))","v":40000000},{"$f":"MAX(0,IF(AD$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AD$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AD$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AC$73),1),0)))","v":35000000},{"$f":"MAX(0,IF(AE$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AE$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AE$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AD$73),1),0)))","v":30000000},{"$f":"MAX(0,IF(AF$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AF$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AF$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AE$73),1),0)))","v":25000000},{"$f":"MAX(0,IF(AG$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AG$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AG$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AF$73),1),0)))","v":20000000},{"$f":"MAX(0,IF(AH$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AH$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AH$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AG$73),1),0)))","v":15000000},{"$f":"MAX(0,IF(AI$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AI$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AI$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AH$73),1),0)))","v":10000000},{"$f":"MAX(0,IF(AJ$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AJ$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AJ$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AI$73),1),0)))","v":5000000},{"$f":"MAX(0,IF(AK$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AK$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AK$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AJ$73),1),0)))","v":0},{"$f":"MAX(0,IF(AL$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AL$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AL$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AK$73),1),0)))","v":0},{"$f":"MAX(0,IF(AM$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AM$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AM$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AL$73),1),0)))","v":0},{"$f":"MAX(0,IF(AN$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AN$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AN$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AM$73),1),0)))","v":0},{"$f":"MAX(0,IF(AO$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AO$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AO$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AN$73),1),0)))","v":0},{"$f":"MAX(0,IF(AP$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AP$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AP$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AO$73),1),0)))","v":0},{"$f":"MAX(0,IF(AQ$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AQ$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year),IF(AQ$2>(Transmission_Build_Year+1)-(Base_Year),Transmission_CAPEX-SUM($C$73:AP$73),1),0)))","v":0}]
[null,null,"Transmission Depreciation",{"$f":"IF(D$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(D$2<=Transmission_Asset_Life+(Transmission_Build_Year+1)-(Base_Year), Transmission_CAPEX/Transmission_Asset_Life, 0))","v":0},0,0,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",{"$f":"D72","v":0},{"$f":"E72","v":0},0,150000000,145000000,140000000,135000000,130000000,125000000,120000000,115000000,110000000,105000000,100000000,95000000,90000000,85000000,80000000,75000000,70000000,65000000,60000000,55000000,50000000,45000000,40000000,35000000,30000000,25000000,20000000,15000000,10000000,5000000,0,0,0,0,0,0,0]
[null,null,"Transmission Return",{"$f":"D74*ROR/(1-Tax_Rate)","v":0},0,0,5740571.9717028281,5549219.5726460675,5357867.1735893069,5166514.7745325454,4975162.3754757848,4783809.9764190242,4592457.5773622626,4401105.178305502,4209752.7792487405,4018400.3801919799,3827047.9811352189,3635695.5820784578,3444343.1830216972,3252990.7839649362,3061638.3849081751,2870285.985851414,2678933.5867946534,2487581.1877378924,2296228.7886811313,2104876.3896243703,1913523.9905676094,1722171.5915108486,1530819.1924540875,1339466.7933973267,1148114.3943405657,956761.99528380472,765409.59622704377,574057.19717028283,382704.79811352189,191352.39905676094,0,0,0,0,0,0,0]
[null,null,"Transmission Fixed O&M",{"$f":"IF(D$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(D$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",D$1,(1+Transmission_OM_Escalation)^(D$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(E$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(E$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",E$1,(1+Transmission_OM_Escalation)^(E$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(F$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(F$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",F$1,(1+Transmission_OM_Escalation)^(F$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(G$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(G$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",G$1,(1+Transmission_OM_Escalation)^(G$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":10234999.999999998},{"$f":"IF(H$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(H$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",H$1,(1+Transmission_OM_Escalation)^(H$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":10475594.303374067},{"$f":"IF(I$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(I$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",I$1,(1+Transmission_OM_Escalation)^(I$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":10728263.843475612},{"$f":"IF(J$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(J$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",J$1,(1+Transmission_OM_Escalation)^(J$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":10991106.307640759},{"$f":"IF(K$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(K$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",K$1,(1+Transmission_OM_Escalation)^(K$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":11260388.412177956},{"$f":"IF(L$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(L$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",L$1,(1+Transmission_OM_Escalation)^(L$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":11536267.928276313},{"$f":"IF(M$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(M$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",M$1,(1+Transmission_OM_Escalation)^(M$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":11818541.235391133},{"$f":"IF(N$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(N$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",N$1,(1+Transmission_OM_Escalation)^(N$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":12075104.805295654},{"$f":"IF(O$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(O$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",O$1,(1+Transmission_OM_Escalation)^(O$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":12316606.901401572},{"$f":"IF(P$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(P$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",P$1,(1+Transmission_OM_Escalation)^(P$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":12562939.039429609},{"$f":"IF(Q$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Q$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",Q$1,(1+Transmission_OM_Escalation)^(Q$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":12814197.820218211},{"$f":"IF(R$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(R$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",R$1,(1+Transmission_OM_Escalation)^(R$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":13070481.776622582},{"$f":"IF(S$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(S$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",S$1,(1+Transmission_OM_Escalation)^(S$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":13331891.412155045},{"$f":"IF(T$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(T$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",T$1,(1+Transmission_OM_Escalation)^(T$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":13598529.240398152},{"$f":"IF(U$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(U$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",U$1,(1+Transmission_OM_Escalation)^(U$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":13870499.825206118},{"$f":"IF(V$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(V$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",V$1,(1+Transmission_OM_Escalation)^(V$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":14147909.821710249},{"$f":"IF(W$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(W$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",W$1,(1+Transmission_OM_Escalation)^(W$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":14430868.018144459},{"$f":"IF(X$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(X$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",X$1,(1+Transmission_OM_Escalation)^(X$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":14719485.378507355},{"$f":"IF(Y$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Y$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",Y$1,(1+Transmission_OM_Escalation)^(Y$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":15013875.086077519},{"$f":"IF(Z$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(Z$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",Z$1,(1+Transmission_OM_Escalation)^(Z$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":15314152.587799078},{"$f":"IF(AA$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AA$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AA$1,(1+Transmission_OM_Escalation)^(AA$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":15620435.639555069},{"$f":"IF(AB$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AB$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AB$1,(1+Transmission_OM_Escalation)^(AB$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":15932844.352346182},{"$f":"IF(AC$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AC$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AC$1,(1+Transmission_OM_Escalation)^(AC$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":16251501.239393121},{"$f":"IF(AD$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AD$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AD$1,(1+Transmission_OM_Escalation)^(AD$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":16576531.264180984},{"$f":"IF(AE$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AE$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AE$1,(1+Transmission_OM_Escalation)^(AE$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":16908061.889464613},{"$f":"IF(AF$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AF$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AF$1,(1+Transmission_OM_Escalation)^(AF$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":17246223.127253905},{"$f":"IF(AG$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AG$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AG$1,(1+Transmission_OM_Escalation)^(AG$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":17591147.589798994},{"$f":"IF(AH$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AH$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AH$1,(1+Transmission_OM_Escalation)^(AH$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":17942970.541594982},{"$f":"IF(AI$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AI$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AI$1,(1+Transmission_OM_Escalation)^(AI$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":18301829.952426888},{"$f":"IF(AJ$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AJ$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AJ$1,(1+Transmission_OM_Escalation)^(AJ$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":18667866.551475443},{"$f":"IF(AK$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AK$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AK$1,(1+Transmission_OM_Escalation)^(AK$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AL$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AL$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AL$1,(1+Transmission_OM_Escalation)^(AL$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AM$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AM$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AM$1,(1+Transmission_OM_Escalation)^(AM$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AN$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AN$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AN$1,(1+Transmission_OM_Escalation)^(AN$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AO$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AO$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AO$1,(1+Transmission_OM_Escalation)^(AO$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AP$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AP$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AP$1,(1+Transmission_OM_Escalation)^(AP$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0},{"$f":"IF(AQ$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(AQ$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,Transmission_Fixed_OM*IF(Transmission_OM_Escalation_Input=\"No\",AQ$1,(1+Transmission_OM_Escalation)^(AQ$3-Transmission_Build_Year-1))/INDEX($D$1:$AQ$1,_xlfn.XMATCH(Transmission_Build_Year,$D$3:$AQ$3)),0))","v":0}]
[null,null,"Transmission Service Charge",{"$f":"IF(D$2<=(Transmission_Build_Year+1)-(Base_Year),0,IF(D$2<=(Transmission_Build_Year+1)-(Base_Year)+Transmission_Asset_Life,(D$58+D$84)*Transmission_Service_Charge*(1+Transmission_Service_Charge_Inflator)^(D$3-(Transmission_Build_Year+1)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Wind","Wind NPB",{"$f":"MAX(0,IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(D$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:C$79),1),0)))","v":0},{"$f":"MAX(0,IF(E$2<=Years_Until_New_Asset_Operation,0,IF(E$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(E$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:D$79),1),0)))","v":0},{"$f":"MAX(0,IF(F$2<=Years_Until_New_Asset_Operation,0,IF(F$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(F$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:E$79),1),0)))","v":0},{"$f":"MAX(0,IF(G$2<=Years_Until_New_Asset_Operation,0,IF(G$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(G$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:F$79),1),0)))","v":301707801.07844317},{"$f":"MAX(0,IF(H$2<=Years_Until_New_Asset_Operation,0,IF(H$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(H$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:G$79),1),0)))","v":291650874.37582839},{"$f":"MAX(0,IF(I$2<=Years_Until_New_Asset_Operation,0,IF(I$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(I$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:H$79),1),0)))","v":281593947.6732136},{"$f":"MAX(0,IF(J$2<=Years_Until_New_Asset_Operation,0,IF(J$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(J$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:I$79),1),0)))","v":271537020.97059888},{"$f":"MAX(0,IF(K$2<=Years_Until_New_Asset_Operation,0,IF(K$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(K$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:J$79),1),0)))","v":261480094.26798409},{"$f":"MAX(0,IF(L$2<=Years_Until_New_Asset_Operation,0,IF(L$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(L$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:K$79),1),0)))","v":251423167.56536931},{"$f":"MAX(0,IF(M$2<=Years_Until_New_Asset_Operation,0,IF(M$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(M$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:L$79),1),0)))","v":241366240.86275452},{"$f":"MAX(0,IF(N$2<=Years_Until_New_Asset_Operation,0,IF(N$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(N$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:M$79),1),0)))","v":231309314.16013977},{"$f":"MAX(0,IF(O$2<=Years_Until_New_Asset_Operation,0,IF(O$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(O$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:N$79),1),0)))","v":221252387.45752501},{"$f":"MAX(0,IF(P$2<=Years_Until_New_Asset_Operation,0,IF(P$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(P$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:O$79),1),0)))","v":211195460.75491023},{"$f":"MAX(0,IF(Q$2<=Years_Until_New_Asset_Operation,0,IF(Q$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Q$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:P$79),1),0)))","v":201138534.05229545},{"$f":"MAX(0,IF(R$2<=Years_Until_New_Asset_Operation,0,IF(R$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(R$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:Q$79),1),0)))","v":191081607.34968069},{"$f":"MAX(0,IF(S$2<=Years_Until_New_Asset_Operation,0,IF(S$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(S$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:R$79),1),0)))","v":181024680.64706594},{"$f":"MAX(0,IF(T$2<=Years_Until_New_Asset_Operation,0,IF(T$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(T$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:S$79),1),0)))","v":170967753.94445115},{"$f":"MAX(0,IF(U$2<=Years_Until_New_Asset_Operation,0,IF(U$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(U$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:T$79),1),0)))","v":160910827.24183637},{"$f":"MAX(0,IF(V$2<=Years_Until_New_Asset_Operation,0,IF(V$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(V$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:U$79),1),0)))","v":150853900.53922158},{"$f":"MAX(0,IF(W$2<=Years_Until_New_Asset_Operation,0,IF(W$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(W$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:V$79),1),0)))","v":140796973.8366068},{"$f":"MAX(0,IF(X$2<=Years_Until_New_Asset_Operation,0,IF(X$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(X$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:W$79),1),0)))","v":130740047.13399202},{"$f":"MAX(0,IF(Y$2<=Years_Until_New_Asset_Operation,0,IF(Y$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Y$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:X$79),1),0)))","v":120683120.43137723},{"$f":"MAX(0,IF(Z$2<=Years_Until_New_Asset_Operation,0,IF(Z$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(Z$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:Y$79),1),0)))","v":110626193.72876245},{"$f":"MAX(0,IF(AA$2<=Years_Until_New_Asset_Operation,0,IF(AA$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AA$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:Z$79),1),0)))","v":100569267.02614766},{"$f":"MAX(0,IF(AB$2<=Years_Until_New_Asset_Operation,0,IF(AB$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AB$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AA$79),1),0)))","v":90512340.323532879},{"$f":"MAX(0,IF(AC$2<=Years_Until_New_Asset_Operation,0,IF(AC$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AC$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AB$79),1),0)))","v":80455413.620918095},{"$f":"MAX(0,IF(AD$2<=Years_Until_New_Asset_Operation,0,IF(AD$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AD$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AC$79),1),0)))","v":70398486.918303311},{"$f":"MAX(0,IF(AE$2<=Years_Until_New_Asset_Operation,0,IF(AE$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AE$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AD$79),1),0)))","v":60341560.215688527},{"$f":"MAX(0,IF(AF$2<=Years_Until_New_Asset_Operation,0,IF(AF$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AF$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AE$79),1),0)))","v":50284633.513073742},{"$f":"MAX(0,IF(AG$2<=Years_Until_New_Asset_Operation,0,IF(AG$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AG$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AF$79),1),0)))","v":40227706.810458958},{"$f":"MAX(0,IF(AH$2<=Years_Until_New_Asset_Operation,0,IF(AH$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AH$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AG$79),1),0)))","v":30170780.107844174},{"$f":"MAX(0,IF(AI$2<=Years_Until_New_Asset_Operation,0,IF(AI$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AI$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AH$79),1),0)))","v":20113853.40522939},{"$f":"MAX(0,IF(AJ$2<=Years_Until_New_Asset_Operation,0,IF(AJ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AJ$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AI$79),1),0)))","v":10056926.702614605},{"$f":"MAX(0,IF(AK$2<=Years_Until_New_Asset_Operation,0,IF(AK$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AK$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AJ$79),1),0)))","v":0},{"$f":"MAX(0,IF(AL$2<=Years_Until_New_Asset_Operation,0,IF(AL$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AL$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AK$79),1),0)))","v":0},{"$f":"MAX(0,IF(AM$2<=Years_Until_New_Asset_Operation,0,IF(AM$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AM$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AL$79),1),0)))","v":0},{"$f":"MAX(0,IF(AN$2<=Years_Until_New_Asset_Operation,0,IF(AN$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AN$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AM$79),1),0)))","v":0},{"$f":"MAX(0,IF(AO$2<=Years_Until_New_Asset_Operation,0,IF(AO$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AO$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AN$79),1),0)))","v":0},{"$f":"MAX(0,IF(AP$2<=Years_Until_New_Asset_Operation,0,IF(AP$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AP$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AO$79),1),0)))","v":0},{"$f":"MAX(0,IF(AQ$2<=Years_Until_New_Asset_Operation,0,IF(AQ$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation,IF(AQ$2>Years_Until_New_Asset_Operation,Wind_Plant_Balance*1-SUM($C$79:AP$79),1),0)))","v":0}]
[null,null,"Wind Depreciation",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Clean_Asset_Life+Years_Until_New_Asset_Operation, Wind_Plant_Balance/Clean_Asset_Life, 0))*(1)","v":0},0,0,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,10056926.702614773,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",{"$f":"D78","v":0},{"$f":"E78","v":0},0,301707801.07844317,291650874.37582839,281593947.6732136,271537020.97059888,261480094.26798409,251423167.56536931,241366240.86275452,231309314.16013977,221252387.45752501,211195460.75491023,201138534.05229545,191081607.34968069,181024680.64706594,170967753.94445115,160910827.24183637,150853900.53922158,140796973.8366068,130740047.13399202,120683120.43137723,110626193.72876245,100569267.02614766,90512340.323532879,80455413.620918095,70398486.918303311,60341560.215688527,50284633.513073742,40227706.810458958,30170780.107844174,20113853.40522939,10056926.702614605,0,0,0,0,0,0,0]
[null,null,"Wind Return",{"$f":"D80*ROR/(1-Tax_Rate)","v":0},{"$f":"E80*ROR/(1-Tax_Rate)","v":0},0,11546502.310100023,11161618.899763353,10776735.489426685,10391852.07909002,10006968.668753352,9622085.2584166843,9237201.8480800167,8852318.4377433509,8467435.0274066832,8082551.6170700155,7697668.2067333478,7312784.7963966811,6927901.3860600144,6543017.9757233467,6158134.565386679,5773251.1550500114,5388367.7447133427,5003484.3343766751,4618600.9240400074,4233717.5137033397,3848834.1033666716,3463950.6930300039,3079067.2826933358,2694183.8723566681,2309300.4620200004,1924417.0516833323,1539533.6413466646,1154650.2310099967,769766.82067332882,384883.41033666098,0,0,0,0,0,0,0]
[null,null,"Wind Fixed O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Wind_Capacity*Wind_Fixed_OM*1000*IF(Wind_OM_Escalation_Input=\"No\",D$1,(1+Wind_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1)),0))","v":0},0,0,7062491.590274089,7228509.6893700557,7402860.1048156423,7584230.1773836212,7770043.8167295186,7960409.8902393905,8155187.8929416155,8332225.3189134151,8498869.8252916876,8668847.221797524,8842224.1662334837,9019068.6495581567,9199450.0225493275,9383439.0230003186,9571107.803460326,9762529.9595295396,9957780.5587201323,10156936.169894541,10360074.893292444,10567276.391158298,10778621.91898147,10994194.357361108,11214078.244508341,11438359.80939851,11667127.005586484,11900469.545698212,12138478.936612187,12381248.515344435,12628873.485651329,12881450.955364367,0,0,0,0,0,0,0]
[null,null,"Wind Variable O&M",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Wind_Variable_O_M*D84*IF(Wind_OM_Escalation_Input=\"No\",D$1,(1+Wind_OM_Escalation)^(D$2-Years_Until_New_Asset_Operation-1)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind MWh",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=Years_Until_New_Asset_Operation+Clean_Asset_Life,Wind_Capacity*Wind_Capacity_Factor*8760*(1-Wind_Degradation)^(D$2-1-Years_Until_New_Asset_Operation),0))","v":0},0,0,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,809021.04,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Wind ITC",{"$f":"IF(D$2>Years_Until_New_Asset_Operation,SUM(D86:$AQ86),0)","v":0},{"$f":"IF(E$2>Years_Until_New_Asset_Operation,SUM(E86:$AQ86),0)","v":0},{"$f":"IF(F$2>Years_Until_New_Asset_Operation,SUM(F86:$AQ86),0)","v":0},{"$f":"IF(G$2>Years_Until_New_Asset_Operation,SUM(G86:$AQ86),0)","v":0},{"$f":"IF(H$2>Years_Until_New_Asset_Operation,SUM(H86:$AQ86),0)","v":0},{"$f":"IF(I$2>Years_Until_New_Asset_Operation,SUM(I86:$AQ86),0)","v":0},{"$f":"IF(J$2>Years_Until_New_Asset_Operation,SUM(J86:$AQ86),0)","v":0},{"$f":"IF(K$2>Years_Until_New_Asset_Operation,SUM(K86:$AQ86),0)","v":0},{"$f":"IF(L$2>Years_Until_New_Asset_Operation,SUM(L86:$AQ86),0)","v":0},{"$f":"IF(M$2>Years_Until_New_Asset_Operation,SUM(M86:$AQ86),0)","v":0},{"$f":"IF(N$2>Years_Until_New_Asset_Operation,SUM(N86:$AQ86),0)","v":0},{"$f":"IF(O$2>Years_Until_New_Asset_Operation,SUM(O86:$AQ86),0)","v":0},{"$f":"IF(P$2>Years_Until_New_Asset_Operation,SUM(P86:$AQ86),0)","v":0},{"$f":"IF(Q$2>Years_Until_New_Asset_Operation,SUM(Q86:$AQ86),0)","v":0},{"$f":"IF(R$2>Years_Until_New_Asset_Operation,SUM(R86:$AQ86),0)","v":0},{"$f":"IF(S$2>Years_Until_New_Asset_Operation,SUM(S86:$AQ86),0)","v":0},{"$f":"IF(T$2>Years_Until_New_Asset_Operation,SUM(T86:$AQ86),0)","v":0},{"$f":"IF(U$2>Years_Until_New_Asset_Operation,SUM(U86:$AQ86),0)","v":0},{"$f":"IF(V$2>Years_Until_New_Asset_Operation,SUM(V86:$AQ86),0)","v":0},{"$f":"IF(W$2>Years_Until_New_Asset_Operation,SUM(W86:$AQ86),0)","v":0},{"$f":"IF(X$2>Years_Until_New_Asset_Operation,SUM(X86:$AQ86),0)","v":0},{"$f":"IF(Y$2>Years_Until_New_Asset_Operation,SUM(Y86:$AQ86),0)","v":0},{"$f":"IF(Z$2>Years_Until_New_Asset_Operation,SUM(Z86:$AQ86),0)","v":0},{"$f":"IF(AA$2>Years_Until_New_Asset_Operation,SUM(AA86:$AQ86),0)","v":0},{"$f":"IF(AB$2>Years_Until_New_Asset_Operation,SUM(AB86:$AQ86),0)","v":0},{"$f":"IF(AC$2>Years_Until_New_Asset_Operation,SUM(AC86:$AQ86),0)","v":0},{"$f":"IF(AD$2>Years_Until_New_Asset_Operation,SUM(AD86:$AQ86),0)","v":0},{"$f":"IF(AE$2>Years_Until_New_Asset_Operation,SUM(AE86:$AQ86),0)","v":0},{"$f":"IF(AF$2>Years_Until_New_Asset_Operation,SUM(AF86:$AQ86),0)","v":0},{"$f":"IF(AG$2>Years_Until_New_Asset_Operation,SUM(AG86:$AQ86),0)","v":0},{"$f":"IF(AH$2>Years_Until_New_Asset_Operation,SUM(AH86:$AQ86),0)","v":0},{"$f":"IF(AI$2>Years_Until_New_Asset_Operation,SUM(AI86:$AQ86),0)","v":0},{"$f":"IF(AJ$2>Years_Until_New_Asset_Operation,SUM(AJ86:$AQ86),0)","v":0},{"$f":"IF(AK$2>Years_Until_New_Asset_Operation,SUM(AK86:$AQ86),0)","v":0},{"$f":"IF(AL$2>Years_Until_New_Asset_Operation,SUM(AL86:$AQ86),0)","v":0},{"$f":"IF(AM$2>Years_Until_New_Asset_Operation,SUM(AM86:$AQ86),0)","v":0},{"$f":"IF(AN$2>Years_Until_New_Asset_Operation,SUM(AN86:$AQ86),0)","v":0},{"$f":"IF(AO$2>Years_Until_New_Asset_Operation,SUM(AO86:$AQ86),0)","v":0},{"$f":"IF(AP$2>Years_Until_New_Asset_Operation,SUM(AP86:$AQ86),0)","v":0},{"$f":"IF(AQ$2>Years_Until_New_Asset_Operation,SUM(AQ86:$AQ86),0)","v":0}]
[null,null,"Normalized Rate Impact of Wind ITC",{"$f":"IF(AND(D$2>Years_Until_New_Asset_Operation,D$2<=Years_Until_New_Asset_Operation+IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life)),(1-Wind_PTC_Frac)*(Wind_Plant_Balance*-Final_Wind_ITC/(1-Tax_Rate))/IF(Voluntary_Normalization=\"Yes\",Voluntary_Normalization_Period,Clean_Asset_Life),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Wind ITC",{"$f":"D85* ROR / (1- Tax_Rate)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind PTC",{"$f":"IF(D$2<=Years_Until_New_Asset_Operation,0,IF(D$2<=10+Years_Until_New_Asset_Operation,Wind_PTC_Frac*D84*(-ROUND(Final_Wind_PTC*D$1*2,0)/2)/(1-Tax_Rate),0))","v":0},0,0,-27102204.84,-27506715.359999999,-28315736.400000002,-28720246.920000002,-29529267.960000001,-30338289,-31147310.040000003,-31551820.560000002,-32360841.600000001,-33169862.640000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Revenues and Equity Requirements","Impact of Additional Portfolio Revenues",{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,D3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,E3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,F3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,G3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,H3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,I3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,J3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,K3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,L3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,M3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,N3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,O3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,P3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,Q3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,R3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,S3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,T3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,U3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,V3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,W3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,X3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,Y3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,Z3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AA3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AB3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AC3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AD3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AE3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AF3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AG3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AH3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AI3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AJ3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AK3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AL3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AM3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AN3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AO3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AP3-Build_Year)","v":0},{"$f":"-SUMIFS('Inputs and Outputs'!$C$203:$C$242,'Inputs and Outputs'!$B$203:$B$242,AQ3-Build_Year)","v":0}]
[null,null,"Additional equity contribution from members required to finance portfolio",{"$f":"IF(D$3=Build_Year+1,Additional_Member_Equity_Required,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additional margin required to meet debt covenants",{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(D129/(1-D129)) - 1)*D136- SUM($C91:C91),(USDA_Target_MDSC-D130)*(D41+D42),(Target_MFI-D131)*(D42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(E129/(1-E129)) - 1)*E136- SUM($C91:D91),(USDA_Target_MDSC-E130)*(E41+E42),(Target_MFI-E131)*(E42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(F129/(1-F129)) - 1)*F136- SUM($C91:E91),(USDA_Target_MDSC-F130)*(F41+F42),(Target_MFI-F131)*(F42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(G129/(1-G129)) - 1)*G136- SUM($C91:F91),(USDA_Target_MDSC-G130)*(G41+G42),(Target_MFI-G131)*(G42)),0)","v":1403232.1171241247},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(H129/(1-H129)) - 1)*H136- SUM($C91:G91),(USDA_Target_MDSC-H130)*(H41+H42),(Target_MFI-H131)*(H42)),0)","v":1512008.2383860718},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(I129/(1-I129)) - 1)*I136- SUM($C91:H91),(USDA_Target_MDSC-I130)*(I41+I42),(Target_MFI-I131)*(I42)),0)","v":1620784.3596480107},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(J129/(1-J129)) - 1)*J136- SUM($C91:I91),(USDA_Target_MDSC-J130)*(J41+J42),(Target_MFI-J131)*(J42)),0)","v":1729560.4809099718},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(K129/(1-K129)) - 1)*K136- SUM($C91:J91),(USDA_Target_MDSC-K130)*(K41+K42),(Target_MFI-K131)*(K42)),0)","v":1838336.6021718995},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(L129/(1-L129)) - 1)*L136- SUM($C91:K91),(USDA_Target_MDSC-L130)*(L41+L42),(Target_MFI-L131)*(L42)),0)","v":1947112.7234338697},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(M129/(1-M129)) - 1)*M136- SUM($C91:L91),(USDA_Target_MDSC-M130)*(M41+M42),(Target_MFI-M131)*(M42)),0)","v":2055888.844695807},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(N129/(1-N129)) - 1)*N136- SUM($C91:M91),(USDA_Target_MDSC-N130)*(N41+N42),(Target_MFI-N131)*(N42)),0)","v":2164664.965957744},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(O129/(1-O129)) - 1)*O136- SUM($C91:N91),(USDA_Target_MDSC-O130)*(O41+O42),(Target_MFI-O131)*(O42)),0)","v":2273441.0872196774},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(P129/(1-P129)) - 1)*P136- SUM($C91:O91),(USDA_Target_MDSC-P130)*(P41+P42),(Target_MFI-P131)*(P42)),0)","v":2382217.2084816205},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Q129/(1-Q129)) - 1)*Q136- SUM($C91:P91),(USDA_Target_MDSC-Q130)*(Q41+Q42),(Target_MFI-Q131)*(Q42)),0)","v":2490993.3297435693},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(R129/(1-R129)) - 1)*R136- SUM($C91:Q91),(USDA_Target_MDSC-R130)*(R41+R42),(Target_MFI-R131)*(R42)),0)","v":2599769.4510055222},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(S129/(1-S129)) - 1)*S136- SUM($C91:R91),(USDA_Target_MDSC-S130)*(S41+S42),(Target_MFI-S131)*(S42)),0)","v":2708545.5722674723},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(T129/(1-T129)) - 1)*T136- SUM($C91:S91),(USDA_Target_MDSC-T130)*(T41+T42),(Target_MFI-T131)*(T42)),0)","v":2817321.6935294177},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(U129/(1-U129)) - 1)*U136- SUM($C91:T91),(USDA_Target_MDSC-U130)*(U41+U42),(Target_MFI-U131)*(U42)),0)","v":2926097.8147913623},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(V129/(1-V129)) - 1)*V136- SUM($C91:U91),(USDA_Target_MDSC-V130)*(V41+V42),(Target_MFI-V131)*(V42)),0)","v":3034873.9360533138},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(W129/(1-W129)) - 1)*W136- SUM($C91:V91),(USDA_Target_MDSC-W130)*(W41+W42),(Target_MFI-W131)*(W42)),0)","v":3143650.0573152634},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(X129/(1-X129)) - 1)*X136- SUM($C91:W91),(USDA_Target_MDSC-X130)*(X41+X42),(Target_MFI-X131)*(X42)),0)","v":3252426.1785772038},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Y129/(1-Y129)) - 1)*Y136- SUM($C91:X91),(USDA_Target_MDSC-Y130)*(Y41+Y42),(Target_MFI-Y131)*(Y42)),0)","v":3361202.2998391418},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Z129/(1-Z129)) - 1)*Z136- SUM($C91:Y91),(USDA_Target_MDSC-Z130)*(Z41+Z42),(Target_MFI-Z131)*(Z42)),0)","v":3469978.4211010905},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AA129/(1-AA129)) - 1)*AA136- SUM($C91:Z91),(USDA_Target_MDSC-AA130)*(AA41+AA42),(Target_MFI-AA131)*(AA42)),0)","v":3578754.5423630439},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AB129/(1-AB129)) - 1)*AB136- SUM($C91:AA91),(USDA_Target_MDSC-AB130)*(AB41+AB42),(Target_MFI-AB131)*(AB42)),0)","v":3687530.663625001},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AC129/(1-AC129)) - 1)*AC136- SUM($C91:AB91),(USDA_Target_MDSC-AC130)*(AC41+AC42),(Target_MFI-AC131)*(AC42)),0)","v":3796306.7848869483},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AD129/(1-AD129)) - 1)*AD136- SUM($C91:AC91),(USDA_Target_MDSC-AD130)*(AD41+AD42),(Target_MFI-AD131)*(AD42)),0)","v":3905082.9061489012},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AE129/(1-AE129)) - 1)*AE136- SUM($C91:AD91),(USDA_Target_MDSC-AE130)*(AE41+AE42),(Target_MFI-AE131)*(AE42)),0)","v":4013859.0274108169},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AF129/(1-AF129)) - 1)*AF136- SUM($C91:AE91),(USDA_Target_MDSC-AF130)*(AF41+AF42),(Target_MFI-AF131)*(AF42)),0)","v":4122635.1486727921},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AG129/(1-AG129)) - 1)*AG136- SUM($C91:AF91),(USDA_Target_MDSC-AG130)*(AG41+AG42),(Target_MFI-AG131)*(AG42)),0)","v":4231411.2699347381},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AH129/(1-AH129)) - 1)*AH136- SUM($C91:AG91),(USDA_Target_MDSC-AH130)*(AH41+AH42),(Target_MFI-AH131)*(AH42)),0)","v":4340187.3911966849},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AI129/(1-AI129)) - 1)*AI136- SUM($C91:AH91),(USDA_Target_MDSC-AI130)*(AI41+AI42),(Target_MFI-AI131)*(AI42)),0)","v":4448963.5124586308},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AJ129/(1-AJ129)) - 1)*AJ136- SUM($C91:AI91),(USDA_Target_MDSC-AJ130)*(AJ41+AJ42),(Target_MFI-AJ131)*(AJ42)),0)","v":4557739.6337205637},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AK129/(1-AK129)) - 1)*AK136- SUM($C91:AJ91),(USDA_Target_MDSC-AK130)*(AK41+AK42),(Target_MFI-AK131)*(AK42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AL129/(1-AL129)) - 1)*AL136- SUM($C91:AK91),(USDA_Target_MDSC-AL130)*(AL41+AL42),(Target_MFI-AL131)*(AL42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AM129/(1-AM129)) - 1)*AM136- SUM($C91:AL91),(USDA_Target_MDSC-AM130)*(AM41+AM42),(Target_MFI-AM131)*(AM42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AN129/(1-AN129)) - 1)*AN136- SUM($C91:AM91),(USDA_Target_MDSC-AN130)*(AN41+AN42),(Target_MFI-AN131)*(AN42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AO129/(1-AO129)) - 1)*AO136- SUM($C91:AN91),(USDA_Target_MDSC-AO130)*(AO41+AO42),(Target_MFI-AO131)*(AO42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AP129/(1-AP129)) - 1)*AP136- SUM($C91:AO91),(USDA_Target_MDSC-AP130)*(AP41+AP42),(Target_MFI-AP131)*(AP42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AQ129/(1-AQ129)) - 1)*AQ136- SUM($C91:AP91),(USDA_Target_MDSC-AQ130)*(AQ41+AQ42),(Target_MFI-AQ131)*(AQ42)),0)","v":0}]
[null,"Total Owned (excluding member distributions)","Total Change in Ratepayer Costs for Portfolio (excluding member distributions)",{"$f":"D19+D55+D56+D57+(D60+D61)+D62+D66+D67+D68+D70+D71+D73+D75+D76+D77+D53+D64+D79+D81+D82+D83+(D86+D87)+D88+D44-D7+D45+D89+D91+D90","v":0},0,0,155073684.45491597,153386983.02050909,150871428.27651563,149342002.91813502,146951657.70411703,144613850.62373647,142327171.95071289,140780394.19818136,138241143.23566663,135742541.66384932,208257246.444958,207416858.5103932,206610171.15648258,205837858.3948392,205100607.71730828,204399120.36557227,203734111.60614702,203106311.01087871,202516462.74305058,201965325.84921122,201453674.55684054,200982298.57796794,200552003.41886336,200163610.69592211,199817958.45786741,199515901.51439711,199258311.77140296,199046078.57289428,198880109.04976088,198761328.47551039,0,0,0,0,0,0,0]
[]
[null,null,"Distribution to members of excess margins not needed to maintain initial equity ratio",{"$f":"-Distribute_Margins*D126","v":0},0,0,-1122585.6936992998,-1209606.5907088574,-1296627.4877184087,-1383648.3847279774,-1470669.2817375197,-1557690.1787470959,-1644711.0757566458,-1731731.9727661954,-1818752.8697757421,-1905773.7667852966,-1992794.6637948556,-2079815.5608044178,-2166836.4578139777,-2253857.3548235344,-2340878.2518330901,-2427899.1488426509,-2514920.0458522108,-2601940.9428617633,-2688961.8398713134,-2775982.7368808724,-2863003.6338904351,-2950024.5309000011,-3037045.4279095586,-3124066.3249191213,-3211087.2219286538,-3298108.1189382337,-3385129.0159477908,-3472149.9129573479,-3559170.809966905,-3646191.706976451,0,0,0,0,0,0,0]
[]
[null,"Total Owned","Total Change in Ratepayer Costs for Portfolio (net of member distributions)",{"$f":"D19+D55+D56+D57+(D60+D61)+D62+D66+D67+D68+D70+D71+D73+D75+D76+D77+D53+D64+D79+D81+D82+D83+(D86+D87)+D88+D44-D7+D45+D89+D91+D90+D94","v":0},0,0,153951098.76121667,152177376.42980024,149574800.78879723,147958354.53340703,145480988.42237952,143056160.44498938,140682460.87495625,139048662.22541517,136422390.36589089,133836767.89706403,206264451.78116316,205337042.94958878,204443334.6986686,203584001.04001567,202759729.4654752,201971221.21672961,201219191.56029481,200504370.06801695,199827500.90317926,199189343.11233035,198590670.92295009,198032274.04706794,197514957.9909538,197039544.37100297,196606871.23593876,196217793.39545888,195873182.75545517,195573928.65993693,195320938.23979399,195115136.76853395,0,0,0,0,0,0,0]
[]
[null,null,"Total Impact on Net Plant Balance",{"$f":"(D78+D72+D63+D52)","v":0},0,0,2799909452.9894753,2706579137.8898258,2613248822.7901769,2519918507.6905274,2426588192.5908785,2333257877.4912291,2239927562.3915801,2146597247.2919312,2053266932.192282,1959936617.0926325,1866606301.9929833,1773275986.8933344,1679945671.7936852,1586615356.694036,1493285041.5943868,1399954726.4947376,1306624411.3950884,1213294096.2954392,1119963781.1957901,1026633466.0961409,933303150.99649167,839972835.89684248,746642520.79719329,653312205.6975441,559981890.59789491,466651575.49824566,373321260.39859647,279990945.29894727,186660630.19929796,93330315.099648774,0,0,0,0,0,0,0]
[null,null,"Total Impact on Net Ratebase",{"$f":"(D59+D85+D80+D74+D69+D65+D54+D43)","v":0},0,0,2064928191.2738917,1996097251.5647621,1927266311.8556323,1858435372.1465025,1789604432.4373729,1720773492.7282431,1651942553.0191133,1583111613.3099837,1514280673.6008542,1445449733.8917241,1376618794.1825943,1307787854.4734647,1238956914.7643352,1170125975.0552053,1101295035.3460755,1032464095.6369458,963633155.92781615,894802216.21868634,825971276.50955665,757140336.80042696,688309397.09129715,619478457.38216746,550647517.67303777,481816577.96390796,412985638.25477821,344154698.54564846,275323758.8365187,206492819.12738895,137661879.41825908,68830939.709129333,0,0,0,0,0,0,0]
[]
[null,null,"Realized ROR on Ratebase",{"$f":"IFERROR(D120/D99,\"\")","v":""},"","",3.8950034733917532E-2,3.9027962061879196E-2,3.9111455627552423E-2,3.9201133901794041E-2,3.929771050482346E-2,3.940201323609524E-2,3.9515007861639674E-2,3.9637828106796655E-2,3.9771813828786085E-2,3.9918560095726897E-2,4.0079980989361802E-2,4.02583935560109E-2,4.0456629741176559E-2,4.0678187830479363E-2,4.0927440680945011E-2,4.1209927244806085E-2,4.1532769032075874E-2,4.1905278786617935E-2,4.2339873500250348E-2,4.285348543454319E-2,4.3469819755694632E-2,4.4223117259324159E-2,4.5164739138861064E-2,4.6375395841122803E-2,4.7989604777471703E-2,5.0249497288360333E-2,5.3639336054693176E-2,5.9289067331914587E-2,7.0588529886357429E-2,0.10448691754968591,"","","","","","",""]
[null,null,"Realized ROR on Net Plant Balance",{"$f":"IFERROR(D120/(D78+D72+D63+D52),\"\")","v":""},"","",2.8725580638791434E-2,2.8783051903159249E-2,2.8844628257839053E-2,2.8910765823976628E-2,2.8981990895201693E-2,2.9058913972124779E-2,2.914224730545811E-2,2.9232827015603032E-2,2.9331641244852043E-2,2.9439866353077149E-2,2.9558913972124772E-2,2.9690492919493196E-2,2.9836691749902555E-2,3.0000090442713019E-2,3.018391397212478E-2,3.0392247305458121E-2,3.063034254355336E-2,3.090506781827863E-2,3.1225580638791457E-2,3.1604368517579334E-2,3.2058913972124806E-2,3.2614469527680372E-2,3.3308913972124835E-2,3.4201771114981995E-2,3.5392247305458147E-2,3.7058913972124893E-2,3.955891397212493E-2,4.3725580638791658E-2,5.2058913972125129E-2,7.7058913972125484E-2,"","","","","","",""]
[]
[null,null,"Calculated PPA Price",{"$f":"IF(OR(D$3<PPA_Start_Year,D$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(E$3<PPA_Start_Year,E$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(F$3<PPA_Start_Year,F$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(G$3<PPA_Start_Year,G$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(H$3<PPA_Start_Year,H$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(I$3<PPA_Start_Year,I$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(J$3<PPA_Start_Year,J$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(K$3<PPA_Start_Year,K$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(L$3<PPA_Start_Year,L$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(M$3<PPA_Start_Year,M$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(N$3<PPA_Start_Year,N$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(O$3<PPA_Start_Year,O$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(P$3<PPA_Start_Year,P$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(Q$3<PPA_Start_Year,Q$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(R$3<PPA_Start_Year,R$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(S$3<PPA_Start_Year,S$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(T$3<PPA_Start_Year,T$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(U$3<PPA_Start_Year,U$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(V$3<PPA_Start_Year,V$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(W$3<PPA_Start_Year,W$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(X$3<PPA_Start_Year,X$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(Y$3<PPA_Start_Year,Y$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(Z$3<PPA_Start_Year,Z$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AA$3<PPA_Start_Year,AA$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AB$3<PPA_Start_Year,AB$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AC$3<PPA_Start_Year,AC$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AD$3<PPA_Start_Year,AD$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AE$3<PPA_Start_Year,AE$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AF$3<PPA_Start_Year,AF$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AG$3<PPA_Start_Year,AG$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AH$3<PPA_Start_Year,AH$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AI$3<PPA_Start_Year,AI$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AJ$3<PPA_Start_Year,AJ$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":59.133986530817481},{"$f":"IF(OR(AK$3<PPA_Start_Year,AK$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AL$3<PPA_Start_Year,AL$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AM$3<PPA_Start_Year,AM$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AN$3<PPA_Start_Year,AN$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AO$3<PPA_Start_Year,AO$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AP$3<PPA_Start_Year,AP$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0},{"$f":"IF(OR(AQ$3<PPA_Start_Year,AQ$3>=PPA_Start_Year+PPA_Term_Manual),0,IFERROR(('TE Battery'!$C$35+'TE Wind'!$C$35+'TE Solar'!$C$35),0))","v":0}]
[null,null,"Calculated PPA MWh",{"$f":"IF(OR(D$3<PPA_Start_Year,D$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(PPA_Uses_Solar_Wind_Resource=\"Yes\",D84+D58,((PPA_Volume_Manual)*(1-PPA_Volume_Degradation)^(D$3-PPA_Start_Year))))","v":0},0,0,3158109.981393266,3146364.5366862998,3134677.8192028683,3123049.5353068537,3111479.3928303197,3099967.1010661684,3088512.3707608376,3077114.9141070331,3065774.4447364979,3054490.6777128153,3043263.3295242516,3032092.1180766299,3020976.762686247,3009916.9840728161,2998912.5043524518,2987963.0470306897,2977068.336995536,2966228.1005105586,2955442.0652080057,2944709.9600819657,2934031.5154815558,2923406.4631041479,2912834.5359886275,2902315.4685086841,2891848.9963661404,2881434.8565843101,2871072.7875013887,2860762.5287638814,2850503.8213200625,2840296.4074134622,0,0,0,0,0,0,0]
[null,null,"Calculated PPA Cost (Excluding New ERA)",{"$f":"IF(OR(D$3<PPA_Start_Year,D$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(D105>0,D104*D105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(E$3<PPA_Start_Year,E$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(E105>0,E104*E105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(F$3<PPA_Start_Year,F$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(F105>0,F104*F105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(G$3<PPA_Start_Year,G$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(G105>0,G104*G105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":186751633.10254964},{"$f":"IF(OR(H$3<PPA_Start_Year,H$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(H105>0,H104*H105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":186057078.13344944},{"$f":"IF(OR(I$3<PPA_Start_Year,I$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(I105>0,I104*I105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":185365995.93919474},{"$f":"IF(OR(J$3<PPA_Start_Year,J$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(J105>0,J104*J105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":184678369.15591127},{"$f":"IF(OR(K$3<PPA_Start_Year,K$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(K105>0,K104*K105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":183994180.50654429},{"$f":"IF(OR(L$3<PPA_Start_Year,L$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(L105>0,L104*L105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":183313412.80042413},{"$f":"IF(OR(M$3<PPA_Start_Year,M$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(M105>0,M104*M105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":182636048.93283454},{"$f":"IF(OR(N$3<PPA_Start_Year,N$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(N105>0,N104*N105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":181962071.88458288},{"$f":"IF(OR(O$3<PPA_Start_Year,O$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(O105>0,O104*O105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":181291464.72157252},{"$f":"IF(OR(P$3<PPA_Start_Year,P$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(P105>0,P104*P105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":180624210.59437719},{"$f":"IF(OR(Q$3<PPA_Start_Year,Q$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(Q105>0,Q104*Q105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":179960292.73781785},{"$f":"IF(OR(R$3<PPA_Start_Year,R$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(R105>0,R104*R105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":179299694.47054127},{"$f":"IF(OR(S$3<PPA_Start_Year,S$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(S105>0,S104*S105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":178642399.19460112},{"$f":"IF(OR(T$3<PPA_Start_Year,T$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(T105>0,T104*T105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":177988390.39504069},{"$f":"IF(OR(U$3<PPA_Start_Year,U$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(U105>0,U104*U105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":177337651.639478},{"$f":"IF(OR(V$3<PPA_Start_Year,V$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(V105>0,V104*V105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":176690166.57769316},{"$f":"IF(OR(W$3<PPA_Start_Year,W$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(W105>0,W104*W105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":176045918.94121721},{"$f":"IF(OR(X$3<PPA_Start_Year,X$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(X105>0,X104*X105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":175404892.54292369},{"$f":"IF(OR(Y$3<PPA_Start_Year,Y$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(Y105>0,Y104*Y105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":174767071.27662161},{"$f":"IF(OR(Z$3<PPA_Start_Year,Z$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(Z105>0,Z104*Z105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":174132439.11665103},{"$f":"IF(OR(AA$3<PPA_Start_Year,AA$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AA105>0,AA104*AA105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":173500980.11748034},{"$f":"IF(OR(AB$3<PPA_Start_Year,AB$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AB105>0,AB104*AB105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":172872678.41330546},{"$f":"IF(OR(AC$3<PPA_Start_Year,AC$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AC105>0,AC104*AC105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":172247518.21765149},{"$f":"IF(OR(AD$3<PPA_Start_Year,AD$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AD105>0,AD104*AD105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":171625483.82297575},{"$f":"IF(OR(AE$3<PPA_Start_Year,AE$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AE105>0,AE104*AE105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":171006559.6002734},{"$f":"IF(OR(AF$3<PPA_Start_Year,AF$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AF105>0,AF104*AF105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":170390729.99868459},{"$f":"IF(OR(AG$3<PPA_Start_Year,AG$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AG105>0,AG104*AG105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":169777979.54510373},{"$f":"IF(OR(AH$3<PPA_Start_Year,AH$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AH105>0,AH104*AH105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":169168292.84379071},{"$f":"IF(OR(AI$3<PPA_Start_Year,AI$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AI105>0,AI104*AI105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":168561654.57598433},{"$f":"IF(OR(AJ$3<PPA_Start_Year,AJ$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AJ105>0,AJ104*AJ105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":167958049.49951696},{"$f":"IF(OR(AK$3<PPA_Start_Year,AK$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AK105>0,AK104*AK105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AL$3<PPA_Start_Year,AL$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AL105>0,AL104*AL105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AM$3<PPA_Start_Year,AM$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AM105>0,AM104*AM105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AN$3<PPA_Start_Year,AN$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AN105>0,AN104*AN105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AO$3<PPA_Start_Year,AO$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AO105>0,AO104*AO105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AP$3<PPA_Start_Year,AP$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AP105>0,AP104*AP105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0},{"$f":"IF(OR(AQ$3<PPA_Start_Year,AQ$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(AQ105>0,AQ104*AQ105,'TE Battery'!$C$37+'TE Wind'!$C$37+'TE Solar'!$C$37))","v":0}]
[null,null,"Normalized Rate Impact of New ERA Grant, Transmission Financing, and Old Asset Refinancing for Calculated PPA",{"$f":"D47+D48+D73+D75+D76+D77*IFERROR(D111/(D58+D84),0)+D19-D7+D89","v":0},0,0,12630147.549689729,12828070.26807414,13038068.223186027,13258239.102361517,13484849.621909056,13718057.553017756,13957659.275142916,14171551.260057781,14370381.77117404,14574042.324212421,14782629.520011365,14996241.891426079,15214979.941968884,15438946.185222331,15668245.185040642,15902983.596555116,16143270.207999667,16389215.983372904,16640934.10595341,16898540.022685312,17162151.489451647,17431888.617253102,17707873.919310383,17990232.35910859,18279091.399402559,18574581.052202195,18876833.929757625,19185985.296563953,19502173.122406203,19825538.136465102,0,0,0,0,0,0,0]
[null,"Total Calculated PPA Cost","Calculated PPA Cost including Transmission, New ERA, Battery, and Refinancing",{"$f":"D106+D107","v":0},{"$f":"E106+E107","v":0},0,199381780.65223938,198885148.40152359,198404064.16238075,197936608.2582728,197479030.12845334,197031470.35344189,196593708.20797744,196133623.14464065,195661846.49274656,195198252.91858962,194742922.25782922,194295936.36196736,193857379.13657001,193427336.58026302,193005896.82451865,192593150.17424828,192189189.14921689,191794108.52629659,191408005.38257504,191030979.13933635,190663131.60693198,190304567.03055856,189955392.13696188,189615716.18208435,189285650.99967596,188965311.05088678,188654813.47486135,188354278.14035466,188063827.69839054,187783587.63598207,0,0,0,0,0,0,0]
[]
[null,null,"Quote PPA Price",{"$f":"IF(OR(D$3<PPA_Start_Year,D$3>=PPA_Start_Year+PPA_Term_Manual),0,((PPA_Price_Manual)*(1+PPA_Price_Inflator)^(D$3-PPA_Start_Year)))","v":0},0,0,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,0,0,0,0,0,0,0]
[null,null,"Quote PPA MWh",{"$f":"IF(OR(D$3<PPA_Start_Year,D$3>=PPA_Start_Year+PPA_Term_Manual),0,IF(PPA_Uses_Solar_Wind_Resource=\"Yes\",D84+D58,((PPA_Volume_Manual)*(1-PPA_Volume_Degradation)^(D$3-PPA_Start_Year))))","v":0},0,0,3158109.981393266,3146364.5366862998,3134677.8192028683,3123049.5353068537,3111479.3928303197,3099967.1010661684,3088512.3707608376,3077114.9141070331,3065774.4447364979,3054490.6777128153,3043263.3295242516,3032092.1180766299,3020976.762686247,3009916.9840728161,2998912.5043524518,2987963.0470306897,2977068.336995536,2966228.1005105586,2955442.0652080057,2944709.9600819657,2934031.5154815558,2923406.4631041479,2912834.5359886275,2902315.4685086841,2891848.9963661404,2881434.8565843101,2871072.7875013887,2860762.5287638814,2850503.8213200625,2840296.4074134622,0,0,0,0,0,0,0]
[null,null,"Quote PPA Cost (Excluding New ERA)",{"$f":"D110*D111","v":0},{"$f":"E110*E111","v":0},0,173696048.97662964,173050049.51774648,172407280.05615777,171767724.44187695,171131366.60566759,170498190.55863926,169868180.39184606,169241320.2758868,168617594.46050739,167996987.27420485,167379483.12383384,166765066.49421465,166153721.94774359,165545434.12400487,164940187.73938486,164337967.58668792,163738758.53475448,163142545.52808073,162549313.58644032,161959047.80450812,161371733.35148558,160787355.47072813,160205899.4793745,159627350.76797763,159051694.80013773,158478917.11213705,157909003.31257638,157341939.08201349,156777710.17260343,156216302.40774041,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant, Transmission Financing, Batteries, and Old Asset Refinancing for Quote PPA",{"$f":"IF(Transmission_Included_in_PPA=\"Yes\",0,(D73+D75+D76+D77*IFERROR(D111/(D58+D84),0)))+IF(Battery_included_in_PPA=\"Yes\",0,D70+D71+D68+D67+D66+D64) + D50+D51+D19-D7+D89","v":0},0,0,12630147.549689732,12828070.26807414,13038068.223186031,13258239.102361515,13484849.621909056,13718057.553017758,13957659.275142916,14171551.260057781,14370381.77117404,14574042.324212419,14782629.520011367,14996241.891426077,15214979.941968882,15438946.18522233,15668245.185040642,15902983.596555118,16143270.207999665,16389215.983372904,16640934.10595341,16898540.022685312,17162151.489451643,17431888.617253099,17707873.91931038,17990232.359108586,18279091.399402559,18574581.052202195,18876833.929757625,19185985.296563957,19502173.122406203,19825538.136465102,0,0,0,0,0,0,0]
[null,"Total Quote PPA Cost","Quote PPA Cost including Transmission, New ERA, Battery, and Refinancing",{"$f":"D112+D113","v":0},{"$f":"E112+E113","v":0},0,186326196.52631938,185878119.7858206,185445348.27934378,185025963.54423845,184616216.22757664,184216248.11165702,183825839.66698897,183412871.53594458,182987976.23168144,182571029.59841728,182162112.6438452,181761308.38564074,181368701.88971248,180984380.3092272,180608432.92442551,180240951.18324304,179882028.74275416,179531761.51145363,179190247.69239372,178857587.82719344,178533884.84093723,178219244.08798122,177913773.39868489,177617583.12708622,177330786.19954029,177053498.16433924,176785837.24233401,176527924.37857744,176279883.29500964,176041840.54420552,0,0,0,0,0,0,0]
[]
[null,"Credit Metrics","Capitalization Ratio = Equity/(LTD Principal Outstanding+Equity)",{"$f":"IFERROR(IF(Distribute_Margins=\"Yes\",D127/(D40+D127),D123/(D40+D123)),\"\")","v":""},"","",0.26141671653397219,0.26367514039228085,0.26604655230320606,0.2685426263721335,0.27117669074218659,0.27396403133247005,0.276922265060217,0.28007180182643732,0.28343642091070276,0.2870439962533366,0.29092741751217738,0.29512577145095614,0.29968587374797817,0.30466427879593178,0.31012995105235652,0.3161678667376614,0.32288394718711089,0.33041193598761026,0.33892317621194412,0.34864082241620009,0.3598610260933271,0.37298544209280921,0.38857280396670296,0.40742403305750108,0.43072940999701875,0.46033791265975077,0.49928602855060034,0.55293345803857763,0.63171047542433501,0.75897178141053356,1,1,1,1,1,1,1]
[null,null,"MDSC = (Depreciation+ Int on LTD+Margins)/(LTD Principal + Interest)",{"$f":"IFERROR(((D14+D15)+ (D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87)+D91)/(D41+D42),\"\")","v":""},"","",1.0499999999999998,1.05,1.05,1.05,1.05,1.0500000000000003,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.0499999999999998,1.05,1.05,1.05,1.0499999999999998,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.0500000000000003,1.05,"","","","","","",""]
[null,null,"MFI = (Int on LTD+Margins)/(Int on LTD)",{"$f":"IFERROR(((D15)+(D81+D71+D75+D66+D55+D45)+D61+D87+D91)/(D42),\"\")","v":""},"","",1.1146736968750037,1.1169038243534519,1.1192932466517898,1.1218596631944489,1.1246234963942352,1.1276084362500047,1.1308421210937549,1.1343569959239179,1.1381914048295505,1.1423909955357194,1.1470105453125055,1.1521163634868481,1.1577894947916729,1.1641300533088301,1.1712631816406318,1.1793473937500074,1.1885864933035795,1.1992469927884699,1.2116842421875091,1.2263828096591005,1.2440210906250109,1.2655789895833458,1.2925263632812642,1.3271729866071595,1.3733684843750169,1.4380421812500224,1.5350527265625278,1.6967369687500364,2.0201054531250509,2.9902109062500832,"","","","","","",""]
[null,null,"Depreciation+ Int on LTD+Margins",{"$f":"((D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))+D91+(D14+D18+D22+D24)","v":0},0,0,149259964.48229331,146734547.51502061,144209130.54774791,141683713.58047521,139158296.61320251,136632879.64592981,134107462.67865711,131582045.7113844,129056628.7441117,126531211.776839,124005794.80956629,121480377.84229359,118954960.87502089,116429543.90774818,113904126.94047548,111378709.97320279,108853293.00593008,106327876.03865737,103802459.07138467,101277042.10411197,98751625.136839271,96226208.169566572,93700791.202293858,91175374.235021159,88649957.267748445,86124540.300475761,83599123.333203062,81073706.365930349,78548289.39865765,76022872.431384936,0,0,0,0,0,0,0]
[null,null,"Int on LTD+Margins",{"$f":"((D81+D71+D75+D66+D55+D45)+D61+D87)+D91+D18+D22+D24","v":0},0,0,80429024.773163587,77903607.805890873,75378190.838618174,72852773.87134549,70327356.904072776,67801939.936800078,65276522.969527379,62751106.002254665,60225689.034981959,57700272.067709245,55174855.100436546,52649438.133163854,50124021.165891156,47598604.198618457,45073187.231345743,42547770.264073052,40022353.296800345,37496936.329527631,34971519.362254933,32446102.394982222,29920685.427709531,27395268.460436836,24869851.493164137,22344434.525891438,19819017.558618706,17293600.591346029,14768183.624073327,12242766.656800624,9717349.6895279139,7191932.7222551983,0,0,0,0,0,0,0]
[null,null,"Margins",{"$f":"D120-D42","v":0},0,0,8274254.2796577513,8153996.328835234,8033738.3780127317,7913480.4271902442,7793222.4763677195,7672964.5255452171,7552706.5747227073,7432448.62390019,7312190.6730776727,7191932.7222551554,7071674.7714326456,6951416.8206101507,6831158.8697876409,6710900.918965131,6590642.9681426138,6470385.0173201114,6350127.0664976016,6229869.1156750806,6109611.1648525745,5989353.2140300572,5869095.2632075585,5748837.3123850562,5628579.3615625501,5508321.4107400477,5388063.4599175062,5267805.5090950225,5147547.5582725145,5027289.6074500065,4907031.6566274902,4786773.7058049692,0,0,0,0,0,0,0]
[null,null,"Accumulated Margins",{"$f":"SUM($D120:D120)-SUM($D42:D42)","v":0},{"$f":"SUM($D120:E120)-SUM($D42:E42)","v":0},{"$f":"SUM($D120:F120)-SUM($D42:F42)","v":0},{"$f":"SUM($D120:G120)-SUM($D42:G42)","v":8274254.2796577513},{"$f":"SUM($D120:H120)-SUM($D42:H42)","v":16428250.608493},{"$f":"SUM($D120:I120)-SUM($D42:I42)","v":24461988.986505717},{"$f":"SUM($D120:J120)-SUM($D42:J42)","v":32375469.413695991},{"$f":"SUM($D120:K120)-SUM($D42:K42)","v":40168691.890063703},{"$f":"SUM($D120:L120)-SUM($D42:L42)","v":47841656.415608883},{"$f":"SUM($D120:M120)-SUM($D42:M42)","v":55394362.99033159},{"$f":"SUM($D120:N120)-SUM($D42:N42)","v":62826811.614231765},{"$f":"SUM($D120:O120)-SUM($D42:O42)","v":70139002.287309408},{"$f":"SUM($D120:P120)-SUM($D42:P42)","v":77330935.009564519},{"$f":"SUM($D120:Q120)-SUM($D42:Q42)","v":84402609.780997157},{"$f":"SUM($D120:R120)-SUM($D42:R42)","v":91354026.601607203},{"$f":"SUM($D120:S120)-SUM($D42:S42)","v":98185185.471394897},{"$f":"SUM($D120:T120)-SUM($D42:T42)","v":104896086.39036},{"$f":"SUM($D120:U120)-SUM($D42:U42)","v":111486729.35850263},{"$f":"SUM($D120:V120)-SUM($D42:V42)","v":117957114.37582266},{"$f":"SUM($D120:W120)-SUM($D42:W42)","v":124307241.44232035},{"$f":"SUM($D120:X120)-SUM($D42:X42)","v":130537110.55799544},{"$f":"SUM($D120:Y120)-SUM($D42:Y42)","v":136646721.72284806},{"$f":"SUM($D120:Z120)-SUM($D42:Z42)","v":142636074.9368782},{"$f":"SUM($D120:AA120)-SUM($D42:AA42)","v":148505170.20008576},{"$f":"SUM($D120:AB120)-SUM($D42:AB42)","v":154254007.51247084},{"$f":"SUM($D120:AC120)-SUM($D42:AC42)","v":159882586.87403333},{"$f":"SUM($D120:AD120)-SUM($D42:AD42)","v":165390908.28477347},{"$f":"SUM($D120:AE120)-SUM($D42:AE42)","v":170778971.74469113},{"$f":"SUM($D120:AF120)-SUM($D42:AF42)","v":176046777.25378609},{"$f":"SUM($D120:AG120)-SUM($D42:AG42)","v":181194324.81205845},{"$f":"SUM($D120:AH120)-SUM($D42:AH42)","v":186221614.41950846},{"$f":"SUM($D120:AI120)-SUM($D42:AI42)","v":191128646.07613611},{"$f":"SUM($D120:AJ120)-SUM($D42:AJ42)","v":195915419.78194118},{"$f":"SUM($D120:AK120)-SUM($D42:AK42)","v":195915419.78194118},{"$f":"SUM($D120:AL120)-SUM($D42:AL42)","v":195915419.78194118},{"$f":"SUM($D120:AM120)-SUM($D42:AM42)","v":195915419.78194118},{"$f":"SUM($D120:AN120)-SUM($D42:AN42)","v":195915419.78194118},{"$f":"SUM($D120:AO120)-SUM($D42:AO42)","v":195915419.78194118},{"$f":"SUM($D120:AP120)-SUM($D42:AP42)","v":195915419.78194118},{"$f":"SUM($D120:AQ120)-SUM($D42:AQ42)","v":195915419.78194118}]
[null,null,"Equity (excluding distributions)",{"$f":"-(D43+D59+D85+D69-SUM($D120:D120)+SUM($D42:D42))+D23+D90","v":0},{"$f":"-(E43+E59+E85+E69-SUM($D120:E120)+SUM($D42:E42))+E23+E90","v":0},{"$f":"-(F43+F59+F85+F69-SUM($D120:F120)+SUM($D42:F42))+F23+F90","v":0},{"$f":"-(G43+G59+G85+G69-SUM($D120:G120)+SUM($D42:G42))+G23+G90","v":743255515.99524105},{"$f":"-(H43+H59+H85+H69-SUM($D120:H120)+SUM($D42:H42))+H23+H90","v":726910136.93355691},{"$f":"-(I43+I59+I85+I69-SUM($D120:I120)+SUM($D42:I42))+I23+I90","v":710444499.92105031},{"$f":"-(J43+J59+J85+J69-SUM($D120:J120)+SUM($D42:J42))+J23+J90","v":693858604.95772099},{"$f":"-(K43+K59+K85+K69-SUM($D120:K120)+SUM($D42:K42))+K23+K90","v":677152452.04356933},{"$f":"-(L43+L59+L85+L69-SUM($D120:L120)+SUM($D42:L42))+L23+L90","v":660326041.17859507},{"$f":"-(M43+M59+M85+M69-SUM($D120:M120)+SUM($D42:M42))+M23+M90","v":643379372.36279845},{"$f":"-(N43+N59+N85+N69-SUM($D120:N120)+SUM($D42:N42))+N23+N90","v":626312445.59617901},{"$f":"-(O43+O59+O85+O69-SUM($D120:O120)+SUM($D42:O42))+O23+O90","v":609125260.87873709},{"$f":"-(P43+P59+P85+P69-SUM($D120:P120)+SUM($D42:P42))+P23+P90","v":591817818.21047282},{"$f":"-(Q43+Q59+Q85+Q69-SUM($D120:Q120)+SUM($D42:Q42))+Q23+Q90","v":574390117.5913862},{"$f":"-(R43+R59+R85+R69-SUM($D120:R120)+SUM($D42:R42))+R23+R90","v":556842159.02147675},{"$f":"-(S43+S59+S85+S69-SUM($D120:S120)+SUM($D42:S42))+S23+S90","v":539173942.50074506},{"$f":"-(T43+T59+T85+T69-SUM($D120:T120)+SUM($D42:T42))+T23+T90","v":521385468.02919054},{"$f":"-(U43+U59+U85+U69-SUM($D120:U120)+SUM($D42:U42))+U23+U90","v":503476735.60681391},{"$f":"-(V43+V59+V85+V69-SUM($D120:V120)+SUM($D42:V42))+V23+V90","v":485447745.23361444},{"$f":"-(W43+W59+W85+W69-SUM($D120:W120)+SUM($D42:W42))+W23+W90","v":467298496.90959251},{"$f":"-(X43+X59+X85+X69-SUM($D120:X120)+SUM($D42:X42))+X23+X90","v":449028990.63474822},{"$f":"-(Y43+Y59+Y85+Y69-SUM($D120:Y120)+SUM($D42:Y42))+Y23+Y90","v":430639226.40908134},{"$f":"-(Z43+Z59+Z85+Z69-SUM($D120:Z120)+SUM($D42:Z42))+Z23+Z90","v":412129204.23259211},{"$f":"-(AA43+AA59+AA85+AA69-SUM($D120:AA120)+SUM($D42:AA42))+AA23+AA90","v":393498924.10528028},{"$f":"-(AB43+AB59+AB85+AB69-SUM($D120:AB120)+SUM($D42:AB42))+AB23+AB90","v":374748386.02714574},{"$f":"-(AC43+AC59+AC85+AC69-SUM($D120:AC120)+SUM($D42:AC42))+AC23+AC90","v":355877589.99818885},{"$f":"-(AD43+AD59+AD85+AD69-SUM($D120:AD120)+SUM($D42:AD42))+AD23+AD90","v":336886536.01840961},{"$f":"-(AE43+AE59+AE85+AE69-SUM($D120:AE120)+SUM($D42:AE42))+AE23+AE90","v":317775224.08780766},{"$f":"-(AF43+AF59+AF85+AF69-SUM($D120:AF120)+SUM($D42:AF42))+AF23+AF90","v":298543654.20638323},{"$f":"-(AG43+AG59+AG85+AG69-SUM($D120:AG120)+SUM($D42:AG42))+AG23+AG90","v":279191826.37413621},{"$f":"-(AH43+AH59+AH85+AH69-SUM($D120:AH120)+SUM($D42:AH42))+AH23+AH90","v":259719740.59106684},{"$f":"-(AI43+AI59+AI85+AI69-SUM($D120:AI120)+SUM($D42:AI42))+AI23+AI90","v":240127396.85717487},{"$f":"-(AJ43+AJ59+AJ85+AJ69-SUM($D120:AJ120)+SUM($D42:AJ42))+AJ23+AJ90","v":220414795.17246056},{"$f":"-(AK43+AK59+AK85+AK69-SUM($D120:AK120)+SUM($D42:AK42))+AK23+AK90","v":195915419.78194118},{"$f":"-(AL43+AL59+AL85+AL69-SUM($D120:AL120)+SUM($D42:AL42))+AL23+AL90","v":195915419.78194118},{"$f":"-(AM43+AM59+AM85+AM69-SUM($D120:AM120)+SUM($D42:AM42))+AM23+AM90","v":195915419.78194118},{"$f":"-(AN43+AN59+AN85+AN69-SUM($D120:AN120)+SUM($D42:AN42))+AN23+AN90","v":195915419.78194118},{"$f":"-(AO43+AO59+AO85+AO69-SUM($D120:AO120)+SUM($D42:AO42))+AO23+AO90","v":195915419.78194118},{"$f":"-(AP43+AP59+AP85+AP69-SUM($D120:AP120)+SUM($D42:AP42))+AP23+AP90","v":195915419.78194118},{"$f":"-(AQ43+AQ59+AQ85+AQ69-SUM($D120:AQ120)+SUM($D42:AQ42))+AQ23+AQ90","v":195915419.78194118}]
[null,null,"Equity required to meet target",{"$f":"IFERROR(D40/(1/Target_Equity_Ratio - 1),\"\")","v":0},0,0,699975766.3248781,676643240.78071547,653310715.23655283,629978189.69239032,606645664.14822769,583313138.60406506,559980613.05990255,536648087.51573992,513315561.97157735,489983036.42741472,466650510.88325214,443317985.33908957,419985459.79492694,396652934.25076437,373320408.7066018,349987883.16243923,326655357.61827666,303322832.07411402,279990306.52995145,256657780.98578885,233325255.44162628,209992729.89746368,186660204.35330108,163327678.80913851,139995153.26497591,116662627.72081332,93330102.176650703,69997576.632488102,46665051.0883255,23332525.544162899,0,0,0,0,0,0,0]
[null,null,"Excess Equity",{"$f":"D123-D124","v":0},{"$f":"E123-E124","v":0},0,43279749.670362949,50266896.152841449,57133784.684497476,63880415.265330672,70506787.895341635,77012902.574530005,83398759.302895904,89664358.080439091,95809698.907159746,101834781.78305811,107739606.70813406,113524173.68238717,119188482.70581812,124732533.77842617,130156326.90021211,135459862.07117522,140643139.29131585,145706158.5606342,150648919.87912989,155471423.24680325,160173668.663654,164755656.12968206,169217385.64488778,173558857.2092711,177780070.82283175,181881026.48556989,185861724.19748551,189722163.95857874,193462345.76884937,197082269.62829766,195915419.78194118,195915419.78194118,195915419.78194118,195915419.78194118,195915419.78194118,195915419.78194118,195915419.78194118]
[null,null,"Excess Equity available for distribution",{"$f":"MIN(D91,MIN(D125:$AQ125)-SUM($C126:C126))","v":0},{"$f":"MIN(E91,MIN(E125:$AQ125)-SUM($C126:D126))","v":0},{"$f":"MIN(F91,MIN(F125:$AQ125)-SUM($C126:E126))","v":0},{"$f":"MIN(G91,MIN(G125:$AQ125)-SUM($C126:F126))","v":1403232.1171241247},{"$f":"MIN(H91,MIN(H125:$AQ125)-SUM($C126:G126))","v":1512008.2383860718},{"$f":"MIN(I91,MIN(I125:$AQ125)-SUM($C126:H126))","v":1620784.3596480107},{"$f":"MIN(J91,MIN(J125:$AQ125)-SUM($C126:I126))","v":1729560.4809099718},{"$f":"MIN(K91,MIN(K125:$AQ125)-SUM($C126:J126))","v":1838336.6021718995},{"$f":"MIN(L91,MIN(L125:$AQ125)-SUM($C126:K126))","v":1947112.7234338697},{"$f":"MIN(M91,MIN(M125:$AQ125)-SUM($C126:L126))","v":2055888.844695807},{"$f":"MIN(N91,MIN(N125:$AQ125)-SUM($C126:M126))","v":2164664.965957744},{"$f":"MIN(O91,MIN(O125:$AQ125)-SUM($C126:N126))","v":2273441.0872196774},{"$f":"MIN(P91,MIN(P125:$AQ125)-SUM($C126:O126))","v":2382217.2084816205},{"$f":"MIN(Q91,MIN(Q125:$AQ125)-SUM($C126:P126))","v":2490993.3297435693},{"$f":"MIN(R91,MIN(R125:$AQ125)-SUM($C126:Q126))","v":2599769.4510055222},{"$f":"MIN(S91,MIN(S125:$AQ125)-SUM($C126:R126))","v":2708545.5722674723},{"$f":"MIN(T91,MIN(T125:$AQ125)-SUM($C126:S126))","v":2817321.6935294177},{"$f":"MIN(U91,MIN(U125:$AQ125)-SUM($C126:T126))","v":2926097.8147913623},{"$f":"MIN(V91,MIN(V125:$AQ125)-SUM($C126:U126))","v":3034873.9360533138},{"$f":"MIN(W91,MIN(W125:$AQ125)-SUM($C126:V126))","v":3143650.0573152634},{"$f":"MIN(X91,MIN(X125:$AQ125)-SUM($C126:W126))","v":3252426.1785772038},{"$f":"MIN(Y91,MIN(Y125:$AQ125)-SUM($C126:X126))","v":3361202.2998391418},{"$f":"MIN(Z91,MIN(Z125:$AQ125)-SUM($C126:Y126))","v":3469978.4211010905},{"$f":"MIN(AA91,MIN(AA125:$AQ125)-SUM($C126:Z126))","v":3578754.5423630439},{"$f":"MIN(AB91,MIN(AB125:$AQ125)-SUM($C126:AA126))","v":3687530.663625001},{"$f":"MIN(AC91,MIN(AC125:$AQ125)-SUM($C126:AB126))","v":3796306.7848869483},{"$f":"MIN(AD91,MIN(AD125:$AQ125)-SUM($C126:AC126))","v":3905082.9061489012},{"$f":"MIN(AE91,MIN(AE125:$AQ125)-SUM($C126:AD126))","v":4013859.0274108169},{"$f":"MIN(AF91,MIN(AF125:$AQ125)-SUM($C126:AE126))","v":4122635.1486727921},{"$f":"MIN(AG91,MIN(AG125:$AQ125)-SUM($C126:AF126))","v":4231411.2699347381},{"$f":"MIN(AH91,MIN(AH125:$AQ125)-SUM($C126:AG126))","v":4340187.3911966849},{"$f":"MIN(AI91,MIN(AI125:$AQ125)-SUM($C126:AH126))","v":4448963.5124586308},{"$f":"MIN(AJ91,MIN(AJ125:$AQ125)-SUM($C126:AI126))","v":4557739.6337205637},{"$f":"MIN(AK91,MIN(AK125:$AQ125)-SUM($C126:AJ126))","v":0},{"$f":"MIN(AL91,MIN(AL125:$AQ125)-SUM($C126:AK126))","v":0},{"$f":"MIN(AM91,MIN(AM125:$AQ125)-SUM($C126:AL126))","v":0},{"$f":"MIN(AN91,MIN(AN125:$AQ125)-SUM($C126:AM126))","v":0},{"$f":"MIN(AO91,MIN(AO125:$AQ125)-SUM($C126:AN126))","v":0},{"$f":"MIN(AP91,MIN(AP125:$AQ125)-SUM($C126:AO126))","v":0},{"$f":"MIN(AQ91,MIN(AQ125:$AQ125)-SUM($C126:AP126))","v":0}]
[null,null,"Equity (net of distributions)",{"$f":"D123-SUM($D126:D126)","v":0},{"$f":"E123-SUM($D126:E126)","v":0},{"$f":"F123-SUM($D126:F126)","v":0},{"$f":"G123-SUM($D126:G126)","v":741852283.87811697},{"$f":"H123-SUM($D126:H126)","v":723994896.57804668},{"$f":"I123-SUM($D126:I126)","v":705908475.20589209},{"$f":"J123-SUM($D126:J126)","v":687593019.76165283},{"$f":"K123-SUM($D126:K126)","v":669048530.24532926},{"$f":"L123-SUM($D126:L126)","v":650275006.65692115},{"$f":"M123-SUM($D126:M126)","v":631272448.99642873},{"$f":"N123-SUM($D126:N126)","v":612040857.26385152},{"$f":"O123-SUM($D126:O126)","v":592580231.45918989},{"$f":"P123-SUM($D126:P126)","v":572890571.58244407},{"$f":"Q123-SUM($D126:Q126)","v":552971877.63361382},{"$f":"R123-SUM($D126:R126)","v":532824149.61269885},{"$f":"S123-SUM($D126:S126)","v":512447387.51969969},{"$f":"T123-SUM($D126:T126)","v":491841591.35461575},{"$f":"U123-SUM($D126:U126)","v":471006761.11744779},{"$f":"V123-SUM($D126:V126)","v":449942896.80819499},{"$f":"W123-SUM($D126:W126)","v":428649998.42685777},{"$f":"X123-SUM($D126:X126)","v":407128065.9734363},{"$f":"Y123-SUM($D126:Y126)","v":385377099.44793028},{"$f":"Z123-SUM($D126:Z126)","v":363397098.85033995},{"$f":"AA123-SUM($D126:AA126)","v":341188064.18066508},{"$f":"AB123-SUM($D126:AB126)","v":318749995.43890554},{"$f":"AC123-SUM($D126:AC126)","v":296082892.62506169},{"$f":"AD123-SUM($D126:AD126)","v":273186755.73913354},{"$f":"AE123-SUM($D126:AE126)","v":250061584.78112078},{"$f":"AF123-SUM($D126:AF126)","v":226707379.75102356},{"$f":"AG123-SUM($D126:AG126)","v":203124140.6488418},{"$f":"AH123-SUM($D126:AH126)","v":179311867.47457576},{"$f":"AI123-SUM($D126:AI126)","v":155270560.22822514},{"$f":"AJ123-SUM($D126:AJ126)","v":131000218.90979026},{"$f":"AK123-SUM($D126:AK126)","v":106500843.51927088},{"$f":"AL123-SUM($D126:AL126)","v":106500843.51927088},{"$f":"AM123-SUM($D126:AM126)","v":106500843.51927088},{"$f":"AN123-SUM($D126:AN126)","v":106500843.51927088},{"$f":"AO123-SUM($D126:AO126)","v":106500843.51927088},{"$f":"AP123-SUM($D126:AP126)","v":106500843.51927088},{"$f":"AQ123-SUM($D126:AQ126)","v":106500843.51927088}]
[]
[null,null,"Margin Adjustment Capitalization Ratio = Equity/(LTD Principal Outstanding)",{"$f":"IFERROR(D136/(D40+D136),\"\")","v":""},"","",0.26105201415142848,0.26289568407356168,0.26479770383401852,0.26676456257502701,0.26880370502205408,0.27092371438547519,0.27313453894168721,0.2754477749679492,0.27787702309001416,0.28043834127010514,0.28315082645938344,0.28603736966969806,0.28912564794121021,0.29244944470107576,0.29605043275280485,0.29998062073898496,0.30430577015696891,0.30911026393896179,0.31450420081517011,0.32063400053977742,0.32769872923361043,0.33597609982968196,0.3458655703213932,0.35796327179511189,0.37320004140804686,0.39311469042713842,0.4204472497873124,0.46059529911797009,0.52586722105748374,0.65174953066704111,1,1,1,1,1,1,1]
[null,null,"Margin Adjustment MDSC = (Depreciation+ Int on LTD+Margins)/(LTD Principal + Interest)",{"$f":"IFERROR(((D44+D53+D64+D70+D73+D79)+D14+D15+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))/(D41+D42),\"\")","v":""},"","",1.0401286743026452,1.039180403134832,1.0381989193668502,1.0371824470218733,1.036129081202785,1.0350367761778601,1.0339033321202777,1.0327263803206019,1.031503366663066,1.0302315331230902,1.0289078970039474,1.0275292275835726,1.0260920197866414,1.02459246443025,1.0230264145114205,1.0213893469081958,1.0196763187494824,1.017881917567276,1.0160002041723883,1.0140246469835614,1.0119480462800061,1.0097624465261761,1.0074590345184438,1.0050280206046978,1.0024584996013908,0.99973828724073299,0.99685372697363139,0.9937894606645048,0.99052815505156766,0.98705017368653236,"","","","","","",""]
[null,null,"Margin Adjustment MFI = (Int on LTD+Margins)/(Int on LTD)",{"$f":"IFERROR(((D81+D71+D75+D66+D55+D45)+D15+D61+D87)/D42,\"\")","v":""},"","",1.0952261661361953,1.0952261661361953,1.0952261661361955,1.0952261661361953,1.0952261661361955,1.0952261661361953,1.0952261661361953,1.0952261661361953,1.0952261661361953,1.0952261661361953,1.0952261661361951,1.0952261661361951,1.0952261661361951,1.0952261661361951,1.0952261661361948,1.0952261661361948,1.0952261661361946,1.0952261661361942,1.0952261661361946,1.0952261661361942,1.0952261661361939,1.0952261661361935,1.0952261661361935,1.0952261661361931,1.0952261661361924,1.0952261661361915,1.0952261661361906,1.0952261661361891,1.0952261661361846,1.0952261661361735,"","","","","","",""]
[null,null,"Test Depreciation+ Int on LTD+Margins",{"$f":"((D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))+(D14+D18+D22+D24)","v":0},0,0,147856732.3651692,145222539.27663454,142588346.18809989,139954153.09956524,137319960.01103061,134685766.92249593,132051573.83396131,129417380.74542665,126783187.65689203,124148994.56835738,121514801.47982273,118880608.39128807,116246415.30275342,113612222.21421877,110978029.12568411,108343836.03714947,105709642.94861482,103075449.86008017,100441256.77154553,97807063.683010876,95172870.594476223,92538677.50594157,89904484.417406917,87270291.328872263,84636098.240337625,82001905.151802972,79367712.063268319,76733518.974733666,74099325.886199012,71465132.797664374,0,0,0,0,0,0,0]
[null,null,"Test Int on LTD+Margins",{"$f":"((D81+D71+D75+D66+D55+D45)+D61+D87)+D18+D22+D24","v":0},0,0,79025792.656039461,76391599.567504808,73757406.47897017,71123213.390435517,68489020.301900879,65854827.21336621,63220634.124831572,60586441.036296919,57952247.947762281,55318054.859227628,52683861.770692974,50049668.682158329,47415475.593623683,44781282.505089037,42147089.416554384,39512896.328019738,36878703.239485085,34244510.150950424,31610317.06241579,28976123.973881133,26341930.885346487,23707737.796811834,21073544.708277188,18439351.619742535,15805158.531207887,13170965.442673236,10536772.354138589,7902579.2656039381,5268386.177069284,2634193.0885346341,0,0,0,0,0,0,0]
[null,null,"Test Margins",{"$f":"D133-D42","v":0},0,0,6871022.162533626,6641988.0904491693,6412954.0183647275,6183919.9462802708,5954885.8741958216,5725851.80211135,5496817.7300269008,5267783.6579424441,5038749.5858579949,4809715.5137735382,4580681.441689074,4351647.3696046248,4122613.2975201681,3893579.2254357114,3664545.1533512548,3435511.0812667981,3206477.0091823414,2977442.9370978735,2748408.8650134318,2519374.7929289676,2290340.7208445147,2061306.6487600543,1832272.5766756013,1603238.5045911446,1374204.4325066879,1145170.3604222294,916136.28833777644,687102.21625332069,458068.14416886028,229034.07208440499,0,0,0,0,0,0,0]
[null,null,"Test Accumulated Margins",{"$f":"SUM($D133:D133)-SUM($D42:D42)","v":0},{"$f":"SUM($D133:E133)-SUM($D42:E42)","v":0},{"$f":"SUM($D133:F133)-SUM($D42:F42)","v":0},{"$f":"SUM($D133:G133)-SUM($D42:G42)","v":6871022.162533626},{"$f":"SUM($D133:H133)-SUM($D42:H42)","v":13513010.252982795},{"$f":"SUM($D133:I133)-SUM($D42:I42)","v":19925964.271347523},{"$f":"SUM($D133:J133)-SUM($D42:J42)","v":26109884.217627823},{"$f":"SUM($D133:K133)-SUM($D42:K42)","v":32064770.091823637},{"$f":"SUM($D133:L133)-SUM($D42:L42)","v":37790621.893934965},{"$f":"SUM($D133:M133)-SUM($D42:M42)","v":43287439.623961866},{"$f":"SUM($D133:N133)-SUM($D42:N42)","v":48555223.28190428},{"$f":"SUM($D133:O133)-SUM($D42:O42)","v":53593972.867762208},{"$f":"SUM($D133:P133)-SUM($D42:P42)","v":58403688.381535769},{"$f":"SUM($D133:Q133)-SUM($D42:Q42)","v":62984369.823224783},{"$f":"SUM($D133:R133)-SUM($D42:R42)","v":67336017.19282937},{"$f":"SUM($D133:S133)-SUM($D42:S42)","v":71458630.490349531},{"$f":"SUM($D133:T133)-SUM($D42:T42)","v":75352209.715785265},{"$f":"SUM($D133:U133)-SUM($D42:U42)","v":79016754.869136453},{"$f":"SUM($D133:V133)-SUM($D42:V42)","v":82452265.950403214},{"$f":"SUM($D133:W133)-SUM($D42:W42)","v":85658742.959585547},{"$f":"SUM($D133:X133)-SUM($D42:X42)","v":88636185.896683455},{"$f":"SUM($D133:Y133)-SUM($D42:Y42)","v":91384594.761696935},{"$f":"SUM($D133:Z133)-SUM($D42:Z42)","v":93903969.554625988},{"$f":"SUM($D133:AA133)-SUM($D42:AA42)","v":96194310.275470376},{"$f":"SUM($D133:AB133)-SUM($D42:AB42)","v":98255616.924230456},{"$f":"SUM($D133:AC133)-SUM($D42:AC42)","v":100087889.50090611},{"$f":"SUM($D133:AD133)-SUM($D42:AD42)","v":101691128.00549734},{"$f":"SUM($D133:AE133)-SUM($D42:AE42)","v":103065332.43800402},{"$f":"SUM($D133:AF133)-SUM($D42:AF42)","v":104210502.79842615},{"$f":"SUM($D133:AG133)-SUM($D42:AG42)","v":105126639.08676386},{"$f":"SUM($D133:AH133)-SUM($D42:AH42)","v":105813741.30301738},{"$f":"SUM($D133:AI133)-SUM($D42:AI42)","v":106271809.44718623},{"$f":"SUM($D133:AJ133)-SUM($D42:AJ42)","v":106500843.51927066},{"$f":"SUM($D133:AK133)-SUM($D42:AK42)","v":106500843.51927066},{"$f":"SUM($D133:AL133)-SUM($D42:AL42)","v":106500843.51927066},{"$f":"SUM($D133:AM133)-SUM($D42:AM42)","v":106500843.51927066},{"$f":"SUM($D133:AN133)-SUM($D42:AN42)","v":106500843.51927066},{"$f":"SUM($D133:AO133)-SUM($D42:AO42)","v":106500843.51927066},{"$f":"SUM($D133:AP133)-SUM($D42:AP42)","v":106500843.51927066},{"$f":"SUM($D133:AQ133)-SUM($D42:AQ42)","v":106500843.51927066}]
[null,null,"Test Equity",{"$f":"D135-(D43+D59+D85+D69)+D23+D90","v":0},0,0,741852283.87811697,723994896.5780468,705908475.20589209,687593019.76165295,669048530.24532914,650275006.65692115,631272448.99642873,612040857.26385164,592580231.45919001,572890571.58244419,552971877.63361382,532824149.61269891,512447387.51969963,491841591.35461593,471006761.11744761,449942896.80819494,428649998.42685783,407128065.97343624,385377099.44793028,363397098.85033989,341188064.18066478,318749995.43890542,296082892.62506163,273186755.73913342,250061584.78112066,226707379.75102335,203124140.64884162,179311867.4745757,155270560.22822511,131000218.9097901,106500843.51927066,106500843.51927066,106500843.51927066,106500843.51927066,106500843.51927066,106500843.51927066,106500843.51927066]
[null,null,"Additional margin required to meet MFI and Capitalization Ratio targets",{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(D129/(1-D129)) - 1)*D136- SUM($C137:C137),(Target_MFI-D131)*(D42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(E129/(1-E129)) - 1)*E136- SUM($C137:D137),(Target_MFI-E131)*(E42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(F129/(1-F129)) - 1)*F136- SUM($C137:E137),(Target_MFI-F131)*(F42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(G129/(1-G129)) - 1)*G136- SUM($C137:F137),(Target_MFI-G131)*(G42)),0)","v":344454.88681696227},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(H129/(1-H129)) - 1)*H136- SUM($C137:G137),(Target_MFI-H131)*(H42)),0)","v":332973.05725639686},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(I129/(1-I129)) - 1)*I136- SUM($C137:H137),(Target_MFI-I131)*(I42)),0)","v":321491.22769581649},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(J129/(1-J129)) - 1)*J136- SUM($C137:I137),(Target_MFI-J131)*(J42)),0)","v":310009.39813526603},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(K129/(1-K129)) - 1)*K136- SUM($C137:J137),(Target_MFI-K131)*(K42)),0)","v":298527.56857468677},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(L129/(1-L129)) - 1)*L136- SUM($C137:K137),(Target_MFI-L131)*(L42)),0)","v":287045.73901413527},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(M129/(1-M129)) - 1)*M136- SUM($C137:L137),(Target_MFI-M131)*(M42)),0)","v":275563.90945356985},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(N129/(1-N129)) - 1)*N136- SUM($C137:M137),(Target_MFI-N131)*(N42)),0)","v":264082.07989300444},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(O129/(1-O129)) - 1)*O136- SUM($C137:N137),(Target_MFI-O131)*(O42)),0)","v":252600.25033243906},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(P129/(1-P129)) - 1)*P136- SUM($C137:O137),(Target_MFI-P131)*(P42)),0)","v":241118.42077187364},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Q129/(1-Q129)) - 1)*Q136- SUM($C137:P137),(Target_MFI-Q131)*(Q42)),0)","v":229636.59121131894},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(R129/(1-R129)) - 1)*R136- SUM($C137:Q137),(Target_MFI-R131)*(R42)),0)","v":218154.76165075297},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(S129/(1-S129)) - 1)*S136- SUM($C137:R137),(Target_MFI-S131)*(S42)),0)","v":206672.93209018707},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(T129/(1-T129)) - 1)*T136- SUM($C137:S137),(Target_MFI-T131)*(T42)),0)","v":195191.10252962113},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(U129/(1-U129)) - 1)*U136- SUM($C137:T137),(Target_MFI-U131)*(U42)),0)","v":183709.27296906372},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(V129/(1-V129)) - 1)*V136- SUM($C137:U137),(Target_MFI-V131)*(V42)),0)","v":172227.44340849729},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(W129/(1-W129)) - 1)*W136- SUM($C137:V137),(Target_MFI-W131)*(W42)),0)","v":160745.61384793828},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(X129/(1-X129)) - 1)*X136- SUM($C137:W137),(Target_MFI-X131)*(X42)),0)","v":149263.78428738515},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Y129/(1-Y129)) - 1)*Y136- SUM($C137:X137),(Target_MFI-Y131)*(Y42)),0)","v":137781.95472680425},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Z129/(1-Z129)) - 1)*Z136- SUM($C137:Y137),(Target_MFI-Z131)*(Z42)),0)","v":126300.12516624901},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AA129/(1-AA129)) - 1)*AA136- SUM($C137:Z137),(Target_MFI-AA131)*(AA42)),0)","v":114818.29560568627},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AB129/(1-AB129)) - 1)*AB136- SUM($C137:AA137),(Target_MFI-AB131)*(AB42)),0)","v":103336.46604512728},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AC129/(1-AC129)) - 1)*AC136- SUM($C137:AB137),(Target_MFI-AC131)*(AC42)),0)","v":91854.636484557603},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AD129/(1-AD129)) - 1)*AD136- SUM($C137:AC137),(Target_MFI-AD131)*(AD42)),0)","v":80372.806923995391},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AE129/(1-AE129)) - 1)*AE136- SUM($C137:AD137),(Target_MFI-AE131)*(AE42)),0)","v":68890.977363434271},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AF129/(1-AF129)) - 1)*AF136- SUM($C137:AE137),(Target_MFI-AF131)*(AF42)),0)","v":57409.147802872605},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AG129/(1-AG129)) - 1)*AG136- SUM($C137:AF137),(Target_MFI-AG131)*(AG42)),0)","v":45927.318242306661},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AH129/(1-AH129)) - 1)*AH136- SUM($C137:AG137),(Target_MFI-AH131)*(AH42)),0)","v":34445.488681741255},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AI129/(1-AI129)) - 1)*AI136- SUM($C137:AH137),(Target_MFI-AI131)*(AI42)),0)","v":22963.659121182256},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AJ129/(1-AJ129)) - 1)*AJ136- SUM($C137:AI137),(Target_MFI-AJ131)*(AJ42)),0)","v":11481.829560617913},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AK129/(1-AK129)) - 1)*AK136- SUM($C137:AJ137),(Target_MFI-AK131)*(AK42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AL129/(1-AL129)) - 1)*AL136- SUM($C137:AK137),(Target_MFI-AL131)*(AL42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AM129/(1-AM129)) - 1)*AM136- SUM($C137:AL137),(Target_MFI-AM131)*(AM42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AN129/(1-AN129)) - 1)*AN136- SUM($C137:AM137),(Target_MFI-AN131)*(AN42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AO129/(1-AO129)) - 1)*AO136- SUM($C137:AN137),(Target_MFI-AO131)*(AO42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AP129/(1-AP129)) - 1)*AP136- SUM($C137:AO137),(Target_MFI-AP131)*(AP42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AQ129/(1-AQ129)) - 1)*AQ136- SUM($C137:AP137),(Target_MFI-AQ131)*(AQ42)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"MDSC (average 1=CFC min for power supply systems): (Depreciation+ Int on LTD+Margins)/(LTD Principal + Interest)"]
[]
[null,null,"MDSC (average 1=CFC min for power supply systems): (Depreciation+ Int on LTD+Margins NET OF TAX CREDITS)/(LTD Principal + Interest)"]
[]
[null,null,"Average= 2 highest of last 3 years"]

{"sheet":"Scenario Cost Calculations","index":7,"n_rows":137,"n_cols":43,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[null,null,"Inflation Factor",{"$f":"_xlfn.XLOOKUP(D$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":0.95460632154625225},{"$f":"_xlfn.XLOOKUP(E$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":0.97703957010258924},{"$f":"_xlfn.XLOOKUP(F$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1},{"$f":"_xlfn.XLOOKUP(G$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0234999999999999},{"$f":"_xlfn.XLOOKUP(H$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0475594303374067},{"$f":"_xlfn.XLOOKUP(I$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0728263843475612},{"$f":"_xlfn.XLOOKUP(J$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.0991106307640759},{"$f":"_xlfn.XLOOKUP(K$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1260388412177955},{"$f":"_xlfn.XLOOKUP(L$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1536267928276314},{"$f":"_xlfn.XLOOKUP(M$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.1818541235391133},{"$f":"_xlfn.XLOOKUP(N$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2075104805295653},{"$f":"_xlfn.XLOOKUP(O$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2316606901401572},{"$f":"_xlfn.XLOOKUP(P$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2562939039429608},{"$f":"_xlfn.XLOOKUP(Q$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.2814197820218212},{"$f":"_xlfn.XLOOKUP(R$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3070481776622582},{"$f":"_xlfn.XLOOKUP(S$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3331891412155046},{"$f":"_xlfn.XLOOKUP(T$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3598529240398152},{"$f":"_xlfn.XLOOKUP(U$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.3870499825206117},{"$f":"_xlfn.XLOOKUP(V$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4147909821710249},{"$f":"_xlfn.XLOOKUP(W$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4430868018144458},{"$f":"_xlfn.XLOOKUP(X$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.4719485378507355},{"$f":"_xlfn.XLOOKUP(Y$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5013875086077519},{"$f":"_xlfn.XLOOKUP(Z$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5314152587799077},{"$f":"_xlfn.XLOOKUP(AA$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5620435639555068},{"$f":"_xlfn.XLOOKUP(AB$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.5932844352346183},{"$f":"_xlfn.XLOOKUP(AC$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.625150123939312},{"$f":"_xlfn.XLOOKUP(AD$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.6576531264180985},{"$f":"_xlfn.XLOOKUP(AE$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.6908061889464612},{"$f":"_xlfn.XLOOKUP(AF$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7246223127253903},{"$f":"_xlfn.XLOOKUP(AG$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7591147589798994},{"$f":"_xlfn.XLOOKUP(AH$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.7942970541594983},{"$f":"_xlfn.XLOOKUP(AI$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.8301829952426889},{"$f":"_xlfn.XLOOKUP(AJ$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.8667866551475443},{"$f":"_xlfn.XLOOKUP(AK$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9041223882504963},{"$f":"_xlfn.XLOOKUP(AL$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9422048360155075},{"$f":"_xlfn.XLOOKUP(AM$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":1.9810489327358185},{"$f":"_xlfn.XLOOKUP(AN$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.0206699113905362},{"$f":"_xlfn.XLOOKUP(AO$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.0610833096183483},{"$f":"_xlfn.XLOOKUP(AP$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.1023049758107164},{"$f":"_xlfn.XLOOKUP(AQ$3,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)","v":2.1443510753269317}]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,"Year",{"$f":"Base_Year","v":2024},{"$f":"D3+1","v":2025},{"$f":"E3+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063]
[null,"Old Asset Costs and Financing without Refinancing (BAU)","NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ratepayer Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Margin",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Old Asset Costs and Financing with Refinancing","NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refinancing Loan Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refinancing Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Refinancing Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ratepayer Costs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Principal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Debt Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Balance",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Old Asset Equity Margin",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"USDA Loan and Grant","Loan Balance (USDA 0%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA 0%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA 0%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (USDA 2%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA 2%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA 2%)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (USDA Treas)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (USDA Treas)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (USDA Treas)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (PACE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (PACE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (PACE)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (Other Loan)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (Other Loan)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (Other Loan)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Balance (Total)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Principal (Total)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan Interest (Total)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (Owned)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant (Owned)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (Owned)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (PPA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant (PPA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (PPA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred New ERA Grant (PPA Quote)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant (PPA Quote)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred NewERA Grant (PPA Quote)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Solar","Solar NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Fixed O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar Variable O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Solar ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of Solar ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Solar ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Solar PTC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Battery","Battery NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery Fixed O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery Variable O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Battery ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of Battery ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Battery ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Transmission","Transmission NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transmission Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transmission Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transmission Fixed O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transmission Service Charge",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"New Wind","Wind NPB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind Depreciation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Impact on Rate Base",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind Return",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind Fixed O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind Variable O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Deferred Wind ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of Wind ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Return Impact of Deferred Wind ITC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wind PTC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additional Revenues and Equity Requirements","Impact of Additional Portfolio Revenues",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additional equity contribution from members required to finance portfolio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additional margin required to meet debt covenants",{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(D129/(1-D129)) - 1)*D136- SUM($C91:C91),(USDA_Target_MDSC-D130)*(D41+D42),(Target_MFI-D131)*(D42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(E129/(1-E129)) - 1)*E136- SUM($C91:D91),(USDA_Target_MDSC-E130)*(E41+E42),(Target_MFI-E131)*(E42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(F129/(1-F129)) - 1)*F136- SUM($C91:E91),(USDA_Target_MDSC-F130)*(F41+F42),(Target_MFI-F131)*(F42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(G129/(1-G129)) - 1)*G136- SUM($C91:F91),(USDA_Target_MDSC-G130)*(G41+G42),(Target_MFI-G131)*(G42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(H129/(1-H129)) - 1)*H136- SUM($C91:G91),(USDA_Target_MDSC-H130)*(H41+H42),(Target_MFI-H131)*(H42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(I129/(1-I129)) - 1)*I136- SUM($C91:H91),(USDA_Target_MDSC-I130)*(I41+I42),(Target_MFI-I131)*(I42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(J129/(1-J129)) - 1)*J136- SUM($C91:I91),(USDA_Target_MDSC-J130)*(J41+J42),(Target_MFI-J131)*(J42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(K129/(1-K129)) - 1)*K136- SUM($C91:J91),(USDA_Target_MDSC-K130)*(K41+K42),(Target_MFI-K131)*(K42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(L129/(1-L129)) - 1)*L136- SUM($C91:K91),(USDA_Target_MDSC-L130)*(L41+L42),(Target_MFI-L131)*(L42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(M129/(1-M129)) - 1)*M136- SUM($C91:L91),(USDA_Target_MDSC-M130)*(M41+M42),(Target_MFI-M131)*(M42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(N129/(1-N129)) - 1)*N136- SUM($C91:M91),(USDA_Target_MDSC-N130)*(N41+N42),(Target_MFI-N131)*(N42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(O129/(1-O129)) - 1)*O136- SUM($C91:N91),(USDA_Target_MDSC-O130)*(O41+O42),(Target_MFI-O131)*(O42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(P129/(1-P129)) - 1)*P136- SUM($C91:O91),(USDA_Target_MDSC-P130)*(P41+P42),(Target_MFI-P131)*(P42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Q129/(1-Q129)) - 1)*Q136- SUM($C91:P91),(USDA_Target_MDSC-Q130)*(Q41+Q42),(Target_MFI-Q131)*(Q42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(R129/(1-R129)) - 1)*R136- SUM($C91:Q91),(USDA_Target_MDSC-R130)*(R41+R42),(Target_MFI-R131)*(R42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(S129/(1-S129)) - 1)*S136- SUM($C91:R91),(USDA_Target_MDSC-S130)*(S41+S42),(Target_MFI-S131)*(S42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(T129/(1-T129)) - 1)*T136- SUM($C91:S91),(USDA_Target_MDSC-T130)*(T41+T42),(Target_MFI-T131)*(T42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(U129/(1-U129)) - 1)*U136- SUM($C91:T91),(USDA_Target_MDSC-U130)*(U41+U42),(Target_MFI-U131)*(U42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(V129/(1-V129)) - 1)*V136- SUM($C91:U91),(USDA_Target_MDSC-V130)*(V41+V42),(Target_MFI-V131)*(V42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(W129/(1-W129)) - 1)*W136- SUM($C91:V91),(USDA_Target_MDSC-W130)*(W41+W42),(Target_MFI-W131)*(W42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(X129/(1-X129)) - 1)*X136- SUM($C91:W91),(USDA_Target_MDSC-X130)*(X41+X42),(Target_MFI-X131)*(X42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Y129/(1-Y129)) - 1)*Y136- SUM($C91:X91),(USDA_Target_MDSC-Y130)*(Y41+Y42),(Target_MFI-Y131)*(Y42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Z129/(1-Z129)) - 1)*Z136- SUM($C91:Y91),(USDA_Target_MDSC-Z130)*(Z41+Z42),(Target_MFI-Z131)*(Z42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AA129/(1-AA129)) - 1)*AA136- SUM($C91:Z91),(USDA_Target_MDSC-AA130)*(AA41+AA42),(Target_MFI-AA131)*(AA42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AB129/(1-AB129)) - 1)*AB136- SUM($C91:AA91),(USDA_Target_MDSC-AB130)*(AB41+AB42),(Target_MFI-AB131)*(AB42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AC129/(1-AC129)) - 1)*AC136- SUM($C91:AB91),(USDA_Target_MDSC-AC130)*(AC41+AC42),(Target_MFI-AC131)*(AC42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AD129/(1-AD129)) - 1)*AD136- SUM($C91:AC91),(USDA_Target_MDSC-AD130)*(AD41+AD42),(Target_MFI-AD131)*(AD42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AE129/(1-AE129)) - 1)*AE136- SUM($C91:AD91),(USDA_Target_MDSC-AE130)*(AE41+AE42),(Target_MFI-AE131)*(AE42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AF129/(1-AF129)) - 1)*AF136- SUM($C91:AE91),(USDA_Target_MDSC-AF130)*(AF41+AF42),(Target_MFI-AF131)*(AF42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AG129/(1-AG129)) - 1)*AG136- SUM($C91:AF91),(USDA_Target_MDSC-AG130)*(AG41+AG42),(Target_MFI-AG131)*(AG42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AH129/(1-AH129)) - 1)*AH136- SUM($C91:AG91),(USDA_Target_MDSC-AH130)*(AH41+AH42),(Target_MFI-AH131)*(AH42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AI129/(1-AI129)) - 1)*AI136- SUM($C91:AH91),(USDA_Target_MDSC-AI130)*(AI41+AI42),(Target_MFI-AI131)*(AI42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AJ129/(1-AJ129)) - 1)*AJ136- SUM($C91:AI91),(USDA_Target_MDSC-AJ130)*(AJ41+AJ42),(Target_MFI-AJ131)*(AJ42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AK129/(1-AK129)) - 1)*AK136- SUM($C91:AJ91),(USDA_Target_MDSC-AK130)*(AK41+AK42),(Target_MFI-AK131)*(AK42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AL129/(1-AL129)) - 1)*AL136- SUM($C91:AK91),(USDA_Target_MDSC-AL130)*(AL41+AL42),(Target_MFI-AL131)*(AL42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AM129/(1-AM129)) - 1)*AM136- SUM($C91:AL91),(USDA_Target_MDSC-AM130)*(AM41+AM42),(Target_MFI-AM131)*(AM42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AN129/(1-AN129)) - 1)*AN136- SUM($C91:AM91),(USDA_Target_MDSC-AN130)*(AN41+AN42),(Target_MFI-AN131)*(AN42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AO129/(1-AO129)) - 1)*AO136- SUM($C91:AN91),(USDA_Target_MDSC-AO130)*(AO41+AO42),(Target_MFI-AO131)*(AO42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AP129/(1-AP129)) - 1)*AP136- SUM($C91:AO91),(USDA_Target_MDSC-AP130)*(AP41+AP42),(Target_MFI-AP131)*(AP42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AQ129/(1-AQ129)) - 1)*AQ136- SUM($C91:AP91),(USDA_Target_MDSC-AQ130)*(AQ41+AQ42),(Target_MFI-AQ131)*(AQ42)),0)","v":0}]
[null,"Total Owned (excluding member distributions)","Total Change in Ratepayer Costs for Portfolio (excluding member distributions)",{"$f":"D19+D55+D56+D57+(D60+D61)+D62+D66+D67+D68+D70+D71+D73+D75+D76+D77+D53+D64+D79+D81+D82+D83+(D86+D87)+D88+D44-D7+D45+D89+D91+D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution to members of excess margins not needed to maintain initial equity ratio",{"$f":"-Distribute_Margins*D126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Owned","Total Change in Ratepayer Costs for Portfolio (net of member distributions)",{"$f":"D19+D55+D56+D57+(D60+D61)+D62+D66+D67+D68+D70+D71+D73+D75+D76+D77+D53+D64+D79+D81+D82+D83+(D86+D87)+D88+D44-D7+D45+D89+D91+D90+D94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Impact on Net Plant Balance",{"$f":"(D78+D72+D63+D52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Impact on Net Ratebase",{"$f":"(D59+D85+D80+D74+D69+D65+D54+D43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Realized ROR on Ratebase",{"$f":"IFERROR(D120/D99,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Realized ROR on Net Plant Balance",{"$f":"IFERROR(D120/(D78+D72+D63+D52),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,null,"Calculated PPA Price",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated PPA MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calculated PPA Cost (Excluding New ERA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant, Transmission Financing, and Old Asset Refinancing for Calculated PPA",{"$f":"D47+D48+D73+D75+D76+D77*IFERROR(D111/(D58+D84),0)+D19-D7+D89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Calculated PPA Cost","Calculated PPA Cost including Transmission, New ERA, Battery, and Refinancing",{"$f":"D106+D107","v":0},{"$f":"E106+E107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Quote PPA Price",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quote PPA MWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quote PPA Cost (Excluding New ERA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Normalized Rate Impact of New ERA Grant, Transmission Financing, Batteries, and Old Asset Refinancing for Quote PPA",{"$f":"IF(Transmission_Included_in_PPA=\"Yes\",0,(D73+D75+D76+D77*IFERROR(D111/(D58+D84),0)))+IF(Battery_included_in_PPA=\"Yes\",0,D70+D71+D68+D67+D66+D64) + D50+D51+D19-D7+D89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Quote PPA Cost","Quote PPA Cost including Transmission, New ERA, Battery, and Refinancing",{"$f":"D112+D113","v":0},{"$f":"E112+E113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Credit Metrics","Capitalization Ratio = Equity/(LTD Principal Outstanding+Equity)",{"$f":"IFERROR(IF(Distribute_Margins=\"Yes\",D127/(D40+D127),D123/(D40+D123)),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"MDSC = (Depreciation+ Int on LTD+Margins)/(LTD Principal + Interest)",{"$f":"IFERROR(((D14+D15)+ (D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87)+D91)/(D41+D42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"MFI = (Int on LTD+Margins)/(Int on LTD)",{"$f":"IFERROR(((D15)+(D81+D71+D75+D66+D55+D45)+D61+D87+D91)/(D42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Depreciation+ Int on LTD+Margins",{"$f":"((D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))+D91+(D14+D18+D22+D24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Int on LTD+Margins",{"$f":"((D81+D71+D75+D66+D55+D45)+D61+D87)+D91+D18+D22+D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Margins",{"$f":"D120-D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Margins",{"$f":"SUM($D120:D120)-SUM($D42:D42)","v":0},{"$f":"SUM($D120:E120)-SUM($D42:E42)","v":0},{"$f":"SUM($D120:F120)-SUM($D42:F42)","v":0},{"$f":"SUM($D120:G120)-SUM($D42:G42)","v":0},{"$f":"SUM($D120:H120)-SUM($D42:H42)","v":0},{"$f":"SUM($D120:I120)-SUM($D42:I42)","v":0},{"$f":"SUM($D120:J120)-SUM($D42:J42)","v":0},{"$f":"SUM($D120:K120)-SUM($D42:K42)","v":0},{"$f":"SUM($D120:L120)-SUM($D42:L42)","v":0},{"$f":"SUM($D120:M120)-SUM($D42:M42)","v":0},{"$f":"SUM($D120:N120)-SUM($D42:N42)","v":0},{"$f":"SUM($D120:O120)-SUM($D42:O42)","v":0},{"$f":"SUM($D120:P120)-SUM($D42:P42)","v":0},{"$f":"SUM($D120:Q120)-SUM($D42:Q42)","v":0},{"$f":"SUM($D120:R120)-SUM($D42:R42)","v":0},{"$f":"SUM($D120:S120)-SUM($D42:S42)","v":0},{"$f":"SUM($D120:T120)-SUM($D42:T42)","v":0},{"$f":"SUM($D120:U120)-SUM($D42:U42)","v":0},{"$f":"SUM($D120:V120)-SUM($D42:V42)","v":0},{"$f":"SUM($D120:W120)-SUM($D42:W42)","v":0},{"$f":"SUM($D120:X120)-SUM($D42:X42)","v":0},{"$f":"SUM($D120:Y120)-SUM($D42:Y42)","v":0},{"$f":"SUM($D120:Z120)-SUM($D42:Z42)","v":0},{"$f":"SUM($D120:AA120)-SUM($D42:AA42)","v":0},{"$f":"SUM($D120:AB120)-SUM($D42:AB42)","v":0},{"$f":"SUM($D120:AC120)-SUM($D42:AC42)","v":0},{"$f":"SUM($D120:AD120)-SUM($D42:AD42)","v":0},{"$f":"SUM($D120:AE120)-SUM($D42:AE42)","v":0},{"$f":"SUM($D120:AF120)-SUM($D42:AF42)","v":0},{"$f":"SUM($D120:AG120)-SUM($D42:AG42)","v":0},{"$f":"SUM($D120:AH120)-SUM($D42:AH42)","v":0},{"$f":"SUM($D120:AI120)-SUM($D42:AI42)","v":0},{"$f":"SUM($D120:AJ120)-SUM($D42:AJ42)","v":0},{"$f":"SUM($D120:AK120)-SUM($D42:AK42)","v":0},{"$f":"SUM($D120:AL120)-SUM($D42:AL42)","v":0},{"$f":"SUM($D120:AM120)-SUM($D42:AM42)","v":0},{"$f":"SUM($D120:AN120)-SUM($D42:AN42)","v":0},{"$f":"SUM($D120:AO120)-SUM($D42:AO42)","v":0},{"$f":"SUM($D120:AP120)-SUM($D42:AP42)","v":0},{"$f":"SUM($D120:AQ120)-SUM($D42:AQ42)","v":0}]
[null,null,"Equity (excluding distributions)",{"$f":"-(D43+D59+D85+D69-SUM($D120:D120)+SUM($D42:D42))+D23+D90","v":0},{"$f":"-(E43+E59+E85+E69-SUM($D120:E120)+SUM($D42:E42))+E23+E90","v":0},{"$f":"-(F43+F59+F85+F69-SUM($D120:F120)+SUM($D42:F42))+F23+F90","v":0},{"$f":"-(G43+G59+G85+G69-SUM($D120:G120)+SUM($D42:G42))+G23+G90","v":0},{"$f":"-(H43+H59+H85+H69-SUM($D120:H120)+SUM($D42:H42))+H23+H90","v":0},{"$f":"-(I43+I59+I85+I69-SUM($D120:I120)+SUM($D42:I42))+I23+I90","v":0},{"$f":"-(J43+J59+J85+J69-SUM($D120:J120)+SUM($D42:J42))+J23+J90","v":0},{"$f":"-(K43+K59+K85+K69-SUM($D120:K120)+SUM($D42:K42))+K23+K90","v":0},{"$f":"-(L43+L59+L85+L69-SUM($D120:L120)+SUM($D42:L42))+L23+L90","v":0},{"$f":"-(M43+M59+M85+M69-SUM($D120:M120)+SUM($D42:M42))+M23+M90","v":0},{"$f":"-(N43+N59+N85+N69-SUM($D120:N120)+SUM($D42:N42))+N23+N90","v":0},{"$f":"-(O43+O59+O85+O69-SUM($D120:O120)+SUM($D42:O42))+O23+O90","v":0},{"$f":"-(P43+P59+P85+P69-SUM($D120:P120)+SUM($D42:P42))+P23+P90","v":0},{"$f":"-(Q43+Q59+Q85+Q69-SUM($D120:Q120)+SUM($D42:Q42))+Q23+Q90","v":0},{"$f":"-(R43+R59+R85+R69-SUM($D120:R120)+SUM($D42:R42))+R23+R90","v":0},{"$f":"-(S43+S59+S85+S69-SUM($D120:S120)+SUM($D42:S42))+S23+S90","v":0},{"$f":"-(T43+T59+T85+T69-SUM($D120:T120)+SUM($D42:T42))+T23+T90","v":0},{"$f":"-(U43+U59+U85+U69-SUM($D120:U120)+SUM($D42:U42))+U23+U90","v":0},{"$f":"-(V43+V59+V85+V69-SUM($D120:V120)+SUM($D42:V42))+V23+V90","v":0},{"$f":"-(W43+W59+W85+W69-SUM($D120:W120)+SUM($D42:W42))+W23+W90","v":0},{"$f":"-(X43+X59+X85+X69-SUM($D120:X120)+SUM($D42:X42))+X23+X90","v":0},{"$f":"-(Y43+Y59+Y85+Y69-SUM($D120:Y120)+SUM($D42:Y42))+Y23+Y90","v":0},{"$f":"-(Z43+Z59+Z85+Z69-SUM($D120:Z120)+SUM($D42:Z42))+Z23+Z90","v":0},{"$f":"-(AA43+AA59+AA85+AA69-SUM($D120:AA120)+SUM($D42:AA42))+AA23+AA90","v":0},{"$f":"-(AB43+AB59+AB85+AB69-SUM($D120:AB120)+SUM($D42:AB42))+AB23+AB90","v":0},{"$f":"-(AC43+AC59+AC85+AC69-SUM($D120:AC120)+SUM($D42:AC42))+AC23+AC90","v":0},{"$f":"-(AD43+AD59+AD85+AD69-SUM($D120:AD120)+SUM($D42:AD42))+AD23+AD90","v":0},{"$f":"-(AE43+AE59+AE85+AE69-SUM($D120:AE120)+SUM($D42:AE42))+AE23+AE90","v":0},{"$f":"-(AF43+AF59+AF85+AF69-SUM($D120:AF120)+SUM($D42:AF42))+AF23+AF90","v":0},{"$f":"-(AG43+AG59+AG85+AG69-SUM($D120:AG120)+SUM($D42:AG42))+AG23+AG90","v":0},{"$f":"-(AH43+AH59+AH85+AH69-SUM($D120:AH120)+SUM($D42:AH42))+AH23+AH90","v":0},{"$f":"-(AI43+AI59+AI85+AI69-SUM($D120:AI120)+SUM($D42:AI42))+AI23+AI90","v":0},{"$f":"-(AJ43+AJ59+AJ85+AJ69-SUM($D120:AJ120)+SUM($D42:AJ42))+AJ23+AJ90","v":0},{"$f":"-(AK43+AK59+AK85+AK69-SUM($D120:AK120)+SUM($D42:AK42))+AK23+AK90","v":0},{"$f":"-(AL43+AL59+AL85+AL69-SUM($D120:AL120)+SUM($D42:AL42))+AL23+AL90","v":0},{"$f":"-(AM43+AM59+AM85+AM69-SUM($D120:AM120)+SUM($D42:AM42))+AM23+AM90","v":0},{"$f":"-(AN43+AN59+AN85+AN69-SUM($D120:AN120)+SUM($D42:AN42))+AN23+AN90","v":0},{"$f":"-(AO43+AO59+AO85+AO69-SUM($D120:AO120)+SUM($D42:AO42))+AO23+AO90","v":0},{"$f":"-(AP43+AP59+AP85+AP69-SUM($D120:AP120)+SUM($D42:AP42))+AP23+AP90","v":0},{"$f":"-(AQ43+AQ59+AQ85+AQ69-SUM($D120:AQ120)+SUM($D42:AQ42))+AQ23+AQ90","v":0}]
[null,null,"Equity required to meet target",{"$f":"IFERROR(D40/(1/Target_Equity_Ratio - 1),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Excess Equity",{"$f":"D123-D124","v":0},{"$f":"E123-E124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Excess Equity available for distribution",{"$f":"MIN(D91,MIN(D125:$AQ125)-SUM($C126:C126))","v":0},{"$f":"MIN(E91,MIN(E125:$AQ125)-SUM($C126:D126))","v":0},{"$f":"MIN(F91,MIN(F125:$AQ125)-SUM($C126:E126))","v":0},{"$f":"MIN(G91,MIN(G125:$AQ125)-SUM($C126:F126))","v":0},{"$f":"MIN(H91,MIN(H125:$AQ125)-SUM($C126:G126))","v":0},{"$f":"MIN(I91,MIN(I125:$AQ125)-SUM($C126:H126))","v":0},{"$f":"MIN(J91,MIN(J125:$AQ125)-SUM($C126:I126))","v":0},{"$f":"MIN(K91,MIN(K125:$AQ125)-SUM($C126:J126))","v":0},{"$f":"MIN(L91,MIN(L125:$AQ125)-SUM($C126:K126))","v":0},{"$f":"MIN(M91,MIN(M125:$AQ125)-SUM($C126:L126))","v":0},{"$f":"MIN(N91,MIN(N125:$AQ125)-SUM($C126:M126))","v":0},{"$f":"MIN(O91,MIN(O125:$AQ125)-SUM($C126:N126))","v":0},{"$f":"MIN(P91,MIN(P125:$AQ125)-SUM($C126:O126))","v":0},{"$f":"MIN(Q91,MIN(Q125:$AQ125)-SUM($C126:P126))","v":0},{"$f":"MIN(R91,MIN(R125:$AQ125)-SUM($C126:Q126))","v":0},{"$f":"MIN(S91,MIN(S125:$AQ125)-SUM($C126:R126))","v":0},{"$f":"MIN(T91,MIN(T125:$AQ125)-SUM($C126:S126))","v":0},{"$f":"MIN(U91,MIN(U125:$AQ125)-SUM($C126:T126))","v":0},{"$f":"MIN(V91,MIN(V125:$AQ125)-SUM($C126:U126))","v":0},{"$f":"MIN(W91,MIN(W125:$AQ125)-SUM($C126:V126))","v":0},{"$f":"MIN(X91,MIN(X125:$AQ125)-SUM($C126:W126))","v":0},{"$f":"MIN(Y91,MIN(Y125:$AQ125)-SUM($C126:X126))","v":0},{"$f":"MIN(Z91,MIN(Z125:$AQ125)-SUM($C126:Y126))","v":0},{"$f":"MIN(AA91,MIN(AA125:$AQ125)-SUM($C126:Z126))","v":0},{"$f":"MIN(AB91,MIN(AB125:$AQ125)-SUM($C126:AA126))","v":0},{"$f":"MIN(AC91,MIN(AC125:$AQ125)-SUM($C126:AB126))","v":0},{"$f":"MIN(AD91,MIN(AD125:$AQ125)-SUM($C126:AC126))","v":0},{"$f":"MIN(AE91,MIN(AE125:$AQ125)-SUM($C126:AD126))","v":0},{"$f":"MIN(AF91,MIN(AF125:$AQ125)-SUM($C126:AE126))","v":0},{"$f":"MIN(AG91,MIN(AG125:$AQ125)-SUM($C126:AF126))","v":0},{"$f":"MIN(AH91,MIN(AH125:$AQ125)-SUM($C126:AG126))","v":0},{"$f":"MIN(AI91,MIN(AI125:$AQ125)-SUM($C126:AH126))","v":0},{"$f":"MIN(AJ91,MIN(AJ125:$AQ125)-SUM($C126:AI126))","v":0},{"$f":"MIN(AK91,MIN(AK125:$AQ125)-SUM($C126:AJ126))","v":0},{"$f":"MIN(AL91,MIN(AL125:$AQ125)-SUM($C126:AK126))","v":0},{"$f":"MIN(AM91,MIN(AM125:$AQ125)-SUM($C126:AL126))","v":0},{"$f":"MIN(AN91,MIN(AN125:$AQ125)-SUM($C126:AM126))","v":0},{"$f":"MIN(AO91,MIN(AO125:$AQ125)-SUM($C126:AN126))","v":0},{"$f":"MIN(AP91,MIN(AP125:$AQ125)-SUM($C126:AO126))","v":0},{"$f":"MIN(AQ91,MIN(AQ125:$AQ125)-SUM($C126:AP126))","v":0}]
[null,null,"Equity (net of distributions)",{"$f":"D123-SUM($D126:D126)","v":0},{"$f":"E123-SUM($D126:E126)","v":0},{"$f":"F123-SUM($D126:F126)","v":0},{"$f":"G123-SUM($D126:G126)","v":0},{"$f":"H123-SUM($D126:H126)","v":0},{"$f":"I123-SUM($D126:I126)","v":0},{"$f":"J123-SUM($D126:J126)","v":0},{"$f":"K123-SUM($D126:K126)","v":0},{"$f":"L123-SUM($D126:L126)","v":0},{"$f":"M123-SUM($D126:M126)","v":0},{"$f":"N123-SUM($D126:N126)","v":0},{"$f":"O123-SUM($D126:O126)","v":0},{"$f":"P123-SUM($D126:P126)","v":0},{"$f":"Q123-SUM($D126:Q126)","v":0},{"$f":"R123-SUM($D126:R126)","v":0},{"$f":"S123-SUM($D126:S126)","v":0},{"$f":"T123-SUM($D126:T126)","v":0},{"$f":"U123-SUM($D126:U126)","v":0},{"$f":"V123-SUM($D126:V126)","v":0},{"$f":"W123-SUM($D126:W126)","v":0},{"$f":"X123-SUM($D126:X126)","v":0},{"$f":"Y123-SUM($D126:Y126)","v":0},{"$f":"Z123-SUM($D126:Z126)","v":0},{"$f":"AA123-SUM($D126:AA126)","v":0},{"$f":"AB123-SUM($D126:AB126)","v":0},{"$f":"AC123-SUM($D126:AC126)","v":0},{"$f":"AD123-SUM($D126:AD126)","v":0},{"$f":"AE123-SUM($D126:AE126)","v":0},{"$f":"AF123-SUM($D126:AF126)","v":0},{"$f":"AG123-SUM($D126:AG126)","v":0},{"$f":"AH123-SUM($D126:AH126)","v":0},{"$f":"AI123-SUM($D126:AI126)","v":0},{"$f":"AJ123-SUM($D126:AJ126)","v":0},{"$f":"AK123-SUM($D126:AK126)","v":0},{"$f":"AL123-SUM($D126:AL126)","v":0},{"$f":"AM123-SUM($D126:AM126)","v":0},{"$f":"AN123-SUM($D126:AN126)","v":0},{"$f":"AO123-SUM($D126:AO126)","v":0},{"$f":"AP123-SUM($D126:AP126)","v":0},{"$f":"AQ123-SUM($D126:AQ126)","v":0}]
[]
[null,null,"Margin Adjustment Capitalization Ratio = Equity/(LTD Principal Outstanding)",{"$f":"IFERROR(D136/(D40+D136),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Margin Adjustment MDSC = (Depreciation+ Int on LTD+Margins)/(LTD Principal + Interest)",{"$f":"IFERROR(((D44+D53+D64+D70+D73+D79)+D14+D15+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))/(D41+D42),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Margin Adjustment MFI = (Int on LTD+Margins)/(Int on LTD)",{"$f":"IFERROR(((D81+D71+D75+D66+D55+D45)+D15+D61+D87)/D42,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Test Depreciation+ Int on LTD+Margins",{"$f":"((D44+D53+D64+D70+D73+D79)+(D81+D71+D75+D66+D55+D45)+(D60+D61)+(D86+D87))+(D14+D18+D22+D24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test Int on LTD+Margins",{"$f":"((D81+D71+D75+D66+D55+D45)+D61+D87)+D18+D22+D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test Margins",{"$f":"D133-D42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test Accumulated Margins",{"$f":"SUM($D133:D133)-SUM($D42:D42)","v":0},{"$f":"SUM($D133:E133)-SUM($D42:E42)","v":0},{"$f":"SUM($D133:F133)-SUM($D42:F42)","v":0},{"$f":"SUM($D133:G133)-SUM($D42:G42)","v":0},{"$f":"SUM($D133:H133)-SUM($D42:H42)","v":0},{"$f":"SUM($D133:I133)-SUM($D42:I42)","v":0},{"$f":"SUM($D133:J133)-SUM($D42:J42)","v":0},{"$f":"SUM($D133:K133)-SUM($D42:K42)","v":0},{"$f":"SUM($D133:L133)-SUM($D42:L42)","v":0},{"$f":"SUM($D133:M133)-SUM($D42:M42)","v":0},{"$f":"SUM($D133:N133)-SUM($D42:N42)","v":0},{"$f":"SUM($D133:O133)-SUM($D42:O42)","v":0},{"$f":"SUM($D133:P133)-SUM($D42:P42)","v":0},{"$f":"SUM($D133:Q133)-SUM($D42:Q42)","v":0},{"$f":"SUM($D133:R133)-SUM($D42:R42)","v":0},{"$f":"SUM($D133:S133)-SUM($D42:S42)","v":0},{"$f":"SUM($D133:T133)-SUM($D42:T42)","v":0},{"$f":"SUM($D133:U133)-SUM($D42:U42)","v":0},{"$f":"SUM($D133:V133)-SUM($D42:V42)","v":0},{"$f":"SUM($D133:W133)-SUM($D42:W42)","v":0},{"$f":"SUM($D133:X133)-SUM($D42:X42)","v":0},{"$f":"SUM($D133:Y133)-SUM($D42:Y42)","v":0},{"$f":"SUM($D133:Z133)-SUM($D42:Z42)","v":0},{"$f":"SUM($D133:AA133)-SUM($D42:AA42)","v":0},{"$f":"SUM($D133:AB133)-SUM($D42:AB42)","v":0},{"$f":"SUM($D133:AC133)-SUM($D42:AC42)","v":0},{"$f":"SUM($D133:AD133)-SUM($D42:AD42)","v":0},{"$f":"SUM($D133:AE133)-SUM($D42:AE42)","v":0},{"$f":"SUM($D133:AF133)-SUM($D42:AF42)","v":0},{"$f":"SUM($D133:AG133)-SUM($D42:AG42)","v":0},{"$f":"SUM($D133:AH133)-SUM($D42:AH42)","v":0},{"$f":"SUM($D133:AI133)-SUM($D42:AI42)","v":0},{"$f":"SUM($D133:AJ133)-SUM($D42:AJ42)","v":0},{"$f":"SUM($D133:AK133)-SUM($D42:AK42)","v":0},{"$f":"SUM($D133:AL133)-SUM($D42:AL42)","v":0},{"$f":"SUM($D133:AM133)-SUM($D42:AM42)","v":0},{"$f":"SUM($D133:AN133)-SUM($D42:AN42)","v":0},{"$f":"SUM($D133:AO133)-SUM($D42:AO42)","v":0},{"$f":"SUM($D133:AP133)-SUM($D42:AP42)","v":0},{"$f":"SUM($D133:AQ133)-SUM($D42:AQ42)","v":0}]
[null,null,"Test Equity",{"$f":"D135-(D43+D59+D85+D69)+D23+D90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additional margin required to meet MFI and Capitalization Ratio targets",{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(D129/(1-D129)) - 1)*D136- SUM($C137:C137),(Target_MFI-D131)*(D42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(E129/(1-E129)) - 1)*E136- SUM($C137:D137),(Target_MFI-E131)*(E42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(F129/(1-F129)) - 1)*F136- SUM($C137:E137),(Target_MFI-F131)*(F42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(G129/(1-G129)) - 1)*G136- SUM($C137:F137),(Target_MFI-G131)*(G42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(H129/(1-H129)) - 1)*H136- SUM($C137:G137),(Target_MFI-H131)*(H42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(I129/(1-I129)) - 1)*I136- SUM($C137:H137),(Target_MFI-I131)*(I42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(J129/(1-J129)) - 1)*J136- SUM($C137:I137),(Target_MFI-J131)*(J42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(K129/(1-K129)) - 1)*K136- SUM($C137:J137),(Target_MFI-K131)*(K42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(L129/(1-L129)) - 1)*L136- SUM($C137:K137),(Target_MFI-L131)*(L42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(M129/(1-M129)) - 1)*M136- SUM($C137:L137),(Target_MFI-M131)*(M42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(N129/(1-N129)) - 1)*N136- SUM($C137:M137),(Target_MFI-N131)*(N42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(O129/(1-O129)) - 1)*O136- SUM($C137:N137),(Target_MFI-O131)*(O42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(P129/(1-P129)) - 1)*P136- SUM($C137:O137),(Target_MFI-P131)*(P42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Q129/(1-Q129)) - 1)*Q136- SUM($C137:P137),(Target_MFI-Q131)*(Q42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(R129/(1-R129)) - 1)*R136- SUM($C137:Q137),(Target_MFI-R131)*(R42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(S129/(1-S129)) - 1)*S136- SUM($C137:R137),(Target_MFI-S131)*(S42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(T129/(1-T129)) - 1)*T136- SUM($C137:S137),(Target_MFI-T131)*(T42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(U129/(1-U129)) - 1)*U136- SUM($C137:T137),(Target_MFI-U131)*(U42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(V129/(1-V129)) - 1)*V136- SUM($C137:U137),(Target_MFI-V131)*(V42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(W129/(1-W129)) - 1)*W136- SUM($C137:V137),(Target_MFI-W131)*(W42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(X129/(1-X129)) - 1)*X136- SUM($C137:W137),(Target_MFI-X131)*(X42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Y129/(1-Y129)) - 1)*Y136- SUM($C137:X137),(Target_MFI-Y131)*(Y42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(Z129/(1-Z129)) - 1)*Z136- SUM($C137:Y137),(Target_MFI-Z131)*(Z42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AA129/(1-AA129)) - 1)*AA136- SUM($C137:Z137),(Target_MFI-AA131)*(AA42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AB129/(1-AB129)) - 1)*AB136- SUM($C137:AA137),(Target_MFI-AB131)*(AB42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AC129/(1-AC129)) - 1)*AC136- SUM($C137:AB137),(Target_MFI-AC131)*(AC42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AD129/(1-AD129)) - 1)*AD136- SUM($C137:AC137),(Target_MFI-AD131)*(AD42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AE129/(1-AE129)) - 1)*AE136- SUM($C137:AD137),(Target_MFI-AE131)*(AE42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AF129/(1-AF129)) - 1)*AF136- SUM($C137:AE137),(Target_MFI-AF131)*(AF42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AG129/(1-AG129)) - 1)*AG136- SUM($C137:AF137),(Target_MFI-AG131)*(AG42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AH129/(1-AH129)) - 1)*AH136- SUM($C137:AG137),(Target_MFI-AH131)*(AH42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AI129/(1-AI129)) - 1)*AI136- SUM($C137:AH137),(Target_MFI-AI131)*(AI42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AJ129/(1-AJ129)) - 1)*AJ136- SUM($C137:AI137),(Target_MFI-AJ131)*(AJ42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AK129/(1-AK129)) - 1)*AK136- SUM($C137:AJ137),(Target_MFI-AK131)*(AK42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AL129/(1-AL129)) - 1)*AL136- SUM($C137:AK137),(Target_MFI-AL131)*(AL42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AM129/(1-AM129)) - 1)*AM136- SUM($C137:AL137),(Target_MFI-AM131)*(AM42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AN129/(1-AN129)) - 1)*AN136- SUM($C137:AM137),(Target_MFI-AN131)*(AN42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AO129/(1-AO129)) - 1)*AO136- SUM($C137:AN137),(Target_MFI-AO131)*(AO42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AP129/(1-AP129)) - 1)*AP136- SUM($C137:AO137),(Target_MFI-AP131)*(AP42)),0)","v":0},{"$f":"IFERROR(MAX(0,((Target_Equity_Ratio/(1-Target_Equity_Ratio))/(AQ129/(1-AQ129)) - 1)*AQ136- SUM($C137:AP137),(Target_MFI-AQ131)*(AQ42)),0)","v":0}]

{"sheet":"TE Battery","index":8,"n_rows":93,"n_cols":39,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["RMI Tax Equity Toy Model"]
[]
[null,"Investor Hurdle Rates",null,null,"Solar TE","Solar No Direct Pay","Solar Direct Pay","Wind TE","Wind No Direct Pay","Wind Direct Pay","Battery TE"]
[null,"Tax Equity",{"$f":"Treasury_Loan_Rate_Calculated+Battery_TE_Spread","v":9.2403640043694904E-2},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.08]
[null,"Equity",{"$f":"TE_Sponsor_Levered_IRR","v":0.15},null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0.09,0.09,0.09,0.1]
[null,"(Back) Leverage",{"$f":"TE_BL_Loan_Rate_Calculated","v":6.7404580973114608E-2},null,0.05,0.05,0.05,4.6390000000000001E-2,4.6390000000000001E-2,4.6390000000000001E-2,5.1389999999999998E-2]
[null,"Policy and Macro Assumptions"]
[null,"PTC",0,null,0,0,0,30,30,30,0]
[null,"ITC",{"$f":"0.1*(Battery_Domestic_Content+Battery_Energy_Communities)*(1-TE_Bonus_Haircut)+Base_ITC","v":0.38},null,0.3,0.3,0.3,0,0,0,0.3]
[null,"Inflation",0.02,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02]
[null,"Tax Rate",0.26,null,0.26,0.26,0.26,0.26135000000000003,0.26135000000000003,0.26135000000000003,0.26]
[null,"Asset Assumptions"]
[null,"CAPEX",{"$f":"Battery_CAPEX","v":1684.3421050548911},null,1000,1000,1000,1470.5,1470.5,1470.5,1200.5128]
[null,"OPEX",{"$f":"Battery_Fixed_OM*(1-Battery_PPA_OM_Discount)","v":37.897697363735155},null,30,30,30,51.3,51.3,51.3,30.012820000000001]
[null,"CF",0,null,0.25,0.25,0.25,0.3,0.3,0.3,0]
[null,"Tax Equity Structuring Assumptions"]
[null,"PPA Term",{"$f":"PPA_Term","v":30},null,{"$f":"PPA_Term","v":30},30,30,30,30,30,30]
[null,"Flip",7,null,8,8,8,12,12,12,8]
[null,"DSCR",1.3,null,1.4,1.3,1.3,2.2000000000000002,1.3,1.25,1.4]
[null,"Tax Equity Tax - Pre",0.99,null,0.99,0,0,0.99,0,0,0.99]
[null,"Tax Equity Cash - Pre",0.2,null,0.2,0,0,0.3,0,0,0.2]
[null,"Tax Equity Tax -Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Tax Equity Cash - Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Outside Basis Flip Tax",0.67,null,0.67,0,0,0.99,0,0,0.67]
[null,"Outside Basis Flip Year",4,null,4,4,4,4,4,4,4]
[null,"Capital Recovery Period",3,null,3,0,0,0,0,0,3]
[null,"Debt Tenor",{"$f":"PPA_Term-2","v":28},null,19,19,19,19,19,19,19]
[null,"Ues 12-Year Flat Depreciation","No",null,"No","No","No","No","No","No","No"]
[null,"Equity Tax Efficient","No",null,"No","No","No","No","No","No","No"]
[null,"Direct Pay","No",null,"No","No","Yes","No","No","Yes","No"]
[null,"Final Capital Structure and PPA Price"]
[null,"TE Investment",{"$f":"INDEX($C78:$AM78,_xlfn.XMATCH($C$77,$C$75:$AM$75))","v":0.41810609353513611},null,0.36955486381271951,0,0,0.63088245259062492,0,0,0.35242766799745934]
[null,"CE Investment",{"$f":"INDEX($C79:$AM79,_xlfn.XMATCH($C$77,$C$75:$AM$75))","v":8.2160756899681053E-2},null,0.19018917125578361,0.18053023001339955,0.19437495097909147,0.192666299306644,0.24780679347962034,0.19161225748446437,0.19190736684377019]
[null,"Debt Investment",{"$f":"INDEX($C80:$AM80,_xlfn.XMATCH($C$77,$C$75:$AM$75))","v":0.49973314956518294},null,0.44025596493149699,0.81946976998660048,0.8056250490209087,0.17645124810273102,0.75219320652037969,0.80838774251553558,0.45566496515877053]
[null,"Final PPA ($/MWh)",{"$f":"IFERROR(C77*(TE_CAPEX*Battery_Capacity*10^3)/((Solar_Capacity_Factor*Solar_Capacity+Wind_Capacity_Factor*Wind_Capacity)*8760),\"\")","v":32.017230484291169},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,""]
[null,"Final PPA (Fraction of CAPEX)",{"$f":"C77","v":8.5759584338219771E-2},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,9.3661121334787503E-2]
[null,"Final PPA ($ in first year)",{"$f":"IFERROR(C77*(TE_CAPEX*Battery_Capacity*10^3),\"\")","v":101113935.16900869}]
[]
[null,"Description","NPV"]
[null,"MACRS",null,null,0.191665,0.30733499999999997,0.18573500000000001,0.112775,0.112775,5.8054999999999995E-2,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,1.6650000000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflator",null,null,{"$f":"IF(E$42<=$C$17,_xlfn.XLOOKUP(Build_Year+E$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0234999999999999},{"$f":"IF(F$42<=$C$17,_xlfn.XLOOKUP(Build_Year+F$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0475594303374067},{"$f":"IF(G$42<=$C$17,_xlfn.XLOOKUP(Build_Year+G$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0728263843475612},{"$f":"IF(H$42<=$C$17,_xlfn.XLOOKUP(Build_Year+H$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0991106307640759},{"$f":"IF(I$42<=$C$17,_xlfn.XLOOKUP(Build_Year+I$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1260388412177955},{"$f":"IF(J$42<=$C$17,_xlfn.XLOOKUP(Build_Year+J$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1536267928276314},{"$f":"IF(K$42<=$C$17,_xlfn.XLOOKUP(Build_Year+K$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1818541235391133},{"$f":"IF(L$42<=$C$17,_xlfn.XLOOKUP(Build_Year+L$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2075104805295653},{"$f":"IF(M$42<=$C$17,_xlfn.XLOOKUP(Build_Year+M$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2316606901401572},{"$f":"IF(N$42<=$C$17,_xlfn.XLOOKUP(Build_Year+N$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2562939039429608},{"$f":"IF(O$42<=$C$17,_xlfn.XLOOKUP(Build_Year+O$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2814197820218212},{"$f":"IF(P$42<=$C$17,_xlfn.XLOOKUP(Build_Year+P$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3070481776622582},{"$f":"IF(Q$42<=$C$17,_xlfn.XLOOKUP(Build_Year+Q$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3331891412155046},{"$f":"IF(R$42<=$C$17,_xlfn.XLOOKUP(Build_Year+R$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3598529240398152},{"$f":"IF(S$42<=$C$17,_xlfn.XLOOKUP(Build_Year+S$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3870499825206117},{"$f":"IF(T$42<=$C$17,_xlfn.XLOOKUP(Build_Year+T$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4147909821710249},{"$f":"IF(U$42<=$C$17,_xlfn.XLOOKUP(Build_Year+U$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4430868018144458},{"$f":"IF(V$42<=$C$17,_xlfn.XLOOKUP(Build_Year+V$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4719485378507355},{"$f":"IF(W$42<=$C$17,_xlfn.XLOOKUP(Build_Year+W$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5013875086077519},{"$f":"IF(X$42<=$C$17,_xlfn.XLOOKUP(Build_Year+X$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5314152587799077},{"$f":"IF(Y$42<=$C$17,_xlfn.XLOOKUP(Build_Year+Y$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5620435639555068},{"$f":"IF(Z$42<=$C$17,_xlfn.XLOOKUP(Build_Year+Z$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5932844352346183},{"$f":"IF(AA$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AA$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.625150123939312},{"$f":"IF(AB$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AB$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6576531264180985},{"$f":"IF(AC$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AC$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6908061889464612},{"$f":"IF(AD$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AD$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7246223127253903},{"$f":"IF(AE$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AE$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7591147589798994},{"$f":"IF(AF$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AF$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7942970541594983},{"$f":"IF(AG$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AG$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8301829952426889},{"$f":"IF(AH$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AH$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8667866551475443},{"$f":"IF(AI$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AI$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AJ$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AJ$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AK$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AK$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AL$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AL$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AM$42<=$C$17,_xlfn.XLOOKUP(Build_Year+AM$42,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0}]
[null,"cur_project_year",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Year",null,null,{"$f":"Build_Year+E$42","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,"Tax Credits",null,null,{"$f":"IF(E42<=10,TE_PTC*E41*(TE_CF*IF(MOD(E43,4)=0,8784,8760))/1000/TE_CAPEX,0)+IF(E$42=1,TE_ITC,0)","v":0.38},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH42<=10,TE_PTC*AH41*(TE_CF*IF(MOD(AH43,4)=0,8784,8760))/1000/TE_CAPEX,0)+IF(AH$42=1,TE_ITC,0)","v":0},0,0,0,0,0]
[null,"MACRS",null,null,{"$f":"IF($C$28=\"Yes\",IF(E42<=13,IF(OR(E42=1,E42=13),1/2,1)*1/12,0),E40)*$C$11*(1-TE_ITC/2)","v":4.0364649000000002E-2},6.4724750999999997E-2,3.9115791000000004E-2,2.3750415E-2,2.3750415E-2,1.2226383E-2,7.0235100000000004E-4,7.0235100000000004E-4,7.0235100000000004E-4,7.0235100000000004E-4,7.0235100000000004E-4,7.0129800000000016E-4,7.0129800000000016E-4,7.0129800000000016E-4,7.0129800000000016E-4,3.5064900000000008E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OpEx - Tax",null,null,{"$f":"(TE_OpEx/TE_CAPEX)*IF(Battery_OM_Escalation_Input=\"Yes\",(1+Battery_OM_Escalation)^(E42-1),E41)*$C$11","v":5.9874750000000155E-3},6.1282226674738462E-3,6.2760343484332508E-3,6.4297971899698611E-3,6.5873272211241221E-3,6.7487167380416626E-3,6.9138466227038316E-3,7.0639363110979771E-3,7.2052150373199397E-3,7.3493193380663414E-3,7.4963057248276744E-3,7.6462318393242315E-3,7.7991564761107227E-3,7.9551396056329413E-3,8.114242397745601E-3,8.2765272457005195E-3,8.4420577906145298E-3,8.610898946426828E-3,8.7831169253553727E-3,8.958779263862484E-3,9.1379548491397396E-3,9.3207139461225445E-3,9.5071282250450018E-3,9.6972707895459035E-3,9.8912162053368252E-3,1.0089040529443561E-2,1.029082134003244E-2,1.0496637766833093E-2,1.0706570522169759E-2,1.0920701932613163E-2,0,0,0,0,0]
[null,"OpEx - Cash",null,null,{"$f":"-(TE_OpEx/TE_CAPEX)*IF(Battery_OM_Escalation_Input=\"Yes\",(1+Battery_OM_Escalation)^(E42-1),E41)","v":-2.302875000000006E-2},-2.3570087182591716E-2,-2.4138593647820193E-2,-2.4729989192191774E-2,-2.5335873927400467E-2,-2.5956602838621778E-2,-2.6591717779630122E-2,-2.7168985811915295E-2,-2.7712365528153614E-2,-2.8266612838716697E-2,-2.8831945095491054E-2,-2.940858399740089E-2,-2.9996755677348934E-2,-3.0596690790895924E-2,-3.120862460671385E-2,-3.1832797098848148E-2,-3.2469453040825116E-2,-3.3118842101641642E-2,-3.3781218943674508E-2,-3.4456843322548017E-2,-3.5145980188998997E-2,-3.5848899792779013E-2,-3.656587778863462E-2,-3.729719534440732E-2,-3.8043139251295481E-2,-3.8804002036321388E-2,-3.9580082077047843E-2,-4.0371683718588819E-2,-4.117911739296061E-2,-4.2002699740819861E-2,0,0,0,0,0]
[null,"Tax Equity Frac - Tax",{"$f":"-$C$11*NPV($C$4,E48:AM48)","v":-1.0931329980719007},null,{"$f":"IF(E$42<=TE_Flip,IF(AND(TE_ITC>0,$C$20>0,E$42>1,E$42<=$C$25),$C$24,$C$20),0)","v":0.99},0.67,0.67,0.67,0.99,0.99,0.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Equity Frac - Cash",{"$f":"NPV($C$4,E49:AM49)","v":0.49442518240747169},null,{"$f":"IF(AND(E$42<=TE_Flip,E$42>$C$26),$C$21,0)","v":0},0,0,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Tax",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E50:AM50)))","v":0},null,{"$f":"IF(E$42<=$C$17,IF(E$42<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$42>1,E$42<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$42<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":2.3076923076923101E-3},7.6153846153846155E-2,7.6153846153846155E-2,7.6153846153846155E-2,2.3076923076923101E-3,2.3076923076923101E-3,2.3076923076923101E-3,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.95,0.95,0,0,0,0,0]
[null,"Cash Equity Frac - Interest Tax Benefit",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E51:AM51)))","v":0},null,{"$f":"-SUM(E53:E54)*(1-1/(1+$C$6)^E$42)","v":-4.6632449824585545E-2},-0.12042686482440135,-0.17499873578750202,-0.19962553187853446,-0.17340439606509117,-0.20180036587695149,-0.2284031838880686,-0.59422167909099455,-0.64899109392573739,-0.70030192377510125,-0.74837257174120375,-0.79340764918323436,-0.83559884663994188,-0.87512574975501289,-0.91215660367830775,-0.94684902919660108,-0.97935069364202199,-1.0097999394338941,-1.0383263729293482,-1.0650514160891287,-1.0900888233067518,-1.1135451656008779,-1.1355202842318486,-1.1561077156732023,-1.1753950897470373,-1.1934645026178827,-1.2103928662327104,-1.2262522356944703,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Cash",{"$f":"(NPV($C$5,E52:AM52))","v":1.3982141750097776},null,{"$f":"IF(E$42<=$C$17,IF(AND(E$42<=TE_Flip,E$42>$C$26),1-$C$21,1-$C$23)*IF(E$42<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":0.21923076923076923},0.21923076923076923,0.21923076923076923,0.18461538461538463,0.18461538461538463,0.18461538461538463,0.18461538461538463,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.21923076923076923,0.95,0.95,0,0,0,0,0]
[null,"Debt Frac - Tax",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$6,E53:AM53)))","v":0},null,{"$f":"IF(E$42<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$42>1,E$42<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$42<=$C$27,1/TE_DSCR,0)","v":7.6923076923076988E-3},0.25384615384615378,0.25384615384615378,0.25384615384615378,7.6923076923076988E-3,7.6923076923076988E-3,7.6923076923076988E-3,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0,0,0,0,0,0,0]
[null,"Debt Frac - Cash",{"$f":"NPV($C$6,E54:AM54)","v":8.7729481847531989},null,{"$f":"IF(AND(E$42<=TE_Flip,E$42>$C$26),1-$C$21,1-$C$23)*IF(E$42<=$C$27,1/TE_DSCR,0)","v":0.73076923076923062},0.73076923076923062,0.73076923076923062,0.61538461538461542,0.61538461538461542,0.61538461538461542,0.61538461538461542,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0.73076923076923062,0,0,0,0,0,0,0]
[null,"TE_Tax_Credits",{"$f":"NPV($C$4,E55:AM55)","v":0.34437820070331548},null,{"$f":"E$48*E44","v":0.37619999999999998},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$48*AH44","v":0},0,0,0,0,0]
[null,"TE_MACRS",{"$f":"NPV($C$4,E56:AM56)","v":0.11079464235556108},null,{"$f":"E$48*E45+E90","v":3.9961002510000003E-2},{"$f":"F$48*F45+F90","v":4.3365583169999999E-2},1.4189702380571163E-2,7.4578165268446243E-3,1.2411030118382283E-2,1.2283532400017427E-2,1.2153079791134311E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$48*AH45+AH90","v":0},0,0,0,0,0]
[null,"TE_OpEx_Tax",{"$f":"NPV($C$4,E57:AM57)","v":2.6928133998011146E-2},null,{"$f":"E$48*E46","v":5.9276002500000154E-3},4.1059091872074774E-3,4.2049430134502783E-3,4.3079641172798075E-3,6.5214539489128805E-3,6.681229570661246E-3,6.844708156476793E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$48*AH46","v":0},0,0,0,0,0]
[null,"TE_OpEx_Cash",{"$f":"NPV($C$4,E58:AM58)","v":-1.2649950110326649E-2},null,{"$f":"E$49*E47","v":0},0,0,-4.9459978384383549E-3,-5.067174785480094E-3,-5.1913205677243564E-3,-5.3183435559260245E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH47","v":0},0,0,0,0,0]
[null,"CE_Tax_Credits",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$5,E59:AM59))","v":0},null,{"$f":"E$50*E44","v":8.7692307692307787E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$50*AH44","v":0},0,0,0,0,0]
[null,"CE_MACRS",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,NPV($C$5,E60:AM60))","v":0},null,9.3149190000000107E-5,4.9290387299999999E-3,2.9788179300000005E-3,1.8086854500000001E-3,5.480865000000006E-5,2.8214730000000029E-5,1.6208100000000018E-6,1.5397695E-4,1.5397695E-4,1.5397695E-4,1.5397695E-4,1.5374610000000002E-4,1.5374610000000002E-4,1.5374610000000002E-4,1.5374610000000002E-4,7.6873050000000011E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$50*AH45","v":0},0,0,0,0,0]
[null,"CE_OpEx_Tax",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,NPV($C$5,E61:AM61))","v":0},null,1.381725000000005E-5,4.6668772621531599E-4,4.7794415422683985E-4,4.896537860053971E-4,1.5201524356440298E-5,1.5573961703173085E-5,1.595503066777809E-5,1.5486321912791718E-3,1.579604835104756E-3,1.6111969318068518E-3,1.6434208704429901E-3,1.6762892878518507E-3,1.7098150736088891E-3,1.7440113750810679E-3,1.7788916025826894E-3,1.8144694346343446E-3,1.8507588233270314E-3,1.8877739997935738E-3,1.9255294797894471E-3,1.9640400693852369E-3,2.0033208707729427E-3,2.0433872881884039E-3,2.0842550339521737E-3,2.1259401346312174E-3,2.1684589373238425E-3,2.211828116070319E-3,2.2560646783917272E-3,2.3011859719595626E-3,1.0171241996061271E-2,{"$f":"AH$50*AH46","v":1.0374666835982505E-2},0,0,0,0,0]
[null,"CE_Interest_Tax",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,NPV($C$5,E62:AM62))","v":0},null,{"$f":"SUM(E64:E67)*(1-1/(1+$C$6)^E$42)*$C$11","v":-2.2245552256218304E-4},2.4214606662238961E-5,-2.8267956165376764E-4,-4.5125537787879506E-4,-1.1112831905103291E-3,-1.332788805145903E-3,-1.5540651844289874E-3,-1.4988355306667584E-3,-1.6709080032496842E-3,-1.840353205887105E-3,-2.0073803205860595E-3,-2.17230019095445E-3,-2.3350969838013278E-3,-2.4960624674138505E-3,-2.6553799529315265E-3,-2.85638854497194E-3,-3.0590620066116192E-3,-3.2172555367920822E-3,-3.374304517843887E-3,-3.5303774003204646E-3,-3.6856375061037169E-3,-3.8402433032217725E-3,-3.9943486694027407E-3,-4.1481031448835628E-3,-4.3016521749703147E-3,-4.4551373428246875E-3,-4.6086965929307243E-3,-4.7624644456760144E-3,0,0,0,0,0,0,0]
[null,"CE_OpEx_Cash",{"$f":"NPV($C$5,E63:AM63)","v":-3.7749509564964354E-2},null,{"$f":"E$52*E47","v":-5.0486105769230903E-3},-5.1672883438758765E-3,-5.2919224535605807E-3,-4.5655364662507891E-3,-4.677392109673933E-3,-4.7919882163609435E-3,-4.9092402054701769E-3,-5.9562776587660455E-3,-6.075403211941369E-3,-6.1969112761801988E-3,-6.3208495017038078E-3,-6.4472664917378875E-3,-6.5762118215726504E-3,-6.7077360580041065E-3,-6.8418907791641904E-3,-6.9787285947474787E-3,-7.1183031666424293E-3,-7.2606692299752827E-3,-7.4058826145747964E-3,-7.5540002668662964E-3,-7.7050802722036264E-3,-7.8591818776477061E-3,-8.0163655152006661E-3,-8.1766928255046813E-3,-8.3402266820147789E-3,-8.5070312156550736E-3,-8.677171839968181E-3,-8.8507152767675484E-3,-3.9120161523312574E-2,{"$f":"AH$52*AH47","v":-3.9902564753778867E-2},0,0,0,0,0]
[null,"Debt_Tax_Credits",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$6,E64:AM64))","v":0},null,{"$f":"E$53*E44","v":2.9230769230769254E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$53*AH44","v":0},0,0,0,0,0]
[null,"Debt_MACRS",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,NPV($C$6,E65:AM65))","v":0},null,3.1049730000000028E-4,1.6430129099999996E-2,9.9293930999999978E-3,6.0289514999999983E-3,1.8269550000000017E-4,9.4049100000000082E-5,5.402700000000005E-6,5.1325649999999997E-4,5.1325649999999997E-4,5.1325649999999997E-4,5.1325649999999997E-4,5.1248700000000006E-4,5.1248700000000006E-4,5.1248700000000006E-4,5.1248700000000006E-4,2.5624350000000003E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$53*AH45","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Tax",{"$f":"IF(AND(MIN($E$76:$AM$76)>0,$C$29=\"No\"),0,NPV($C$6,E66:AM66))","v":0},null,4.605750000000016E-5,1.5556257540510529E-3,1.5931471807561326E-3,1.6321792866846566E-3,5.0671747854800985E-5,5.1913205677243604E-5,5.3183435559260285E-5,5.1621073042639049E-3,5.2653494503491858E-3,5.3706564393561718E-3,5.4780695681432992E-3,5.5876309595061678E-3,5.6993835786962963E-3,5.813371250270225E-3,5.9296386752756306E-3,6.0482314487811479E-3,6.1691960777567707E-3,6.2925799993119114E-3,6.4184315992981559E-3,6.5468002312841214E-3,6.6777362359098083E-3,6.8112909606280123E-3,6.9475167798405766E-3,7.0864671154373896E-3,7.2281964577461397E-3,7.3727603869010623E-3,7.5202155946390891E-3,7.6706199065318739E-3,0,{"$f":"AH$53*AH46","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Cash",{"$f":"NPV($C$6,E67:AM67)","v":-0.25263124017999111},null,{"$f":"E$54*E47","v":-1.6828701923076964E-2},-1.722429447958625E-2,-1.76397415118686E-2,-1.5218454887502631E-2,-1.5591307032246442E-2,-1.5973294054536478E-2,-1.636413401823392E-2,-1.985425886255348E-2,-2.025134403980456E-2,-2.0656370920600658E-2,-2.1069498339012688E-2,-2.1490888305792953E-2,-2.1920706071908831E-2,-2.2359120193347019E-2,-2.2806302597213963E-2,-2.3262428649158257E-2,-2.3727677222141426E-2,-2.4202230766584273E-2,-2.4686275381915982E-2,-2.5180000889554313E-2,-2.5683600907345415E-2,-2.619727292549235E-2,-2.6721218384002217E-2,-2.7255642751682269E-2,-2.7800755606715924E-2,-2.835677071885024E-2,-2.8923906133227265E-2,-2.9502384255891825E-2,0,{"$f":"AH$54*AH47","v":0},0,0,0,0,0]
[]
[null,"TE_PPA_Coefficient",{"$f":"SUM($C$48:$C$49)","v":-0.59870781566442899},null,{"$f":"SUM($C$48:$C$49)","v":-0.59870781566442899},-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899,-0.59870781566442899]
[null,"TE_PPA_Independent",{"$f":"SUM($C$55:$C$58)","v":0.46945102694656105},null,{"$f":"SUM($C$55:$C$58)","v":0.46945102694656105},{"$f":"SUM($C$55:$C$58)","v":0.46945102694656105},0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105,0.46945102694656105]
[null,"CE_PPA_Coefficient",{"$f":"SUM($C$50:$C$52)","v":1.3982141750097776},null,{"$f":"$C52-IF(E$42<=$C$17,$C$11*((SUM($E50:E51)+NPV($C$5,F50:$AN50)+NPV($C$5,F51:$AN51))/(1+$C$5)^E42),0)","v":1.8849634348675037},{"$f":"$C52-IF(F$42<=$C$17,$C$11*((SUM($E50:F51)+NPV($C$5,G50:$AN50)+NPV($C$5,G51:$AN51))/(1+$C$5)^F42),0)","v":1.8836563153641699},{"$f":"$C52-IF(G$42<=$C$17,$C$11*((SUM($E50:G51)+NPV($C$5,H50:$AN50)+NPV($C$5,H51:$AN51))/(1+$C$5)^G42),0)","v":1.8813843908001457},{"$f":"$C52-IF(H$42<=$C$17,$C$11*((SUM($E50:H51)+NPV($C$5,I50:$AN50)+NPV($C$5,I51:$AN51))/(1+$C$5)^H42),0)","v":1.8772047236508584},{"$f":"$C52-IF(I$42<=$C$17,$C$11*((SUM($E50:I51)+NPV($C$5,J50:$AN50)+NPV($C$5,J51:$AN51))/(1+$C$5)^I42),0)","v":1.8711761277427603},{"$f":"$C52-IF(J$42<=$C$17,$C$11*((SUM($E50:J51)+NPV($C$5,K50:$AN50)+NPV($C$5,K51:$AN51))/(1+$C$5)^J42),0)","v":1.8630490471938217},{"$f":"$C52-IF(K$42<=$C$17,$C$11*((SUM($E50:K51)+NPV($C$5,L50:$AN50)+NPV($C$5,L51:$AN51))/(1+$C$5)^K42),0)","v":1.8530571499071964},{"$f":"$C52-IF(L$42<=$C$17,$C$11*((SUM($E50:L51)+NPV($C$5,M50:$AN50)+NPV($C$5,M51:$AN51))/(1+$C$5)^L42),0)","v":1.8414860138980065},{"$f":"$C52-IF(M$42<=$C$17,$C$11*((SUM($E50:M51)+NPV($C$5,N50:$AN50)+NPV($C$5,N51:$AN51))/(1+$C$5)^M42),0)","v":1.8272669194980411},{"$f":"$C52-IF(N$42<=$C$17,$C$11*((SUM($E50:N51)+NPV($C$5,O50:$AN50)+NPV($C$5,O51:$AN51))/(1+$C$5)^N42),0)","v":1.8107595125820879},{"$f":"$C52-IF(O$42<=$C$17,$C$11*((SUM($E50:O51)+NPV($C$5,P50:$AN50)+NPV($C$5,P51:$AN51))/(1+$C$5)^O42),0)","v":1.7923725293104504},{"$f":"$C52-IF(P$42<=$C$17,$C$11*((SUM($E50:P51)+NPV($C$5,Q50:$AN50)+NPV($C$5,Q51:$AN51))/(1+$C$5)^P42),0)","v":1.7725267331369559},{"$f":"$C52-IF(Q$42<=$C$17,$C$11*((SUM($E50:Q51)+NPV($C$5,R50:$AN50)+NPV($C$5,R51:$AN51))/(1+$C$5)^Q42),0)","v":1.7516300470651653},{"$f":"$C52-IF(R$42<=$C$17,$C$11*((SUM($E50:R51)+NPV($C$5,S50:$AN50)+NPV($C$5,S51:$AN51))/(1+$C$5)^R42),0)","v":1.7300617072433675},{"$f":"$C52-IF(S$42<=$C$17,$C$11*((SUM($E50:S51)+NPV($C$5,T50:$AN50)+NPV($C$5,T51:$AN51))/(1+$C$5)^S42),0)","v":1.7081629999742249},{"$f":"$C52-IF(T$42<=$C$17,$C$11*((SUM($E50:T51)+NPV($C$5,U50:$AN50)+NPV($C$5,U51:$AN51))/(1+$C$5)^T42),0)","v":1.6862327207969825},{"$f":"$C52-IF(U$42<=$C$17,$C$11*((SUM($E50:U51)+NPV($C$5,V50:$AN50)+NPV($C$5,V51:$AN51))/(1+$C$5)^U42),0)","v":1.6645259445083438},{"$f":"$C52-IF(V$42<=$C$17,$C$11*((SUM($E50:V51)+NPV($C$5,W50:$AN50)+NPV($C$5,W51:$AN51))/(1+$C$5)^V42),0)","v":1.6432550452121404},{"$f":"$C52-IF(W$42<=$C$17,$C$11*((SUM($E50:W51)+NPV($C$5,X50:$AN50)+NPV($C$5,X51:$AN51))/(1+$C$5)^W42),0)","v":1.6225921767840972},{"$f":"$C52-IF(X$42<=$C$17,$C$11*((SUM($E50:X51)+NPV($C$5,Y50:$AN50)+NPV($C$5,Y51:$AN51))/(1+$C$5)^X42),0)","v":1.6026726332828045},{"$f":"$C52-IF(Y$42<=$C$17,$C$11*((SUM($E50:Y51)+NPV($C$5,Z50:$AN50)+NPV($C$5,Z51:$AN51))/(1+$C$5)^Y42),0)","v":1.5835986691766262},{"$f":"$C52-IF(Z$42<=$C$17,$C$11*((SUM($E50:Z51)+NPV($C$5,AA50:$AN50)+NPV($C$5,AA51:$AN51))/(1+$C$5)^Z42),0)","v":1.5654434813861156},{"$f":"$C52-IF(AA$42<=$C$17,$C$11*((SUM($E50:AA51)+NPV($C$5,AB50:$AN50)+NPV($C$5,AB51:$AN51))/(1+$C$5)^AA42),0)","v":1.5482551474618798},{"$f":"$C52-IF(AB$42<=$C$17,$C$11*((SUM($E50:AB51)+NPV($C$5,AC50:$AN50)+NPV($C$5,AC51:$AN51))/(1+$C$5)^AB42),0)","v":1.5320603833720774},{"$f":"$C52-IF(AC$42<=$C$17,$C$11*((SUM($E50:AC51)+NPV($C$5,AD50:$AN50)+NPV($C$5,AD51:$AN51))/(1+$C$5)^AC42),0)","v":1.5168680356041584},{"$f":"$C52-IF(AD$42<=$C$17,$C$11*((SUM($E50:AD51)+NPV($C$5,AE50:$AN50)+NPV($C$5,AE51:$AN51))/(1+$C$5)^AD42),0)","v":1.5026722597183066},{"$f":"$C52-IF(AE$42<=$C$17,$C$11*((SUM($E50:AE51)+NPV($C$5,AF50:$AN50)+NPV($C$5,AF51:$AN51))/(1+$C$5)^AE42),0)","v":1.4894553643638853},{"$f":"$C52-IF(AF$42<=$C$17,$C$11*((SUM($E50:AF51)+NPV($C$5,AG50:$AN50)+NPV($C$5,AG51:$AN51))/(1+$C$5)^AF42),0)","v":1.4771903186187951},{"$f":"$C52-IF(AG$42<=$C$17,$C$11*((SUM($E50:AG51)+NPV($C$5,AM50:$AN50)+NPV($C$5,AM51:$AN51))/(1+$C$5)^AG42),0)","v":1.4695733877703505},{"$f":"$C52-IF(AH$42<=$C$17,$C$11*((SUM($E50:AH51)+NPV($C$5,AI50:$AN50)+NPV($C$5,AI51:$AN51))/(1+$C$5)^AH42),0)","v":1.4565352099068078},{"$f":"$C52-IF(AI$42<=$C$17,$C$11*((SUM($E50:AI51)+NPV($C$5,$AN50:AO50)+NPV($C$5,$AN51:AO51))/(1+$C$5)^AI42),0)","v":1.3982141750097776},{"$f":"$C52-IF(AJ$42<=$C$17,$C$11*((SUM($E50:AJ51)+NPV($C$5,AK50:$AN50)+NPV($C$5,AK51:$AN51))/(1+$C$5)^AJ42),0)","v":1.3982141750097776},{"$f":"$C52-IF(AK$42<=$C$17,$C$11*((SUM($E50:AK51)+NPV($C$5,$AN50:AQ50)+NPV($C$5,$AN51:AQ51))/(1+$C$5)^AK42),0)","v":1.3982141750097776},{"$f":"$C52-IF(AL$42<=$C$17,$C$11*((SUM($E50:AL51)+NPV($C$5,AM50:$AN50)+NPV($C$5,AM51:$AN51))/(1+$C$5)^AL42),0)","v":1.3982141750097776},{"$f":"$C52-IF(AM$42<=$C$17,$C$11*((SUM($E50:AM51)+NPV($C$5,$AN50:AS50)+NPV($C$5,$AN51:AS51))/(1+$C$5)^AM42),0)","v":1.3982141750097776}]
[null,"CE_PPA_Independent",{"$f":"SUM($C$59:$C$63)","v":-3.7749509564964354E-2},null,{"$f":"$C$63+IF(E$42<=$C$17,(SUM($E60:E62)+IF($C$30=\"No\",SUM($E59:E59)+NPV($C$5,F59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,F60:$AN60)+NPV($C$5,F61:$AN61)+NPV($C$5,F62:$AN62))/(1+$C$5)^E42,0)","v":-3.252595091199853E-2},{"$f":"$C$63+IF(F$42<=$C$17,(SUM($E60:F62)+IF($C$30=\"No\",SUM($E59:F59)+NPV($C$5,G59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,G60:$AN60)+NPV($C$5,G61:$AN61)+NPV($C$5,G62:$AN62))/(1+$C$5)^F42,0)","v":-3.2612313935933605E-2},{"$f":"$C$63+IF(G$42<=$C$17,(SUM($E60:G62)+IF($C$30=\"No\",SUM($E59:G59)+NPV($C$5,H59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,H60:$AN60)+NPV($C$5,H61:$AN61)+NPV($C$5,H62:$AN62))/(1+$C$5)^G42,0)","v":-3.3221967101766281E-2},{"$f":"$C$63+IF(H$42<=$C$17,(SUM($E60:H62)+IF($C$30=\"No\",SUM($E59:H59)+NPV($C$5,I59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,I60:$AN60)+NPV($C$5,I61:$AN61)+NPV($C$5,I62:$AN62))/(1+$C$5)^H42,0)","v":-3.4024319087056054E-2},{"$f":"$C$63+IF(I$42<=$C$17,(SUM($E60:I62)+IF($C$30=\"No\",SUM($E59:I59)+NPV($C$5,J59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,J60:$AN60)+NPV($C$5,J61:$AN61)+NPV($C$5,J62:$AN62))/(1+$C$5)^I42,0)","v":-3.4859765533929735E-2},{"$f":"$C$63+IF(J$42<=$C$17,(SUM($E60:J62)+IF($C$30=\"No\",SUM($E59:J59)+NPV($C$5,K59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,K60:$AN60)+NPV($C$5,K61:$AN61)+NPV($C$5,K62:$AN62))/(1+$C$5)^J42,0)","v":-3.551871504616004E-2},{"$f":"$C$63+IF(K$42<=$C$17,(SUM($E60:K62)+IF($C$30=\"No\",SUM($E59:K59)+NPV($C$5,L59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,L60:$AN60)+NPV($C$5,L61:$AN61)+NPV($C$5,L62:$AN62))/(1+$C$5)^K42,0)","v":-3.6019027188946243E-2},{"$f":"$C$63+IF(L$42<=$C$17,(SUM($E60:L62)+IF($C$30=\"No\",SUM($E59:L59)+NPV($C$5,M59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,M60:$AN60)+NPV($C$5,M61:$AN61)+NPV($C$5,M62:$AN62))/(1+$C$5)^L42,0)","v":-3.6378739062355947E-2},{"$f":"$C$63+IF(M$42<=$C$17,(SUM($E60:M62)+IF($C$30=\"No\",SUM($E59:M59)+NPV($C$5,N59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,N60:$AN60)+NPV($C$5,N61:$AN61)+NPV($C$5,N62:$AN62))/(1+$C$5)^M42,0)","v":-3.6700220772465111E-2},{"$f":"$C$63+IF(N$42<=$C$17,(SUM($E60:N62)+IF($C$30=\"No\",SUM($E59:N59)+NPV($C$5,O59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,O60:$AN60)+NPV($C$5,O61:$AN61)+NPV($C$5,O62:$AN62))/(1+$C$5)^N42,0)","v":-3.6982093885655924E-2},{"$f":"$C$63+IF(O$42<=$C$17,(SUM($E60:O62)+IF($C$30=\"No\",SUM($E59:O59)+NPV($C$5,P59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,P60:$AN60)+NPV($C$5,P61:$AN61)+NPV($C$5,P62:$AN62))/(1+$C$5)^O42,0)","v":-3.7224777047674559E-2},{"$f":"$C$63+IF(P$42<=$C$17,(SUM($E60:P62)+IF($C$30=\"No\",SUM($E59:P59)+NPV($C$5,Q59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,Q60:$AN60)+NPV($C$5,Q61:$AN61)+NPV($C$5,Q62:$AN62))/(1+$C$5)^P42,0)","v":-3.7429918799608886E-2},{"$f":"$C$63+IF(Q$42<=$C$17,(SUM($E60:Q62)+IF($C$30=\"No\",SUM($E59:Q59)+NPV($C$5,R59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,R60:$AN60)+NPV($C$5,R61:$AN61)+NPV($C$5,R62:$AN62))/(1+$C$5)^Q42,0)","v":-3.7599958791861718E-2},{"$f":"$C$63+IF(R$42<=$C$17,(SUM($E60:R62)+IF($C$30=\"No\",SUM($E59:R59)+NPV($C$5,S59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,S60:$AN60)+NPV($C$5,S61:$AN61)+NPV($C$5,S62:$AN62))/(1+$C$5)^R42,0)","v":-3.7737823426203229E-2},{"$f":"$C$63+IF(S$42<=$C$17,(SUM($E60:S62)+IF($C$30=\"No\",SUM($E59:S59)+NPV($C$5,T59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,T60:$AN60)+NPV($C$5,T61:$AN61)+NPV($C$5,T62:$AN62))/(1+$C$5)^S42,0)","v":-3.7846676459330701E-2},{"$f":"$C$63+IF(T$42<=$C$17,(SUM($E60:T62)+IF($C$30=\"No\",SUM($E59:T59)+NPV($C$5,U59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,U60:$AN60)+NPV($C$5,U61:$AN61)+NPV($C$5,U62:$AN62))/(1+$C$5)^T42,0)","v":-3.7929745918120754E-2},{"$f":"$C$63+IF(U$42<=$C$17,(SUM($E60:U62)+IF($C$30=\"No\",SUM($E59:U59)+NPV($C$5,V59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,V60:$AN60)+NPV($C$5,V61:$AN61)+NPV($C$5,V62:$AN62))/(1+$C$5)^U42,0)","v":-3.7988528565977737E-2},{"$f":"$C$63+IF(V$42<=$C$17,(SUM($E60:V62)+IF($C$30=\"No\",SUM($E59:V59)+NPV($C$5,W59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,W60:$AN60)+NPV($C$5,W61:$AN61)+NPV($C$5,W62:$AN62))/(1+$C$5)^V42,0)","v":-3.8024998349581653E-2},{"$f":"$C$63+IF(W$42<=$C$17,(SUM($E60:W62)+IF($C$30=\"No\",SUM($E59:W59)+NPV($C$5,X59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,X60:$AN60)+NPV($C$5,X61:$AN61)+NPV($C$5,X62:$AN62))/(1+$C$5)^W42,0)","v":-3.8042698737888833E-2},{"$f":"$C$63+IF(X$42<=$C$17,(SUM($E60:X62)+IF($C$30=\"No\",SUM($E59:X59)+NPV($C$5,Y59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,Y60:$AN60)+NPV($C$5,Y61:$AN61)+NPV($C$5,Y62:$AN62))/(1+$C$5)^X42,0)","v":-3.8044812296052999E-2},{"$f":"$C$63+IF(Y$42<=$C$17,(SUM($E60:Y62)+IF($C$30=\"No\",SUM($E59:Y59)+NPV($C$5,Z59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,Z60:$AN60)+NPV($C$5,Z61:$AN61)+NPV($C$5,Z62:$AN62))/(1+$C$5)^Y42,0)","v":-3.8034167088217247E-2},{"$f":"$C$63+IF(Z$42<=$C$17,(SUM($E60:Z62)+IF($C$30=\"No\",SUM($E59:Z59)+NPV($C$5,AA59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AA60:$AN60)+NPV($C$5,AA61:$AN61)+NPV($C$5,AA62:$AN62))/(1+$C$5)^Z42,0)","v":-3.8013251782838139E-2},{"$f":"$C$63+IF(AA$42<=$C$17,(SUM($E60:AA62)+IF($C$30=\"No\",SUM($E59:AA59)+NPV($C$5,AB59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AB60:$AN60)+NPV($C$5,AB61:$AN61)+NPV($C$5,AB62:$AN62))/(1+$C$5)^AA42,0)","v":-3.7984236412131119E-2},{"$f":"$C$63+IF(AB$42<=$C$17,(SUM($E60:AB62)+IF($C$30=\"No\",SUM($E59:AB59)+NPV($C$5,AC59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AC60:$AN60)+NPV($C$5,AC61:$AN61)+NPV($C$5,AC62:$AN62))/(1+$C$5)^AB42,0)","v":-3.7948996492311877E-2},{"$f":"$C$63+IF(AC$42<=$C$17,(SUM($E60:AC62)+IF($C$30=\"No\",SUM($E59:AC59)+NPV($C$5,AD59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AD60:$AN60)+NPV($C$5,AD61:$AN61)+NPV($C$5,AD62:$AN62))/(1+$C$5)^AC42,0)","v":-3.7909138803627833E-2},{"$f":"$C$63+IF(AD$42<=$C$17,(SUM($E60:AD62)+IF($C$30=\"No\",SUM($E59:AD59)+NPV($C$5,AE59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AE60:$AN60)+NPV($C$5,AE61:$AN61)+NPV($C$5,AE62:$AN62))/(1+$C$5)^AD42,0)","v":-3.7866027591258539E-2},{"$f":"$C$63+IF(AE$42<=$C$17,(SUM($E60:AE62)+IF($C$30=\"No\",SUM($E59:AE59)+NPV($C$5,AF59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AF60:$AN60)+NPV($C$5,AF61:$AN61)+NPV($C$5,AF62:$AN62))/(1+$C$5)^AE42,0)","v":-3.7820810306343197E-2},{"$f":"$C$63+IF(AF$42<=$C$17,(SUM($E60:AF62)+IF($C$30=\"No\",SUM($E59:AF59)+NPV($C$5,AG59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AG60:$AN60)+NPV($C$5,AG61:$AN61)+NPV($C$5,AG62:$AN62))/(1+$C$5)^AF42,0)","v":-3.777444228193709E-2},{"$f":"$C$63+IF(AG$42<=$C$17,(SUM($E60:AG62)+IF($C$30=\"No\",SUM($E59:AG59)+NPV($C$5,AM59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AM60:$AN60)+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62))/(1+$C$5)^AG42,0)","v":-3.7884399107341614E-2},{"$f":"$C$63+IF(AH$42<=$C$17,(SUM($E60:AH62)+IF($C$30=\"No\",SUM($E59:AH59)+NPV($C$5,AI59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AI60:$AN60)+NPV($C$5,AI61:$AN61)+NPV($C$5,AI62:$AN62))/(1+$C$5)^AH42,0)","v":-3.7710115660625709E-2},{"$f":"$C$63+IF(AI$42<=$C$17,(SUM($E60:AI62)+IF($C$30=\"No\",SUM($E59:AI59)+NPV($C$5,$AN59:AO59),NPV($C$5,$E$59:$S$59))+NPV($C$5,$AN60:AO60)+NPV($C$5,$AN61:AO61)+NPV($C$5,$AN62:AO62))/(1+$C$5)^AI42,0)","v":-3.7749509564964354E-2},{"$f":"$C$63+IF(AJ$42<=$C$17,(SUM($E60:AJ62)+IF($C$30=\"No\",SUM($E59:AJ59)+NPV($C$5,AK59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AK60:$AN60)+NPV($C$5,AK61:$AN61)+NPV($C$5,AK62:$AN62))/(1+$C$5)^AJ42,0)","v":-3.7749509564964354E-2},{"$f":"$C$63+IF(AK$42<=$C$17,(SUM($E60:AK62)+IF($C$30=\"No\",SUM($E59:AK59)+NPV($C$5,$AN59:AQ59),NPV($C$5,$E$59:$S$59))+NPV($C$5,$AN60:AQ60)+NPV($C$5,$AN61:AQ61)+NPV($C$5,$AN62:AQ62))/(1+$C$5)^AK42,0)","v":-3.7749509564964354E-2},{"$f":"$C$63+IF(AL$42<=$C$17,(SUM($E60:AL62)+IF($C$30=\"No\",SUM($E59:AL59)+NPV($C$5,AM59:$AN59),NPV($C$5,$E$59:$S$59))+NPV($C$5,AM60:$AN60)+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62))/(1+$C$5)^AL42,0)","v":-3.7749509564964354E-2},{"$f":"$C$63+IF(AM$42<=$C$17,(SUM($E60:AM62)+IF($C$30=\"No\",SUM($E59:AM59)+NPV($C$5,$AN59:AS59),NPV($C$5,$E$59:$S$59))+NPV($C$5,$AN60:AS60)+NPV($C$5,$AN61:AS61)+NPV($C$5,$AN62:AS62))/(1+$C$5)^AM42,0)","v":-3.7749509564964354E-2}]
[null,"Debt_PPA_Coefficient",{"$f":"SUM($C$53:$C$54)","v":8.7729481847531989},null,{"$f":"$C54-IF(E$42<=$C$17,$C$11*((SUM($E53:E53)+NPV($C$6,F53:$AN53))/(1+$C$6)^E42),0)","v":7.2722537756749475},{"$f":"$C54-IF(F$42<=$C$17,$C$11*((SUM($E53:F53)+NPV($C$6,G53:$AN53))/(1+$C$6)^F42),0)","v":7.2723720965258467},{"$f":"$C54-IF(G$42<=$C$17,$C$11*((SUM($E53:G53)+NPV($C$6,H53:$AN53))/(1+$C$6)^G42),0)","v":7.2761409663642365},{"$f":"$C54-IF(H$42<=$C$17,$C$11*((SUM($E53:H53)+NPV($C$6,I53:$AN53))/(1+$C$6)^H42),0)","v":7.2830988628322402},{"$f":"$C54-IF(I$42<=$C$17,$C$11*((SUM($E53:I53)+NPV($C$6,J53:$AN53))/(1+$C$6)^I42),0)","v":7.2928279948657861},{"$f":"$C54-IF(J$42<=$C$17,$C$11*((SUM($E53:J53)+NPV($C$6,K53:$AN53))/(1+$C$6)^J42),0)","v":7.3020338981652859},{"$f":"$C54-IF(K$42<=$C$17,$C$11*((SUM($E53:K53)+NPV($C$6,L53:$AN53))/(1+$C$6)^K42),0)","v":7.3107438578400359},{"$f":"$C54-IF(L$42<=$C$17,$C$11*((SUM($E53:L53)+NPV($C$6,M53:$AN53))/(1+$C$6)^L42),0)","v":7.3189837994639042},{"$f":"$C54-IF(M$42<=$C$17,$C$11*((SUM($E53:M53)+NPV($C$6,N53:$AN53))/(1+$C$6)^M42),0)","v":7.3338234282833392},{"$f":"$C54-IF(N$42<=$C$17,$C$11*((SUM($E53:N53)+NPV($C$6,O53:$AN53))/(1+$C$6)^N42),0)","v":7.3543963704829416},{"$f":"$C54-IF(O$42<=$C$17,$C$11*((SUM($E53:O53)+NPV($C$6,P53:$AN53))/(1+$C$6)^O42),0)","v":7.3799193545188384},{"$f":"$C54-IF(P$42<=$C$17,$C$11*((SUM($E53:P53)+NPV($C$6,Q53:$AN53))/(1+$C$6)^P42),0)","v":7.4096851704407873},{"$f":"$C54-IF(Q$42<=$C$17,$C$11*((SUM($E53:Q53)+NPV($C$6,R53:$AN53))/(1+$C$6)^Q42),0)","v":7.4430561870397032},{"$f":"$C54-IF(R$42<=$C$17,$C$11*((SUM($E53:R53)+NPV($C$6,S53:$AN53))/(1+$C$6)^R42),0)","v":7.4794583844453619},{"$f":"$C54-IF(S$42<=$C$17,$C$11*((SUM($E53:S53)+NPV($C$6,T53:$AN53))/(1+$C$6)^S42),0)","v":7.5183758629264332},{"$f":"$C54-IF(T$42<=$C$17,$C$11*((SUM($E53:T53)+NPV($C$6,U53:$AN53))/(1+$C$6)^T42),0)","v":7.5593457915464048},{"$f":"$C54-IF(U$42<=$C$17,$C$11*((SUM($E53:U53)+NPV($C$6,V53:$AN53))/(1+$C$6)^U42),0)","v":7.6019537630204335},{"$f":"$C54-IF(V$42<=$C$17,$C$11*((SUM($E53:V53)+NPV($C$6,W53:$AN53))/(1+$C$6)^V42),0)","v":7.6458295236146379},{"$f":"$C54-IF(W$42<=$C$17,$C$11*((SUM($E53:W53)+NPV($C$6,X53:$AN53))/(1+$C$6)^W42),0)","v":7.6906430492447591},{"$f":"$C54-IF(X$42<=$C$17,$C$11*((SUM($E53:X53)+NPV($C$6,Y53:$AN53))/(1+$C$6)^X42),0)","v":7.7361009410783268},{"$f":"$C54-IF(Y$42<=$C$17,$C$11*((SUM($E53:Y53)+NPV($C$6,Z53:$AN53))/(1+$C$6)^Y42),0)","v":7.7819431159355208},{"$f":"$C54-IF(Z$42<=$C$17,$C$11*((SUM($E53:Z53)+NPV($C$6,AA53:$AN53))/(1+$C$6)^Z42),0)","v":7.8279397686299701},{"$f":"$C54-IF(AA$42<=$C$17,$C$11*((SUM($E53:AA53)+NPV($C$6,AB53:$AN53))/(1+$C$6)^AA42),0)","v":7.8738885851021392},{"$f":"$C54-IF(AB$42<=$C$17,$C$11*((SUM($E53:AB53)+NPV($C$6,AC53:$AN53))/(1+$C$6)^AB42),0)","v":7.9196121867843621},{"$f":"$C54-IF(AC$42<=$C$17,$C$11*((SUM($E53:AC53)+NPV($C$6,AD53:$AN53))/(1+$C$6)^AC42),0)","v":7.9649557881069972},{"$f":"$C54-IF(AD$42<=$C$17,$C$11*((SUM($E53:AD53)+NPV($C$6,AE53:$AN53))/(1+$C$6)^AD42),0)","v":8.0097850504178361},{"$f":"$C54-IF(AE$42<=$C$17,$C$11*((SUM($E53:AE53)+NPV($C$6,AF53:$AN53))/(1+$C$6)^AE42),0)","v":8.0539841168496444},{"$f":"$C54-IF(AF$42<=$C$17,$C$11*((SUM($E53:AF53)+NPV($C$6,AG53:$AN53))/(1+$C$6)^AF42),0)","v":8.0974538138406711},{"$f":"$C54-IF(AG$42<=$C$17,$C$11*((SUM($E53:AG53)+NPV($C$6,AM53:$AN53))/(1+$C$6)^AG42),0)","v":8.1401100060967959},{"$f":"$C54-IF(AH$42<=$C$17,$C$11*((SUM($E53:AH53)+NPV($C$6,AI53:$AN53))/(1+$C$6)^AH42),0)","v":8.1800725404689416},{"$f":"$C54-IF(AI$42<=$C$17,$C$11*((SUM($E53:AI53)+NPV($C$6,$AN53:AO53))/(1+$C$6)^AI42),0)","v":8.7729481847531989},{"$f":"$C54-IF(AJ$42<=$C$17,$C$11*((SUM($E53:AJ53)+NPV($C$6,AK53:$AN53))/(1+$C$6)^AJ42),0)","v":8.7729481847531989},{"$f":"$C54-IF(AK$42<=$C$17,$C$11*((SUM($E53:AK53)+NPV($C$6,$AN53:AQ53))/(1+$C$6)^AK42),0)","v":8.7729481847531989},{"$f":"$C54-IF(AL$42<=$C$17,$C$11*((SUM($E53:AL53)+NPV($C$6,AM53:$AN53))/(1+$C$6)^AL42),0)","v":8.7729481847531989},{"$f":"$C54-IF(AM$42<=$C$17,$C$11*((SUM($E53:AM53)+NPV($C$6,$AN53:AS53))/(1+$C$6)^AM42),0)","v":8.7729481847531989}]
[null,"Debt_PPA_Independent",{"$f":"SUM($C$64:$C$67)","v":-0.25263124017999111},null,{"$f":"$C67+IF(E$42<=$C$17,(SUM($E65:E66)+IF($C$30=\"No\",SUM($E64:E64)+NPV($C$6,F64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,F65:$AN65)+NPV($C$6,F66:$AN66))/(1+$C$6)^E42,0)","v":-0.17363575298563705},{"$f":"$C67+IF(F$42<=$C$17,(SUM($E65:F66)+IF($C$30=\"No\",SUM($E64:F64)+NPV($C$6,G64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,G65:$AN65)+NPV($C$6,G66:$AN66))/(1+$C$6)^F42,0)","v":-0.17382977739369304},{"$f":"$C67+IF(G$42<=$C$17,(SUM($E65:G66)+IF($C$30=\"No\",SUM($E64:G64)+NPV($C$6,H64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,H65:$AN65)+NPV($C$6,H66:$AN66))/(1+$C$6)^G42,0)","v":-0.1750084020124022},{"$f":"$C67+IF(H$42<=$C$17,(SUM($E65:H66)+IF($C$30=\"No\",SUM($E64:H64)+NPV($C$6,I64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,I65:$AN65)+NPV($C$6,I66:$AN66))/(1+$C$6)^H42,0)","v":-0.17671090201596681},{"$f":"$C67+IF(I$42<=$C$17,(SUM($E65:I66)+IF($C$30=\"No\",SUM($E64:I64)+NPV($C$6,J64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,J65:$AN65)+NPV($C$6,J66:$AN66))/(1+$C$6)^I42,0)","v":-0.17867857312824936},{"$f":"$C67+IF(J$42<=$C$17,(SUM($E65:J66)+IF($C$30=\"No\",SUM($E64:J64)+NPV($C$6,K64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,K65:$AN65)+NPV($C$6,K66:$AN66))/(1+$C$6)^J42,0)","v":-0.18053262495769887},{"$f":"$C67+IF(K$42<=$C$17,(SUM($E65:K66)+IF($C$30=\"No\",SUM($E64:K64)+NPV($C$6,L64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,L65:$AN65)+NPV($C$6,L66:$AN66))/(1+$C$6)^K42,0)","v":-0.18227582890907423},{"$f":"$C67+IF(L$42<=$C$17,(SUM($E65:L66)+IF($C$30=\"No\",SUM($E64:L64)+NPV($C$6,M64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,M65:$AN65)+NPV($C$6,M66:$AN66))/(1+$C$6)^L42,0)","v":-0.18391129625589958},{"$f":"$C67+IF(M$42<=$C$17,(SUM($E65:M66)+IF($C$30=\"No\",SUM($E64:M64)+NPV($C$6,N64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,N65:$AN65)+NPV($C$6,N66:$AN66))/(1+$C$6)^M42,0)","v":-0.18565616443795049},{"$f":"$C67+IF(N$42<=$C$17,(SUM($E65:N66)+IF($C$30=\"No\",SUM($E64:N64)+NPV($C$6,O64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,O65:$AN65)+NPV($C$6,O66:$AN66))/(1+$C$6)^N42,0)","v":-0.18749371938134257},{"$f":"$C67+IF(O$42<=$C$17,(SUM($E65:O66)+IF($C$30=\"No\",SUM($E64:O64)+NPV($C$6,P64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,P65:$AN65)+NPV($C$6,P66:$AN66))/(1+$C$6)^O42,0)","v":-0.18940876070980334},{"$f":"$C67+IF(P$42<=$C$17,(SUM($E65:P66)+IF($C$30=\"No\",SUM($E64:P64)+NPV($C$6,Q64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,Q65:$AN65)+NPV($C$6,Q66:$AN66))/(1+$C$6)^P42,0)","v":-0.19138748436971337},{"$f":"$C67+IF(Q$42<=$C$17,(SUM($E65:Q66)+IF($C$30=\"No\",SUM($E64:Q64)+NPV($C$6,R64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,R65:$AN65)+NPV($C$6,R66:$AN66))/(1+$C$6)^Q42,0)","v":-0.19341735151185788},{"$f":"$C67+IF(R$42<=$C$17,(SUM($E65:R66)+IF($C$30=\"No\",SUM($E64:R64)+NPV($C$6,S64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,S65:$AN65)+NPV($C$6,S66:$AN66))/(1+$C$6)^R42,0)","v":-0.19548703470243137},{"$f":"$C67+IF(S$42<=$C$17,(SUM($E65:S66)+IF($C$30=\"No\",SUM($E64:S64)+NPV($C$6,T64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,T65:$AN65)+NPV($C$6,T66:$AN66))/(1+$C$6)^S42,0)","v":-0.19758629895124169},{"$f":"$C67+IF(T$42<=$C$17,(SUM($E65:T66)+IF($C$30=\"No\",SUM($E64:T64)+NPV($C$6,U64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,U65:$AN65)+NPV($C$6,U66:$AN66))/(1+$C$6)^T42,0)","v":-0.19970591487148592},{"$f":"$C67+IF(U$42<=$C$17,(SUM($E65:U66)+IF($C$30=\"No\",SUM($E64:U64)+NPV($C$6,V64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,V65:$AN65)+NPV($C$6,V66:$AN66))/(1+$C$6)^U42,0)","v":-0.20183187984799369},{"$f":"$C67+IF(V$42<=$C$17,(SUM($E65:V66)+IF($C$30=\"No\",SUM($E64:V64)+NPV($C$6,W64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,W65:$AN65)+NPV($C$6,W66:$AN66))/(1+$C$6)^V42,0)","v":-0.20395212130247037},{"$f":"$C67+IF(W$42<=$C$17,(SUM($E65:W66)+IF($C$30=\"No\",SUM($E64:W64)+NPV($C$6,X64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,X65:$AN65)+NPV($C$6,X66:$AN66))/(1+$C$6)^W42,0)","v":-0.20606129263624762},{"$f":"$C67+IF(X$42<=$C$17,(SUM($E65:X66)+IF($C$30=\"No\",SUM($E64:X64)+NPV($C$6,Y64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,Y65:$AN65)+NPV($C$6,Y66:$AN66))/(1+$C$6)^X42,0)","v":-0.20815463837790368},{"$f":"$C67+IF(Y$42<=$C$17,(SUM($E65:Y66)+IF($C$30=\"No\",SUM($E64:Y64)+NPV($C$6,Z64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,Z65:$AN65)+NPV($C$6,Z66:$AN66))/(1+$C$6)^Y42,0)","v":-0.21022794559650426},{"$f":"$C67+IF(Z$42<=$C$17,(SUM($E65:Z66)+IF($C$30=\"No\",SUM($E64:Z64)+NPV($C$6,AA64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AA65:$AN65)+NPV($C$6,AA66:$AN66))/(1+$C$6)^Z42,0)","v":-0.21227749888299402},{"$f":"$C67+IF(AA$42<=$C$17,(SUM($E65:AA66)+IF($C$30=\"No\",SUM($E64:AA64)+NPV($C$6,AB64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AB65:$AN65)+NPV($C$6,AB66:$AN66))/(1+$C$6)^AA42,0)","v":-0.2143000386522112},{"$f":"$C67+IF(AB$42<=$C$17,(SUM($E65:AB66)+IF($C$30=\"No\",SUM($E64:AB64)+NPV($C$6,AC64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AC65:$AN65)+NPV($C$6,AC66:$AN66))/(1+$C$6)^AB42,0)","v":-0.21629272253461559},{"$f":"$C67+IF(AC$42<=$C$17,(SUM($E65:AC66)+IF($C$30=\"No\",SUM($E64:AC64)+NPV($C$6,AD64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AD65:$AN65)+NPV($C$6,AD66:$AN66))/(1+$C$6)^AC42,0)","v":-0.21825308964234411},{"$f":"$C67+IF(AD$42<=$C$17,(SUM($E65:AD66)+IF($C$30=\"No\",SUM($E64:AD64)+NPV($C$6,AE64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AE65:$AN65)+NPV($C$6,AE66:$AN66))/(1+$C$6)^AD42,0)","v":-0.2201790275087088},{"$f":"$C67+IF(AE$42<=$C$17,(SUM($E65:AE66)+IF($C$30=\"No\",SUM($E64:AE64)+NPV($C$6,AF64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AF65:$AN65)+NPV($C$6,AF66:$AN66))/(1+$C$6)^AE42,0)","v":-0.22206874151379991},{"$f":"$C67+IF(AF$42<=$C$17,(SUM($E65:AF66)+IF($C$30=\"No\",SUM($E64:AF64)+NPV($C$6,AG64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AG65:$AN65)+NPV($C$6,AG66:$AN66))/(1+$C$6)^AF42,0)","v":-0.22392072662150722},{"$f":"$C67+IF(AG$42<=$C$17,(SUM($E65:AG66)+IF($C$30=\"No\",SUM($E64:AG64)+NPV($C$6,AM64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AM65:$AN65)+NPV($C$6,AM66:$AN66))/(1+$C$6)^AG42,0)","v":-0.22573374126509085},{"$f":"$C67+IF(AH$42<=$C$17,(SUM($E65:AH66)+IF($C$30=\"No\",SUM($E64:AH64)+NPV($C$6,AI64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AI65:$AN65)+NPV($C$6,AI66:$AN66))/(1+$C$6)^AH42,0)","v":-0.22743226746209369},{"$f":"$C67+IF(AI$42<=$C$17,(SUM($E65:AI66)+IF($C$30=\"No\",SUM($E64:AI64)+NPV($C$6,$AN64:AO64),NPV($C$6,$E$64:$S$64))+NPV($C$6,$AN65:AO65)+NPV($C$6,$AN66:AO66))/(1+$C$6)^AI42,0)","v":-0.25263124017999111},{"$f":"$C67+IF(AJ$42<=$C$17,(SUM($E65:AJ66)+IF($C$30=\"No\",SUM($E64:AJ64)+NPV($C$6,AK64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AK65:$AN65)+NPV($C$6,AK66:$AN66))/(1+$C$6)^AJ42,0)","v":-0.25263124017999111},{"$f":"$C67+IF(AK$42<=$C$17,(SUM($E65:AK66)+IF($C$30=\"No\",SUM($E64:AK64)+NPV($C$6,$AN64:AQ64),NPV($C$6,$E$64:$S$64))+NPV($C$6,$AN65:AQ65)+NPV($C$6,$AN66:AQ66))/(1+$C$6)^AK42,0)","v":-0.25263124017999111},{"$f":"$C67+IF(AL$42<=$C$17,(SUM($E65:AL66)+IF($C$30=\"No\",SUM($E64:AL64)+NPV($C$6,AM64:$AN64),NPV($C$6,$E$64:$S$64))+NPV($C$6,AM65:$AN65)+NPV($C$6,AM66:$AN66))/(1+$C$6)^AL42,0)","v":-0.25263124017999111},{"$f":"$C67+IF(AM$42<=$C$17,(SUM($E65:AM66)+IF($C$30=\"No\",SUM($E64:AM64)+NPV($C$6,$AN64:AS64),NPV($C$6,$E$64:$S$64))+NPV($C$6,$AN65:AS65)+NPV($C$6,$AN66:AS66))/(1+$C$6)^AM42,0)","v":-0.25263124017999111}]
[null,"PPA",{"$f":"(1-C70-C72-C74)/(C69+C71+C73)","v":8.5759584338219771E-2},null,{"$f":"(1-E70-E72-E74)/(E69+E71+E73)","v":8.6079320937822515E-2},{"$f":"(1-F70-F72-F74)/(F69+F71+F73)","v":8.6124045032055146E-2},8.6317921673808057E-2,8.6582479948779378E-2,8.6872337517660228E-2,8.7154753528043083E-2,8.74297351304546E-2,8.7696785845439065E-2,8.7931759114913938E-2,8.8137438105025695E-2,8.8315750424896547E-2,8.8468109113158971E-2,8.859564860277172E-2,8.8699394052371053E-2,8.8780360240060557E-2,8.8839611553123574E-2,8.8877440601602173E-2,8.8894430546336861E-2,8.88921369971548E-2,8.8872148696879219E-2,8.8836071089324273E-2,8.8785507725429161E-2,8.8722041559616827E-2,8.864721749650728E-2,8.8562527021686127E-2,8.8469395358540245E-2,8.8369171309853764E-2,8.8263119745457738E-2,8.8133311042029469E-2,{"$f":"(1-AH70-AH72-AH74)/(AH69+AH71+AH73)","v":8.8039407597355013E-2},8.5759584338219771E-2,8.5759584338219771E-2,8.5759584338219771E-2,8.5759584338219771E-2,8.5759584338219771E-2]
[null,"CE_Cumulative_Tax",null,null,{"$f":"-E$75*(SUM($E50:E51)+SUM($E53:E53))*$C$11+SUM($E60:E62)+SUM($E65:E66)+IF($C$30=\"Yes\",0,SUM($E59:E59)+SUM($E64:E64))","v":4.8609227827870072E-3},{"$f":"-F$75*(SUM($E50:F51)+SUM($E53:F53))*$C$11+SUM($E60:F62)+SUM($E65:F66)+IF($C$30=\"Yes\",0,SUM($E59:F59)+SUM($E64:F64))","v":2.3574230277374694E-2},{"$f":"-G$75*(SUM($E50:G51)+SUM($E53:G53))*$C$11+SUM($E60:G62)+SUM($E65:G66)+IF($C$30=\"Yes\",0,SUM($E59:G59)+SUM($E64:G64))","v":3.4783494883541079E-2},{"$f":"-H$75*(SUM($E50:H51)+SUM($E53:H53))*$C$11+SUM($E60:H62)+SUM($E65:H66)+IF($C$30=\"Yes\",0,SUM($E59:H59)+SUM($E64:H64))","v":4.1334234350961369E-2},{"$f":"-I$75*(SUM($E50:I51)+SUM($E53:I53))*$C$11+SUM($E60:I62)+SUM($E65:I66)+IF($C$30=\"Yes\",0,SUM($E59:I59)+SUM($E64:I64))","v":4.4182572177361483E-2},{"$f":"-J$75*(SUM($E50:J51)+SUM($E53:J53))*$C$11+SUM($E60:J62)+SUM($E65:J66)+IF($C$30=\"Yes\",0,SUM($E59:J59)+SUM($E64:J64))","v":4.736412106148493E-2},{"$f":"-K$75*(SUM($E50:K51)+SUM($E53:K53))*$C$11+SUM($E60:K62)+SUM($E65:K66)+IF($C$30=\"Yes\",0,SUM($E59:K59)+SUM($E64:K64))","v":5.0843528318054144E-2},{"$f":"-L$75*(SUM($E50:L51)+SUM($E53:L53))*$C$11+SUM($E60:L62)+SUM($E65:L66)+IF($C$30=\"Yes\",0,SUM($E59:L59)+SUM($E64:L64))","v":4.8618510834562596E-2},{"$f":"-M$75*(SUM($E50:M51)+SUM($E53:M53))*$C$11+SUM($E60:M62)+SUM($E65:M66)+IF($C$30=\"Yes\",0,SUM($E59:M59)+SUM($E64:M64))","v":4.7563355413801821E-2},{"$f":"-N$75*(SUM($E50:N51)+SUM($E53:N53))*$C$11+SUM($E60:N62)+SUM($E65:N66)+IF($C$30=\"Yes\",0,SUM($E59:N59)+SUM($E64:N64))","v":4.7621117042135001E-2},{"$f":"-O$75*(SUM($E50:O51)+SUM($E53:O53))*$C$11+SUM($E60:O62)+SUM($E65:O66)+IF($C$30=\"Yes\",0,SUM($E59:O59)+SUM($E64:O64))","v":4.8735991730226969E-2},{"$f":"-P$75*(SUM($E50:P51)+SUM($E53:P53))*$C$11+SUM($E60:P62)+SUM($E65:P66)+IF($C$30=\"Yes\",0,SUM($E59:P59)+SUM($E64:P64))","v":5.085262441684469E-2},{"$f":"-Q$75*(SUM($E50:Q51)+SUM($E53:Q53))*$C$11+SUM($E60:Q62)+SUM($E65:Q66)+IF($C$30=\"Yes\",0,SUM($E59:Q59)+SUM($E64:Q64))","v":5.3919628785117586E-2},{"$f":"-R$75*(SUM($E50:R51)+SUM($E53:R53))*$C$11+SUM($E60:R62)+SUM($E65:R66)+IF($C$30=\"Yes\",0,SUM($E59:R59)+SUM($E64:R64))","v":5.7886353973562156E-2},{"$f":"-S$75*(SUM($E50:S51)+SUM($E53:S53))*$C$11+SUM($E60:S62)+SUM($E65:S66)+IF($C$30=\"Yes\",0,SUM($E59:S59)+SUM($E64:S64))","v":6.2704021284603895E-2},{"$f":"-T$75*(SUM($E50:T51)+SUM($E53:T53))*$C$11+SUM($E60:T62)+SUM($E65:T66)+IF($C$30=\"Yes\",0,SUM($E59:T59)+SUM($E64:T64))","v":6.7949462156420712E-2},{"$f":"-U$75*(SUM($E50:U51)+SUM($E53:U53))*$C$11+SUM($E60:U62)+SUM($E65:U66)+IF($C$30=\"Yes\",0,SUM($E59:U59)+SUM($E64:U64))","v":7.357502488097771E-2},{"$f":"-V$75*(SUM($E50:V51)+SUM($E53:V53))*$C$11+SUM($E60:V62)+SUM($E65:V66)+IF($C$30=\"Yes\",0,SUM($E59:V59)+SUM($E64:V64))","v":7.9914287609626031E-2},{"$f":"-W$75*(SUM($E50:W51)+SUM($E53:W53))*$C$11+SUM($E60:W62)+SUM($E65:W66)+IF($C$30=\"Yes\",0,SUM($E59:W59)+SUM($E64:W64))","v":8.6926108956074999E-2},{"$f":"-X$75*(SUM($E50:X51)+SUM($E53:X53))*$C$11+SUM($E60:X62)+SUM($E65:X66)+IF($C$30=\"Yes\",0,SUM($E59:X59)+SUM($E64:X64))","v":9.4571284977455983E-2},{"$f":"-Y$75*(SUM($E50:Y51)+SUM($E53:Y53))*$C$11+SUM($E60:Y62)+SUM($E65:Y66)+IF($C$30=\"Yes\",0,SUM($E59:Y59)+SUM($E64:Y64))","v":0.10281258685768344},{"$f":"-Z$75*(SUM($E50:Z51)+SUM($E53:Z53))*$C$11+SUM($E60:Z62)+SUM($E65:Z66)+IF($C$30=\"Yes\",0,SUM($E59:Z59)+SUM($E64:Z64))","v":0.11161478693006582},{"$f":"-AA$75*(SUM($E50:AA51)+SUM($E53:AA53))*$C$11+SUM($E60:AA62)+SUM($E65:AA66)+IF($C$30=\"Yes\",0,SUM($E59:AA59)+SUM($E64:AA64))","v":0.12094467108781765},{"$f":"-AB$75*(SUM($E50:AB51)+SUM($E53:AB53))*$C$11+SUM($E60:AB62)+SUM($E65:AB66)+IF($C$30=\"Yes\",0,SUM($E59:AB59)+SUM($E64:AB64))","v":0.13077103648032165},{"$f":"-AC$75*(SUM($E50:AC51)+SUM($E53:AC53))*$C$11+SUM($E60:AC62)+SUM($E65:AC66)+IF($C$30=\"Yes\",0,SUM($E59:AC59)+SUM($E64:AC64))","v":0.14106467426446365},{"$f":"-AD$75*(SUM($E50:AD51)+SUM($E53:AD53))*$C$11+SUM($E60:AD62)+SUM($E65:AD66)+IF($C$30=\"Yes\",0,SUM($E59:AD59)+SUM($E64:AD64))","v":0.15179833794946965},{"$f":"-AE$75*(SUM($E50:AE51)+SUM($E53:AE53))*$C$11+SUM($E60:AE62)+SUM($E65:AE66)+IF($C$30=\"Yes\",0,SUM($E59:AE59)+SUM($E64:AE64))","v":0.16294669848145302},{"$f":"-AF$75*(SUM($E50:AF51)+SUM($E53:AF53))*$C$11+SUM($E60:AF62)+SUM($E65:AF66)+IF($C$30=\"Yes\",0,SUM($E59:AF59)+SUM($E64:AF64))","v":0.17448628764367891},{"$f":"-AG$75*(SUM($E50:AG51)+SUM($E53:AG53))*$C$11+SUM($E60:AG62)+SUM($E65:AG66)+IF($C$30=\"Yes\",0,SUM($E59:AG59)+SUM($E64:AG64))","v":0.16286789225345957},{"$f":"-AH$75*(SUM($E50:AH51)+SUM($E53:AH53))*$C$11+SUM($E60:AH62)+SUM($E65:AH66)+IF($C$30=\"Yes\",0,SUM($E59:AH59)+SUM($E64:AH64))","v":0.15150503829616482},{"$f":"-AI$75*(SUM($E50:AI51)+SUM($E53:AI53))*$C$11+SUM($E60:AI62)+SUM($E65:AI66)+IF($C$30=\"Yes\",0,SUM($E59:AI59)+SUM($E64:AI64))","v":0.15226755011986967},{"$f":"-AJ$75*(SUM($E50:AJ51)+SUM($E53:AJ53))*$C$11+SUM($E60:AJ62)+SUM($E65:AJ66)+IF($C$30=\"Yes\",0,SUM($E59:AJ59)+SUM($E64:AJ64))","v":0.15226755011986967},{"$f":"-AK$75*(SUM($E50:AK51)+SUM($E53:AK53))*$C$11+SUM($E60:AK62)+SUM($E65:AK66)+IF($C$30=\"Yes\",0,SUM($E59:AK59)+SUM($E64:AK64))","v":0.15226755011986967},{"$f":"-AL$75*(SUM($E50:AL51)+SUM($E53:AL53))*$C$11+SUM($E60:AL62)+SUM($E65:AL66)+IF($C$30=\"Yes\",0,SUM($E59:AL59)+SUM($E64:AL64))","v":0.15226755011986967},{"$f":"-AM$75*(SUM($E50:AM51)+SUM($E53:AM53))*$C$11+SUM($E60:AM62)+SUM($E65:AM66)+IF($C$30=\"Yes\",0,SUM($E59:AM59)+SUM($E64:AM64))","v":0.15226755011986967}]
[null,"PPA",{"$f":"IF($C$29=\"Yes\",C75,MAX(C75,E77:AM77))","v":8.5759584338219771E-2},null,{"$f":"IF(AND(OR(AND(E76<=0,D76>0),E$42>$C$17),MAX($D77:D77)=0),E75,0)","v":0},{"$f":"IF(AND(OR(AND(F76<=0,E76>0),F$42>$C$17),MAX($D77:E77)=0),F75,0)","v":0},{"$f":"IF(AND(OR(AND(G76<=0,F76>0),G$42>$C$17),MAX($D77:F77)=0),G75,0)","v":0},{"$f":"IF(AND(OR(AND(H76<=0,G76>0),H$42>$C$17),MAX($D77:G77)=0),H75,0)","v":0},{"$f":"IF(AND(OR(AND(I76<=0,H76>0),I$42>$C$17),MAX($D77:H77)=0),I75,0)","v":0},{"$f":"IF(AND(OR(AND(J76<=0,I76>0),J$42>$C$17),MAX($D77:I77)=0),J75,0)","v":0},{"$f":"IF(AND(OR(AND(K76<=0,J76>0),K$42>$C$17),MAX($D77:J77)=0),K75,0)","v":0},{"$f":"IF(AND(OR(AND(L76<=0,K76>0),L$42>$C$17),MAX($D77:K77)=0),L75,0)","v":0},{"$f":"IF(AND(OR(AND(M76<=0,L76>0),M$42>$C$17),MAX($D77:L77)=0),M75,0)","v":0},{"$f":"IF(AND(OR(AND(N76<=0,M76>0),N$42>$C$17),MAX($D77:M77)=0),N75,0)","v":0},{"$f":"IF(AND(OR(AND(O76<=0,N76>0),O$42>$C$17),MAX($D77:N77)=0),O75,0)","v":0},{"$f":"IF(AND(OR(AND(P76<=0,O76>0),P$42>$C$17),MAX($D77:O77)=0),P75,0)","v":0},{"$f":"IF(AND(OR(AND(Q76<=0,P76>0),Q$42>$C$17),MAX($D77:P77)=0),Q75,0)","v":0},{"$f":"IF(AND(OR(AND(R76<=0,Q76>0),R$42>$C$17),MAX($D77:Q77)=0),R75,0)","v":0},{"$f":"IF(AND(OR(AND(S76<=0,R76>0),S$42>$C$17),MAX($D77:R77)=0),S75,0)","v":0},{"$f":"IF(AND(OR(AND(T76<=0,S76>0),T$42>$C$17),MAX($D77:S77)=0),T75,0)","v":0},{"$f":"IF(AND(OR(AND(U76<=0,T76>0),U$42>$C$17),MAX($D77:T77)=0),U75,0)","v":0},{"$f":"IF(AND(OR(AND(V76<=0,U76>0),V$42>$C$17),MAX($D77:U77)=0),V75,0)","v":0},{"$f":"IF(AND(OR(AND(W76<=0,V76>0),W$42>$C$17),MAX($D77:V77)=0),W75,0)","v":0},{"$f":"IF(AND(OR(AND(X76<=0,W76>0),X$42>$C$17),MAX($D77:W77)=0),X75,0)","v":0},{"$f":"IF(AND(OR(AND(Y76<=0,X76>0),Y$42>$C$17),MAX($D77:X77)=0),Y75,0)","v":0},{"$f":"IF(AND(OR(AND(Z76<=0,Y76>0),Z$42>$C$17),MAX($D77:Y77)=0),Z75,0)","v":0},{"$f":"IF(AND(OR(AND(AA76<=0,Z76>0),AA$42>$C$17),MAX($D77:Z77)=0),AA75,0)","v":0},{"$f":"IF(AND(OR(AND(AB76<=0,AA76>0),AB$42>$C$17),MAX($D77:AA77)=0),AB75,0)","v":0},{"$f":"IF(AND(OR(AND(AC76<=0,AB76>0),AC$42>$C$17),MAX($D77:AB77)=0),AC75,0)","v":0},{"$f":"IF(AND(OR(AND(AD76<=0,AC76>0),AD$42>$C$17),MAX($D77:AC77)=0),AD75,0)","v":0},{"$f":"IF(AND(OR(AND(AE76<=0,AD76>0),AE$42>$C$17),MAX($D77:AD77)=0),AE75,0)","v":0},{"$f":"IF(AND(OR(AND(AF76<=0,AE76>0),AF$42>$C$17),MAX($D77:AE77)=0),AF75,0)","v":0},{"$f":"IF(AND(OR(AND(AG76<=0,AF76>0),AG$42>$C$17),MAX($D77:AF77)=0),AG75,0)","v":0},{"$f":"IF(AND(OR(AND(AH76<=0,AG76>0),AH$42>$C$17),MAX($D77:AG77)=0),AH75,0)","v":0},{"$f":"IF(AND(OR(AND(AI76<=0,AH76>0),AI$42>$C$17),MAX($D77:AH77)=0),AI75,0)","v":8.5759584338219771E-2},{"$f":"IF(AND(OR(AND(AJ76<=0,AI76>0),AJ$42>$C$17),MAX($D77:AI77)=0),AJ75,0)","v":0},{"$f":"IF(AND(OR(AND(AK76<=0,AJ76>0),AK$42>$C$17),MAX($D77:AJ77)=0),AK75,0)","v":0},{"$f":"IF(AND(OR(AND(AL76<=0,AK76>0),AL$42>$C$17),MAX($D77:AK77)=0),AL75,0)","v":0},{"$f":"IF(AND(OR(AND(AM76<=0,AL76>0),AM$42>$C$17),MAX($D77:AL77)=0),AM75,0)","v":0}]
[null,"TE_Investment",{"$f":"C$75*C69+C70","v":0.41810609353513611},null,{"$f":"E$75*E69+E70","v":0.41791466473399996},0.41788788806923438,0.41777181260854213,0.41761341950161812,0.41743987950969969,0.41727079483701468,0.417106161202487,0.41694627585224703,0.41680559551934016,0.41668245390044228,0.41657569692090635,0.41648447858345927,0.41640811969422226,0.41634600648270753,0.41629753139333325,0.41626205716911407,0.41623940862213077,0.4162292366094304,0.41623060977525134,0.41624257692684818,0.41626417687246176,0.41629444955361206,0.41633244724311419,0.41637724499449763,0.41642794984368536,0.41648370849829663,0.41654371341956276,0.41660720732003009,0.41668492480531388,{"$f":"AH$75*AH69+AH70","v":0.41674114553155828},0.41810609353513611,0.41810609353513611,0.41810609353513611,0.41810609353513611,0.41810609353513611]
[null,"CE_Investment",{"$f":"C$75*C71+C72","v":8.2160756899681053E-2},null,{"$f":"E$75*E71+E72","v":0.12973042155402162},0.12961578739340524,0.12917522338164578,0.12850872125819834,0.12769367859032787,0.126854865472673,0.12599326860903504,0.12511366553582876,0.12397457383148748,0.12261361057763434,0.12106994791934776,0.11938216963354253,0.11758684133998017,0.11571760167949403,0.11380465002712353,0.11187451398564985,0.10995027719688835,0.10805122313694659,0.10619298733131476,0.10438814828147538,0.10264651686371681,0.10097544252749154,9.9380121125872467E-2,9.7863893530254986E-2,9.6428527587897384E-2,9.5074478648071392E-2,9.3801125945509642E-2,9.2606983697144499E-2,9.1633969376111679E-2,{"$f":"AH$75*AH71+AH72","v":9.0522381364258775E-2},8.2160756899681053E-2,8.2160756899681053E-2,8.2160756899681053E-2,8.2160756899681053E-2,8.2160756899681053E-2]
[null,"Debt_Investment",{"$f":"C$75*C73+C74","v":0.49973314956518294},null,{"$f":"E$75*E73+E74","v":0.45235491371197833},0.45249632453736027,0.45305296400981199,0.45387785924018353,0.45486644189997244,0.45587433969031232,0.45690057018847796,0.45794005861192438,0.45921983064917238,0.46070393552192329,0.46235435515974604,0.46413335178299814,0.46600503896579759,0.46793639183779845,0.46989781857954316,0.47186342884523613,0.47381031418098107,0.4757195402536229,0.47757640289343384,0.47936927479167657,0.48108930626382129,0.48273010791889631,0.48428743163101334,0.48575886147524738,0.48714352256841709,0.48844181285363197,0.48965516063492759,0.49078580898282542,0.49168110581857449,{"$f":"AH$75*AH73+AH74","v":0.49273647310418278},0.49973314956518294,0.49973314956518294,0.49973314956518294,0.49973314956518294,0.49973314956518294]
[null,"TE_Losses"]
[null,"TE_Outside_Basis",null,null,{"$f":"IF(E42=1,$C$77*E69+E70-(TE_ITC/2)*E48,D82)+($C$77+E47)*(E48-E49)-E45*E48/$C$11","v":0.13841345602997365},1.3289714624244442E-2,-4.6222606113187854E-2,-7.8741688894554684E-2,-0.12144123017000744,-0.12075117928532503,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2,-7.6682901204039214E-2]
[null,"TE_Delta_Outside_Basis",null,null,{"$f":"IF(E42>1,E82-D82,0)","v":0},{"$f":"IF(F42>1,F82-E82,0)","v":-0.12512374140572921},-5.9512320737432296E-2,-3.251908278136683E-2,-4.2699541275452751E-2,6.9005088468240827E-4,4.4068278081285814E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH42>1,AH82-AG82,0)","v":0},{"$f":"IF(AI42>1,AI82-AH82,0)","v":0},{"$f":"IF(AJ42>1,AJ82-AI82,0)","v":0},{"$f":"IF(AK42>1,AK82-AJ82,0)","v":0},{"$f":"IF(AL42>1,AL82-AK82,0)","v":0},{"$f":"IF(AM42>1,AM82-AL82,0)","v":0}]
[null,"TE_Tax_No_Credits",null,null,{"$f":"-$C$11*E48*$C$77+SUM(E56:E57)","v":2.3814085751342251E-2},3.2532172765489586E-2,3.4553258023035556E-3,-3.1735389475934551E-3,-3.1420329413626089E-3,-3.1097550379790978E-3,-3.076729061046668E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TE_Cash",null,null,{"$f":"E49*$C$77+SUM(E58)","v":0},{"$f":"F49*$C$77+SUM(F58)","v":0},0,1.2205919029205602E-2,1.2084742082163862E-2,1.19605962999196E-2,1.1833573311717933E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH49*$C$77+SUM(AH58)","v":0},0,0,0,0,0]
[null,"TE_Losses_Suspended",null,null,{"$f":"IF(E82<0,IF(E83<0,IF(D82>0,-E82,-E83),0),0)","v":0},{"$f":"IF(F82<0,IF(F83<0,IF(E82>0,-F82,-F83),0),0)","v":0},4.6222606113187854E-2,3.251908278136683E-2,4.2699541275452751E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH82<0,IF(AH83<0,IF(AG82>0,-AH82,-AH83),0),0)","v":0},{"$f":"IF(AI82<0,IF(AI83<0,IF(AH82>0,-AI82,-AI83),0),0)","v":0},{"$f":"IF(AJ82<0,IF(AJ83<0,IF(AI82>0,-AJ82,-AJ83),0),0)","v":0},{"$f":"IF(AK82<0,IF(AK83<0,IF(AJ82>0,-AK82,-AK83),0),0)","v":0},{"$f":"IF(AL82<0,IF(AL83<0,IF(AK82>0,-AL82,-AL83),0),0)","v":0},{"$f":"IF(AM82<0,IF(AM83<0,IF(AL82>0,-AM82,-AM83),0),0)","v":0}]
[null,"TE_Excess_Gains_Tax",null,null,{"$f":"IF(E82<0,IF(E83<0,-E85*$C$11,0),0)","v":0},{"$f":"IF(F82<0,IF(F83<0,-F85*$C$11,0),0)","v":0},0,-3.1735389475934569E-3,-3.1420329413626041E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH82<0,IF(AH83<0,-AH85*$C$11,0),0)","v":0},0,0,0,0,0]
[null,"TE_Suspended_Losses_Taken",null,null,{"$f":"IF(E83>0,IF(SUM($E86:E87)-SUM($D88:D88)>E83,E83,SUM($E86:E87)-SUM($D88:D88)),0)","v":0},{"$f":"IF(F83>0,IF(SUM($E86:F87)-SUM($D88:E88)>F83,F83,SUM($E86:F87)-SUM($D88:E88)),0)","v":0},{"$f":"IF(G83>0,IF(SUM($E86:G87)-SUM($D88:F88)>G83,G83,SUM($E86:G87)-SUM($D88:F88)),0)","v":0},{"$f":"IF(H83>0,IF(SUM($E86:H87)-SUM($D88:G88)>H83,H83,SUM($E86:H87)-SUM($D88:G88)),0)","v":0},{"$f":"IF(I83>0,IF(SUM($E86:I87)-SUM($D88:H88)>I83,I83,SUM($E86:I87)-SUM($D88:H88)),0)","v":0},{"$f":"IF(J83>0,IF(SUM($E86:J87)-SUM($D88:I88)>J83,J83,SUM($E86:J87)-SUM($D88:I88)),0)","v":6.9005088468240827E-4},{"$f":"IF(K83>0,IF(SUM($E86:K87)-SUM($D88:J88)>K83,K83,SUM($E86:K87)-SUM($D88:J88)),0)","v":4.4068278081285814E-2},{"$f":"IF(L83>0,IF(SUM($E86:L87)-SUM($D88:K88)>L83,L83,SUM($E86:L87)-SUM($D88:K88)),0)","v":0},{"$f":"IF(M83>0,IF(SUM($E86:M87)-SUM($D88:L88)>M83,M83,SUM($E86:M87)-SUM($D88:L88)),0)","v":0},{"$f":"IF(N83>0,IF(SUM($E86:N87)-SUM($D88:M88)>N83,N83,SUM($E86:N87)-SUM($D88:M88)),0)","v":0},{"$f":"IF(O83>0,IF(SUM($E86:O87)-SUM($D88:N88)>O83,O83,SUM($E86:O87)-SUM($D88:N88)),0)","v":0},{"$f":"IF(P83>0,IF(SUM($E86:P87)-SUM($D88:O88)>P83,P83,SUM($E86:P87)-SUM($D88:O88)),0)","v":0},{"$f":"IF(Q83>0,IF(SUM($E86:Q87)-SUM($D88:P88)>Q83,Q83,SUM($E86:Q87)-SUM($D88:P88)),0)","v":0},{"$f":"IF(R83>0,IF(SUM($E86:R87)-SUM($D88:Q88)>R83,R83,SUM($E86:R87)-SUM($D88:Q88)),0)","v":0},{"$f":"IF(S83>0,IF(SUM($E86:S87)-SUM($D88:R88)>S83,S83,SUM($E86:S87)-SUM($D88:R88)),0)","v":0},{"$f":"IF(T83>0,IF(SUM($E86:T87)-SUM($D88:S88)>T83,T83,SUM($E86:T87)-SUM($D88:S88)),0)","v":0},{"$f":"IF(U83>0,IF(SUM($E86:U87)-SUM($D88:T88)>U83,U83,SUM($E86:U87)-SUM($D88:T88)),0)","v":0},{"$f":"IF(V83>0,IF(SUM($E86:V87)-SUM($D88:U88)>V83,V83,SUM($E86:V87)-SUM($D88:U88)),0)","v":0},{"$f":"IF(W83>0,IF(SUM($E86:W87)-SUM($D88:V88)>W83,W83,SUM($E86:W87)-SUM($D88:V88)),0)","v":0},{"$f":"IF(X83>0,IF(SUM($E86:X87)-SUM($D88:W88)>X83,X83,SUM($E86:X87)-SUM($D88:W88)),0)","v":0},{"$f":"IF(Y83>0,IF(SUM($E86:Y87)-SUM($D88:X88)>Y83,Y83,SUM($E86:Y87)-SUM($D88:X88)),0)","v":0},{"$f":"IF(Z83>0,IF(SUM($E86:Z87)-SUM($D88:Y88)>Z83,Z83,SUM($E86:Z87)-SUM($D88:Y88)),0)","v":0},{"$f":"IF(AA83>0,IF(SUM($E86:AA87)-SUM($D88:Z88)>AA83,AA83,SUM($E86:AA87)-SUM($D88:Z88)),0)","v":0},{"$f":"IF(AB83>0,IF(SUM($E86:AB87)-SUM($D88:AA88)>AB83,AB83,SUM($E86:AB87)-SUM($D88:AA88)),0)","v":0},{"$f":"IF(AC83>0,IF(SUM($E86:AC87)-SUM($D88:AB88)>AC83,AC83,SUM($E86:AC87)-SUM($D88:AB88)),0)","v":0},{"$f":"IF(AD83>0,IF(SUM($E86:AD87)-SUM($D88:AC88)>AD83,AD83,SUM($E86:AD87)-SUM($D88:AC88)),0)","v":0},{"$f":"IF(AE83>0,IF(SUM($E86:AE87)-SUM($D88:AD88)>AE83,AE83,SUM($E86:AE87)-SUM($D88:AD88)),0)","v":0},{"$f":"IF(AF83>0,IF(SUM($E86:AF87)-SUM($D88:AE88)>AF83,AF83,SUM($E86:AF87)-SUM($D88:AE88)),0)","v":0},{"$f":"IF(AG83>0,IF(SUM($E86:AG87)-SUM($D88:AF88)>AG83,AG83,SUM($E86:AG87)-SUM($D88:AF88)),0)","v":0},{"$f":"IF(AH83>0,IF(SUM($E86:AH87)-SUM($D88:AG88)>AH83,AH83,SUM($E86:AH87)-SUM($D88:AG88)),0)","v":0},{"$f":"IF(AI83>0,IF(SUM($E86:AI87)-SUM($D88:AH88)>AI83,AI83,SUM($E86:AI87)-SUM($D88:AH88)),0)","v":0},{"$f":"IF(AJ83>0,IF(SUM($E86:AJ87)-SUM($D88:AI88)>AJ83,AJ83,SUM($E86:AJ87)-SUM($D88:AI88)),0)","v":0},{"$f":"IF(AK83>0,IF(SUM($E86:AK87)-SUM($D88:AJ88)>AK83,AK83,SUM($E86:AK87)-SUM($D88:AJ88)),0)","v":0},{"$f":"IF(AL83>0,IF(SUM($E86:AL87)-SUM($D88:AK88)>AL83,AL83,SUM($E86:AL87)-SUM($D88:AK88)),0)","v":0},{"$f":"IF(AM83>0,IF(SUM($E86:AM87)-SUM($D88:AL88)>AM83,AM83,SUM($E86:AM87)-SUM($D88:AL88)),0)","v":0}]
[null,"TE_Outside_Basis_MACRS_Adjustment (Calculated)",{"$f":"NPV($C$4,E89:N89)","v":-1.6015022834266202E-2},null,{"$f":"(E88-E86)*$C$11","v":0},{"$f":"(F88-F86)*$C$11","v":0},-1.2017877589428842E-2,-8.4549615231553753E-3,-1.1101880731617716E-2,1.7941323001742615E-4,1.1457752301134312E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH88-AH86)*$C$11","v":0},0,0,0,0,0]
[null,"TE_Outside_Basis_MACRS_Adjustment (Used)",null,null,0,0,-1.2017877589428842E-2,-8.4549615231553753E-3,-1.1101880731617716E-2,1.7941323001742615E-4,1.1457752301134312E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(E93:AM93)/(1+TE_Tax_Equity_Hurdle_IRR)^2","v":-0.50170525544465239},null,{"$f":"(-E48*$C$11+E49)/(1+TE_Tax_Equity_Hurdle_IRR)^E42","v":-0.23562718995490009},-0.14597613929837822,-0.13362838967887303,1.8117036177423027E-2,-3.689743695803803E-2,-3.3776376794718635E-2,-3.091931915694424E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AH48*$C$11+AH49)/(1+TE_Tax_Equity_Hurdle_IRR)^AH42","v":0},0,0,0,0,0]

{"sheet":"TE Wind","index":9,"n_rows":94,"n_cols":39,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
["RMI Tax Equity Toy Model"]
[]
[null,"Investor Hurdle Rates",null,null,"Solar TE","Solar No Direct Pay","Solar Direct Pay","Wind TE","Wind No Direct Pay","Wind Direct Pay","Battery TE"]
[null,"Tax Equity",{"$f":"Treasury_Loan_Rate_Calculated+Wind_TE_Spread","v":8.74036400436949E-2},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.08]
[null,"Equity",{"$f":"TE_Sponsor_Levered_IRR","v":0.15},null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0.09,0.09,0.09,0.1]
[null,"(Back) Leverage",{"$f":"TE_BL_Loan_Rate_Calculated","v":6.7404580973114608E-2},null,0.05,0.05,0.05,4.6390000000000001E-2,4.6390000000000001E-2,4.6390000000000001E-2,5.1389999999999998E-2]
[null,"Policy and Macro Assumptions"]
[null,"PTC",{"$f":"(ROUND((Base_PTC/1000*0.1),3)*1000*Wind_Domestic_Content*(1-TE_Bonus_Haircut)+(Base_PTC+ROUND((Base_PTC/1000*0.1),3)*1000*Wind_Energy_Communities*(1-TE_Bonus_Haircut)))","v":31.9},null,0,0,0,30,30,30,0]
[null,"ITC",0,null,0.3,0.3,0.3,0,0,0,0.3]
[null,"Inflation",0.02,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02]
[null,"Tax Rate",0.26,null,0.26,0.26,0.26,0.26135000000000003,0.26135000000000003,0.26135000000000003,0.26]
[null,"Asset Assumptions"]
[null,"CAPEX",{"$f":"Wind_CAPEX","v":1508.5390053922158},null,1000,1000,1000,1470.5,1470.5,1470.5,1200.5128]
[null,"OPEX",{"$f":"Wind_Fixed_OM*(1-Wind_PPA_OM_Discount)","v":34.501668736072745},null,30,30,30,51.3,51.3,51.3,30.012820000000001]
[null,"CF",{"$f":"Wind_Capacity_Factor","v":0.46177000000000001},null,0.25,0.25,0.25,0.3,0.3,0.3,0]
[null,"Tax Equity Structuring Assumptions"]
[null,"PPA Term",{"$f":"PPA_Term","v":30},null,{"$f":"PPA_Term","v":30},30,30,30,30,30,30]
[null,"Flip",10,null,8,8,8,12,12,12,8]
[null,"DSCR",1.5,null,1.4,1.3,1.3,2.2000000000000002,1.3,1.25,1.4]
[null,"Tax Equity Tax - Pre",{"$f":"IF(TE_PTC>0,H20,E20)","v":0.99},null,0.99,0,0,0.99,0,0,0.99]
[null,"Tax Equity Cash - Pre",0.2,null,0.2,0,0,0.3,0,0,0.2]
[null,"Tax Equity Tax -Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Tax Equity Cash - Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Outside Basis Flip Tax",0.99,null,0.67,0,0,0.99,0,0,0.67]
[null,"Outside Basis Flip Year",4,null,4,4,4,4,4,4,4]
[null,"Capital Recovery Period",0,null,3,0,0,0,0,0,3]
[null,"Debt Tenor",{"$f":"PPA_Term-2","v":28},null,19,19,19,19,19,19,19]
[null,"Ues 12-Year Flat Depreciation","No",null,"No","No","No","No","No","No","No"]
[null,"Equity Tax Efficient","No",null,"No","No","No","No","No","No","No"]
[null,"Direct Pay","No",null,"No","No","Yes","No","No","Yes","No"]
[null,"Final Capital Structure and PPA Price"]
[null,"TE Investment",{"$f":"INDEX($C79:$AM79,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":0.80741476766622133},null,0.36955486381271951,0,0,0.63088245259062492,0,0,0.35242766799745934]
[null,"CE Investment",{"$f":"INDEX($C80:$AM80,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":4.2346238292704612E-2},null,0.19018917125578361,0.18053023001339955,0.19437495097909147,0.192666299306644,0.24780679347962034,0.19161225748446437,0.19190736684377019]
[null,"Debt Investment",{"$f":"INDEX($C81:$AM81,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":0.15023899404107416},null,0.44025596493149699,0.81946976998660048,0.8056250490209087,0.17645124810273102,0.75219320652037969,0.80838774251553558,0.45566496515877053]
[null,"Final PPA ($/MWh)",{"$f":"IFERROR(C78*(TE_CAPEX*Wind_Capacity*10^3)/((Solar_Capacity_Factor*Solar_Capacity+Wind_Capacity_Factor*Wind_Capacity)*8760),\"\")","v":4.8187332432853669},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,""]
[null,"Final PPA (Fraction of CAPEX)",{"$f":"C78","v":5.0439827869529962E-2},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,9.3661121334787503E-2]
[null,"Final PPA ($ in first year)",{"$f":"IFERROR(C78*(TE_CAPEX*Wind_Capacity*10^3),\"\")","v":15218089.55329106}]
[]
[null,"Description","NPV"]
[null,"MACRS",null,null,0.191665,0.30733499999999997,0.18573500000000001,0.112775,0.112775,5.8054999999999995E-2,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,1.6650000000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production with Degradation",null,null,{"$f":"IF(E43<=$C$17,(1-Wind_Degradation)^(E43-1),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0]
[null,"Inflator",null,null,{"$f":"IF(E$43<=$C$17,_xlfn.XLOOKUP(Build_Year+E$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0234999999999999},{"$f":"IF(F$43<=$C$17,_xlfn.XLOOKUP(Build_Year+F$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0475594303374067},{"$f":"IF(G$43<=$C$17,_xlfn.XLOOKUP(Build_Year+G$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0728263843475612},{"$f":"IF(H$43<=$C$17,_xlfn.XLOOKUP(Build_Year+H$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0991106307640759},{"$f":"IF(I$43<=$C$17,_xlfn.XLOOKUP(Build_Year+I$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1260388412177955},{"$f":"IF(J$43<=$C$17,_xlfn.XLOOKUP(Build_Year+J$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1536267928276314},{"$f":"IF(K$43<=$C$17,_xlfn.XLOOKUP(Build_Year+K$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1818541235391133},{"$f":"IF(L$43<=$C$17,_xlfn.XLOOKUP(Build_Year+L$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2075104805295653},{"$f":"IF(M$43<=$C$17,_xlfn.XLOOKUP(Build_Year+M$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2316606901401572},{"$f":"IF(N$43<=$C$17,_xlfn.XLOOKUP(Build_Year+N$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2562939039429608},{"$f":"IF(O$43<=$C$17,_xlfn.XLOOKUP(Build_Year+O$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2814197820218212},{"$f":"IF(P$43<=$C$17,_xlfn.XLOOKUP(Build_Year+P$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3070481776622582},{"$f":"IF(Q$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Q$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3331891412155046},{"$f":"IF(R$43<=$C$17,_xlfn.XLOOKUP(Build_Year+R$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3598529240398152},{"$f":"IF(S$43<=$C$17,_xlfn.XLOOKUP(Build_Year+S$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3870499825206117},{"$f":"IF(T$43<=$C$17,_xlfn.XLOOKUP(Build_Year+T$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4147909821710249},{"$f":"IF(U$43<=$C$17,_xlfn.XLOOKUP(Build_Year+U$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4430868018144458},{"$f":"IF(V$43<=$C$17,_xlfn.XLOOKUP(Build_Year+V$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4719485378507355},{"$f":"IF(W$43<=$C$17,_xlfn.XLOOKUP(Build_Year+W$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5013875086077519},{"$f":"IF(X$43<=$C$17,_xlfn.XLOOKUP(Build_Year+X$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5314152587799077},{"$f":"IF(Y$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Y$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5620435639555068},{"$f":"IF(Z$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Z$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5932844352346183},{"$f":"IF(AA$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AA$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.625150123939312},{"$f":"IF(AB$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AB$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6576531264180985},{"$f":"IF(AC$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AC$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6908061889464612},{"$f":"IF(AD$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AD$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7246223127253903},{"$f":"IF(AE$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AE$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7591147589798994},{"$f":"IF(AF$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AF$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7942970541594983},{"$f":"IF(AG$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AG$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8301829952426889},{"$f":"IF(AH$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AH$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8667866551475443},{"$f":"IF(AI$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AI$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AJ$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AJ$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AK$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AK$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AL$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AL$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AM$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AM$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0}]
[null,"cur_project_year",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Year",null,null,{"$f":"Build_Year+E$43","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,"Tax Credits",null,null,{"$f":"IF(E43<=10,E41*TE_PTC*E42*(TE_CF*IF(MOD(E44,4)=0,8784,8760))/1000/TE_CAPEX,0)+IF(E$43=1,TE_ITC,0)","v":8.7549124365426556E-2},8.9852642008481018E-2,9.1768451925506145E-2,9.4016778997681003E-2,9.632019008312416E-2,9.895039099972279E-2,0.10109457121985155,0.10328918928425881,0.10535497306994404,0.10775648916841515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MACRS",null,null,{"$f":"IF($C$28=\"Yes\",IF(E43<=13,IF(OR(E43=1,E43=13),1/2,1)*1/12,0),E40)*$C$11*(1-TE_ITC/2)","v":4.9832899999999999E-2},7.9907099999999995E-2,4.8291100000000003E-2,2.93215E-2,2.93215E-2,1.50943E-2,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6580000000000012E-4,8.6580000000000012E-4,8.6580000000000012E-4,8.6580000000000012E-4,4.3290000000000006E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OpEx - Tax",null,null,{"$f":"(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(E43-1),E42)*$C$11","v":6.0861794322442601E-3},6.2292473463341855E-3,6.3794957252419175E-3,6.535793370510341E-3,6.6959203080878436E-3,6.8599703556359954E-3,7.0278224314575663E-3,7.1803863710976296E-3,7.3239940985195861E-3,7.4704739804899809E-3,7.6198834600997873E-3,7.772281129301787E-3,7.9277267518878293E-3,8.0862812869255882E-3,8.2480069126641027E-3,8.4129670509173887E-3,8.5812263919357399E-3,8.7528509197744592E-3,8.9279079381699589E-3,9.1064660969333612E-3,9.2885954188720345E-3,9.4743673272494854E-3,9.6638546737944815E-3,9.8571317672703721E-3,1.0054274402615785E-2,1.02553598906681E-2,1.046046708848147E-2,1.0669676430251105E-2,1.088306995885613E-2,1.1100731358033262E-2,0,0,0,0,0]
[null,"OpEx - Cash",null,null,{"$f":"-(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(E43-1),E42)","v":-2.3408382431708692E-2},-2.3958643639746868E-2,-2.4536522020161221E-2,-2.5137666809655158E-2,-2.5753539646491706E-2,-2.638450136783075E-2,-2.7030086274836794E-2,-2.7616870658067807E-2,-2.8169208071229176E-2,-2.8732592232653772E-2,-2.9307244077306872E-2,-2.9893388958853025E-2,-3.0491256738030111E-2,-3.1101081872790724E-2,-3.1723103510246549E-2,-3.2357565580451497E-2,-3.300471689206054E-2,-3.3664811229901767E-2,-3.433810745449984E-2,-3.5024869603589852E-2,-3.5725366995661673E-2,-3.643987433557494E-2,-3.7168671822286468E-2,-3.7912045258732201E-2,-3.8670286163906865E-2,-3.9443691887185002E-2,-4.0232565724928726E-2,-4.1037217039427323E-2,-4.1857961380215886E-2,-4.2695120607820235E-2,0,0,0,0,0]
[null,"Tax Equity Frac - Tax",{"$f":"-$C$11*NPV($C$4,E49:AM49)","v":-1.6709522466522546},null,{"$f":"IF(E$43<=TE_Flip,E41*IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),0)","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Equity Frac - Cash",{"$f":"NPV($C$4,E50:AM50)","v":1.2983311939799957},null,{"$f":"IF(AND(E$43<=TE_Flip,E$43>$C$26),E41*$C$21,0)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E51:AM51)))","v":0},null,{"$f":"IF(E$43<=$C$17,E41*IF(E$43<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$43<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":3.3333333333333361E-3},3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,3.3333333333333361E-3,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.95,0.95,0,0,0,0,0]
[null,"Cash Equity Frac - Interest Tax Benefit",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E52:AM52)))","v":0},null,{"$f":"-SUM(E54:E55)*(1-1/(1+$C$6)^E$43)","v":-3.4099978934228191E-2},{"$f":"-SUM(F54:F55)*(1-1/(1+$C$6)^F$43)","v":-6.6046608677132634E-2},-9.5975869158458169E-2,-0.12401515343250549,-0.15028380992307902,-0.17489365042669131,-0.19794942603632612,-0.21954927301151486,-0.23978513049256198,-0.25874313183690589,-0.64858956217571007,-0.68761996262546987,-0.72418566708794974,-0.75844231645434468,-0.7905357231878668,-0.8206024919703877,-0.84877060115641922,-0.87515994750937509,-0.89988285653876854,-0.92304456061057838,-0.94474364686585177,-0.96507247685409425,-0.98411757966760227,-1.0019600202501087,-1.0186757444474326,-1.0343359022688319,-1.0490071507350158,-1.0627519376018744,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Cash",{"$f":"(NPV($C$5,E53:AM53))","v":1.8488537795338178},null,{"$f":"IF(E$43<=$C$17,E41*IF(AND(E$43<=TE_Flip,E$43>$C$26),1-$C$21,1-$C$23)*IF(E$43<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":0.26666666666666666},0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.26666666666666666,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.31666666666666665,0.95,0.95,0,0,0,0,0]
[null,"Debt Frac - Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$6,E54:AM54)))","v":0},null,{"$f":"IF(E$43<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$43<=$C$27,E41/TE_DSCR,0)","v":6.6666666666666723E-3},6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,6.6666666666666723E-3,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0,0,0,0,0,0,0]
[null,"Debt Frac - Cash",{"$f":"NPV($C$6,E55:AM55)","v":7.1725180549547742},null,{"$f":"IF(AND(E$43<=TE_Flip,E$43>$C$26),1-$C$21,1-$C$23)*IF(E$43<=$C$27,E41/TE_DSCR,0)","v":0.53333333333333333},0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.53333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0.6333333333333333,0,0,0,0,0,0,0]
[null,"TE_Tax_Credits",{"$f":"NPV($C$4,E56:AM56)","v":0.6173277768355816},null,{"$f":"E$49*E45","v":8.6673633121772287E-2},8.8954115588396207E-2,9.0850767406251087E-2,9.3076611207704191E-2,9.5356988182292921E-2,9.7960887089725557E-2,0.10008362550765303,0.10225629739141623,0.10430142333924459,0.10667892427673101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH45","v":0},0,0,0,0,0]
[null,"TE_MACRS",{"$f":"NPV($C$4,E57:AM57)","v":0.19931957954174831},null,{"$f":"E$49*E46+E91","v":4.9334571000000001E-2},{"$f":"F$49*F46+F91","v":7.9108028999999996E-2},4.7808189000000001E-2,2.9028285000000001E-2,2.9028285000000001E-2,7.1411052945631586E-3,4.8083609235499772E-3,4.3855207675838901E-3,8.5842899999999996E-4,8.5842899999999996E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH46+AH91","v":0},0,0,0,0,0]
[null,"TE_OpEx_Tax",{"$f":"NPV($C$4,E58:AM58)","v":4.2880656343258147E-2},null,{"$f":"E$49*E47","v":6.0253176379218175E-3},6.1669548728708438E-3,6.315700767989498E-3,6.4704354368052379E-3,6.628961105006965E-3,6.7913706520796356E-3,6.9575442071429907E-3,7.1085825073866531E-3,7.2507541575343899E-3,7.3957692406850812E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH47","v":0},0,0,0,0,0]
[null,"TE_OpEx_Cash",{"$f":"NPV($C$4,E59:AM59)","v":-3.3318303297014872E-2},null,{"$f":"E$50*E48","v":-4.6816764863417386E-3},-4.7917287279493738E-3,-4.9073044040322446E-3,-5.0275333619310318E-3,-5.1507079292983414E-3,-5.2769002735661499E-3,-5.4060172549673588E-3,-5.5233741316135614E-3,-5.6338416142458353E-3,-5.746518446530755E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$50*AH48","v":0},0,0,0,0,0]
[null,"CE_Tax_Credits",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$5,E60:AM60))","v":0},null,{"$f":"E$51*E45","v":2.9183041455142208E-4},2.9950880669493696E-4,3.0589483975168743E-4,3.1338926332560358E-4,3.2106730027708078E-4,3.298346366657429E-4,3.3698190406617211E-4,3.4429729761419634E-4,3.5118324356648044E-4,3.591882972280508E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$51*AH45","v":0},0,0,0,0,0]
[null,"CE_MACRS",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E61:AM61))","v":0},null,1.6610966666666681E-4,2.6635700000000021E-4,1.6097033333333348E-4,9.773833333333342E-5,9.773833333333342E-5,5.0314333333333374E-5,2.8903333333333356E-6,2.8903333333333356E-6,2.8903333333333356E-6,2.8903333333333356E-6,2.7458166666666667E-4,2.7417000000000001E-4,2.7417000000000001E-4,2.7417000000000001E-4,2.7417000000000001E-4,1.3708500000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$51*AH46","v":0},0,0,0,0,0]
[null,"CE_OpEx_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E62:AM62))","v":0},null,2.0287264774147551E-5,2.0764157821113969E-5,2.1264985750806409E-5,2.1785977901701157E-5,2.2319734360292832E-5,2.2866567852120006E-5,2.342607477152524E-5,2.3934621236992118E-5,2.4413313661731975E-5,2.4901579934966624E-5,2.4129630956982659E-3,2.4612223576122323E-3,2.510446804764479E-3,2.5606557408597696E-3,2.6118688556769657E-3,2.6641062327905063E-3,2.7173883574463176E-3,2.7717361245952455E-3,2.8271708470871534E-3,2.8837142640288976E-3,2.9413885493094773E-3,3.0002163202956702E-3,3.0602206467015857E-3,3.1214250596356178E-3,3.1838535608283316E-3,3.2475306320448984E-3,3.3124812446857985E-3,3.3787308695795164E-3,1.0338916460913323E-2,{"$f":"AH$51*AH47","v":1.0545694790131599E-2},0,0,0,0,0]
[null,"CE_Interest_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E63:AM63))","v":0},null,{"$f":"SUM(E65:E68)*(1-1/(1+$C$6)^E$43)*$C$11","v":-1.8927282623798291E-4},-3.690314717277489E-4,-5.5960508510859738E-4,-7.4883137813248793E-4,-9.3002643349353981E-4,-1.117079032283883E-3,-1.3047274978048168E-3,-1.4785244222887939E-3,-1.6471093732427892E-3,-1.8126504436404263E-3,-1.7554944833528077E-3,-1.9000246167953547E-3,-2.0427140583601255E-3,-2.1838361104939853E-3,-2.323549362750046E-3,-2.5081885924929845E-3,-2.694892292836773E-3,-2.8342534840576643E-3,-2.9726063803767458E-3,-3.110099378948824E-3,-3.2468763588060457E-3,-3.3830769229596415E-3,-3.5188366305786067E-3,-3.6542872197026185E-3,-3.7895568209264574E-3,-3.9247701624741376E-3,-4.0600487670627806E-3,-4.1955111409387328E-3,0,{"$f":"SUM(AH65:AH68)*(1-1/(1+$C$6)^AH$43)*$C$11","v":0},0,0,0,0,0]
[null,"CE_OpEx_Cash",{"$f":"NPV($C$5,E64:AM64)","v":-5.090962810291106E-2},null,{"$f":"E$53*E48","v":-6.2422353151223176E-3},-6.3889716372658315E-3,-6.543072538709659E-3,-6.7033778159080425E-3,-6.8676105723977886E-3,-7.0358670314215332E-3,-7.2080230066231448E-3,-7.3644988421514151E-3,-7.5117888189944471E-3,-7.6620245953743392E-3,-9.2806272911471754E-3,-9.4662398369701247E-3,-9.6555646337095347E-3,-9.8486759263837296E-3,-1.0045649444911407E-2,-1.024656243380964E-2,-1.0451493682485838E-2,-1.0660523556135559E-2,-1.0873734027258282E-2,-1.1091208707803453E-2,-1.1313032881959529E-2,-1.1539293539598731E-2,-1.1770079410390714E-2,-1.2005480998598529E-2,-1.2245590618570506E-2,-1.2490502430941916E-2,-1.2740312479560763E-2,-1.2995118729151985E-2,-3.9765063311205093E-2,{"$f":"AH$53*AH48","v":-4.0560364577429224E-2},0,0,0,0,0]
[null,"Debt_Tax_Credits",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$6,E65:AM65))","v":0},null,{"$f":"E$54*E45","v":5.8366082910284417E-4},5.9901761338987392E-4,6.1178967950337485E-4,6.2677852665120716E-4,6.4213460055416156E-4,6.596692733314858E-4,6.7396380813234422E-4,6.8859459522839267E-4,7.0236648713296087E-4,7.1837659445610159E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$54*AH45","v":0},0,0,0,0,0]
[null,"Debt_MACRS",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$6,E66:AM66))","v":0},null,3.3221933333333362E-4,5.3271400000000043E-4,3.2194066666666696E-4,1.9547666666666684E-4,1.9547666666666684E-4,1.0062866666666675E-4,5.7806666666666712E-6,5.7806666666666712E-6,5.7806666666666712E-6,5.7806666666666712E-6,5.4916333333333335E-4,5.4834000000000003E-4,5.4834000000000003E-4,5.4834000000000003E-4,5.4834000000000003E-4,2.7417000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$54*AH46","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$6,E67:AM67))","v":0},null,4.0574529548295101E-5,4.1528315642227937E-5,4.2529971501612818E-5,4.3571955803402313E-5,4.4639468720585664E-5,4.5733135704240011E-5,4.685214954305048E-5,4.7869242473984235E-5,4.8826627323463951E-5,4.9803159869933248E-5,4.8259261913965318E-3,4.9224447152244645E-3,5.0208936095289579E-3,5.1213114817195392E-3,5.2237377113539315E-3,5.3282124655810127E-3,5.4347767148926352E-3,5.543472249190491E-3,5.6543416941743068E-3,5.7674285280577952E-3,5.8827770986189546E-3,6.0004326405913404E-3,6.1204412934031715E-3,6.2428501192712356E-3,6.3677071216566633E-3,6.4950612640897968E-3,6.6249624893715969E-3,6.7574617391590328E-3,0,{"$f":"AH$54*AH47","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Cash",{"$f":"NPV($C$6,E68:AM68)","v":-0.21154158204194051},null,{"$f":"E$55*E48","v":-1.2484470630244635E-2},-1.2777943274531663E-2,-1.3086145077419318E-2,-1.3406755631816085E-2,-1.3735221144795577E-2,-1.4071734062843066E-2,-1.441604601324629E-2,-1.472899768430283E-2,-1.5023577637988894E-2,-1.5324049190748678E-2,-1.8561254582294351E-2,-1.8932479673940249E-2,-1.9311129267419069E-2,-1.9697351852767459E-2,-2.0091298889822813E-2,-2.049312486761928E-2,-2.0902987364971676E-2,-2.1321047112271119E-2,-2.1747468054516564E-2,-2.2182417415606906E-2,-2.2626065763919057E-2,-2.3078587079197462E-2,-2.3540158820781427E-2,-2.4010961997197058E-2,-2.4491181237141012E-2,-2.4981004861883833E-2,-2.5480624959121526E-2,-2.5990237458303971E-2,0,{"$f":"AH$55*AH48","v":0},0,0,0,0,0]
[]
[null,"TE_PPA_Coefficient",{"$f":"SUM($C$49:$C$50)","v":-0.37262105267225887},null,{"$f":"SUM($C$49:$C$50)","v":-0.37262105267225887},-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887,-0.37262105267225887]
[null,"TE_PPA_Independent",{"$f":"SUM($C$56:$C$59)","v":0.82620970942357308},null,{"$f":"SUM($C$56:$C$59)","v":0.82620970942357308},{"$f":"SUM($C$56:$C$59)","v":0.82620970942357308},0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308,0.82620970942357308]
[null,"CE_PPA_Coefficient",{"$f":"SUM($C$51:$C$53)","v":1.8488537795338178},null,{"$f":"$C53-IF(E$43<=$C$17,$C$11*((SUM($E51:E52)+NPV($C$5,F51:$AN51)+NPV($C$5,F52:$AN52))/(1+$C$5)^E43),0)","v":2.195899876213383},{"$f":"$C53-IF(F$43<=$C$17,$C$11*((SUM($E51:F52)+NPV($C$5,G51:$AN51)+NPV($C$5,G52:$AN52))/(1+$C$5)^F43),0)","v":2.1949925800482148},{"$f":"$C53-IF(G$43<=$C$17,$C$11*((SUM($E51:G52)+NPV($C$5,H51:$AN51)+NPV($C$5,H52:$AN52))/(1+$C$5)^G43),0)","v":2.1925954619965387},{"$f":"$C53-IF(H$43<=$C$17,$C$11*((SUM($E51:H52)+NPV($C$5,I51:$AN51)+NPV($C$5,I52:$AN52))/(1+$C$5)^H43),0)","v":2.1884452333658388},{"$f":"$C53-IF(I$43<=$C$17,$C$11*((SUM($E51:I52)+NPV($C$5,J51:$AN51)+NPV($C$5,J52:$AN52))/(1+$C$5)^I43),0)","v":2.1824963313646171},{"$f":"$C53-IF(J$43<=$C$17,$C$11*((SUM($E51:J52)+NPV($C$5,K51:$AN51)+NPV($C$5,K52:$AN52))/(1+$C$5)^J43),0)","v":2.1748456739984632},{"$f":"$C53-IF(K$43<=$C$17,$C$11*((SUM($E51:K52)+NPV($C$5,L51:$AN51)+NPV($C$5,L52:$AN52))/(1+$C$5)^K43),0)","v":2.1656775892293996},{"$f":"$C53-IF(L$43<=$C$17,$C$11*((SUM($E51:L52)+NPV($C$5,M51:$AN51)+NPV($C$5,M52:$AN52))/(1+$C$5)^L43),0)","v":2.1552241481131058},{"$f":"$C53-IF(M$43<=$C$17,$C$11*((SUM($E51:M52)+NPV($C$5,N51:$AN51)+NPV($C$5,N52:$AN52))/(1+$C$5)^M43),0)","v":2.1437371787994852},{"$f":"$C53-IF(N$43<=$C$17,$C$11*((SUM($E51:N52)+NPV($C$5,O51:$AN51)+NPV($C$5,O52:$AN52))/(1+$C$5)^N43),0)","v":2.1314690663794007},{"$f":"$C53-IF(O$43<=$C$17,$C$11*((SUM($E51:O52)+NPV($C$5,P51:$AN51)+NPV($C$5,P52:$AN52))/(1+$C$5)^O43),0)","v":2.1186600969329215},{"$f":"$C53-IF(P$43<=$C$17,$C$11*((SUM($E51:P52)+NPV($C$5,Q51:$AN51)+NPV($C$5,Q52:$AN52))/(1+$C$5)^P43),0)","v":2.1051023508948647},{"$f":"$C53-IF(Q$43<=$C$17,$C$11*((SUM($E51:Q52)+NPV($C$5,R51:$AN51)+NPV($C$5,R52:$AN52))/(1+$C$5)^Q43),0)","v":2.0909616855464672},{"$f":"$C53-IF(R$43<=$C$17,$C$11*((SUM($E51:R52)+NPV($C$5,S51:$AN51)+NPV($C$5,S52:$AN52))/(1+$C$5)^R43),0)","v":2.0764192843848277},{"$f":"$C53-IF(S$43<=$C$17,$C$11*((SUM($E51:S52)+NPV($C$5,T51:$AN51)+NPV($C$5,T52:$AN52))/(1+$C$5)^S43),0)","v":2.0616563383060957},{"$f":"$C53-IF(T$43<=$C$17,$C$11*((SUM($E51:T52)+NPV($C$5,U51:$AN51)+NPV($C$5,U52:$AN52))/(1+$C$5)^T43),0)","v":2.0468440374928676},{"$f":"$C53-IF(U$43<=$C$17,$C$11*((SUM($E51:U52)+NPV($C$5,V51:$AN51)+NPV($C$5,V52:$AN52))/(1+$C$5)^U43),0)","v":2.0321374572626412},{"$f":"$C53-IF(V$43<=$C$17,$C$11*((SUM($E51:V52)+NPV($C$5,W51:$AN51)+NPV($C$5,W52:$AN52))/(1+$C$5)^V43),0)","v":2.0176722544816346},{"$f":"$C53-IF(W$43<=$C$17,$C$11*((SUM($E51:W52)+NPV($C$5,X51:$AN51)+NPV($C$5,X52:$AN52))/(1+$C$5)^W43),0)","v":2.0035633516089799},{"$f":"$C53-IF(X$43<=$C$17,$C$11*((SUM($E51:X52)+NPV($C$5,Y51:$AN51)+NPV($C$5,Y52:$AN52))/(1+$C$5)^X43),0)","v":1.9899049882118978},{"$f":"$C53-IF(Y$43<=$C$17,$C$11*((SUM($E51:Y52)+NPV($C$5,Z51:$AN51)+NPV($C$5,Z52:$AN52))/(1+$C$5)^Y43),0)","v":1.9767716770143733},{"$f":"$C53-IF(Z$43<=$C$17,$C$11*((SUM($E51:Z52)+NPV($C$5,AA51:$AN51)+NPV($C$5,AA52:$AN52))/(1+$C$5)^Z43),0)","v":1.9642197228775722},{"$f":"$C53-IF(AA$43<=$C$17,$C$11*((SUM($E51:AA52)+NPV($C$5,AB51:$AN51)+NPV($C$5,AB52:$AN52))/(1+$C$5)^AA43),0)","v":1.952289056251574},{"$f":"$C53-IF(AB$43<=$C$17,$C$11*((SUM($E51:AB52)+NPV($C$5,AC51:$AN51)+NPV($C$5,AC52:$AN52))/(1+$C$5)^AB43),0)","v":1.9410052036945056},{"$f":"$C53-IF(AC$43<=$C$17,$C$11*((SUM($E51:AC52)+NPV($C$5,AD51:$AN51)+NPV($C$5,AD52:$AN52))/(1+$C$5)^AC43),0)","v":1.9303812718704951},{"$f":"$C53-IF(AD$43<=$C$17,$C$11*((SUM($E51:AD52)+NPV($C$5,AE51:$AN51)+NPV($C$5,AE52:$AN52))/(1+$C$5)^AD43),0)","v":1.920419861844207},{"$f":"$C53-IF(AE$43<=$C$17,$C$11*((SUM($E51:AE52)+NPV($C$5,AF51:$AN51)+NPV($C$5,AF52:$AN52))/(1+$C$5)^AE43),0)","v":1.9111148605122019},{"$f":"$C53-IF(AF$43<=$C$17,$C$11*((SUM($E51:AF52)+NPV($C$5,AG51:$AN51)+NPV($C$5,AG52:$AN52))/(1+$C$5)^AF43),0)","v":1.9024530780319906},{"$f":"$C53-IF(AG$43<=$C$17,$C$11*((SUM($E51:AG52)+NPV($C$5,AM51:$AN51)+NPV($C$5,AM52:$AN52))/(1+$C$5)^AG43),0)","v":1.8981461704588736},{"$f":"$C53-IF(AH$43<=$C$17,$C$11*((SUM($E51:AH52)+NPV($C$5,AI51:$AN51)+NPV($C$5,AI52:$AN52))/(1+$C$5)^AH43),0)","v":1.8879862737043114},{"$f":"$C53-IF(AI$43<=$C$17,$C$11*((SUM($E51:AI52)+NPV($C$5,$AN51:AO51)+NPV($C$5,$AN52:AO52))/(1+$C$5)^AI43),0)","v":1.8488537795338178},{"$f":"$C53-IF(AJ$43<=$C$17,$C$11*((SUM($E51:AJ52)+NPV($C$5,AK51:$AN51)+NPV($C$5,AK52:$AN52))/(1+$C$5)^AJ43),0)","v":1.8488537795338178},{"$f":"$C53-IF(AK$43<=$C$17,$C$11*((SUM($E51:AK52)+NPV($C$5,$AN51:AQ51)+NPV($C$5,$AN52:AQ52))/(1+$C$5)^AK43),0)","v":1.8488537795338178},{"$f":"$C53-IF(AL$43<=$C$17,$C$11*((SUM($E51:AL52)+NPV($C$5,AM51:$AN51)+NPV($C$5,AM52:$AN52))/(1+$C$5)^AL43),0)","v":1.8488537795338178},{"$f":"$C53-IF(AM$43<=$C$17,$C$11*((SUM($E51:AM52)+NPV($C$5,$AN51:AS51)+NPV($C$5,$AN52:AS52))/(1+$C$5)^AM43),0)","v":1.8488537795338178}]
[null,"CE_PPA_Independent",{"$f":"SUM($C$60:$C$64)","v":-5.090962810291106E-2},null,{"$f":"$C$64+IF(E$43<=$C$17,(SUM($E61:E63)+IF($C$30=\"No\",SUM($E60:E60)+NPV($C$5,F60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,F61:$AN61)+NPV($C$5,F62:$AN62)+NPV($C$5,F63:$AN63))/(1+$C$5)^E43,0)","v":-5.1861592215681235E-2},{"$f":"$C$64+IF(F$43<=$C$17,(SUM($E61:F63)+IF($C$30=\"No\",SUM($E60:F60)+NPV($C$5,G60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,G61:$AN61)+NPV($C$5,G62:$AN62)+NPV($C$5,G63:$AN63))/(1+$C$5)^F43,0)","v":-5.1894365885218584E-2},{"$f":"$C$64+IF(G$43<=$C$17,(SUM($E61:G63)+IF($C$30=\"No\",SUM($E60:G60)+NPV($C$5,H60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,H61:$AN61)+NPV($C$5,H62:$AN62)+NPV($C$5,H63:$AN63))/(1+$C$5)^G43,0)","v":-5.1944325909468687E-2},{"$f":"$C$64+IF(H$43<=$C$17,(SUM($E61:H63)+IF($C$30=\"No\",SUM($E60:H60)+NPV($C$5,I60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,I61:$AN61)+NPV($C$5,I62:$AN62)+NPV($C$5,I63:$AN63))/(1+$C$5)^H43,0)","v":-5.1981639505655361E-2},{"$f":"$C$64+IF(I$43<=$C$17,(SUM($E61:I63)+IF($C$30=\"No\",SUM($E60:I60)+NPV($C$5,J60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,J61:$AN61)+NPV($C$5,J62:$AN62)+NPV($C$5,J63:$AN63))/(1+$C$5)^I43,0)","v":-5.199052606370471E-2},{"$f":"$C$64+IF(J$43<=$C$17,(SUM($E61:J63)+IF($C$30=\"No\",SUM($E60:J60)+NPV($C$5,K60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,K61:$AN61)+NPV($C$5,K62:$AN62)+NPV($C$5,K63:$AN63))/(1+$C$5)^J43,0)","v":-5.1966548692142338E-2},{"$f":"$C$64+IF(K$43<=$C$17,(SUM($E61:K63)+IF($C$30=\"No\",SUM($E60:K60)+NPV($C$5,L60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,L61:$AN61)+NPV($C$5,L62:$AN62)+NPV($C$5,L63:$AN63))/(1+$C$5)^K43,0)","v":-5.1905432366365106E-2},{"$f":"$C$64+IF(L$43<=$C$17,(SUM($E61:L63)+IF($C$30=\"No\",SUM($E60:L60)+NPV($C$5,M60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,M61:$AN61)+NPV($C$5,M62:$AN62)+NPV($C$5,M63:$AN63))/(1+$C$5)^L43,0)","v":-5.1806124504644335E-2},{"$f":"$C$64+IF(M$43<=$C$17,(SUM($E61:M63)+IF($C$30=\"No\",SUM($E60:M60)+NPV($C$5,N60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,N61:$AN61)+NPV($C$5,N62:$AN62)+NPV($C$5,N63:$AN63))/(1+$C$5)^M43,0)","v":-5.1672550920482598E-2},{"$f":"$C$64+IF(N$43<=$C$17,(SUM($E61:N63)+IF($C$30=\"No\",SUM($E60:N60)+NPV($C$5,O60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,O61:$AN61)+NPV($C$5,O62:$AN62)+NPV($C$5,O63:$AN63))/(1+$C$5)^N43,0)","v":-5.1509362366399088E-2},{"$f":"$C$64+IF(O$43<=$C$17,(SUM($E61:O63)+IF($C$30=\"No\",SUM($E60:O60)+NPV($C$5,P60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,P61:$AN61)+NPV($C$5,P62:$AN62)+NPV($C$5,P63:$AN63))/(1+$C$5)^O43,0)","v":-5.1321493552725632E-2},{"$f":"$C$64+IF(P$43<=$C$17,(SUM($E61:P63)+IF($C$30=\"No\",SUM($E60:P60)+NPV($C$5,Q60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Q61:$AN61)+NPV($C$5,Q62:$AN62)+NPV($C$5,Q63:$AN63))/(1+$C$5)^P43,0)","v":-5.1184260396144758E-2},{"$f":"$C$64+IF(Q$43<=$C$17,(SUM($E61:Q63)+IF($C$30=\"No\",SUM($E60:Q60)+NPV($C$5,R60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,R61:$AN61)+NPV($C$5,R62:$AN62)+NPV($C$5,R63:$AN63))/(1+$C$5)^Q43,0)","v":-5.1085292808308425E-2},{"$f":"$C$64+IF(R$43<=$C$17,(SUM($E61:R63)+IF($C$30=\"No\",SUM($E60:R60)+NPV($C$5,S60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,S61:$AN61)+NPV($C$5,S62:$AN62)+NPV($C$5,S63:$AN63))/(1+$C$5)^R43,0)","v":-5.1014961854202664E-2},{"$f":"$C$64+IF(S$43<=$C$17,(SUM($E61:S63)+IF($C$30=\"No\",SUM($E60:S60)+NPV($C$5,T60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,T61:$AN61)+NPV($C$5,T62:$AN62)+NPV($C$5,T63:$AN63))/(1+$C$5)^S43,0)","v":-5.0965804958131022E-2},{"$f":"$C$64+IF(T$43<=$C$17,(SUM($E61:T63)+IF($C$30=\"No\",SUM($E60:T60)+NPV($C$5,U60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,U61:$AN61)+NPV($C$5,U62:$AN62)+NPV($C$5,U63:$AN63))/(1+$C$5)^T43,0)","v":-5.0932076377633945E-2},{"$f":"$C$64+IF(U$43<=$C$17,(SUM($E61:U63)+IF($C$30=\"No\",SUM($E60:U60)+NPV($C$5,V60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,V61:$AN61)+NPV($C$5,V62:$AN62)+NPV($C$5,V63:$AN63))/(1+$C$5)^U43,0)","v":-5.0906831306726442E-2},{"$f":"$C$64+IF(V$43<=$C$17,(SUM($E61:V63)+IF($C$30=\"No\",SUM($E60:V60)+NPV($C$5,W60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,W61:$AN61)+NPV($C$5,W62:$AN62)+NPV($C$5,W63:$AN63))/(1+$C$5)^V43,0)","v":-5.0885151740731036E-2},{"$f":"$C$64+IF(W$43<=$C$17,(SUM($E61:W63)+IF($C$30=\"No\",SUM($E60:W60)+NPV($C$5,X60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,X61:$AN61)+NPV($C$5,X62:$AN62)+NPV($C$5,X63:$AN63))/(1+$C$5)^W43,0)","v":-5.0865641023865732E-2},{"$f":"$C$64+IF(X$43<=$C$17,(SUM($E61:X63)+IF($C$30=\"No\",SUM($E60:X60)+NPV($C$5,Y60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Y61:$AN61)+NPV($C$5,Y62:$AN62)+NPV($C$5,Y63:$AN63))/(1+$C$5)^X43,0)","v":-5.0847342260365518E-2},{"$f":"$C$64+IF(Y$43<=$C$17,(SUM($E61:Y63)+IF($C$30=\"No\",SUM($E60:Y60)+NPV($C$5,Z60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Z61:$AN61)+NPV($C$5,Z62:$AN62)+NPV($C$5,Z63:$AN63))/(1+$C$5)^Y43,0)","v":-5.0829626092930166E-2},{"$f":"$C$64+IF(Z$43<=$C$17,(SUM($E61:Z63)+IF($C$30=\"No\",SUM($E60:Z60)+NPV($C$5,AA60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AA61:$AN61)+NPV($C$5,AA62:$AN62)+NPV($C$5,AA63:$AN63))/(1+$C$5)^Z43,0)","v":-5.0812103672433655E-2},{"$f":"$C$64+IF(AA$43<=$C$17,(SUM($E61:AA63)+IF($C$30=\"No\",SUM($E60:AA60)+NPV($C$5,AB60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AB61:$AN61)+NPV($C$5,AB62:$AN62)+NPV($C$5,AB63:$AN63))/(1+$C$5)^AA43,0)","v":-5.0794559604348276E-2},{"$f":"$C$64+IF(AB$43<=$C$17,(SUM($E61:AB63)+IF($C$30=\"No\",SUM($E60:AB60)+NPV($C$5,AC60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AC61:$AN61)+NPV($C$5,AC62:$AN62)+NPV($C$5,AC63:$AN63))/(1+$C$5)^AB43,0)","v":-5.0776900679898707E-2},{"$f":"$C$64+IF(AC$43<=$C$17,(SUM($E61:AC63)+IF($C$30=\"No\",SUM($E60:AC60)+NPV($C$5,AD60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AD61:$AN61)+NPV($C$5,AD62:$AN62)+NPV($C$5,AD63:$AN63))/(1+$C$5)^AC43,0)","v":-5.0759117029413645E-2},{"$f":"$C$64+IF(AD$43<=$C$17,(SUM($E61:AD63)+IF($C$30=\"No\",SUM($E60:AD60)+NPV($C$5,AE60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AE61:$AN61)+NPV($C$5,AE62:$AN62)+NPV($C$5,AE63:$AN63))/(1+$C$5)^AD43,0)","v":-5.0741253007179868E-2},{"$f":"$C$64+IF(AE$43<=$C$17,(SUM($E61:AE63)+IF($C$30=\"No\",SUM($E60:AE60)+NPV($C$5,AF60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AF61:$AN61)+NPV($C$5,AF62:$AN62)+NPV($C$5,AF63:$AN63))/(1+$C$5)^AE43,0)","v":-5.0723385660425439E-2},{"$f":"$C$64+IF(AF$43<=$C$17,(SUM($E61:AF63)+IF($C$30=\"No\",SUM($E60:AF60)+NPV($C$5,AG60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AG61:$AN61)+NPV($C$5,AG62:$AN62)+NPV($C$5,AG63:$AN63))/(1+$C$5)^AF43,0)","v":-5.0705609073703722E-2},{"$f":"$C$64+IF(AG$43<=$C$17,(SUM($E61:AG63)+IF($C$30=\"No\",SUM($E60:AG60)+NPV($C$5,AM60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62)+NPV($C$5,AM63:$AN63))/(1+$C$5)^AG43,0)","v":-5.0847295436524304E-2},{"$f":"$C$64+IF(AH$43<=$C$17,(SUM($E61:AH63)+IF($C$30=\"No\",SUM($E60:AH60)+NPV($C$5,AI60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AI61:$AN61)+NPV($C$5,AI62:$AN62)+NPV($C$5,AI63:$AN63))/(1+$C$5)^AH43,0)","v":-5.0696153581222647E-2},{"$f":"$C$64+IF(AI$43<=$C$17,(SUM($E61:AI63)+IF($C$30=\"No\",SUM($E60:AI60)+NPV($C$5,$AN60:AO60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AO61)+NPV($C$5,$AN62:AO62)+NPV($C$5,$AN63:AO63))/(1+$C$5)^AI43,0)","v":-5.090962810291106E-2},{"$f":"$C$64+IF(AJ$43<=$C$17,(SUM($E61:AJ63)+IF($C$30=\"No\",SUM($E60:AJ60)+NPV($C$5,AK60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AK61:$AN61)+NPV($C$5,AK62:$AN62)+NPV($C$5,AK63:$AN63))/(1+$C$5)^AJ43,0)","v":-5.090962810291106E-2},{"$f":"$C$64+IF(AK$43<=$C$17,(SUM($E61:AK63)+IF($C$30=\"No\",SUM($E60:AK60)+NPV($C$5,$AN60:AQ60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AQ61)+NPV($C$5,$AN62:AQ62)+NPV($C$5,$AN63:AQ63))/(1+$C$5)^AK43,0)","v":-5.090962810291106E-2},{"$f":"$C$64+IF(AL$43<=$C$17,(SUM($E61:AL63)+IF($C$30=\"No\",SUM($E60:AL60)+NPV($C$5,AM60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62)+NPV($C$5,AM63:$AN63))/(1+$C$5)^AL43,0)","v":-5.090962810291106E-2},{"$f":"$C$64+IF(AM$43<=$C$17,(SUM($E61:AM63)+IF($C$30=\"No\",SUM($E60:AM60)+NPV($C$5,$AN60:AS60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AS61)+NPV($C$5,$AN62:AS62)+NPV($C$5,$AN63:AS63))/(1+$C$5)^AM43,0)","v":-5.090962810291106E-2}]
[null,"Debt_PPA_Coefficient",{"$f":"SUM($C$54:$C$55)","v":7.1725180549547742},null,{"$f":"$C55-IF(E$43<=$C$17,$C$11*((SUM($E54:E54)+NPV($C$6,F54:$AN54))/(1+$C$6)^E43),0)","v":6.281071196026657},{"$f":"$C55-IF(F$43<=$C$17,$C$11*((SUM($E54:F54)+NPV($C$6,G54:$AN54))/(1+$C$6)^F43),0)","v":6.2811737407641033},{"$f":"$C55-IF(G$43<=$C$17,$C$11*((SUM($E54:G54)+NPV($C$6,H54:$AN54))/(1+$C$6)^G43),0)","v":6.2813658792264526},{"$f":"$C55-IF(H$43<=$C$17,$C$11*((SUM($E54:H54)+NPV($C$6,I54:$AN54))/(1+$C$6)^H43),0)","v":6.2816358871490916},{"$f":"$C55-IF(I$43<=$C$17,$C$11*((SUM($E54:I54)+NPV($C$6,J54:$AN54))/(1+$C$6)^I43),0)","v":6.2819731637262546},{"$f":"$C55-IF(J$43<=$C$17,$C$11*((SUM($E54:J54)+NPV($C$6,K54:$AN54))/(1+$C$6)^J43),0)","v":6.2823681364750783},{"$f":"$C55-IF(K$43<=$C$17,$C$11*((SUM($E54:K54)+NPV($C$6,L54:$AN54))/(1+$C$6)^K43),0)","v":6.2828121736349676},{"$f":"$C55-IF(L$43<=$C$17,$C$11*((SUM($E54:L54)+NPV($C$6,M54:$AN54))/(1+$C$6)^L43),0)","v":6.2832975035299654},{"$f":"$C55-IF(M$43<=$C$17,$C$11*((SUM($E54:M54)+NPV($C$6,N54:$AN54))/(1+$C$6)^M43),0)","v":6.2838171403640466},{"$f":"$C55-IF(N$43<=$C$17,$C$11*((SUM($E54:N54)+NPV($C$6,O54:$AN54))/(1+$C$6)^N43),0)","v":6.2843648159584387},{"$f":"$C55-IF(O$43<=$C$17,$C$11*((SUM($E54:O54)+NPV($C$6,P54:$AN54))/(1+$C$6)^O43),0)","v":6.2849349169764226},{"$f":"$C55-IF(P$43<=$C$17,$C$11*((SUM($E54:P54)+NPV($C$6,Q54:$AN54))/(1+$C$6)^P43),0)","v":6.2905429692515726},{"$f":"$C55-IF(Q$43<=$C$17,$C$11*((SUM($E54:Q54)+NPV($C$6,R54:$AN54))/(1+$C$6)^Q43),0)","v":6.3005504252097246},{"$f":"$C55-IF(R$43<=$C$17,$C$11*((SUM($E54:R54)+NPV($C$6,S54:$AN54))/(1+$C$6)^R43),0)","v":6.3143792936644747},{"$f":"$C55-IF(S$43<=$C$17,$C$11*((SUM($E54:S54)+NPV($C$6,T54:$AN54))/(1+$C$6)^S43),0)","v":6.3315070381001552},{"$f":"$C55-IF(T$43<=$C$17,$C$11*((SUM($E54:T54)+NPV($C$6,U54:$AN54))/(1+$C$6)^T43),0)","v":6.3514618778026595},{"$f":"$C55-IF(U$43<=$C$17,$C$11*((SUM($E54:U54)+NPV($C$6,V54:$AN54))/(1+$C$6)^U43),0)","v":6.3738184613039941},{"$f":"$C55-IF(V$43<=$C$17,$C$11*((SUM($E54:V54)+NPV($C$6,W54:$AN54))/(1+$C$6)^V43),0)","v":6.3981938838563295},{"$f":"$C55-IF(W$43<=$C$17,$C$11*((SUM($E54:W54)+NPV($C$6,X54:$AN54))/(1+$C$6)^W43),0)","v":6.42424402273888},{"$f":"$C55-IF(X$43<=$C$17,$C$11*((SUM($E54:X54)+NPV($C$6,Y54:$AN54))/(1+$C$6)^X43),0)","v":6.4516601661375645},{"$f":"$C55-IF(Y$43<=$C$17,$C$11*((SUM($E54:Y54)+NPV($C$6,Z54:$AN54))/(1+$C$6)^Y43),0)","v":6.4801659131339662},{"$f":"$C55-IF(Z$43<=$C$17,$C$11*((SUM($E54:Z54)+NPV($C$6,AA54:$AN54))/(1+$C$6)^Z43),0)","v":6.5095143240064655},{"$f":"$C55-IF(AA$43<=$C$17,$C$11*((SUM($E54:AA54)+NPV($C$6,AB54:$AN54))/(1+$C$6)^AA43),0)","v":6.5394853015919328},{"$f":"$C55-IF(AB$43<=$C$17,$C$11*((SUM($E54:AB54)+NPV($C$6,AC54:$AN54))/(1+$C$6)^AB43),0)","v":6.5698831858896032},{"$f":"$C55-IF(AC$43<=$C$17,$C$11*((SUM($E54:AC54)+NPV($C$6,AD54:$AN54))/(1+$C$6)^AC43),0)","v":6.6005345454177489},{"$f":"$C55-IF(AD$43<=$C$17,$C$11*((SUM($E54:AD54)+NPV($C$6,AE54:$AN54))/(1+$C$6)^AD43),0)","v":6.6312861500659812},{"$f":"$C55-IF(AE$43<=$C$17,$C$11*((SUM($E54:AE54)+NPV($C$6,AF54:$AN54))/(1+$C$6)^AE43),0)","v":6.6620031113283389},{"$f":"$C55-IF(AF$43<=$C$17,$C$11*((SUM($E54:AF54)+NPV($C$6,AG54:$AN54))/(1+$C$6)^AF43),0)","v":6.6925671768612212},{"$f":"$C55-IF(AG$43<=$C$17,$C$11*((SUM($E54:AG54)+NPV($C$6,AM54:$AN54))/(1+$C$6)^AG43),0)","v":6.7228751672916927},{"$f":"$C55-IF(AH$43<=$C$17,$C$11*((SUM($E54:AH54)+NPV($C$6,AI54:$AN54))/(1+$C$6)^AH43),0)","v":6.7512692654347228},{"$f":"$C55-IF(AI$43<=$C$17,$C$11*((SUM($E54:AI54)+NPV($C$6,$AN54:AO54))/(1+$C$6)^AI43),0)","v":7.1725180549547742},{"$f":"$C55-IF(AJ$43<=$C$17,$C$11*((SUM($E54:AJ54)+NPV($C$6,AK54:$AN54))/(1+$C$6)^AJ43),0)","v":7.1725180549547742},{"$f":"$C55-IF(AK$43<=$C$17,$C$11*((SUM($E54:AK54)+NPV($C$6,$AN54:AQ54))/(1+$C$6)^AK43),0)","v":7.1725180549547742},{"$f":"$C55-IF(AL$43<=$C$17,$C$11*((SUM($E54:AL54)+NPV($C$6,AM54:$AN54))/(1+$C$6)^AL43),0)","v":7.1725180549547742},{"$f":"$C55-IF(AM$43<=$C$17,$C$11*((SUM($E54:AM54)+NPV($C$6,$AN54:AS54))/(1+$C$6)^AM43),0)","v":7.1725180549547742}]
[null,"Debt_PPA_Independent",{"$f":"SUM($C$65:$C$68)","v":-0.21154158204194051},null,{"$f":"$C68+IF(E$43<=$C$17,(SUM($E66:E67)+IF($C$30=\"No\",SUM($E65:E65)+NPV($C$6,F65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,F66:$AN66)+NPV($C$6,F67:$AN67))/(1+$C$6)^E43,0)","v":-0.17434706550091156},{"$f":"$C68+IF(F$43<=$C$17,(SUM($E66:F67)+IF($C$30=\"No\",SUM($E65:F65)+NPV($C$6,G65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,G66:$AN66)+NPV($C$6,G67:$AN67))/(1+$C$6)^F43,0)","v":-0.17440364976741282},{"$f":"$C68+IF(G$43<=$C$17,(SUM($E66:G67)+IF($C$30=\"No\",SUM($E65:G65)+NPV($C$6,H65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,H66:$AN66)+NPV($C$6,H67:$AN67))/(1+$C$6)^G43,0)","v":-0.17452168825564116},{"$f":"$C68+IF(H$43<=$C$17,(SUM($E66:H67)+IF($C$30=\"No\",SUM($E65:H65)+NPV($C$6,I65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,I66:$AN66)+NPV($C$6,I67:$AN67))/(1+$C$6)^H43,0)","v":-0.17468296476351883},{"$f":"$C68+IF(I$43<=$C$17,(SUM($E66:I67)+IF($C$30=\"No\",SUM($E65:I65)+NPV($C$6,J65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,J66:$AN66)+NPV($C$6,J67:$AN67))/(1+$C$6)^I43,0)","v":-0.17487617569813588},{"$f":"$C68+IF(J$43<=$C$17,(SUM($E66:J67)+IF($C$30=\"No\",SUM($E65:J65)+NPV($C$6,K65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,K66:$AN66)+NPV($C$6,K67:$AN67))/(1+$C$6)^J43,0)","v":-0.17509739322737405},{"$f":"$C68+IF(K$43<=$C$17,(SUM($E66:K67)+IF($C$30=\"No\",SUM($E65:K65)+NPV($C$6,L65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,L66:$AN66)+NPV($C$6,L67:$AN67))/(1+$C$6)^K43,0)","v":-0.17533905549462869},{"$f":"$C68+IF(L$43<=$C$17,(SUM($E66:L67)+IF($C$30=\"No\",SUM($E65:L65)+NPV($C$6,M65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,M66:$AN66)+NPV($C$6,M67:$AN67))/(1+$C$6)^L43,0)","v":-0.17559452090572758},{"$f":"$C68+IF(M$43<=$C$17,(SUM($E66:M67)+IF($C$30=\"No\",SUM($E65:M65)+NPV($C$6,N65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,N66:$AN66)+NPV($C$6,N67:$AN67))/(1+$C$6)^M43,0)","v":-0.17586166888880722},{"$f":"$C68+IF(N$43<=$C$17,(SUM($E66:N67)+IF($C$30=\"No\",SUM($E65:N65)+NPV($C$6,O65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,O66:$AN66)+NPV($C$6,O67:$AN67))/(1+$C$6)^N43,0)","v":-0.17613852237071062},{"$f":"$C68+IF(O$43<=$C$17,(SUM($E66:O67)+IF($C$30=\"No\",SUM($E65:O65)+NPV($C$6,P65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,P66:$AN66)+NPV($C$6,P67:$AN67))/(1+$C$6)^O43,0)","v":-0.17642334898010181},{"$f":"$C68+IF(P$43<=$C$17,(SUM($E66:P67)+IF($C$30=\"No\",SUM($E65:P65)+NPV($C$6,Q65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Q66:$AN66)+NPV($C$6,Q67:$AN67))/(1+$C$6)^P43,0)","v":-0.17685581450920698},{"$f":"$C68+IF(Q$43<=$C$17,(SUM($E66:Q67)+IF($C$30=\"No\",SUM($E65:Q65)+NPV($C$6,R65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,R66:$AN66)+NPV($C$6,R67:$AN67))/(1+$C$6)^Q43,0)","v":-0.17741889941873054},{"$f":"$C68+IF(R$43<=$C$17,(SUM($E66:R67)+IF($C$30=\"No\",SUM($E65:R65)+NPV($C$6,S65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,S66:$AN66)+NPV($C$6,S67:$AN67))/(1+$C$6)^R43,0)","v":-0.17809704496225054},{"$f":"$C68+IF(S$43<=$C$17,(SUM($E66:S67)+IF($C$30=\"No\",SUM($E65:S65)+NPV($C$6,T65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,T66:$AN66)+NPV($C$6,T67:$AN67))/(1+$C$6)^S43,0)","v":-0.17887601828990371},{"$f":"$C68+IF(T$43<=$C$17,(SUM($E66:T67)+IF($C$30=\"No\",SUM($E65:T65)+NPV($C$6,U65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,U66:$AN66)+NPV($C$6,U67:$AN67))/(1+$C$6)^T43,0)","v":-0.17974281228743288},{"$f":"$C68+IF(U$43<=$C$17,(SUM($E66:U67)+IF($C$30=\"No\",SUM($E65:U65)+NPV($C$6,V65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,V66:$AN66)+NPV($C$6,V67:$AN67))/(1+$C$6)^U43,0)","v":-0.18067945555747406},{"$f":"$C68+IF(V$43<=$C$17,(SUM($E66:V67)+IF($C$30=\"No\",SUM($E65:V65)+NPV($C$6,W65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,W66:$AN66)+NPV($C$6,W67:$AN67))/(1+$C$6)^V43,0)","v":-0.18167017805377075},{"$f":"$C68+IF(W$43<=$C$17,(SUM($E66:W67)+IF($C$30=\"No\",SUM($E65:W65)+NPV($C$6,X65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,X66:$AN66)+NPV($C$6,X67:$AN67))/(1+$C$6)^W43,0)","v":-0.1827065362662651},{"$f":"$C68+IF(X$43<=$C$17,(SUM($E66:X67)+IF($C$30=\"No\",SUM($E65:X65)+NPV($C$6,Y65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Y66:$AN66)+NPV($C$6,Y67:$AN67))/(1+$C$6)^X43,0)","v":-0.18378084319807345},{"$f":"$C68+IF(Y$43<=$C$17,(SUM($E66:Y67)+IF($C$30=\"No\",SUM($E65:Y65)+NPV($C$6,Z65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Z66:$AN66)+NPV($C$6,Z67:$AN67))/(1+$C$6)^Y43,0)","v":-0.18488611067516389},{"$f":"$C68+IF(Z$43<=$C$17,(SUM($E66:Z67)+IF($C$30=\"No\",SUM($E65:Z65)+NPV($C$6,AA65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AA66:$AN66)+NPV($C$6,AA67:$AN67))/(1+$C$6)^Z43,0)","v":-0.18601599573953484},{"$f":"$C68+IF(AA$43<=$C$17,(SUM($E66:AA67)+IF($C$30=\"No\",SUM($E65:AA65)+NPV($C$6,AB65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AB66:$AN66)+NPV($C$6,AB67:$AN67))/(1+$C$6)^AA43,0)","v":-0.18716475084846834},{"$f":"$C68+IF(AB$43<=$C$17,(SUM($E66:AB67)+IF($C$30=\"No\",SUM($E65:AB65)+NPV($C$6,AC65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AC66:$AN66)+NPV($C$6,AC67:$AN67))/(1+$C$6)^AB43,0)","v":-0.18832717762081824},{"$f":"$C68+IF(AC$43<=$C$17,(SUM($E66:AC67)+IF($C$30=\"No\",SUM($E65:AC65)+NPV($C$6,AD65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AD66:$AN66)+NPV($C$6,AD67:$AN67))/(1+$C$6)^AC43,0)","v":-0.18949858388848267},{"$f":"$C68+IF(AD$43<=$C$17,(SUM($E66:AD67)+IF($C$30=\"No\",SUM($E65:AD65)+NPV($C$6,AE65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AE66:$AN66)+NPV($C$6,AE67:$AN67))/(1+$C$6)^AD43,0)","v":-0.19067474382727465},{"$f":"$C68+IF(AE$43<=$C$17,(SUM($E66:AE67)+IF($C$30=\"No\",SUM($E65:AE65)+NPV($C$6,AF65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AF66:$AN66)+NPV($C$6,AF67:$AN67))/(1+$C$6)^AE43,0)","v":-0.19185186095642173},{"$f":"$C68+IF(AF$43<=$C$17,(SUM($E66:AF67)+IF($C$30=\"No\",SUM($E65:AF65)+NPV($C$6,AG65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AG66:$AN66)+NPV($C$6,AG67:$AN67))/(1+$C$6)^AF43,0)","v":-0.19302653380995938},{"$f":"$C68+IF(AG$43<=$C$17,(SUM($E66:AG67)+IF($C$30=\"No\",SUM($E65:AG65)+NPV($C$6,AM65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AM66:$AN66)+NPV($C$6,AM67:$AN67))/(1+$C$6)^AG43,0)","v":-0.19419572409639785},{"$f":"$C68+IF(AH$43<=$C$17,(SUM($E66:AH67)+IF($C$30=\"No\",SUM($E65:AH65)+NPV($C$6,AI65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AI66:$AN66)+NPV($C$6,AI67:$AN67))/(1+$C$6)^AH43,0)","v":-0.19529108222702585},{"$f":"$C68+IF(AI$43<=$C$17,(SUM($E66:AI67)+IF($C$30=\"No\",SUM($E65:AI65)+NPV($C$6,$AN65:AO65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AO66)+NPV($C$6,$AN67:AO67))/(1+$C$6)^AI43,0)","v":-0.21154158204194051},{"$f":"$C68+IF(AJ$43<=$C$17,(SUM($E66:AJ67)+IF($C$30=\"No\",SUM($E65:AJ65)+NPV($C$6,AK65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AK66:$AN66)+NPV($C$6,AK67:$AN67))/(1+$C$6)^AJ43,0)","v":-0.21154158204194051},{"$f":"$C68+IF(AK$43<=$C$17,(SUM($E66:AK67)+IF($C$30=\"No\",SUM($E65:AK65)+NPV($C$6,$AN65:AQ65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AQ66)+NPV($C$6,$AN67:AQ67))/(1+$C$6)^AK43,0)","v":-0.21154158204194051},{"$f":"$C68+IF(AL$43<=$C$17,(SUM($E66:AL67)+IF($C$30=\"No\",SUM($E65:AL65)+NPV($C$6,AM65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AM66:$AN66)+NPV($C$6,AM67:$AN67))/(1+$C$6)^AL43,0)","v":-0.21154158204194051},{"$f":"$C68+IF(AM$43<=$C$17,(SUM($E66:AM67)+IF($C$30=\"No\",SUM($E65:AM65)+NPV($C$6,$AN65:AS65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AS66)+NPV($C$6,$AN67:AS67))/(1+$C$6)^AM43,0)","v":-0.21154158204194051}]
[null,"PPA",{"$f":"(1-C71-C73-C75)/(C70+C72+C74)","v":5.0439827869529962E-2},null,{"$f":"(1-E71-E73-E75)/(E70+E72+E74)","v":4.9356080046793489E-2},{"$f":"(1-F71-F73-F75)/(F70+F72+F74)","v":4.9372008545697593E-2},4.9406183481417433E-2,4.9454383410413097E-2,4.9513655030656155E-2,4.9582489125273049E-2,4.9658407389820108E-2,4.9739137132187049E-2,4.982344323760407E-2,4.991017691747783E-2,4.9998310920609954E-2,5.008465038686509E-2,5.0168343713549821E-2,5.0248612744943466E-2,5.0324790710230841E-2,5.0396344507014516E-2,5.04618049923026E-2,5.0520109239876189E-2,5.0571451931582405E-2,5.0616099317130278E-2,5.0654378195880069E-2,5.0686663706799431E-2,5.0713366967340322E-2,5.0734923268546853E-2,5.0751781277887272E-2,5.0764393508582341E-2,5.0773208172304643E-2,5.0778662430706722E-2,5.0777519959480585E-2,{"$f":"(1-AH71-AH73-AH75)/(AH70+AH72+AH74)","v":5.0779737155657353E-2},5.0439827869529962E-2,5.0439827869529962E-2,5.0439827869529962E-2,5.0439827869529962E-2,5.0439827869529962E-2]
[null,"CE_Cumulative_Tax",null,null,{"$f":"-E$76*(SUM($E51:E52)+SUM($E54:E54))*$C$11+SUM($E61:E63)+SUM($E66:E67)+IF($C$30=\"Yes\",0,SUM($E60:E60)+SUM($E65:E65))","v":1.5546741389837152E-3},{"$f":"-F$76*(SUM($E51:F52)+SUM($E54:F54))*$C$11+SUM($E61:F63)+SUM($E66:F67)+IF($C$30=\"Yes\",0,SUM($E60:F60)+SUM($E65:F65))","v":3.6650871157578491E-3},{"$f":"-G$76*(SUM($E51:G52)+SUM($E54:G54))*$C$11+SUM($E61:G63)+SUM($E66:G67)+IF($C$30=\"Yes\",0,SUM($E60:G60)+SUM($E65:G65))","v":5.6749969356419284E-3},{"$f":"-H$76*(SUM($E51:H52)+SUM($E54:H54))*$C$11+SUM($E61:H63)+SUM($E66:H67)+IF($C$30=\"Yes\",0,SUM($E60:H60)+SUM($E65:H65))","v":7.6930108939893202E-3},{"$f":"-I$76*(SUM($E51:I52)+SUM($E54:I54))*$C$11+SUM($E61:I63)+SUM($E66:I67)+IF($C$30=\"Yes\",0,SUM($E60:I60)+SUM($E65:I65))","v":9.8966283434588475E-3},{"$f":"-J$76*(SUM($E51:J52)+SUM($E54:J54))*$C$11+SUM($E61:J63)+SUM($E66:J67)+IF($C$30=\"Yes\",0,SUM($E60:J60)+SUM($E65:J65))","v":1.212183793352772E-2},{"$f":"-K$76*(SUM($E51:K52)+SUM($E54:K54))*$C$11+SUM($E61:K63)+SUM($E66:K67)+IF($C$30=\"Yes\",0,SUM($E60:K60)+SUM($E65:K65))","v":1.4345208742738716E-2},{"$f":"-L$76*(SUM($E51:L52)+SUM($E54:L54))*$C$11+SUM($E61:L63)+SUM($E66:L67)+IF($C$30=\"Yes\",0,SUM($E60:L60)+SUM($E65:L65))","v":1.6706209699167328E-2},{"$f":"-M$76*(SUM($E51:M52)+SUM($E54:M54))*$C$11+SUM($E61:M63)+SUM($E66:M67)+IF($C$30=\"Yes\",0,SUM($E60:M60)+SUM($E65:M65))","v":1.9192762335482946E-2},{"$f":"-N$76*(SUM($E51:N52)+SUM($E54:N54))*$C$11+SUM($E61:N63)+SUM($E66:N67)+IF($C$30=\"Yes\",0,SUM($E60:N60)+SUM($E65:N65))","v":2.1796249112600453E-2},{"$f":"-O$76*(SUM($E51:O52)+SUM($E54:O54))*$C$11+SUM($E61:O63)+SUM($E66:O67)+IF($C$30=\"Yes\",0,SUM($E60:O60)+SUM($E65:O65))","v":2.4218672012264859E-2},{"$f":"-P$76*(SUM($E51:P52)+SUM($E54:P54))*$C$11+SUM($E61:P63)+SUM($E66:P67)+IF($C$30=\"Yes\",0,SUM($E60:P60)+SUM($E65:P65))","v":2.7134147681232405E-2},{"$f":"-Q$76*(SUM($E51:Q52)+SUM($E54:Q54))*$C$11+SUM($E61:Q63)+SUM($E66:Q67)+IF($C$30=\"Yes\",0,SUM($E60:Q60)+SUM($E65:Q65))","v":3.0519344918901504E-2},{"$f":"-R$76*(SUM($E51:R52)+SUM($E54:R54))*$C$11+SUM($E61:R63)+SUM($E66:R67)+IF($C$30=\"Yes\",0,SUM($E60:R60)+SUM($E65:R65))","v":3.4351373108737593E-2},{"$f":"-S$76*(SUM($E51:S52)+SUM($E54:S54))*$C$11+SUM($E61:S63)+SUM($E66:S67)+IF($C$30=\"Yes\",0,SUM($E60:S60)+SUM($E65:S65))","v":3.8608949226464087E-2},{"$f":"-T$76*(SUM($E51:T52)+SUM($E54:T54))*$C$11+SUM($E61:T63)+SUM($E66:T67)+IF($C$30=\"Yes\",0,SUM($E60:T60)+SUM($E65:T65))","v":4.2814798952804781E-2},{"$f":"-U$76*(SUM($E51:U52)+SUM($E54:U54))*$C$11+SUM($E61:U63)+SUM($E66:U67)+IF($C$30=\"Yes\",0,SUM($E60:U60)+SUM($E65:U65))","v":4.6947191180294279E-2},{"$f":"-V$76*(SUM($E51:V52)+SUM($E54:V54))*$C$11+SUM($E61:V63)+SUM($E66:V67)+IF($C$30=\"Yes\",0,SUM($E60:V60)+SUM($E65:V65))","v":5.1446470545712747E-2},{"$f":"-W$76*(SUM($E51:W52)+SUM($E54:W54))*$C$11+SUM($E61:W63)+SUM($E66:W67)+IF($C$30=\"Yes\",0,SUM($E60:W60)+SUM($E65:W65))","v":5.6296611112741868E-2},{"$f":"-X$76*(SUM($E51:X52)+SUM($E54:X54))*$C$11+SUM($E61:X63)+SUM($E66:X67)+IF($C$30=\"Yes\",0,SUM($E60:X60)+SUM($E65:X65))","v":6.1482511165935241E-2},{"$f":"-Y$76*(SUM($E51:Y52)+SUM($E54:Y54))*$C$11+SUM($E61:Y63)+SUM($E66:Y67)+IF($C$30=\"Yes\",0,SUM($E60:Y60)+SUM($E65:Y65))","v":6.6989958250506423E-2},{"$f":"-Z$76*(SUM($E51:Z52)+SUM($E54:Z54))*$C$11+SUM($E61:Z63)+SUM($E66:Z67)+IF($C$30=\"Yes\",0,SUM($E60:Z60)+SUM($E65:Z65))","v":7.2805600325029085E-2},{"$f":"-AA$76*(SUM($E51:AA52)+SUM($E54:AA54))*$C$11+SUM($E61:AA63)+SUM($E66:AA67)+IF($C$30=\"Yes\",0,SUM($E60:AA60)+SUM($E65:AA65))","v":7.8916921057660905E-2},{"$f":"-AB$76*(SUM($E51:AB52)+SUM($E54:AB54))*$C$11+SUM($E61:AB63)+SUM($E66:AB67)+IF($C$30=\"Yes\",0,SUM($E60:AB60)+SUM($E65:AB65))","v":8.5312217533170587E-2},{"$f":"-AC$76*(SUM($E51:AC52)+SUM($E54:AC54))*$C$11+SUM($E61:AC63)+SUM($E66:AC67)+IF($C$30=\"Yes\",0,SUM($E60:AC60)+SUM($E65:AC65))","v":9.1980578977850294E-2},{"$f":"-AD$76*(SUM($E51:AD52)+SUM($E54:AD54))*$C$11+SUM($E61:AD63)+SUM($E66:AD67)+IF($C$30=\"Yes\",0,SUM($E60:AD60)+SUM($E65:AD65))","v":9.8911865473194652E-2},{"$f":"-AE$76*(SUM($E51:AE52)+SUM($E54:AE54))*$C$11+SUM($E61:AE63)+SUM($E66:AE67)+IF($C$30=\"Yes\",0,SUM($E60:AE60)+SUM($E65:AE65))","v":0.10609668597043827},{"$f":"-AF$76*(SUM($E51:AF52)+SUM($E54:AF54))*$C$11+SUM($E61:AF63)+SUM($E66:AF67)+IF($C$30=\"Yes\",0,SUM($E60:AF60)+SUM($E65:AF65))","v":0.11352637521228233},{"$f":"-AG$76*(SUM($E51:AG52)+SUM($E54:AG54))*$C$11+SUM($E61:AG63)+SUM($E66:AG67)+IF($C$30=\"Yes\",0,SUM($E60:AG60)+SUM($E65:AG65))","v":0.11132312577071232},{"$f":"-AH$76*(SUM($E51:AH52)+SUM($E54:AH54))*$C$11+SUM($E61:AH63)+SUM($E66:AH67)+IF($C$30=\"Yes\",0,SUM($E60:AH60)+SUM($E65:AH65))","v":0.10932590775574064},{"$f":"-AI$76*(SUM($E51:AI52)+SUM($E54:AI54))*$C$11+SUM($E61:AI63)+SUM($E66:AI67)+IF($C$30=\"Yes\",0,SUM($E60:AI60)+SUM($E65:AI65))","v":0.10945857487806882},{"$f":"-AJ$76*(SUM($E51:AJ52)+SUM($E54:AJ54))*$C$11+SUM($E61:AJ63)+SUM($E66:AJ67)+IF($C$30=\"Yes\",0,SUM($E60:AJ60)+SUM($E65:AJ65))","v":0.10945857487806882},{"$f":"-AK$76*(SUM($E51:AK52)+SUM($E54:AK54))*$C$11+SUM($E61:AK63)+SUM($E66:AK67)+IF($C$30=\"Yes\",0,SUM($E60:AK60)+SUM($E65:AK65))","v":0.10945857487806882},{"$f":"-AL$76*(SUM($E51:AL52)+SUM($E54:AL54))*$C$11+SUM($E61:AL63)+SUM($E66:AL67)+IF($C$30=\"Yes\",0,SUM($E60:AL60)+SUM($E65:AL65))","v":0.10945857487806882},{"$f":"-AM$76*(SUM($E51:AM52)+SUM($E54:AM54))*$C$11+SUM($E61:AM63)+SUM($E66:AM67)+IF($C$30=\"Yes\",0,SUM($E60:AM60)+SUM($E65:AM65))","v":0.10945857487806882}]
[null,"PPA",{"$f":"IF($C$29=\"Yes\",C76,MAX(C76,E78:AM78))","v":5.0439827869529962E-2},null,{"$f":"IF(AND(OR(AND(E77<=0,D77>0),E$43>$C$17),MAX($D78:D78)=0),E76,0)","v":0},{"$f":"IF(AND(OR(AND(F77<=0,E77>0),F$43>$C$17),MAX($D78:E78)=0),F76,0)","v":0},{"$f":"IF(AND(OR(AND(G77<=0,F77>0),G$43>$C$17),MAX($D78:F78)=0),G76,0)","v":0},{"$f":"IF(AND(OR(AND(H77<=0,G77>0),H$43>$C$17),MAX($D78:G78)=0),H76,0)","v":0},{"$f":"IF(AND(OR(AND(I77<=0,H77>0),I$43>$C$17),MAX($D78:H78)=0),I76,0)","v":0},{"$f":"IF(AND(OR(AND(J77<=0,I77>0),J$43>$C$17),MAX($D78:I78)=0),J76,0)","v":0},{"$f":"IF(AND(OR(AND(K77<=0,J77>0),K$43>$C$17),MAX($D78:J78)=0),K76,0)","v":0},{"$f":"IF(AND(OR(AND(L77<=0,K77>0),L$43>$C$17),MAX($D78:K78)=0),L76,0)","v":0},{"$f":"IF(AND(OR(AND(M77<=0,L77>0),M$43>$C$17),MAX($D78:L78)=0),M76,0)","v":0},{"$f":"IF(AND(OR(AND(N77<=0,M77>0),N$43>$C$17),MAX($D78:M78)=0),N76,0)","v":0},{"$f":"IF(AND(OR(AND(O77<=0,N77>0),O$43>$C$17),MAX($D78:N78)=0),O76,0)","v":0},{"$f":"IF(AND(OR(AND(P77<=0,O77>0),P$43>$C$17),MAX($D78:O78)=0),P76,0)","v":0},{"$f":"IF(AND(OR(AND(Q77<=0,P77>0),Q$43>$C$17),MAX($D78:P78)=0),Q76,0)","v":0},{"$f":"IF(AND(OR(AND(R77<=0,Q77>0),R$43>$C$17),MAX($D78:Q78)=0),R76,0)","v":0},{"$f":"IF(AND(OR(AND(S77<=0,R77>0),S$43>$C$17),MAX($D78:R78)=0),S76,0)","v":0},{"$f":"IF(AND(OR(AND(T77<=0,S77>0),T$43>$C$17),MAX($D78:S78)=0),T76,0)","v":0},{"$f":"IF(AND(OR(AND(U77<=0,T77>0),U$43>$C$17),MAX($D78:T78)=0),U76,0)","v":0},{"$f":"IF(AND(OR(AND(V77<=0,U77>0),V$43>$C$17),MAX($D78:U78)=0),V76,0)","v":0},{"$f":"IF(AND(OR(AND(W77<=0,V77>0),W$43>$C$17),MAX($D78:V78)=0),W76,0)","v":0},{"$f":"IF(AND(OR(AND(X77<=0,W77>0),X$43>$C$17),MAX($D78:W78)=0),X76,0)","v":0},{"$f":"IF(AND(OR(AND(Y77<=0,X77>0),Y$43>$C$17),MAX($D78:X78)=0),Y76,0)","v":0},{"$f":"IF(AND(OR(AND(Z77<=0,Y77>0),Z$43>$C$17),MAX($D78:Y78)=0),Z76,0)","v":0},{"$f":"IF(AND(OR(AND(AA77<=0,Z77>0),AA$43>$C$17),MAX($D78:Z78)=0),AA76,0)","v":0},{"$f":"IF(AND(OR(AND(AB77<=0,AA77>0),AB$43>$C$17),MAX($D78:AA78)=0),AB76,0)","v":0},{"$f":"IF(AND(OR(AND(AC77<=0,AB77>0),AC$43>$C$17),MAX($D78:AB78)=0),AC76,0)","v":0},{"$f":"IF(AND(OR(AND(AD77<=0,AC77>0),AD$43>$C$17),MAX($D78:AC78)=0),AD76,0)","v":0},{"$f":"IF(AND(OR(AND(AE77<=0,AD77>0),AE$43>$C$17),MAX($D78:AD78)=0),AE76,0)","v":0},{"$f":"IF(AND(OR(AND(AF77<=0,AE77>0),AF$43>$C$17),MAX($D78:AE78)=0),AF76,0)","v":0},{"$f":"IF(AND(OR(AND(AG77<=0,AF77>0),AG$43>$C$17),MAX($D78:AF78)=0),AG76,0)","v":0},{"$f":"IF(AND(OR(AND(AH77<=0,AG77>0),AH$43>$C$17),MAX($D78:AG78)=0),AH76,0)","v":0},{"$f":"IF(AND(OR(AND(AI77<=0,AH77>0),AI$43>$C$17),MAX($D78:AH78)=0),AI76,0)","v":5.0439827869529962E-2},{"$f":"IF(AND(OR(AND(AJ77<=0,AI77>0),AJ$43>$C$17),MAX($D78:AI78)=0),AJ76,0)","v":0},{"$f":"IF(AND(OR(AND(AK77<=0,AJ77>0),AK$43>$C$17),MAX($D78:AJ78)=0),AK76,0)","v":0},{"$f":"IF(AND(OR(AND(AL77<=0,AK77>0),AL$43>$C$17),MAX($D78:AK78)=0),AL76,0)","v":0},{"$f":"IF(AND(OR(AND(AM77<=0,AL77>0),AM$43>$C$17),MAX($D78:AL78)=0),AM76,0)","v":0}]
[null,"TE_Investment",{"$f":"C$76*C70+C71","v":0.80741476766622133},null,{"$f":"E$76*E70+E71","v":0.80781859492076058},0.80781265962673143,0.80779992532620859,0.80778196501792743,0.80775987916439895,0.80773423013160306,0.80770594138795038,0.80767585978636769,0.80764444555662052,0.80761212676152383,0.80757928617650054,0.80754711427369741,0.8075159283782064,0.80748601844723156,0.80745763293361572,0.80743097048253554,0.80740657852759901,0.80738485313749286,0.80736572176966226,0.8073490852138604,0.80733482169776549,0.80732279143670072,0.80731284123964819,0.80730480890800083,0.80729852725881446,0.80729382767613633,0.80729054314686122,0.80728851077535391,0.80728893648418476,{"$f":"AH$76*AH70+AH71","v":0.80728811031021142},0.80741476766622133,0.80741476766622133,0.80741476766622133,0.80741476766622133,0.80741476766622133]
[null,"CE_Investment",{"$f":"C$76*C72+C73","v":4.2346238292704612E-2},null,{"$f":"E$76*E72+E73","v":5.6519417849450415E-2},5.6476826534664688E-2,5.6383447786455522E-2,5.6246570137909804E-2,5.6072844393155567E-2,5.5867713288033603E-2,5.563866763459191E-2,5.5392864948954443E-2,5.5135816723775037E-2,5.4872635830728093E-2,5.4607932708816191E-2,5.4249054876992338E-2,5.3814791724050223E-2,5.3322226662983183E-2,5.2786618783544112E-2,5.2221380887985142E-2,5.1638492779214611E-2,5.1047870965948414E-2,5.0457466703907938E-2,4.9873886254620851E-2,4.930251404145998E-2,4.8747640867324617E-2,4.8212591731660308E-2,4.7699849393392182E-2,4.7211171063487573E-2,4.6747696561176791E-2,4.6310046993545538E-2,4.5898413565941681E-2,4.5535859619962787E-2,{"$f":"AH$76*AH72+AH73","v":4.5175293150971241E-2},4.2346238292704612E-2,4.2346238292704612E-2,4.2346238292704612E-2,4.2346238292704612E-2,4.2346238292704612E-2]
[null,"Debt_Investment",{"$f":"C$76*C74+C75","v":0.15023899404107416},null,{"$f":"E$76*E74+E75","v":0.13566198722978906},0.1357105138386038,0.1358166268873359,0.13597146484416275,0.13616727644244556,0.13639805658036341,0.13665539097745771,0.13693127526467791,0.13721973771960438,0.13751523740774804,0.13781278111468326,0.13820383084931029,0.13866927989774339,0.1391917548897853,0.13975574828284018,0.14034764862947929,0.14095492869318632,0.14156727589655874,0.14217681152642975,0.14277702853151877,0.14336266426077457,0.14392956769597473,0.14447456702869155,0.14499534169860689,0.145490301677698,0.14595847576268681,0.14639940985959324,0.14681307565870444,0.14717520389585248,{"$f":"AH$76*AH74+AH75","v":0.14753659653881729},0.15023899404107416,0.15023899404107416,0.15023899404107416,0.15023899404107416,0.15023899404107416]
[null,"TE_Losses"]
[null,"TE_Outside_Basis",null,null,{"$f":"IF(E43=1,$C$78*E70+E71-(TE_ITC/2)*E49,D83)+($C$78+E48)*(E49-E50)-E46*E49/$C$11","v":0.6390212595621001},0.35567974510362871,0.19226570672463,0.10060716396193109,8.4620816581313096E-3,-3.000866040552631E-2,-1.4816614545718705E-2,-8.812834866360128E-5,1.4204011291994018E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,2.8051077445126211E-2,{"$f":"IF(AH43=1,$C$78*AH70+AH71-(TE_ITC/2)*AH49,AG83)+($C$78+AH48)*(AH49-AH50)-AH46*AH49/$C$11","v":2.8051077445126211E-2},{"$f":"IF(AI43=1,$C$78*AI70+AI71-(TE_ITC/2)*AI49,AH83)+($C$78+AI48)*(AI49-AI50)-AI46*AI49/$C$11","v":2.8051077445126211E-2},{"$f":"IF(AJ43=1,$C$78*AJ70+AJ71-(TE_ITC/2)*AJ49,AI83)+($C$78+AJ48)*(AJ49-AJ50)-AJ46*AJ49/$C$11","v":2.8051077445126211E-2},{"$f":"IF(AK43=1,$C$78*AK70+AK71-(TE_ITC/2)*AK49,AJ83)+($C$78+AK48)*(AK49-AK50)-AK46*AK49/$C$11","v":2.8051077445126211E-2},{"$f":"IF(AL43=1,$C$78*AL70+AL71-(TE_ITC/2)*AL49,AK83)+($C$78+AL48)*(AL49-AL50)-AL46*AL49/$C$11","v":2.8051077445126211E-2},{"$f":"IF(AM43=1,$C$78*AM70+AM71-(TE_ITC/2)*AM49,AL83)+($C$78+AM48)*(AM49-AM50)-AM46*AM49/$C$11","v":2.8051077445126211E-2}]
[null,"TE_Delta_Outside_Basis",null,null,{"$f":"IF(E43>1,E83-D83,0)","v":0},{"$f":"IF(F43>1,F83-E83,0)","v":-0.28334151445847139},-0.1634140383789987,-9.1658542762698914E-2,-9.214508230379978E-2,-3.8470742063657623E-2,1.5192045859807605E-2,1.4728486197055104E-2,1.429213964065762E-2,1.3847066153132193E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH43>1,AH83-AG83,0)","v":0},{"$f":"IF(AI43>1,AI83-AH83,0)","v":0},{"$f":"IF(AJ43>1,AJ83-AI83,0)","v":0},{"$f":"IF(AK43>1,AK83-AJ83,0)","v":0},{"$f":"IF(AL43>1,AL83-AK83,0)","v":0},{"$f":"IF(AM43>1,AM83-AL83,0)","v":0}]
[null,"TE_Tax_No_Credits",null,null,{"$f":"-$C$11*E49*$C$78+SUM(E57:E58)","v":4.2376676944304803E-2},{"$f":"-$C$11*F49*$C$78+SUM(F57:F58)","v":7.2291772179253838E-2},4.1140678074372487E-2,2.251550874318823E-2,2.2674034411389953E-2,9.4926425302578263E-4,-1.2173065629240455E-3,-1.4891084186464693E-3,-4.8740285360826217E-3,-4.7290134529319322E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$C$11*AH49*$C$78+SUM(AH57:AH58)","v":0},0,0,0,0,0]
[null,"TE_Cash",null,null,{"$f":"E50*$C$78+SUM(E59)","v":5.4062890875642543E-3},{"$f":"F50*$C$78+SUM(F59)","v":5.2962368459566192E-3},5.1806611698737483E-3,5.0604322119749611E-3,4.9372576446076516E-3,4.8110653003398431E-3,4.6819483189386342E-3,4.5645914422924316E-3,4.4541239596601577E-3,4.341447127375238E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH50*$C$78+SUM(AH59)","v":0},0,0,0,0,0]
[null,"TE_Losses_Suspended",null,null,{"$f":"IF(E83<0,IF(E84<0,IF(D83>0,-E83,-E84),0),0)","v":0},{"$f":"IF(F83<0,IF(F84<0,IF(E83>0,-F83,-F84),0),0)","v":0},0,0,0,3.000866040552631E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH83<0,IF(AH84<0,IF(AG83>0,-AH83,-AH84),0),0)","v":0},{"$f":"IF(AI83<0,IF(AI84<0,IF(AH83>0,-AI83,-AI84),0),0)","v":0},{"$f":"IF(AJ83<0,IF(AJ84<0,IF(AI83>0,-AJ83,-AJ84),0),0)","v":0},{"$f":"IF(AK83<0,IF(AK84<0,IF(AJ83>0,-AK83,-AK84),0),0)","v":0},{"$f":"IF(AL83<0,IF(AL84<0,IF(AK83>0,-AL83,-AL84),0),0)","v":0},{"$f":"IF(AM83<0,IF(AM84<0,IF(AL83>0,-AM83,-AM84),0),0)","v":0}]
[null,"TE_Excess_Gains_Tax",null,null,{"$f":"IF(E83<0,IF(E84<0,-E86*$C$11,0),0)","v":0},{"$f":"IF(F83<0,IF(F84<0,-F86*$C$11,0),0)","v":0},0,0,0,-1.2508769780883592E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH83<0,IF(AH84<0,-AH86*$C$11,0),0)","v":0},0,0,0,0,0]
[null,"TE_Suspended_Losses_Taken",null,null,{"$f":"IF(E84>0,IF(SUM($E87:E88)-SUM($D89:D89)>E84,E84,SUM($E87:E88)-SUM($D89:D89)),0)","v":0},{"$f":"IF(F84>0,IF(SUM($E87:F88)-SUM($D89:E89)>F84,F84,SUM($E87:F88)-SUM($D89:E89)),0)","v":0},{"$f":"IF(G84>0,IF(SUM($E87:G88)-SUM($D89:F89)>G84,G84,SUM($E87:G88)-SUM($D89:F89)),0)","v":0},{"$f":"IF(H84>0,IF(SUM($E87:H88)-SUM($D89:G89)>H84,H84,SUM($E87:H88)-SUM($D89:G89)),0)","v":0},{"$f":"IF(I84>0,IF(SUM($E87:I88)-SUM($D89:H89)>I84,I84,SUM($E87:I88)-SUM($D89:H89)),0)","v":0},{"$f":"IF(J84>0,IF(SUM($E87:J88)-SUM($D89:I89)>J84,J84,SUM($E87:J88)-SUM($D89:I89)),0)","v":0},{"$f":"IF(K84>0,IF(SUM($E87:K88)-SUM($D89:J89)>K84,K84,SUM($E87:K88)-SUM($D89:J89)),0)","v":1.5192045859807605E-2},{"$f":"IF(L84>0,IF(SUM($E87:L88)-SUM($D89:K89)>L84,L84,SUM($E87:L88)-SUM($D89:K89)),0)","v":1.3565737567630347E-2},{"$f":"IF(M84>0,IF(SUM($E87:M88)-SUM($D89:L89)>M84,M84,SUM($E87:M88)-SUM($D89:L89)),0)","v":0},{"$f":"IF(N84>0,IF(SUM($E87:N88)-SUM($D89:M89)>N84,N84,SUM($E87:N88)-SUM($D89:M89)),0)","v":0},{"$f":"IF(O84>0,IF(SUM($E87:O88)-SUM($D89:N89)>O84,O84,SUM($E87:O88)-SUM($D89:N89)),0)","v":0},{"$f":"IF(P84>0,IF(SUM($E87:P88)-SUM($D89:O89)>P84,P84,SUM($E87:P88)-SUM($D89:O89)),0)","v":0},{"$f":"IF(Q84>0,IF(SUM($E87:Q88)-SUM($D89:P89)>Q84,Q84,SUM($E87:Q88)-SUM($D89:P89)),0)","v":0},{"$f":"IF(R84>0,IF(SUM($E87:R88)-SUM($D89:Q89)>R84,R84,SUM($E87:R88)-SUM($D89:Q89)),0)","v":0},{"$f":"IF(S84>0,IF(SUM($E87:S88)-SUM($D89:R89)>S84,S84,SUM($E87:S88)-SUM($D89:R89)),0)","v":0},{"$f":"IF(T84>0,IF(SUM($E87:T88)-SUM($D89:S89)>T84,T84,SUM($E87:T88)-SUM($D89:S89)),0)","v":0},{"$f":"IF(U84>0,IF(SUM($E87:U88)-SUM($D89:T89)>U84,U84,SUM($E87:U88)-SUM($D89:T89)),0)","v":0},{"$f":"IF(V84>0,IF(SUM($E87:V88)-SUM($D89:U89)>V84,V84,SUM($E87:V88)-SUM($D89:U89)),0)","v":0},{"$f":"IF(W84>0,IF(SUM($E87:W88)-SUM($D89:V89)>W84,W84,SUM($E87:W88)-SUM($D89:V89)),0)","v":0},{"$f":"IF(X84>0,IF(SUM($E87:X88)-SUM($D89:W89)>X84,X84,SUM($E87:X88)-SUM($D89:W89)),0)","v":0},{"$f":"IF(Y84>0,IF(SUM($E87:Y88)-SUM($D89:X89)>Y84,Y84,SUM($E87:Y88)-SUM($D89:X89)),0)","v":0},{"$f":"IF(Z84>0,IF(SUM($E87:Z88)-SUM($D89:Y89)>Z84,Z84,SUM($E87:Z88)-SUM($D89:Y89)),0)","v":0},{"$f":"IF(AA84>0,IF(SUM($E87:AA88)-SUM($D89:Z89)>AA84,AA84,SUM($E87:AA88)-SUM($D89:Z89)),0)","v":0},{"$f":"IF(AB84>0,IF(SUM($E87:AB88)-SUM($D89:AA89)>AB84,AB84,SUM($E87:AB88)-SUM($D89:AA89)),0)","v":0},{"$f":"IF(AC84>0,IF(SUM($E87:AC88)-SUM($D89:AB89)>AC84,AC84,SUM($E87:AC88)-SUM($D89:AB89)),0)","v":0},{"$f":"IF(AD84>0,IF(SUM($E87:AD88)-SUM($D89:AC89)>AD84,AD84,SUM($E87:AD88)-SUM($D89:AC89)),0)","v":0},{"$f":"IF(AE84>0,IF(SUM($E87:AE88)-SUM($D89:AD89)>AE84,AE84,SUM($E87:AE88)-SUM($D89:AD89)),0)","v":0},{"$f":"IF(AF84>0,IF(SUM($E87:AF88)-SUM($D89:AE89)>AF84,AF84,SUM($E87:AF88)-SUM($D89:AE89)),0)","v":0},{"$f":"IF(AG84>0,IF(SUM($E87:AG88)-SUM($D89:AF89)>AG84,AG84,SUM($E87:AG88)-SUM($D89:AF89)),0)","v":0},{"$f":"IF(AH84>0,IF(SUM($E87:AH88)-SUM($D89:AG89)>AH84,AH84,SUM($E87:AH88)-SUM($D89:AG89)),0)","v":0},{"$f":"IF(AI84>0,IF(SUM($E87:AI88)-SUM($D89:AH89)>AI84,AI84,SUM($E87:AI88)-SUM($D89:AH89)),0)","v":0},{"$f":"IF(AJ84>0,IF(SUM($E87:AJ88)-SUM($D89:AI89)>AJ84,AJ84,SUM($E87:AJ88)-SUM($D89:AI89)),0)","v":0},{"$f":"IF(AK84>0,IF(SUM($E87:AK88)-SUM($D89:AJ89)>AK84,AK84,SUM($E87:AK88)-SUM($D89:AJ89)),0)","v":0},{"$f":"IF(AL84>0,IF(SUM($E87:AL88)-SUM($D89:AK89)>AL84,AL84,SUM($E87:AL88)-SUM($D89:AK89)),0)","v":0},{"$f":"IF(AM84>0,IF(SUM($E87:AM88)-SUM($D89:AL89)>AM84,AM84,SUM($E87:AM88)-SUM($D89:AL89)),0)","v":0}]
[null,"TE_Outside_Basis_MACRS_Adjustment (Calculated)",{"$f":"NPV($C$4,E90:N90)","v":-7.1792876483212109E-4},null,{"$f":"(E89-E87)*$C$11","v":0},{"$f":"(F89-F87)*$C$11","v":0},0,0,0,-7.8022517054368405E-3,3.9499319235499772E-3,3.5270917675838901E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH89-AH87)*$C$11","v":0},0,0,0,0,0]
[null,"TE_Outside_Basis_MACRS_Adjustment (Used)",null,null,0,0,0,0,0,-7.8022517054368405E-3,3.9499319235499772E-3,3.5270917675838901E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(E94:AM94)/(1+TE_Tax_Equity_Hurdle_IRR)^2","v":-0.3151271512834149},null,{"$f":"(-E49*$C$11+E50)/(1+TE_Tax_Equity_Hurdle_IRR)^E43","v":-5.2786286422301765E-2},-4.8543415230963061E-2,-4.4641578750842188E-2,-4.1053365196614906E-2,-3.7753566095259046E-2,-3.4718999187589625E-2,-3.1928345564664951E-2,-2.9361999894889062E-2,-2.7001932689602933E-2,-2.4831563639531241E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AH49*$C$11+AH50)/(1+TE_Tax_Equity_Hurdle_IRR)^AH43","v":0},0,0,0,0,0]

{"sheet":"TE Solar","index":10,"n_rows":94,"n_cols":39,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
["RMI Tax Equity Toy Model"]
[]
[null,"Investor Hurdle Rates",null,null,"Solar TE","Solar No Direct Pay","Solar Direct Pay","Wind TE","Wind No Direct Pay","Wind Direct Pay","Battery TE"]
[null,"Tax Equity",{"$f":"Treasury_Loan_Rate_Calculated+Solar_TE_Spread","v":8.2403640043694909E-2},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,0.08]
[null,"Equity",{"$f":"TE_Sponsor_Levered_IRR","v":0.15},null,7.7499999999999999E-2,7.7499999999999999E-2,7.7499999999999999E-2,0.09,0.09,0.09,0.1]
[null,"(Back) Leverage",{"$f":"TE_BL_Loan_Rate_Calculated","v":6.7404580973114608E-2},null,0.05,0.05,0.05,4.6390000000000001E-2,4.6390000000000001E-2,4.6390000000000001E-2,5.1389999999999998E-2]
[null,"Policy and Macro Assumptions"]
[null,"PTC",{"$f":"(ROUND((Base_PTC/1000*0.1),3)*1000*Solar_Domestic_Content*(1-TE_Bonus_Haircut)+(Base_PTC+ROUND((Base_PTC/1000*0.1),3)*1000*Solar_Energy_Communities*(1-TE_Bonus_Haircut)))","v":31.9},null,0,0,0,30,30,30,0]
[null,"ITC",0,null,0.3,0.3,0.3,0,0,0,0.3]
[null,"Inflation",0.02,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02]
[null,"Tax Rate",0.26,null,0.26,0.26,0.26,0.26135000000000003,0.26135000000000003,0.26135000000000003,0.26]
[null,"Asset Assumptions"]
[null,"CAPEX",{"$f":"Solar_CAPEX","v":1461.4527229657604},null,1000,1000,1000,1470.5,1470.5,1470.5,1200.5128]
[null,"OPEX",{"$f":"Solar_Fixed_OM*(1-Solar_PPA_OM_Discount)","v":21.793722118835181},null,30,30,30,51.3,51.3,51.3,30.012820000000001]
[null,"CF",{"$f":"Solar_Capacity_Factor","v":0.33520104757323999},null,0.25,0.25,0.25,0.3,0.3,0.3,0]
[null,"Tax Equity Structuring Assumptions"]
[null,"PPA Term",{"$f":"PPA_Term","v":30},null,{"$f":"PPA_Term","v":30},30,30,30,30,30,30]
[null,"Flip",10,null,8,8,8,12,12,12,8]
[null,"DSCR",1.4,null,1.4,1.3,1.3,2.2000000000000002,1.3,1.25,1.4]
[null,"Tax Equity Tax - Pre",0.99,null,0.99,0,0,0.99,0,0,0.99]
[null,"Tax Equity Cash - Pre",0.2,null,0.2,0,0,0.3,0,0,0.2]
[null,"Tax Equity Tax -Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Tax Equity Cash - Post",0.05,null,0.05,0,0,0.05,0,0,0.05]
[null,"Outside Basis Flip Tax",0.99,null,0.67,0,0,0.99,0,0,0.67]
[null,"Outside Basis Flip Year",4,null,4,4,4,4,4,4,4]
[null,"Capital Recovery Period",0,null,3,0,0,0,0,0,3]
[null,"Debt Tenor",{"$f":"PPA_Term-2","v":28},null,19,19,19,19,19,19,19]
[null,"Ues 12-Year Flat Depreciation",{"$f":"IF(TE_PTC>0,H28,E28)","v":"No"},null,"No","No","No","No","No","No","No"]
[null,"Equity Tax Efficient","No",null,"No","No","No","No","No","No","No"]
[null,"Direct Pay","No",null,"No","No","Yes","No","No","Yes","No"]
[null,"Final Capital Structure and PPA Price"]
[null,"TE Investment",{"$f":"INDEX($C79:$AM79,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":0.63423168295982535},null,0.36955486381271951,0,0,0.63088245259062492,0,0,0.35242766799745934]
[null,"CE Investment",{"$f":"INDEX($C80:$AM80,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":6.5038574675253633E-2},null,0.19018917125578361,0.18053023001339955,0.19437495097909147,0.192666299306644,0.24780679347962034,0.19161225748446437,0.19190736684377019]
[null,"Debt Investment",{"$f":"INDEX($C81:$AM81,_xlfn.XMATCH($C$78,$C$76:$AM$76))","v":0.30072974236492095},null,0.44025596493149699,0.81946976998660048,0.8056250490209087,0.17645124810273102,0.75219320652037969,0.80838774251553558,0.45566496515877053]
[null,"Final PPA ($/MWh)",{"$f":"IFERROR(C78*(TE_CAPEX*Solar_Capacity*10^3)/((Solar_Capacity_Factor*Solar_Capacity+Wind_Capacity_Factor*Wind_Capacity)*8760),\"\")","v":22.298022803240951},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,""]
[null,"Final PPA (Fraction of CAPEX)",{"$f":"C78","v":6.0230829976273312E-2},null,48.464884873391405,57.323147471839825,45.847947658280482,48.35950032619764,68.072135940789593,47.859102145649011,9.3661121334787503E-2]
[null,"Final PPA ($ in first year)",{"$f":"IFERROR(C78*(TE_CAPEX*Solar_Capacity*10^3),\"\")","v":70419608.380249888}]
[]
[null,"Description","NPV"]
[null,"MACRS",null,null,0.191665,0.30733499999999997,0.18573500000000001,0.112775,0.112775,5.8054999999999995E-2,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,1.6650000000000002E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production with Degradation",null,null,{"$f":"IF(E43<=$C$17,(1-Solar_Degradation)^(E43-1),0)","v":1},0.995,0.99002500000000004,0.98507487500000002,0.98014950062500006,0.97524875312187509,0.97037250935626573,0.96552064680948435,0.96069304357543694,0.95588957835755972,0.95111013046577197,0.94635457981344306,0.94162280691437594,0.93691469287980411,0.93223011941540512,0.92756896881832807,0.92293112397423638,0.9183164683543652,0.91372488601259338,0.90915626158253038,0.90461048027461777,0.90008742787324469,0.89558699073387849,0.89110905578020905,0.88665351050130803,0.88222024294880153,0.87780914173405755,0.87342009602538717,0.86905299554526039,0.86470773056753414,0,0,0,0,0]
[null,"Inflator",null,null,{"$f":"IF(E$43<=$C$17,_xlfn.XLOOKUP(Build_Year+E$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0234999999999999},{"$f":"IF(F$43<=$C$17,_xlfn.XLOOKUP(Build_Year+F$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0475594303374067},{"$f":"IF(G$43<=$C$17,_xlfn.XLOOKUP(Build_Year+G$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0728263843475612},{"$f":"IF(H$43<=$C$17,_xlfn.XLOOKUP(Build_Year+H$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.0991106307640759},{"$f":"IF(I$43<=$C$17,_xlfn.XLOOKUP(Build_Year+I$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1260388412177955},{"$f":"IF(J$43<=$C$17,_xlfn.XLOOKUP(Build_Year+J$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1536267928276314},{"$f":"IF(K$43<=$C$17,_xlfn.XLOOKUP(Build_Year+K$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.1818541235391133},{"$f":"IF(L$43<=$C$17,_xlfn.XLOOKUP(Build_Year+L$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2075104805295653},{"$f":"IF(M$43<=$C$17,_xlfn.XLOOKUP(Build_Year+M$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2316606901401572},{"$f":"IF(N$43<=$C$17,_xlfn.XLOOKUP(Build_Year+N$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2562939039429608},{"$f":"IF(O$43<=$C$17,_xlfn.XLOOKUP(Build_Year+O$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.2814197820218212},{"$f":"IF(P$43<=$C$17,_xlfn.XLOOKUP(Build_Year+P$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3070481776622582},{"$f":"IF(Q$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Q$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3331891412155046},{"$f":"IF(R$43<=$C$17,_xlfn.XLOOKUP(Build_Year+R$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3598529240398152},{"$f":"IF(S$43<=$C$17,_xlfn.XLOOKUP(Build_Year+S$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.3870499825206117},{"$f":"IF(T$43<=$C$17,_xlfn.XLOOKUP(Build_Year+T$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4147909821710249},{"$f":"IF(U$43<=$C$17,_xlfn.XLOOKUP(Build_Year+U$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4430868018144458},{"$f":"IF(V$43<=$C$17,_xlfn.XLOOKUP(Build_Year+V$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.4719485378507355},{"$f":"IF(W$43<=$C$17,_xlfn.XLOOKUP(Build_Year+W$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5013875086077519},{"$f":"IF(X$43<=$C$17,_xlfn.XLOOKUP(Build_Year+X$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5314152587799077},{"$f":"IF(Y$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Y$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5620435639555068},{"$f":"IF(Z$43<=$C$17,_xlfn.XLOOKUP(Build_Year+Z$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.5932844352346183},{"$f":"IF(AA$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AA$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.625150123939312},{"$f":"IF(AB$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AB$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6576531264180985},{"$f":"IF(AC$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AC$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.6908061889464612},{"$f":"IF(AD$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AD$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7246223127253903},{"$f":"IF(AE$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AE$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7591147589798994},{"$f":"IF(AF$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AF$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.7942970541594983},{"$f":"IF(AG$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AG$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8301829952426889},{"$f":"IF(AH$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AH$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":1.8667866551475443},{"$f":"IF(AI$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AI$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AJ$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AJ$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AK$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AK$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AL$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AL$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0},{"$f":"IF(AM$43<=$C$17,_xlfn.XLOOKUP(Build_Year+AM$43,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175)/_xlfn.XLOOKUP(Build_Year,'BLS Data Series'!$A$120:$A$175,'BLS Data Series'!$Q$120:$Q$175),0)","v":0}]
[null,"cur_project_year",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Year",null,null,{"$f":"Build_Year+E$43","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[null,"Tax Credits",null,null,{"$f":"IF(E43<=10,E41*TE_PTC*E42*(TE_CF*IF(MOD(E44,4)=0,8784,8760))/1000/TE_CAPEX,0)+IF(E$43=1,TE_ITC,0)","v":6.55999083566981E-2},6.6989287425389593E-2,6.8075523989938172E-2,6.9394657456053166E-2,7.0739352430907829E-2,7.2307666162042233E-2,7.3505146069078223E-2,7.4725333119413054E-2,7.5838740582892347E-2,7.7179611071872198E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MACRS",null,null,{"$f":"IF($C$28=\"Yes\",IF(E43<=13,IF(OR(E43=1,E43=13),1/2,1)*1/12,0),E40)*$C$11*(1-TE_ITC/2)","v":4.9832899999999999E-2},{"$f":"IF($C$28=\"Yes\",IF(F43<=13,IF(OR(F43=1,F43=13),1/2,1)*1/12,0),F40)*$C$11*(1-TE_ITC/2)","v":7.9907099999999995E-2},4.8291100000000003E-2,2.93215E-2,2.93215E-2,1.50943E-2,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6709999999999999E-4,8.6580000000000012E-4,8.6580000000000012E-4,8.6580000000000012E-4,8.6580000000000012E-4,4.3290000000000006E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OpEx - Tax",null,null,{"$f":"(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(E43-1),E42)*$C$11","v":3.9683304850765978E-3},{"$f":"(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(F43-1),F42)*$C$11","v":4.0616140911943384E-3},4.1595795273091643E-3,4.2614892257282376E-3,4.3658957117585781E-3,4.472860156696663E-3,4.5823036124609156E-3,4.6817788480068056E-3,4.7754144249669448E-3,4.8709227134662849E-3,4.9683411677356147E-3,5.0677079910903299E-3,5.1690621509121407E-3,5.2724433939303856E-3,5.3778922618089942E-3,5.4854501070451785E-3,5.5951591091860826E-3,5.7070622913698073E-3,5.8212035371972099E-3,5.9376276079411575E-3,6.0563801600999846E-3,6.1775077633019889E-3,6.3010579185680347E-3,6.4270790769393954E-3,6.5556206584781868E-3,6.6867330716477496E-3,6.82046773308071E-3,6.9568770877423275E-3,7.0960146294971769E-3,7.2379349220871268E-3,0,0,0,0,0]
[null,"OpEx - Cash",null,null,{"$f":"-(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(E43-1),E42)","v":-1.5262809557986912E-2},{"$f":"-(TE_OpEx/TE_CAPEX)*IF(Solar_OM_Escalation_Input=\"Yes\",(1+Solar_OM_Escalation)^(F43-1),F42)","v":-1.5621592658439763E-2},-1.599838279734294E-2,-1.6390343175877835E-2,-1.6791906583686837E-2,-1.7203308294987164E-2,-1.7624244663311212E-2,-1.8006841723103097E-2,-1.836697855756517E-2,-1.8734318128716478E-2,-1.9109004491290826E-2,-1.9491184581116653E-2,-1.9881008272739004E-2,-2.027862843819379E-2,-2.068420100695767E-2,-2.1097885027096839E-2,-2.151984272763878E-2,-2.1950239582191566E-2,-2.2389244373835424E-2,-2.2837029261312144E-2,-2.3293769846538401E-2,-2.3759645243469189E-2,-2.4234838148338593E-2,-2.4719534911305366E-2,-2.5213925609531486E-2,-2.5718204121722113E-2,-2.6232568204156575E-2,-2.6757219568239721E-2,-2.7292363959604524E-2,-2.783821123879664E-2,0,0,0,0,0]
[null,"Tax Equity Frac - Tax",{"$f":"-$C$11*NPV($C$4,E49:AM49)","v":-1.6760866804249028},null,{"$f":"IF(E$43<=TE_Flip,E41*IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),0)","v":0.99},0.98504999999999998,0.98012474999999999,0.97522412624999999,0.97034800561875001,0.96549626559065638,0.96066878426270308,0.95586544034138954,0.95108611313968261,0.94633068257398412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Equity Frac - Cash",{"$f":"NPV($C$4,E50:AM50)","v":1.3023206530108025},null,{"$f":"IF(AND(E$43<=TE_Flip,E$43>$C$26),E41*$C$21,0)","v":0.2},0.19900000000000001,0.19800500000000001,0.19701497500000001,0.19602990012500002,0.19504975062437502,0.19407450187125316,0.19310412936189689,0.19213860871508739,0.19117791567151196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E51:AM51)))","v":0},null,{"$f":"IF(E$43<=$C$17,E41*IF(E$43<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$43<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":2.8571428571428589E-3},2.8428571428571448E-3,2.8286428571428594E-3,2.8144996428571449E-3,2.8004271446428592E-3,2.7864250089196449E-3,2.7724928838750466E-3,2.7586304194556713E-3,2.7448372673583932E-3,2.7311130810216007E-3,0.25815846398356662,0.25686767166364877,0.25558333330533051,0.25430541663880391,0.25303388955560985,0.25176872010783186,0.25050987650729267,0.24925732712475621,0.24801104048913242,0.24677098528668676,0.24553713036025332,0.24430944470845206,0.2430878974849098,0.24187245799748525,0.2406630957074978,0.23945978022896036,0.23826248132781555,0.23707116892117644,0.82560034576799735,0.82147234403915737,0,0,0,0,0]
[null,"Cash Equity Frac - Interest Tax Benefit",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$5,E52:AM52)))","v":0},null,{"$f":"-SUM(E54:E55)*(1-1/(1+$C$6)^E$43)","v":-3.6535691715244491E-2},{"$f":"-SUM(F54:F55)*(1-1/(1+$C$6)^F$43)","v":-7.0410402464728891E-2},-0.1018055462824313,-0.13089022689174767,-0.15782207276585181,-0.18274801554381839,-0.20580501564482395,-0.22712073866210347,-0.24681418587539217,-0.26499628199410119,-0.66094296760679738,-0.69721317943045935,-0.73061757918269465,-0.76135258927271743,-0.78960129817453806,-0.81553436495006038,-0.83931086241598118,-0.86107906311642968,-0.88097717198097147,-0.89913400928443155,-0.91566964727969147,-0.93069600364592486,-0.94431739468158837,-0.9566310509727789,-0.96772759808233866,-0.97769150463243937,-0.98660149999242153,-0.99453096363363813,0,0,0,0,0,0,0]
[null,"Cash Equity Frac - Cash",{"$f":"(NPV($C$5,E53:AM53))","v":1.5360081531889216},null,{"$f":"IF(E$43<=$C$17,E41*IF(AND(E$43<=TE_Flip,E$43>$C$26),1-$C$21,1-$C$23)*IF(E$43<=$C$27,(TE_DSCR-1)/TE_DSCR,1),0)","v":0.22857142857142854},0.2274285714285714,0.22629142857142853,0.22515997142857139,0.22403417157142855,0.2229140007135714,0.22179943071000355,0.22069043355645354,0.21958698138867125,0.2184890464817279,0.25815846398356662,0.25686767166364877,0.25558333330533051,0.25430541663880391,0.25303388955560985,0.25176872010783186,0.25050987650729267,0.24925732712475621,0.24801104048913242,0.24677098528668676,0.24553713036025332,0.24430944470845206,0.2430878974849098,0.24187245799748525,0.2406630957074978,0.23945978022896036,0.23826248132781555,0.23707116892117644,0.82560034576799735,0.82147234403915737,0,0,0,0,0]
[null,"Debt Frac - Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,-$C$11*(NPV($C$6,E54:AM54)))","v":0},null,{"$f":"IF(E$43<=TE_Flip,1-IF(AND(TE_ITC>0,$C$20>0,E$43>1,E$43<=$C$25),$C$24,$C$20),1-$C$22)*IF(E$43<=$C$27,E41/TE_DSCR,0)","v":7.1428571428571496E-3},7.107142857142864E-3,7.0716071428571503E-3,7.0362491071428645E-3,7.0010678616071508E-3,6.966062522299114E-3,6.9312322096876195E-3,6.896576048639181E-3,6.8620931683959843E-3,6.8277827025540047E-3,0.64539615995891675,0.64216917915912208,0.63895833326332652,0.63576354159700998,0.63258472388902498,0.62942180026957983,0.62627469126823188,0.6231433178118907,0.62002760122283129,0.61692746321671699,0.61384282590063344,0.61077361177113032,0.60771974371227466,0.60468114499371328,0.60165773926874477,0.59864945057240104,0.59565620331953906,0.59267792230294136,0,0,0,0,0,0,0]
[null,"Debt Frac - Cash",{"$f":"NPV($C$6,E55:AM55)","v":7.3140376511597891},null,{"$f":"IF(AND(E$43<=TE_Flip,E$43>$C$26),1-$C$21,1-$C$23)*IF(E$43<=$C$27,E41/TE_DSCR,0)","v":0.57142857142857151},0.56857142857142862,0.56572857142857147,0.56289992857142868,0.5600854289285716,0.5572850017839287,0.55449857677500913,0.55172608389113398,0.5489674534716783,0.54622261620431989,0.64539615995891675,0.64216917915912208,0.63895833326332652,0.63576354159700998,0.63258472388902498,0.62942180026957983,0.62627469126823188,0.6231433178118907,0.62002760122283129,0.61692746321671699,0.61384282590063344,0.61077361177113032,0.60771974371227466,0.60468114499371328,0.60165773926874477,0.59864945057240104,0.59565620331953906,0.59267792230294136,0,0,0,0,0,0,0]
[null,"TE_Tax_Credits",{"$f":"NPV($C$4,E56:AM56)","v":0.4547816579111304},null,{"$f":"E$49*E45","v":6.4943909273131123E-2},6.5987797578380011E-2,6.6722505931757159E-2,6.7675344183997496E-2,6.8641789550093285E-2,6.981278165302765E-2,7.0614099311233788E-2,7.1427363446844777E-2,7.2129173006391795E-2,7.3037434026439432E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH45","v":0},0,0,0,0,0]
[null,"TE_MACRS",{"$f":"NPV($C$4,E57:AM57)","v":0.19570869906283916},null,{"$f":"E$49*E46+E91","v":4.9334571000000001E-2},{"$f":"F$49*F46+F91","v":7.8712488854999998E-2},4.7331302314725002E-2,2.5740386475830129E-2,8.7452416651692816E-3,8.6191050730155903E-3,8.4921108202164718E-3,8.3737744050404097E-3,8.2608410455559562E-3,4.969354421486904E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH46+AH91","v":0},0,0,0,0,0]
[null,"TE_OpEx_Tax",{"$f":"NPV($C$4,E58:AM58)","v":2.8042985754992367E-2},null,{"$f":"E$49*E47","v":3.928647180225832E-3},4.0008929605309827E-3,4.0769068443090124E-3,4.1559071066846094E-3,4.2364381966443895E-3,4.318529777799866E-3,4.4020760405054206E-3,4.4751506001310289E-3,4.5418303440729838E-3,4.6095036161996721E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$49*AH47","v":0},0,0,0,0,0]
[null,"TE_OpEx_Cash",{"$f":"NPV($C$4,E59:AM59)","v":-2.1789421721050788E-2},null,{"$f":"E$50*E48","v":-3.0525619115973827E-3},-3.1086969390295128E-3,-3.1677597857878892E-3,-3.2291430510369922E-3,-3.291715770508461E-3,-3.3555009928514885E-3,-3.4204165038892154E-3,-3.4771954934973027E-3,-3.5290057063504143E-3,-3.5815878913750365E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$50*AH48","v":0},0,0,0,0,0]
[null,"CE_Tax_Credits",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$5,E60:AM60))","v":0},null,{"$f":"E$51*E45","v":1.8742830959056611E-4},1.9044097425217912E-4,1.9256134468039599E-4,1.9531123862625554E-4,1.9810040274197211E-4,2.0147988933052723E-4,2.0379249440471522E-4,2.0613957704717121E-4,2.081650014614483E-4,2.1078624538654973E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$51*AH45","v":0},0,0,0,0,0]
[null,"CE_MACRS",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E61:AM61))","v":0},null,1.4237971428571436E-4,2.2716447000000015E-4,1.3659827507857156E-4,8.252535127803578E-5,8.2112724521645603E-5,4.2059135012135794E-5,2.404028579608053E-6,2.3920084367100125E-6,2.3800483945264628E-6,2.36814815255383E-6,2.2384920412015061E-4,2.2239603012638712E-4,2.2128404997575517E-4,2.2017762972587645E-4,2.1907674157724703E-4,1.0899067893468042E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$51*AH46","v":0},0,0,0,0,0]
[null,"CE_OpEx_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E62:AM62))","v":0},null,1.1338087100218858E-5,1.1546588630681055E-5,1.1765964918640739E-5,1.1993959903851696E-5,1.2226372861888579E-5,1.2463289402019824E-5,1.2704404157302808E-5,1.2915297547275704E-5,1.3107735480730121E-5,1.3303040739393E-5,1.2826193244089459E-3,1.3017303523426399E-3,1.3211261345925463E-3,1.3408109139979761E-3,1.3607889966165459E-3,1.3810647526661338E-3,1.4016426174808592E-3,1.4225270924813247E-3,1.4437227461592981E-3,1.4652342150770724E-3,1.4870662048817218E-3,1.5092234913344606E-3,1.5317109213553455E-3,1.5545334140835401E-3,1.5776959619533857E-3,1.6012036317864912E-3,1.6250615659001112E-3,1.6492749832320234E-3,5.8584721316876365E-3,{"$f":"AH$51*AH47","v":5.9457633664497878E-3},0,0,0,0,0]
[null,"CE_Interest_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$5,E63:AM63))","v":0},null,{"$f":"SUM(E65:E68)*(1-1/(1+$C$6)^E$43)*$C$11","v":-1.2919297662188206E-4},-2.4833144541306913E-4,-3.7885432011265088E-4,-5.0763584903772651E-4,-6.2762662885535293E-4,-7.5342123983183646E-4,-8.7926027562609821E-4,-9.916792796838042E-4,-1.0995359528439433E-3,-1.2043107148527199E-3,-1.1404988833923525E-3,-1.228836804132881E-3,-1.3151109088700699E-3,-1.3995564396792099E-3,-1.4822917786911213E-3,-1.6093262082640077E-3,-1.7375487923956736E-3,-1.8182657848699328E-3,-1.8974885489984816E-3,-1.9753274792034428E-3,-2.0518880894464754E-3,-2.1272712614848299E-3,-2.2015734810379838E-3,-2.2748870624613457E-3,-2.3473003624941806E-3,-2.4188979836210689E-3,-2.4897609675597152E-3,-2.5599669793626672E-3,0,{"$f":"SUM(AH65:AH68)*(1-1/(1+$C$6)^AH$43)*$C$11","v":0},0,0,0,0,0]
[null,"CE_OpEx_Cash",{"$f":"NPV($C$5,E64:AM64)","v":-2.7476471241637879E-2},null,{"$f":"E$53*E48","v":-3.4886421846827224E-3},-3.5527965017480142E-3,-3.620296898043301E-3,-3.6904492011851334E-3,-3.7619608805810976E-3,-3.8348582775445572E-3,-3.909047433016245E-3,-3.9739377068540591E-3,-4.0331493786861872E-3,-4.0932433044286124E-3,-4.9331512477267152E-3,-5.0066552013178457E-3,-5.081254363817486E-3,-5.156965053838369E-3,-5.2338038331405613E-3,-5.3117875102543606E-3,-5.3909331441571512E-3,-5.4712580480050952E-3,-5.5527797929203777E-3,-5.6355162118348944E-3,-5.7194854033912369E-3,-5.8047057359017721E-3,-5.8911958513667134E-3,-5.9789746695520776E-3,-6.0680613921284057E-3,-6.1584755068711198E-3,-6.2502367919235035E-3,-6.3433653201231668E-3,-2.2532585121875524E-2,{"$f":"AH$53*AH48","v":-2.2868320640191491E-2},0,0,0,0,0]
[null,"Debt_Tax_Credits",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\",$C$30=\"No\"),0,NPV($C$6,E65:AM65))","v":0},null,{"$f":"E$54*E45","v":4.6857077397641542E-4},4.761024356304479E-4,4.8140336170099005E-4,4.8827809656563903E-4,4.9525100685493051E-4,5.0369972332631825E-4,5.0948123601178834E-4,5.1534894261792816E-4,5.2041250365362092E-4,5.2696561346637449E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$54*AH45","v":0},0,0,0,0,0]
[null,"Debt_MACRS",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$6,E66:AM66))","v":0},null,3.5594928571428604E-4,5.6791117500000054E-4,3.4149568769642897E-4,2.0631337819508949E-4,2.0528181130411406E-4,1.0514783753033952E-4,6.0100714490201352E-6,5.9800210917750333E-6,5.9501209863161581E-6,5.9203703813845776E-6,5.5962301030037674E-4,5.55990075315968E-4,5.5321012493938821E-4,5.5044407431469131E-4,5.4769185394311793E-4,2.7247669733670114E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH$54*AH46","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Tax",{"$f":"IF(AND(MIN($E$77:$AM$77)>0,$C$29=\"No\"),0,NPV($C$6,E67:AM67))","v":0},null,2.8345217750547154E-5,2.8866471576702646E-5,2.9414912296601856E-5,2.9984899759629249E-5,3.0565932154721456E-5,3.1158223505049567E-5,3.1761010393257032E-5,3.2288243868189274E-5,3.2769338701825312E-5,3.325760184848252E-5,3.2065483110223659E-3,3.2543258808566005E-3,3.3028153364813668E-3,3.3520272849949413E-3,3.4019724915413667E-3,3.4526618816653355E-3,3.5041065437021492E-3,3.556317731203313E-3,3.6093068653982466E-3,3.6630855376926816E-3,3.7176655122043052E-3,3.7730587283361528E-3,3.8292773033883651E-3,3.8863335352088517E-3,3.9442399048834655E-3,4.0030090794662288E-3,4.0626539147502793E-3,4.1231874580800604E-3,0,{"$f":"AH$54*AH47","v":0},0,0,0,0,0]
[null,"Debt_OpEx_Cash",{"$f":"NPV($C$6,E68:AM68)","v":-0.13980081584214571},null,{"$f":"E$55*E48","v":-8.7216054617068085E-3},-8.8819912543700377E-3,-9.0507422451082554E-3,-9.2261230029628358E-3,-9.4049022014527483E-3,-9.5871456938613972E-3,-9.7726185825406167E-3,-9.9348442671351508E-3,-1.0082873446715471E-2,-1.0233108261071534E-2,-1.2332878119316793E-2,-1.2516638003294618E-2,-1.2703135909543719E-2,-1.2892412634595927E-2,-1.3084509582851411E-2,-1.3279468775635905E-2,-1.3477332860392882E-2,-1.3678145120012742E-2,-1.3881949482300949E-2,-1.4088790529587237E-2,-1.4298713508478096E-2,-1.4511764339754433E-2,-1.4727989628416786E-2,-1.4947436673880198E-2,-1.5170153480321021E-2,-1.5396188767177802E-2,-1.5625591979808763E-2,-1.5858413300307923E-2,0,{"$f":"AH$55*AH48","v":0},0,0,0,0,0]
[]
[null,"TE_PPA_Coefficient",{"$f":"SUM($C$49:$C$50)","v":-0.37376602741410037},null,{"$f":"SUM($C$49:$C$50)","v":-0.37376602741410037},-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037,-0.37376602741410037]
[null,"TE_PPA_Independent",{"$f":"SUM($C$56:$C$59)","v":0.65674392100791112},null,{"$f":"SUM($C$56:$C$59)","v":0.65674392100791112},{"$f":"SUM($C$56:$C$59)","v":0.65674392100791112},0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112,0.65674392100791112]
[null,"CE_PPA_Coefficient",{"$f":"SUM($C$51:$C$53)","v":1.5360081531889216},null,{"$f":"$C53-IF(E$43<=$C$17,$C$11*((SUM($E51:E52)+NPV($C$5,F51:$AN51)+NPV($C$5,F52:$AN52))/(1+$C$5)^E43),0)","v":1.9149522031310997},{"$f":"$C53-IF(F$43<=$C$17,$C$11*((SUM($E51:F52)+NPV($C$5,G51:$AN51)+NPV($C$5,G52:$AN52))/(1+$C$5)^F43),0)","v":1.9139590360948306},{"$f":"$C53-IF(G$43<=$C$17,$C$11*((SUM($E51:G52)+NPV($C$5,H51:$AN51)+NPV($C$5,H52:$AN52))/(1+$C$5)^G43),0)","v":1.9113627690294774},{"$f":"$C53-IF(H$43<=$C$17,$C$11*((SUM($E51:H52)+NPV($C$5,I51:$AN51)+NPV($C$5,I52:$AN52))/(1+$C$5)^H43),0)","v":1.9068981212292737},{"$f":"$C53-IF(I$43<=$C$17,$C$11*((SUM($E51:I52)+NPV($C$5,J51:$AN51)+NPV($C$5,J52:$AN52))/(1+$C$5)^I43),0)","v":1.9005324441884761},{"$f":"$C53-IF(J$43<=$C$17,$C$11*((SUM($E51:J52)+NPV($C$5,K51:$AN51)+NPV($C$5,K52:$AN52))/(1+$C$5)^J43),0)","v":1.8923832875693911},{"$f":"$C53-IF(K$43<=$C$17,$C$11*((SUM($E51:K52)+NPV($C$5,L51:$AN51)+NPV($C$5,L52:$AN52))/(1+$C$5)^K43),0)","v":1.8826585495441843},{"$f":"$C53-IF(L$43<=$C$17,$C$11*((SUM($E51:L52)+NPV($C$5,M51:$AN51)+NPV($C$5,M52:$AN52))/(1+$C$5)^L43),0)","v":1.8716137596275004},{"$f":"$C53-IF(M$43<=$C$17,$C$11*((SUM($E51:M52)+NPV($C$5,N51:$AN51)+NPV($C$5,N52:$AN52))/(1+$C$5)^M43),0)","v":1.8595222636342386},{"$f":"$C53-IF(N$43<=$C$17,$C$11*((SUM($E51:N52)+NPV($C$5,O51:$AN51)+NPV($C$5,O52:$AN52))/(1+$C$5)^N43),0)","v":1.8466550410941194},{"$f":"$C53-IF(O$43<=$C$17,$C$11*((SUM($E51:O52)+NPV($C$5,P51:$AN51)+NPV($C$5,P52:$AN52))/(1+$C$5)^O43),0)","v":1.8332676392249312},{"$f":"$C53-IF(P$43<=$C$17,$C$11*((SUM($E51:P52)+NPV($C$5,Q51:$AN51)+NPV($C$5,Q52:$AN52))/(1+$C$5)^P43),0)","v":1.8186903713634945},{"$f":"$C53-IF(Q$43<=$C$17,$C$11*((SUM($E51:Q52)+NPV($C$5,R51:$AN51)+NPV($C$5,R52:$AN52))/(1+$C$5)^Q43),0)","v":1.8032233164977118},{"$f":"$C53-IF(R$43<=$C$17,$C$11*((SUM($E51:R52)+NPV($C$5,S51:$AN51)+NPV($C$5,S52:$AN52))/(1+$C$5)^R43),0)","v":1.7871554014247193},{"$f":"$C53-IF(S$43<=$C$17,$C$11*((SUM($E51:S52)+NPV($C$5,T51:$AN51)+NPV($C$5,T52:$AN52))/(1+$C$5)^S43),0)","v":1.7707530826122766},{"$f":"$C53-IF(T$43<=$C$17,$C$11*((SUM($E51:T52)+NPV($C$5,U51:$AN51)+NPV($C$5,U52:$AN52))/(1+$C$5)^T43),0)","v":1.7542539307380245},{"$f":"$C53-IF(U$43<=$C$17,$C$11*((SUM($E51:U52)+NPV($C$5,V51:$AN51)+NPV($C$5,V52:$AN52))/(1+$C$5)^U43),0)","v":1.7378636936758964},{"$f":"$C53-IF(V$43<=$C$17,$C$11*((SUM($E51:V52)+NPV($C$5,W51:$AN51)+NPV($C$5,W52:$AN52))/(1+$C$5)^V43),0)","v":1.721755766408581},{"$f":"$C53-IF(W$43<=$C$17,$C$11*((SUM($E51:W52)+NPV($C$5,X51:$AN51)+NPV($C$5,X52:$AN52))/(1+$C$5)^W43),0)","v":1.7060722689615699},{"$f":"$C53-IF(X$43<=$C$17,$C$11*((SUM($E51:X52)+NPV($C$5,Y51:$AN51)+NPV($C$5,Y52:$AN52))/(1+$C$5)^X43),0)","v":1.690926143214035},{"$f":"$C53-IF(Y$43<=$C$17,$C$11*((SUM($E51:Y52)+NPV($C$5,Z51:$AN51)+NPV($C$5,Z52:$AN52))/(1+$C$5)^Y43),0)","v":1.6764038400016272},{"$f":"$C53-IF(Z$43<=$C$17,$C$11*((SUM($E51:Z52)+NPV($C$5,AA51:$AN51)+NPV($C$5,AA52:$AN52))/(1+$C$5)^Z43),0)","v":1.6625682900893439},{"$f":"$C53-IF(AA$43<=$C$17,$C$11*((SUM($E51:AA52)+NPV($C$5,AB51:$AN51)+NPV($C$5,AB52:$AN52))/(1+$C$5)^AA43),0)","v":1.6494619448885435},{"$f":"$C53-IF(AB$43<=$C$17,$C$11*((SUM($E51:AB52)+NPV($C$5,AC51:$AN51)+NPV($C$5,AC52:$AN52))/(1+$C$5)^AB43),0)","v":1.6371097419421048},{"$f":"$C53-IF(AC$43<=$C$17,$C$11*((SUM($E51:AC52)+NPV($C$5,AD51:$AN51)+NPV($C$5,AD52:$AN52))/(1+$C$5)^AC43),0)","v":1.6255219014897626},{"$f":"$C53-IF(AD$43<=$C$17,$C$11*((SUM($E51:AD52)+NPV($C$5,AE51:$AN51)+NPV($C$5,AE52:$AN52))/(1+$C$5)^AD43),0)","v":1.6146964979959344},{"$f":"$C53-IF(AE$43<=$C$17,$C$11*((SUM($E51:AE52)+NPV($C$5,AF51:$AN51)+NPV($C$5,AF52:$AN52))/(1+$C$5)^AE43),0)","v":1.6046217776160323},{"$f":"$C53-IF(AF$43<=$C$17,$C$11*((SUM($E51:AF52)+NPV($C$5,AG51:$AN51)+NPV($C$5,AG52:$AN52))/(1+$C$5)^AF43),0)","v":1.5952782117214328},{"$f":"$C53-IF(AG$43<=$C$17,$C$11*((SUM($E51:AG52)+NPV($C$5,AM51:$AN51)+NPV($C$5,AM52:$AN52))/(1+$C$5)^AG43),0)","v":1.5898660425716105},{"$f":"$C53-IF(AH$43<=$C$17,$C$11*((SUM($E51:AH52)+NPV($C$5,AI51:$AN51)+NPV($C$5,AI52:$AN52))/(1+$C$5)^AH43),0)","v":1.5796153476681334},{"$f":"$C53-IF(AI$43<=$C$17,$C$11*((SUM($E51:AI52)+NPV($C$5,$AN51:AO51)+NPV($C$5,$AN52:AO52))/(1+$C$5)^AI43),0)","v":1.5360081531889216},{"$f":"$C53-IF(AJ$43<=$C$17,$C$11*((SUM($E51:AJ52)+NPV($C$5,AK51:$AN51)+NPV($C$5,AK52:$AN52))/(1+$C$5)^AJ43),0)","v":1.5360081531889216},{"$f":"$C53-IF(AK$43<=$C$17,$C$11*((SUM($E51:AK52)+NPV($C$5,$AN51:AQ51)+NPV($C$5,$AN52:AQ52))/(1+$C$5)^AK43),0)","v":1.5360081531889216},{"$f":"$C53-IF(AL$43<=$C$17,$C$11*((SUM($E51:AL52)+NPV($C$5,AM51:$AN51)+NPV($C$5,AM52:$AN52))/(1+$C$5)^AL43),0)","v":1.5360081531889216},{"$f":"$C53-IF(AM$43<=$C$17,$C$11*((SUM($E51:AM52)+NPV($C$5,$AN51:AS51)+NPV($C$5,$AN52:AS52))/(1+$C$5)^AM43),0)","v":1.5360081531889216}]
[null,"CE_PPA_Independent",{"$f":"SUM($C$60:$C$64)","v":-2.7476471241637879E-2},null,{"$f":"$C$64+IF(E$43<=$C$17,(SUM($E61:E63)+IF($C$30=\"No\",SUM($E60:E60)+NPV($C$5,F60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,F61:$AN61)+NPV($C$5,F62:$AN62)+NPV($C$5,F63:$AN63))/(1+$C$5)^E43,0)","v":-2.861284134616288E-2},{"$f":"$C$64+IF(F$43<=$C$17,(SUM($E61:F63)+IF($C$30=\"No\",SUM($E60:F60)+NPV($C$5,G60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,G61:$AN61)+NPV($C$5,G62:$AN62)+NPV($C$5,G63:$AN63))/(1+$C$5)^F43,0)","v":-2.8636881399208773E-2},{"$f":"$C$64+IF(G$43<=$C$17,(SUM($E61:G63)+IF($C$30=\"No\",SUM($E60:G60)+NPV($C$5,H60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,H61:$AN61)+NPV($C$5,H62:$AN62)+NPV($C$5,H63:$AN63))/(1+$C$5)^G43,0)","v":-2.8675619663874614E-2},{"$f":"$C$64+IF(H$43<=$C$17,(SUM($E61:H63)+IF($C$30=\"No\",SUM($E60:H60)+NPV($C$5,I60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,I61:$AN61)+NPV($C$5,I62:$AN62)+NPV($C$5,I63:$AN63))/(1+$C$5)^H43,0)","v":-2.8706052229772194E-2},{"$f":"$C$64+IF(I$43<=$C$17,(SUM($E61:I63)+IF($C$30=\"No\",SUM($E60:I60)+NPV($C$5,J60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,J61:$AN61)+NPV($C$5,J62:$AN62)+NPV($C$5,J63:$AN63))/(1+$C$5)^I43,0)","v":-2.8716272171412455E-2},{"$f":"$C$64+IF(J$43<=$C$17,(SUM($E61:J63)+IF($C$30=\"No\",SUM($E60:J60)+NPV($C$5,K60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,K61:$AN61)+NPV($C$5,K62:$AN62)+NPV($C$5,K63:$AN63))/(1+$C$5)^J43,0)","v":-2.8703422480354953E-2},{"$f":"$C$64+IF(K$43<=$C$17,(SUM($E61:K63)+IF($C$30=\"No\",SUM($E60:K60)+NPV($C$5,L60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,L61:$AN61)+NPV($C$5,L62:$AN62)+NPV($C$5,L63:$AN63))/(1+$C$5)^K43,0)","v":-2.8664199106155884E-2},{"$f":"$C$64+IF(L$43<=$C$17,(SUM($E61:L63)+IF($C$30=\"No\",SUM($E60:L60)+NPV($C$5,M60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,M61:$AN61)+NPV($C$5,M62:$AN62)+NPV($C$5,M63:$AN63))/(1+$C$5)^L43,0)","v":-2.8597710927884334E-2},{"$f":"$C$64+IF(M$43<=$C$17,(SUM($E61:M63)+IF($C$30=\"No\",SUM($E60:M60)+NPV($C$5,N60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,N61:$AN61)+NPV($C$5,N62:$AN62)+NPV($C$5,N63:$AN63))/(1+$C$5)^M43,0)","v":-2.8507052902856087E-2},{"$f":"$C$64+IF(N$43<=$C$17,(SUM($E61:N63)+IF($C$30=\"No\",SUM($E60:N60)+NPV($C$5,O60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,O61:$AN61)+NPV($C$5,O62:$AN62)+NPV($C$5,O63:$AN63))/(1+$C$5)^N43,0)","v":-2.8395744099110526E-2},{"$f":"$C$64+IF(O$43<=$C$17,(SUM($E61:O63)+IF($C$30=\"No\",SUM($E60:O60)+NPV($C$5,P60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,P61:$AN61)+NPV($C$5,P62:$AN62)+NPV($C$5,P63:$AN63))/(1+$C$5)^O43,0)","v":-2.8267426394663644E-2},{"$f":"$C$64+IF(P$43<=$C$17,(SUM($E61:P63)+IF($C$30=\"No\",SUM($E60:P60)+NPV($C$5,Q60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Q61:$AN61)+NPV($C$5,Q62:$AN62)+NPV($C$5,Q63:$AN63))/(1+$C$5)^P43,0)","v":-2.816610613361524E-2},{"$f":"$C$64+IF(Q$43<=$C$17,(SUM($E61:Q63)+IF($C$30=\"No\",SUM($E60:Q60)+NPV($C$5,R60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,R61:$AN61)+NPV($C$5,R62:$AN62)+NPV($C$5,R63:$AN63))/(1+$C$5)^Q43,0)","v":-2.80852004805601E-2},{"$f":"$C$64+IF(R$43<=$C$17,(SUM($E61:R63)+IF($C$30=\"No\",SUM($E60:R60)+NPV($C$5,S60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,S61:$AN61)+NPV($C$5,S62:$AN62)+NPV($C$5,S63:$AN63))/(1+$C$5)^R43,0)","v":-2.8019666324012368E-2},{"$f":"$C$64+IF(S$43<=$C$17,(SUM($E61:S63)+IF($C$30=\"No\",SUM($E60:S60)+NPV($C$5,T60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,T61:$AN61)+NPV($C$5,T62:$AN62)+NPV($C$5,T63:$AN63))/(1+$C$5)^S43,0)","v":-2.796565596822571E-2},{"$f":"$C$64+IF(T$43<=$C$17,(SUM($E61:T63)+IF($C$30=\"No\",SUM($E60:T60)+NPV($C$5,U60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,U61:$AN61)+NPV($C$5,U62:$AN62)+NPV($C$5,U63:$AN63))/(1+$C$5)^T43,0)","v":-2.7920254524261993E-2},{"$f":"$C$64+IF(U$43<=$C$17,(SUM($E61:U63)+IF($C$30=\"No\",SUM($E60:U60)+NPV($C$5,V60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,V61:$AN61)+NPV($C$5,V62:$AN62)+NPV($C$5,V63:$AN63))/(1+$C$5)^U43,0)","v":-2.7879112506369375E-2},{"$f":"$C$64+IF(V$43<=$C$17,(SUM($E61:V63)+IF($C$30=\"No\",SUM($E60:V60)+NPV($C$5,W60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,W61:$AN61)+NPV($C$5,W62:$AN62)+NPV($C$5,W63:$AN63))/(1+$C$5)^V43,0)","v":-2.7839265397876237E-2},{"$f":"$C$64+IF(W$43<=$C$17,(SUM($E61:W63)+IF($C$30=\"No\",SUM($E60:W60)+NPV($C$5,X60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,X61:$AN61)+NPV($C$5,X62:$AN62)+NPV($C$5,X63:$AN63))/(1+$C$5)^W43,0)","v":-2.7800444732392026E-2},{"$f":"$C$64+IF(X$43<=$C$17,(SUM($E61:X63)+IF($C$30=\"No\",SUM($E60:X60)+NPV($C$5,Y60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Y61:$AN61)+NPV($C$5,Y62:$AN62)+NPV($C$5,Y63:$AN63))/(1+$C$5)^X43,0)","v":-2.7762528849401898E-2},{"$f":"$C$64+IF(Y$43<=$C$17,(SUM($E61:Y63)+IF($C$30=\"No\",SUM($E60:Y60)+NPV($C$5,Z60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,Z61:$AN61)+NPV($C$5,Z62:$AN62)+NPV($C$5,Z63:$AN63))/(1+$C$5)^Y43,0)","v":-2.7725493276272595E-2},{"$f":"$C$64+IF(Z$43<=$C$17,(SUM($E61:Z63)+IF($C$30=\"No\",SUM($E60:Z60)+NPV($C$5,AA60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AA61:$AN61)+NPV($C$5,AA62:$AN62)+NPV($C$5,AA63:$AN63))/(1+$C$5)^Z43,0)","v":-2.7689374164511917E-2},{"$f":"$C$64+IF(AA$43<=$C$17,(SUM($E61:AA63)+IF($C$30=\"No\",SUM($E60:AA60)+NPV($C$5,AB60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AB61:$AN61)+NPV($C$5,AB62:$AN62)+NPV($C$5,AB63:$AN63))/(1+$C$5)^AA43,0)","v":-2.7654241784154092E-2},{"$f":"$C$64+IF(AB$43<=$C$17,(SUM($E61:AB63)+IF($C$30=\"No\",SUM($E60:AB60)+NPV($C$5,AC60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AC61:$AN61)+NPV($C$5,AC62:$AN62)+NPV($C$5,AC63:$AN63))/(1+$C$5)^AB43,0)","v":-2.7620181712977115E-2},{"$f":"$C$64+IF(AC$43<=$C$17,(SUM($E61:AC63)+IF($C$30=\"No\",SUM($E60:AC60)+NPV($C$5,AD60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AD61:$AN61)+NPV($C$5,AD62:$AN62)+NPV($C$5,AD63:$AN63))/(1+$C$5)^AC43,0)","v":-2.7587281863510803E-2},{"$f":"$C$64+IF(AD$43<=$C$17,(SUM($E61:AD63)+IF($C$30=\"No\",SUM($E60:AD60)+NPV($C$5,AE60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AE61:$AN61)+NPV($C$5,AE62:$AN62)+NPV($C$5,AE63:$AN63))/(1+$C$5)^AD43,0)","v":-2.7555623894852124E-2},{"$f":"$C$64+IF(AE$43<=$C$17,(SUM($E61:AE63)+IF($C$30=\"No\",SUM($E60:AE60)+NPV($C$5,AF60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AF61:$AN61)+NPV($C$5,AF62:$AN62)+NPV($C$5,AF63:$AN63))/(1+$C$5)^AE43,0)","v":-2.7525277877980502E-2},{"$f":"$C$64+IF(AF$43<=$C$17,(SUM($E61:AF63)+IF($C$30=\"No\",SUM($E60:AF60)+NPV($C$5,AG60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AG61:$AN61)+NPV($C$5,AG62:$AN62)+NPV($C$5,AG63:$AN63))/(1+$C$5)^AF43,0)","v":-2.7496299338639299E-2},{"$f":"$C$64+IF(AG$43<=$C$17,(SUM($E61:AG63)+IF($C$30=\"No\",SUM($E60:AG60)+NPV($C$5,AM60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62)+NPV($C$5,AM63:$AN63))/(1+$C$5)^AG43,0)","v":-2.7558527192087907E-2},{"$f":"$C$64+IF(AH$43<=$C$17,(SUM($E61:AH63)+IF($C$30=\"No\",SUM($E60:AH60)+NPV($C$5,AI60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AI61:$AN61)+NPV($C$5,AI62:$AN62)+NPV($C$5,AI63:$AN63))/(1+$C$5)^AH43,0)","v":-2.7458025053897973E-2},{"$f":"$C$64+IF(AI$43<=$C$17,(SUM($E61:AI63)+IF($C$30=\"No\",SUM($E60:AI60)+NPV($C$5,$AN60:AO60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AO61)+NPV($C$5,$AN62:AO62)+NPV($C$5,$AN63:AO63))/(1+$C$5)^AI43,0)","v":-2.7476471241637879E-2},{"$f":"$C$64+IF(AJ$43<=$C$17,(SUM($E61:AJ63)+IF($C$30=\"No\",SUM($E60:AJ60)+NPV($C$5,AK60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AK61:$AN61)+NPV($C$5,AK62:$AN62)+NPV($C$5,AK63:$AN63))/(1+$C$5)^AJ43,0)","v":-2.7476471241637879E-2},{"$f":"$C$64+IF(AK$43<=$C$17,(SUM($E61:AK63)+IF($C$30=\"No\",SUM($E60:AK60)+NPV($C$5,$AN60:AQ60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AQ61)+NPV($C$5,$AN62:AQ62)+NPV($C$5,$AN63:AQ63))/(1+$C$5)^AK43,0)","v":-2.7476471241637879E-2},{"$f":"$C$64+IF(AL$43<=$C$17,(SUM($E61:AL63)+IF($C$30=\"No\",SUM($E60:AL60)+NPV($C$5,AM60:$AN60),NPV($C$5,$E$60:$S$60))+NPV($C$5,AM61:$AN61)+NPV($C$5,AM62:$AN62)+NPV($C$5,AM63:$AN63))/(1+$C$5)^AL43,0)","v":-2.7476471241637879E-2},{"$f":"$C$64+IF(AM$43<=$C$17,(SUM($E61:AM63)+IF($C$30=\"No\",SUM($E60:AM60)+NPV($C$5,$AN60:AS60),NPV($C$5,$E$60:$S$60))+NPV($C$5,$AN61:AS61)+NPV($C$5,$AN62:AS62)+NPV($C$5,$AN63:AS63))/(1+$C$5)^AM43,0)","v":-2.7476471241637879E-2}]
[null,"Debt_PPA_Coefficient",{"$f":"SUM($C$54:$C$55)","v":7.3140376511597891},null,{"$f":"$C55-IF(E$43<=$C$17,$C$11*((SUM($E54:E54)+NPV($C$6,F54:$AN54))/(1+$C$6)^E43),0)","v":6.4349015591755219},{"$f":"$C55-IF(F$43<=$C$17,$C$11*((SUM($E54:F54)+NPV($C$6,G54:$AN54))/(1+$C$6)^F43),0)","v":6.4350114285370719},{"$f":"$C55-IF(G$43<=$C$17,$C$11*((SUM($E54:G54)+NPV($C$6,H54:$AN54))/(1+$C$6)^G43),0)","v":6.4352167765187076},{"$f":"$C55-IF(H$43<=$C$17,$C$11*((SUM($E54:H54)+NPV($C$6,I54:$AN54))/(1+$C$6)^H43),0)","v":6.4355046266613058},{"$f":"$C55-IF(I$43<=$C$17,$C$11*((SUM($E54:I54)+NPV($C$6,J54:$AN54))/(1+$C$6)^I43),0)","v":6.4358632931872437},{"$f":"$C55-IF(J$43<=$C$17,$C$11*((SUM($E54:J54)+NPV($C$6,K54:$AN54))/(1+$C$6)^J43),0)","v":6.4362822675307978},{"$f":"$C55-IF(K$43<=$C$17,$C$11*((SUM($E54:K54)+NPV($C$6,L54:$AN54))/(1+$C$6)^K43),0)","v":6.4367521142022301},{"$f":"$C55-IF(L$43<=$C$17,$C$11*((SUM($E54:L54)+NPV($C$6,M54:$AN54))/(1+$C$6)^L43),0)","v":6.4372643752490735},{"$f":"$C55-IF(M$43<=$C$17,$C$11*((SUM($E54:M54)+NPV($C$6,N54:$AN54))/(1+$C$6)^M43),0)","v":6.437811482634622},{"$f":"$C55-IF(N$43<=$C$17,$C$11*((SUM($E54:N54)+NPV($C$6,O54:$AN54))/(1+$C$6)^N43),0)","v":6.4383866779058581},{"$f":"$C55-IF(O$43<=$C$17,$C$11*((SUM($E54:O54)+NPV($C$6,P54:$AN54))/(1+$C$6)^O43),0)","v":6.4389839385713703},{"$f":"$C55-IF(P$43<=$C$17,$C$11*((SUM($E54:P54)+NPV($C$6,Q54:$AN54))/(1+$C$6)^P43),0)","v":6.4447140767883795},{"$f":"$C55-IF(Q$43<=$C$17,$C$11*((SUM($E54:Q54)+NPV($C$6,R54:$AN54))/(1+$C$6)^Q43),0)","v":6.4549022274454764},{"$f":"$C55-IF(R$43<=$C$17,$C$11*((SUM($E54:R54)+NPV($C$6,S54:$AN54))/(1+$C$6)^R43),0)","v":6.4689399329777659},{"$f":"$C55-IF(S$43<=$C$17,$C$11*((SUM($E54:S54)+NPV($C$6,T54:$AN54))/(1+$C$6)^S43),0)","v":6.4862793360498312},{"$f":"$C55-IF(T$43<=$C$17,$C$11*((SUM($E54:T54)+NPV($C$6,U54:$AN54))/(1+$C$6)^T43),0)","v":6.5064278484280731},{"$f":"$C55-IF(U$43<=$C$17,$C$11*((SUM($E54:U54)+NPV($C$6,V54:$AN54))/(1+$C$6)^U43),0)","v":6.5289432585464766},{"$f":"$C55-IF(V$43<=$C$17,$C$11*((SUM($E54:V54)+NPV($C$6,W54:$AN54))/(1+$C$6)^V43),0)","v":6.5534292431413377},{"$f":"$C55-IF(W$43<=$C$17,$C$11*((SUM($E54:W54)+NPV($C$6,X54:$AN54))/(1+$C$6)^W43),0)","v":6.5795312509864701},{"$f":"$C55-IF(X$43<=$C$17,$C$11*((SUM($E54:X54)+NPV($C$6,Y54:$AN54))/(1+$C$6)^X43),0)","v":6.6069327292168545},{"$f":"$C55-IF(Y$43<=$C$17,$C$11*((SUM($E54:Y54)+NPV($C$6,Z54:$AN54))/(1+$C$6)^Y43),0)","v":6.6353516650002913},{"$f":"$C55-IF(Z$43<=$C$17,$C$11*((SUM($E54:Z54)+NPV($C$6,AA54:$AN54))/(1+$C$6)^Z43),0)","v":6.6645374174171073},{"$f":"$C55-IF(AA$43<=$C$17,$C$11*((SUM($E54:AA54)+NPV($C$6,AB54:$AN54))/(1+$C$6)^AA43),0)","v":6.6942678163500284},{"$f":"$C55-IF(AB$43<=$C$17,$C$11*((SUM($E54:AB54)+NPV($C$6,AC54:$AN54))/(1+$C$6)^AB43),0)","v":6.724346506981707},{"$f":"$C55-IF(AC$43<=$C$17,$C$11*((SUM($E54:AC54)+NPV($C$6,AD54:$AN54))/(1+$C$6)^AC43),0)","v":6.7546005201569503},{"$f":"$C55-IF(AD$43<=$C$17,$C$11*((SUM($E54:AD54)+NPV($C$6,AE54:$AN54))/(1+$C$6)^AD43),0)","v":6.7848780504005965},{"$f":"$C55-IF(AE$43<=$C$17,$C$11*((SUM($E54:AE54)+NPV($C$6,AF54:$AN54))/(1+$C$6)^AE43),0)","v":6.8150464247995099},{"$f":"$C55-IF(AF$43<=$C$17,$C$11*((SUM($E54:AF54)+NPV($C$6,AG54:$AN54))/(1+$C$6)^AF43),0)","v":6.8449902472670718},{"$f":"$C55-IF(AG$43<=$C$17,$C$11*((SUM($E54:AG54)+NPV($C$6,AM54:$AN54))/(1+$C$6)^AG43),0)","v":6.8746097039187317},{"$f":"$C55-IF(AH$43<=$C$17,$C$11*((SUM($E54:AH54)+NPV($C$6,AI54:$AN54))/(1+$C$6)^AH43),0)","v":6.9023587478891599},{"$f":"$C55-IF(AI$43<=$C$17,$C$11*((SUM($E54:AI54)+NPV($C$6,$AN54:AO54))/(1+$C$6)^AI43),0)","v":7.3140376511597891},{"$f":"$C55-IF(AJ$43<=$C$17,$C$11*((SUM($E54:AJ54)+NPV($C$6,AK54:$AN54))/(1+$C$6)^AJ43),0)","v":7.3140376511597891},{"$f":"$C55-IF(AK$43<=$C$17,$C$11*((SUM($E54:AK54)+NPV($C$6,$AN54:AQ54))/(1+$C$6)^AK43),0)","v":7.3140376511597891},{"$f":"$C55-IF(AL$43<=$C$17,$C$11*((SUM($E54:AL54)+NPV($C$6,AM54:$AN54))/(1+$C$6)^AL43),0)","v":7.3140376511597891},{"$f":"$C55-IF(AM$43<=$C$17,$C$11*((SUM($E54:AM54)+NPV($C$6,$AN54:AS54))/(1+$C$6)^AM43),0)","v":7.3140376511597891}]
[null,"Debt_PPA_Independent",{"$f":"SUM($C$65:$C$68)","v":-0.13980081584214571},null,{"$f":"$C68+IF(E$43<=$C$17,(SUM($E66:E67)+IF($C$30=\"No\",SUM($E65:E65)+NPV($C$6,F65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,F66:$AN66)+NPV($C$6,F67:$AN67))/(1+$C$6)^E43,0)","v":-0.11429460459808864},{"$f":"$C68+IF(F$43<=$C$17,(SUM($E66:F67)+IF($C$30=\"No\",SUM($E65:F65)+NPV($C$6,G65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,G66:$AN66)+NPV($C$6,G67:$AN67))/(1+$C$6)^F43,0)","v":-0.11434506047075345},{"$f":"$C68+IF(G$43<=$C$17,(SUM($E66:G67)+IF($C$30=\"No\",SUM($E65:G65)+NPV($C$6,H65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,H66:$AN66)+NPV($C$6,H67:$AN67))/(1+$C$6)^G43,0)","v":-0.11445179405314165},{"$f":"$C68+IF(H$43<=$C$17,(SUM($E66:H67)+IF($C$30=\"No\",SUM($E65:H65)+NPV($C$6,I65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,I66:$AN66)+NPV($C$6,I67:$AN67))/(1+$C$6)^H43,0)","v":-0.11459604367358847},{"$f":"$C68+IF(I$43<=$C$17,(SUM($E66:I67)+IF($C$30=\"No\",SUM($E65:I65)+NPV($C$6,J65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,J66:$AN66)+NPV($C$6,J67:$AN67))/(1+$C$6)^I43,0)","v":-0.11476643169934077},{"$f":"$C68+IF(J$43<=$C$17,(SUM($E66:J67)+IF($C$30=\"No\",SUM($E65:J65)+NPV($C$6,K65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,K66:$AN66)+NPV($C$6,K67:$AN67))/(1+$C$6)^J43,0)","v":-0.11495937897610939},{"$f":"$C68+IF(K$43<=$C$17,(SUM($E66:K67)+IF($C$30=\"No\",SUM($E65:K65)+NPV($C$6,L65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,L66:$AN66)+NPV($C$6,L67:$AN67))/(1+$C$6)^K43,0)","v":-0.11516746760784075},{"$f":"$C68+IF(L$43<=$C$17,(SUM($E66:L67)+IF($C$30=\"No\",SUM($E65:L65)+NPV($C$6,M65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,M66:$AN66)+NPV($C$6,M67:$AN67))/(1+$C$6)^L43,0)","v":-0.11538430577357948},{"$f":"$C68+IF(M$43<=$C$17,(SUM($E66:M67)+IF($C$30=\"No\",SUM($E65:M65)+NPV($C$6,N65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,N66:$AN66)+NPV($C$6,N67:$AN67))/(1+$C$6)^M43,0)","v":-0.11560819716529558},{"$f":"$C68+IF(N$43<=$C$17,(SUM($E66:N67)+IF($C$30=\"No\",SUM($E65:N65)+NPV($C$6,O65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,O66:$AN66)+NPV($C$6,O67:$AN67))/(1+$C$6)^N43,0)","v":-0.11583757991399615},{"$f":"$C68+IF(O$43<=$C$17,(SUM($E66:O67)+IF($C$30=\"No\",SUM($E65:O65)+NPV($C$6,P65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,P66:$AN66)+NPV($C$6,P67:$AN67))/(1+$C$6)^O43,0)","v":-0.11607109828937814},{"$f":"$C68+IF(P$43<=$C$17,(SUM($E66:P67)+IF($C$30=\"No\",SUM($E65:P65)+NPV($C$6,Q65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Q66:$AN66)+NPV($C$6,Q67:$AN67))/(1+$C$6)^P43,0)","v":-0.11640591924314297},{"$f":"$C68+IF(Q$43<=$C$17,(SUM($E66:Q67)+IF($C$30=\"No\",SUM($E65:Q65)+NPV($C$6,R65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,R66:$AN66)+NPV($C$6,R67:$AN67))/(1+$C$6)^Q43,0)","v":-0.11682959179769539},{"$f":"$C68+IF(R$43<=$C$17,(SUM($E66:R67)+IF($C$30=\"No\",SUM($E65:R65)+NPV($C$6,S65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,S66:$AN66)+NPV($C$6,S67:$AN67))/(1+$C$6)^R43,0)","v":-0.11733079537272896},{"$f":"$C68+IF(S$43<=$C$17,(SUM($E66:S67)+IF($C$30=\"No\",SUM($E65:S65)+NPV($C$6,T65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,T66:$AN66)+NPV($C$6,T67:$AN67))/(1+$C$6)^S43,0)","v":-0.11789922541649589},{"$f":"$C68+IF(T$43<=$C$17,(SUM($E66:T67)+IF($C$30=\"No\",SUM($E65:T65)+NPV($C$6,U65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,U66:$AN66)+NPV($C$6,U67:$AN67))/(1+$C$6)^T43,0)","v":-0.11852551305517273},{"$f":"$C68+IF(U$43<=$C$17,(SUM($E66:U67)+IF($C$30=\"No\",SUM($E65:U65)+NPV($C$6,V65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,V66:$AN66)+NPV($C$6,V67:$AN67))/(1+$C$6)^U43,0)","v":-0.11919509137439604},{"$f":"$C68+IF(V$43<=$C$17,(SUM($E66:V67)+IF($C$30=\"No\",SUM($E65:V65)+NPV($C$6,W65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,W66:$AN66)+NPV($C$6,W67:$AN67))/(1+$C$6)^V43,0)","v":-0.11989539057402997},{"$f":"$C68+IF(W$43<=$C$17,(SUM($E66:W67)+IF($C$30=\"No\",SUM($E65:W65)+NPV($C$6,X65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,X66:$AN66)+NPV($C$6,X67:$AN67))/(1+$C$6)^W43,0)","v":-0.12062087971896719},{"$f":"$C68+IF(X$43<=$C$17,(SUM($E66:X67)+IF($C$30=\"No\",SUM($E65:X65)+NPV($C$6,Y65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Y66:$AN66)+NPV($C$6,Y67:$AN67))/(1+$C$6)^X43,0)","v":-0.12136655377845507},{"$f":"$C68+IF(Y$43<=$C$17,(SUM($E66:Y67)+IF($C$30=\"No\",SUM($E65:Y65)+NPV($C$6,Z65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,Z66:$AN66)+NPV($C$6,Z67:$AN67))/(1+$C$6)^Y43,0)","v":-0.12212789172766619},{"$f":"$C68+IF(Z$43<=$C$17,(SUM($E66:Z67)+IF($C$30=\"No\",SUM($E65:Z65)+NPV($C$6,AA65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AA66:$AN66)+NPV($C$6,AA67:$AN67))/(1+$C$6)^Z43,0)","v":-0.12290081772245749},{"$f":"$C68+IF(AA$43<=$C$17,(SUM($E66:AA67)+IF($C$30=\"No\",SUM($E65:AA65)+NPV($C$6,AB65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AB66:$AN66)+NPV($C$6,AB67:$AN67))/(1+$C$6)^AA43,0)","v":-0.12368166513222918},{"$f":"$C68+IF(AB$43<=$C$17,(SUM($E66:AB67)+IF($C$30=\"No\",SUM($E65:AB65)+NPV($C$6,AC65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AC66:$AN66)+NPV($C$6,AC67:$AN67))/(1+$C$6)^AB43,0)","v":-0.12446714323041178},{"$f":"$C68+IF(AC$43<=$C$17,(SUM($E66:AC67)+IF($C$30=\"No\",SUM($E65:AC65)+NPV($C$6,AD65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AD66:$AN66)+NPV($C$6,AD67:$AN67))/(1+$C$6)^AC43,0)","v":-0.1252543063557516},{"$f":"$C68+IF(AD$43<=$C$17,(SUM($E66:AD67)+IF($C$30=\"No\",SUM($E65:AD65)+NPV($C$6,AE65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AE66:$AN66)+NPV($C$6,AE67:$AN67))/(1+$C$6)^AD43,0)","v":-0.12604052537029817},{"$f":"$C68+IF(AE$43<=$C$17,(SUM($E66:AE67)+IF($C$30=\"No\",SUM($E65:AE65)+NPV($C$6,AF65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AF66:$AN66)+NPV($C$6,AF67:$AN67))/(1+$C$6)^AE43,0)","v":-0.12682346125187971},{"$f":"$C68+IF(AF$43<=$C$17,(SUM($E66:AF67)+IF($C$30=\"No\",SUM($E65:AF65)+NPV($C$6,AG65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AG66:$AN66)+NPV($C$6,AG67:$AN67))/(1+$C$6)^AF43,0)","v":-0.12760104066994143},{"$f":"$C68+IF(AG$43<=$C$17,(SUM($E66:AG67)+IF($C$30=\"No\",SUM($E65:AG65)+NPV($C$6,AM65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AM66:$AN66)+NPV($C$6,AM67:$AN67))/(1+$C$6)^AG43,0)","v":-0.12837143340396825},{"$f":"$C68+IF(AH$43<=$C$17,(SUM($E66:AH67)+IF($C$30=\"No\",SUM($E65:AH65)+NPV($C$6,AI65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AI66:$AN66)+NPV($C$6,AI67:$AN67))/(1+$C$6)^AH43,0)","v":-0.12909317729354805},{"$f":"$C68+IF(AI$43<=$C$17,(SUM($E66:AI67)+IF($C$30=\"No\",SUM($E65:AI65)+NPV($C$6,$AN65:AO65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AO66)+NPV($C$6,$AN67:AO67))/(1+$C$6)^AI43,0)","v":-0.13980081584214571},{"$f":"$C68+IF(AJ$43<=$C$17,(SUM($E66:AJ67)+IF($C$30=\"No\",SUM($E65:AJ65)+NPV($C$6,AK65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AK66:$AN66)+NPV($C$6,AK67:$AN67))/(1+$C$6)^AJ43,0)","v":-0.13980081584214571},{"$f":"$C68+IF(AK$43<=$C$17,(SUM($E66:AK67)+IF($C$30=\"No\",SUM($E65:AK65)+NPV($C$6,$AN65:AQ65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AQ66)+NPV($C$6,$AN67:AQ67))/(1+$C$6)^AK43,0)","v":-0.13980081584214571},{"$f":"$C68+IF(AL$43<=$C$17,(SUM($E66:AL67)+IF($C$30=\"No\",SUM($E65:AL65)+NPV($C$6,AM65:$AN65),NPV($C$6,$E$65:$S$65))+NPV($C$6,AM66:$AN66)+NPV($C$6,AM67:$AN67))/(1+$C$6)^AL43,0)","v":-0.13980081584214571},{"$f":"$C68+IF(AM$43<=$C$17,(SUM($E66:AM67)+IF($C$30=\"No\",SUM($E65:AM65)+NPV($C$6,$AN65:AS65),NPV($C$6,$E$65:$S$65))+NPV($C$6,$AN66:AS66)+NPV($C$6,$AN67:AS67))/(1+$C$6)^AM43,0)","v":-0.13980081584214571}]
[null,"PPA",{"$f":"(1-C71-C73-C75)/(C70+C72+C74)","v":6.0230829976273312E-2},null,{"$f":"(1-E71-E73-E75)/(E70+E72+E74)","v":6.0952630048131173E-2},{"$f":"(1-F71-F73-F75)/(F70+F72+F74)","v":6.096872182898902E-2},6.1005251358611456E-2,6.1059148755667716E-2,6.1127893747703638E-2,6.1209934676596425E-2,6.1302483058306483E-2,6.1402799241530047E-2,6.1509076006317422E-2,6.1619569587705064E-2,6.1732670214549715E-2,6.1831490665858614E-2,6.1916363687744502E-2,6.1987582814592268E-2,6.2045468984763978E-2,6.2090411763653153E-2,6.2121847275834918E-2,6.213956456100702E-2,6.2144527602775321E-2,6.2137732514024151E-2,6.2120196227051803E-2,6.2092943435470609E-2,6.2056993284602686E-2,6.2013346812272274E-2,6.1962975763696422E-2,6.1906813121479762E-2,6.1845745486193392E-2,6.1780607298893717E-2,6.1698671305826999E-2,{"$f":"(1-AH71-AH73-AH75)/(AH70+AH72+AH74)","v":6.1642138082674096E-2},6.0230829976273312E-2,6.0230829976273312E-2,6.0230829976273312E-2,6.0230829976273312E-2,6.0230829976273312E-2]
[null,"CE_Cumulative_Tax",null,null,{"$f":"-E$76*(SUM($E51:E52)+SUM($E54:E54))*$C$11+SUM($E61:E63)+SUM($E66:E67)+IF($C$30=\"Yes\",0,SUM($E60:E60)+SUM($E65:E65))","v":1.4853476638454106E-3},{"$f":"-F$76*(SUM($E51:F52)+SUM($E54:F54))*$C$11+SUM($E61:F63)+SUM($E66:F67)+IF($C$30=\"Yes\",0,SUM($E60:F60)+SUM($E65:F65))","v":3.6975696547023127E-3},{"$f":"-G$76*(SUM($E51:G52)+SUM($E54:G54))*$C$11+SUM($E61:G63)+SUM($E66:G67)+IF($C$30=\"Yes\",0,SUM($E60:G60)+SUM($E65:G65))","v":5.9705246240584504E-3},{"$f":"-H$76*(SUM($E51:H52)+SUM($E54:H54))*$C$11+SUM($E61:H63)+SUM($E66:H67)+IF($C$30=\"Yes\",0,SUM($E60:H60)+SUM($E65:H65))","v":8.4013502526638917E-3},{"$f":"-I$76*(SUM($E51:I52)+SUM($E54:I54))*$C$11+SUM($E61:I63)+SUM($E66:I67)+IF($C$30=\"Yes\",0,SUM($E60:I60)+SUM($E65:I65))","v":1.1155151325668192E-2},{"$f":"-J$76*(SUM($E51:J52)+SUM($E54:J54))*$C$11+SUM($E61:J63)+SUM($E66:J67)+IF($C$30=\"Yes\",0,SUM($E60:J60)+SUM($E65:J65))","v":1.4060445180904964E-2},{"$f":"-K$76*(SUM($E51:K52)+SUM($E54:K54))*$C$11+SUM($E61:K63)+SUM($E66:K67)+IF($C$30=\"Yes\",0,SUM($E60:K60)+SUM($E65:K65))","v":1.7087868947527975E-2},{"$f":"-L$76*(SUM($E51:L52)+SUM($E54:L54))*$C$11+SUM($E61:L63)+SUM($E66:L67)+IF($C$30=\"Yes\",0,SUM($E60:L60)+SUM($E65:L65))","v":2.0364342469739422E-2},{"$f":"-M$76*(SUM($E51:M52)+SUM($E54:M54))*$C$11+SUM($E61:M63)+SUM($E66:M67)+IF($C$30=\"Yes\",0,SUM($E60:M60)+SUM($E65:M65))","v":2.3869680951622414E-2},{"$f":"-N$76*(SUM($E51:N52)+SUM($E54:N54))*$C$11+SUM($E61:N63)+SUM($E66:N67)+IF($C$30=\"Yes\",0,SUM($E60:N60)+SUM($E65:N65))","v":2.7586890834244118E-2},{"$f":"-O$76*(SUM($E51:O52)+SUM($E54:O54))*$C$11+SUM($E61:O63)+SUM($E66:O67)+IF($C$30=\"Yes\",0,SUM($E60:O60)+SUM($E65:O65))","v":2.7869902968309539E-2},{"$f":"-P$76*(SUM($E51:P52)+SUM($E54:P54))*$C$11+SUM($E61:P63)+SUM($E66:P67)+IF($C$30=\"Yes\",0,SUM($E60:P60)+SUM($E65:P65))","v":2.8763957829871845E-2},{"$f":"-Q$76*(SUM($E51:Q52)+SUM($E54:Q54))*$C$11+SUM($E61:Q63)+SUM($E66:Q67)+IF($C$30=\"Yes\",0,SUM($E60:Q60)+SUM($E65:Q65))","v":3.0232283535998265E-2},{"$f":"-R$76*(SUM($E51:R52)+SUM($E54:R54))*$C$11+SUM($E61:R63)+SUM($E66:R67)+IF($C$30=\"Yes\",0,SUM($E60:R60)+SUM($E65:R65))","v":3.2238708250237454E-2},{"$f":"-S$76*(SUM($E51:S52)+SUM($E54:S54))*$C$11+SUM($E61:S63)+SUM($E66:S67)+IF($C$30=\"Yes\",0,SUM($E60:S60)+SUM($E65:S65))","v":3.4748903536354812E-2},{"$f":"-T$76*(SUM($E51:T52)+SUM($E54:T54))*$C$11+SUM($E61:T63)+SUM($E66:T67)+IF($C$30=\"Yes\",0,SUM($E60:T60)+SUM($E65:T65))","v":3.7302961085488133E-2},{"$f":"-U$76*(SUM($E51:U52)+SUM($E54:U54))*$C$11+SUM($E61:U63)+SUM($E66:U67)+IF($C$30=\"Yes\",0,SUM($E60:U60)+SUM($E65:U65))","v":3.9871034362479713E-2},{"$f":"-V$76*(SUM($E51:V52)+SUM($E54:V54))*$C$11+SUM($E61:V63)+SUM($E66:V67)+IF($C$30=\"Yes\",0,SUM($E60:V60)+SUM($E65:V65))","v":4.2851420865424608E-2},{"$f":"-W$76*(SUM($E51:W52)+SUM($E54:W54))*$C$11+SUM($E61:W63)+SUM($E66:W67)+IF($C$30=\"Yes\",0,SUM($E60:W60)+SUM($E65:W65))","v":4.6216765170737056E-2},{"$f":"-X$76*(SUM($E51:X52)+SUM($E54:X54))*$C$11+SUM($E61:X63)+SUM($E66:X67)+IF($C$30=\"Yes\",0,SUM($E60:X60)+SUM($E65:X65))","v":4.9941200753886819E-2},{"$f":"-Y$76*(SUM($E51:Y52)+SUM($E54:Y54))*$C$11+SUM($E61:Y63)+SUM($E66:Y67)+IF($C$30=\"Yes\",0,SUM($E60:Y60)+SUM($E65:Y65))","v":5.4000329995192276E-2},{"$f":"-Z$76*(SUM($E51:Z52)+SUM($E54:Z54))*$C$11+SUM($E61:Z63)+SUM($E66:Z67)+IF($C$30=\"Yes\",0,SUM($E60:Z60)+SUM($E65:Z65))","v":5.8371200195870644E-2},{"$f":"-AA$76*(SUM($E51:AA52)+SUM($E54:AA54))*$C$11+SUM($E61:AA63)+SUM($E66:AA67)+IF($C$30=\"Yes\",0,SUM($E60:AA60)+SUM($E65:AA65))","v":6.3032274996063967E-2},{"$f":"-AB$76*(SUM($E51:AB52)+SUM($E54:AB54))*$C$11+SUM($E61:AB63)+SUM($E66:AB67)+IF($C$30=\"Yes\",0,SUM($E60:AB60)+SUM($E65:AB65))","v":6.7963400760292433E-2},{"$f":"-AC$76*(SUM($E51:AC52)+SUM($E54:AC54))*$C$11+SUM($E61:AC63)+SUM($E66:AC67)+IF($C$30=\"Yes\",0,SUM($E60:AC60)+SUM($E65:AC65))","v":7.3145767790639055E-2},{"$f":"-AD$76*(SUM($E51:AD52)+SUM($E54:AD54))*$C$11+SUM($E61:AD63)+SUM($E66:AD67)+IF($C$30=\"Yes\",0,SUM($E60:AD60)+SUM($E65:AD65))","v":7.8561866539665667E-2},{"$f":"-AE$76*(SUM($E51:AE52)+SUM($E54:AE54))*$C$11+SUM($E61:AE63)+SUM($E66:AE67)+IF($C$30=\"Yes\",0,SUM($E60:AE60)+SUM($E65:AE65))","v":8.4195439266572206E-2},{"$f":"-AF$76*(SUM($E51:AF52)+SUM($E54:AF54))*$C$11+SUM($E61:AF63)+SUM($E66:AF67)+IF($C$30=\"Yes\",0,SUM($E60:AF60)+SUM($E65:AF65))","v":9.0031427785484383E-2},{"$f":"-AG$76*(SUM($E51:AG52)+SUM($E54:AG54))*$C$11+SUM($E61:AG63)+SUM($E66:AG67)+IF($C$30=\"Yes\",0,SUM($E60:AG60)+SUM($E65:AG65))","v":8.2612970636018718E-2},{"$f":"-AH$76*(SUM($E51:AH52)+SUM($E54:AH54))*$C$11+SUM($E61:AH63)+SUM($E66:AH67)+IF($C$30=\"Yes\",0,SUM($E60:AH60)+SUM($E65:AH65))","v":7.5382444935610776E-2},{"$f":"-AI$76*(SUM($E51:AI52)+SUM($E54:AI54))*$C$11+SUM($E61:AI63)+SUM($E66:AI67)+IF($C$30=\"Yes\",0,SUM($E60:AI60)+SUM($E65:AI65))","v":7.5419554006128722E-2},{"$f":"-AJ$76*(SUM($E51:AJ52)+SUM($E54:AJ54))*$C$11+SUM($E61:AJ63)+SUM($E66:AJ67)+IF($C$30=\"Yes\",0,SUM($E60:AJ60)+SUM($E65:AJ65))","v":7.5419554006128722E-2},{"$f":"-AK$76*(SUM($E51:AK52)+SUM($E54:AK54))*$C$11+SUM($E61:AK63)+SUM($E66:AK67)+IF($C$30=\"Yes\",0,SUM($E60:AK60)+SUM($E65:AK65))","v":7.5419554006128722E-2},{"$f":"-AL$76*(SUM($E51:AL52)+SUM($E54:AL54))*$C$11+SUM($E61:AL63)+SUM($E66:AL67)+IF($C$30=\"Yes\",0,SUM($E60:AL60)+SUM($E65:AL65))","v":7.5419554006128722E-2},{"$f":"-AM$76*(SUM($E51:AM52)+SUM($E54:AM54))*$C$11+SUM($E61:AM63)+SUM($E66:AM67)+IF($C$30=\"Yes\",0,SUM($E60:AM60)+SUM($E65:AM65))","v":7.5419554006128722E-2}]
[null,"PPA",{"$f":"IF($C$29=\"Yes\",C76,MAX(C76,E78:AM78))","v":6.0230829976273312E-2},null,{"$f":"IF(AND(OR(AND(E77<=0,D77>0),E$43>$C$17),MAX($D78:D78)=0),E76,0)","v":0},{"$f":"IF(AND(OR(AND(F77<=0,E77>0),F$43>$C$17),MAX($D78:E78)=0),F76,0)","v":0},{"$f":"IF(AND(OR(AND(G77<=0,F77>0),G$43>$C$17),MAX($D78:F78)=0),G76,0)","v":0},{"$f":"IF(AND(OR(AND(H77<=0,G77>0),H$43>$C$17),MAX($D78:G78)=0),H76,0)","v":0},{"$f":"IF(AND(OR(AND(I77<=0,H77>0),I$43>$C$17),MAX($D78:H78)=0),I76,0)","v":0},{"$f":"IF(AND(OR(AND(J77<=0,I77>0),J$43>$C$17),MAX($D78:I78)=0),J76,0)","v":0},{"$f":"IF(AND(OR(AND(K77<=0,J77>0),K$43>$C$17),MAX($D78:J78)=0),K76,0)","v":0},{"$f":"IF(AND(OR(AND(L77<=0,K77>0),L$43>$C$17),MAX($D78:K78)=0),L76,0)","v":0},{"$f":"IF(AND(OR(AND(M77<=0,L77>0),M$43>$C$17),MAX($D78:L78)=0),M76,0)","v":0},{"$f":"IF(AND(OR(AND(N77<=0,M77>0),N$43>$C$17),MAX($D78:M78)=0),N76,0)","v":0},{"$f":"IF(AND(OR(AND(O77<=0,N77>0),O$43>$C$17),MAX($D78:N78)=0),O76,0)","v":0},{"$f":"IF(AND(OR(AND(P77<=0,O77>0),P$43>$C$17),MAX($D78:O78)=0),P76,0)","v":0},{"$f":"IF(AND(OR(AND(Q77<=0,P77>0),Q$43>$C$17),MAX($D78:P78)=0),Q76,0)","v":0},{"$f":"IF(AND(OR(AND(R77<=0,Q77>0),R$43>$C$17),MAX($D78:Q78)=0),R76,0)","v":0},{"$f":"IF(AND(OR(AND(S77<=0,R77>0),S$43>$C$17),MAX($D78:R78)=0),S76,0)","v":0},{"$f":"IF(AND(OR(AND(T77<=0,S77>0),T$43>$C$17),MAX($D78:S78)=0),T76,0)","v":0},{"$f":"IF(AND(OR(AND(U77<=0,T77>0),U$43>$C$17),MAX($D78:T78)=0),U76,0)","v":0},{"$f":"IF(AND(OR(AND(V77<=0,U77>0),V$43>$C$17),MAX($D78:U78)=0),V76,0)","v":0},{"$f":"IF(AND(OR(AND(W77<=0,V77>0),W$43>$C$17),MAX($D78:V78)=0),W76,0)","v":0},{"$f":"IF(AND(OR(AND(X77<=0,W77>0),X$43>$C$17),MAX($D78:W78)=0),X76,0)","v":0},{"$f":"IF(AND(OR(AND(Y77<=0,X77>0),Y$43>$C$17),MAX($D78:X78)=0),Y76,0)","v":0},{"$f":"IF(AND(OR(AND(Z77<=0,Y77>0),Z$43>$C$17),MAX($D78:Y78)=0),Z76,0)","v":0},{"$f":"IF(AND(OR(AND(AA77<=0,Z77>0),AA$43>$C$17),MAX($D78:Z78)=0),AA76,0)","v":0},{"$f":"IF(AND(OR(AND(AB77<=0,AA77>0),AB$43>$C$17),MAX($D78:AA78)=0),AB76,0)","v":0},{"$f":"IF(AND(OR(AND(AC77<=0,AB77>0),AC$43>$C$17),MAX($D78:AB78)=0),AC76,0)","v":0},{"$f":"IF(AND(OR(AND(AD77<=0,AC77>0),AD$43>$C$17),MAX($D78:AC78)=0),AD76,0)","v":0},{"$f":"IF(AND(OR(AND(AE77<=0,AD77>0),AE$43>$C$17),MAX($D78:AD78)=0),AE76,0)","v":0},{"$f":"IF(AND(OR(AND(AF77<=0,AE77>0),AF$43>$C$17),MAX($D78:AE78)=0),AF76,0)","v":0},{"$f":"IF(AND(OR(AND(AG77<=0,AF77>0),AG$43>$C$17),MAX($D78:AF78)=0),AG76,0)","v":0},{"$f":"IF(AND(OR(AND(AH77<=0,AG77>0),AH$43>$C$17),MAX($D78:AG78)=0),AH76,0)","v":0},{"$f":"IF(AND(OR(AND(AI77<=0,AH77>0),AI$43>$C$17),MAX($D78:AH78)=0),AI76,0)","v":6.0230829976273312E-2},{"$f":"IF(AND(OR(AND(AJ77<=0,AI77>0),AJ$43>$C$17),MAX($D78:AI78)=0),AJ76,0)","v":0},{"$f":"IF(AND(OR(AND(AK77<=0,AJ77>0),AK$43>$C$17),MAX($D78:AJ78)=0),AK76,0)","v":0},{"$f":"IF(AND(OR(AND(AL77<=0,AK77>0),AL$43>$C$17),MAX($D78:AK78)=0),AL76,0)","v":0},{"$f":"IF(AND(OR(AND(AM77<=0,AL77>0),AM$43>$C$17),MAX($D78:AL78)=0),AM76,0)","v":0}]
[null,"TE_Investment",{"$f":"C$76*C70+C71","v":0.63423168295982535},null,{"$f":"E$76*E70+E71","v":0.63396189861437979},0.63395588405337455,0.63394223055620424,0.63392208554021856,0.63389639099764072,0.63386572688556309,0.63383113544458769,0.63379364066329891,0.63375391801911796,0.63371261927214784,0.63367034610015416,0.63363341037264109,0.63360168772041625,0.63357506843029843,0.63355343254643115,0.63353663446250474,0.6335248849359969,0.63351826281670154,0.63351640780029594,0.63351894757362437,0.63352550204194158,0.63353568820958683,0.63354912515466166,0.63356543872323523,0.63358426570995818,0.63360525739762852,0.63362808240507307,0.63365242884657302,0.63368305373720379,{"$f":"AH$76*AH70+AH71","v":0.63370418393543859},0.63423168295982535,0.63423168295982535,0.63423168295982535,0.63423168295982535,0.63423168295982535]
[null,"CE_Investment",{"$f":"C$76*C72+C73","v":6.5038574675253633E-2},null,{"$f":"E$76*E72+E73","v":8.8108531851140787E-2},8.8054754664536911E-2,8.7927546498260262E-2,8.7727523816269318E-2,8.7459273141004212E-2,8.7129234934850266E-2,8.6747444731852336E-2,8.632461301220834E-2,8.5870443346461711E-2,8.5394344710074913E-2,8.490508019261514E-2,8.4286230587433605E-2,8.3563830193933042E-2,8.2761777124348304E-2,8.1901549498669499E-2,8.1002094373269024E-2,8.0080190458383022E-2,7.9149888207155905E-2,7.8222610478419774E-2,7.7307787538602291E-2,7.6413042220411648E-2,7.5544384629612799E-2,7.4706407053001939E-2,7.3902472483828197E-2,7.3134892321857076E-2,7.2405090454490006E-2,7.1713752182063856E-2,7.1060957392203972E-2,7.0534095188833829E-2,{"$f":"AH$76*AH72+AH73","v":6.9912842324572344E-2},6.5038574675253633E-2,6.5038574675253633E-2,6.5038574675253633E-2,6.5038574675253633E-2,6.5038574675253633E-2]
[null,"Debt_Investment",{"$f":"C$76*C74+C75","v":0.30072974236492095},null,{"$f":"E$76*E74+E75","v":0.27792956953447939},0.27798936128208857,0.27813022294553547,0.27835039064351208,0.27864433586135512,0.27900503817958666,0.27942141982355989,0.2798817463244927,0.28037563863442044,0.28089303601777715,0.28142457370723073,0.28208035903992534,0.28283448208565076,0.28366315444535328,0.28454501795489939,0.28546127116422615,0.28639492460562016,0.28733184897614256,0.28826098172128434,0.2891732648877734,0.2900614557376468,0.29091992716080034,0.29174446779233643,0.29253208879293646,0.29328084196818471,0.29398965214788153,0.29465816541286299,0.29528661376122295,0.29578285107396229,{"$f":"AH$76*AH74+AH75","v":0.29638297373998901},0.30072974236492095,0.30072974236492095,0.30072974236492095,0.30072974236492095,0.30072974236492095]
[null,"TE_Losses"]
[null,"TE_Outside_Basis",null,null,{"$f":"IF(E43=1,$C$78*E70+E71-(TE_ITC/2)*E49,D83)+($C$78+E48)*(E49-E50)-E46*E49/$C$11","v":0.48000806909027161},0.21233281833395468,6.4884418422177903E-2,-1.0979414392343248E-2,-8.677486585996208E-2,-0.1096763474318446,-8.0218213134220437E-2,-5.1199199742988165E-2,-2.2598606370478409E-2,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,5.5815865416211138E-3,{"$f":"IF(AH43=1,$C$78*AH70+AH71-(TE_ITC/2)*AH49,AG83)+($C$78+AH48)*(AH49-AH50)-AH46*AH49/$C$11","v":5.5815865416211138E-3},{"$f":"IF(AI43=1,$C$78*AI70+AI71-(TE_ITC/2)*AI49,AH83)+($C$78+AI48)*(AI49-AI50)-AI46*AI49/$C$11","v":5.5815865416211138E-3},{"$f":"IF(AJ43=1,$C$78*AJ70+AJ71-(TE_ITC/2)*AJ49,AI83)+($C$78+AJ48)*(AJ49-AJ50)-AJ46*AJ49/$C$11","v":5.5815865416211138E-3},{"$f":"IF(AK43=1,$C$78*AK70+AK71-(TE_ITC/2)*AK49,AJ83)+($C$78+AK48)*(AK49-AK50)-AK46*AK49/$C$11","v":5.5815865416211138E-3},{"$f":"IF(AL43=1,$C$78*AL70+AL71-(TE_ITC/2)*AL49,AK83)+($C$78+AL48)*(AL49-AL50)-AL46*AL49/$C$11","v":5.5815865416211138E-3},{"$f":"IF(AM43=1,$C$78*AM70+AM71-(TE_ITC/2)*AM49,AL83)+($C$78+AM48)*(AM49-AM50)-AM46*AM49/$C$11","v":5.5815865416211138E-3}]
[null,"TE_Delta_Outside_Basis",null,null,{"$f":"IF(E43>1,E83-D83,0)","v":0},{"$f":"IF(F43>1,F83-E83,0)","v":-0.26767525075631693},-0.14744839991177677,-7.5863832814521151E-2,-7.5795451467618832E-2,-2.2901481571882515E-2,2.9458134297624158E-2,2.9019013391232272E-2,2.8600593372509756E-2,2.8180192912099521E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH43>1,AH83-AG83,0)","v":0},{"$f":"IF(AI43>1,AI83-AH83,0)","v":0},{"$f":"IF(AJ43>1,AJ83-AI83,0)","v":0},{"$f":"IF(AK43>1,AK83-AJ83,0)","v":0},{"$f":"IF(AL43>1,AL83-AK83,0)","v":0},{"$f":"IF(AM43>1,AM83-AL83,0)","v":0}]
[null,"TE_Tax_No_Credits",null,null,{"$f":"-$C$11*E49*$C$78+SUM(E57:E58)","v":3.7759802544333088E-2},{"$f":"-$C$11*F49*$C$78+SUM(F57:F58)","v":6.7287483257817693E-2},3.6059440094109288E-2,1.4624268362914642E-2,-2.2139852316884253E-3,-2.1820519172191313E-3,-2.1499014734725225E-3,-2.119942887352004E-3,-2.0913521634318855E-3,-5.2406953976089441E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-$C$11*AH49*$C$78+SUM(AH57:AH58)","v":0},0,0,0,0,0]
[null,"TE_Cash",null,null,{"$f":"E50*$C$78+SUM(E59)","v":8.9936040836572795E-3},{"$f":"F50*$C$78+SUM(F59)","v":8.8772382262488764E-3},8.7582457036641092E-3,8.6372324109677458E-3,8.5153278141862528E-3,8.3925073739197532E-3,8.2688518210481694E-3,8.1536264898153955E-3,8.043662167045721E-3,7.9332166426541173E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH50*$C$78+SUM(AH59)","v":0},0,0,0,0,0]
[null,"TE_Losses_Suspended",null,null,{"$f":"IF(E83<0,IF(E84<0,IF(D83>0,-E83,-E84),0),0)","v":0},{"$f":"IF(F83<0,IF(F84<0,IF(E83>0,-F83,-F84),0),0)","v":0},0,1.0979414392343248E-2,7.5795451467618832E-2,2.2901481571882515E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH83<0,IF(AH84<0,IF(AG83>0,-AH83,-AH84),0),0)","v":0},{"$f":"IF(AI83<0,IF(AI84<0,IF(AH83>0,-AI83,-AI84),0),0)","v":0},{"$f":"IF(AJ83<0,IF(AJ84<0,IF(AI83>0,-AJ83,-AJ84),0),0)","v":0},{"$f":"IF(AK83<0,IF(AK84<0,IF(AJ83>0,-AK83,-AK84),0),0)","v":0},{"$f":"IF(AL83<0,IF(AL84<0,IF(AK83>0,-AL83,-AL84),0),0)","v":0},{"$f":"IF(AM83<0,IF(AM84<0,IF(AL83>0,-AM83,-AM84),0),0)","v":0}]
[null,"TE_Excess_Gains_Tax",null,null,{"$f":"IF(E83<0,IF(E84<0,-E86*$C$11,0),0)","v":0},{"$f":"IF(F83<0,IF(F84<0,-F86*$C$11,0),0)","v":0},0,-2.2456804268516138E-3,-2.2139852316884257E-3,-2.1820519172191361E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH83<0,IF(AH84<0,-AH86*$C$11,0),0)","v":0},0,0,0,0,0]
[null,"TE_Suspended_Losses_Taken",null,null,{"$f":"IF(E84>0,IF(SUM($E87:E88)-SUM($D89:D89)>E84,E84,SUM($E87:E88)-SUM($D89:D89)),0)","v":0},{"$f":"IF(F84>0,IF(SUM($E87:F88)-SUM($D89:E89)>F84,F84,SUM($E87:F88)-SUM($D89:E89)),0)","v":0},{"$f":"IF(G84>0,IF(SUM($E87:G88)-SUM($D89:F89)>G84,G84,SUM($E87:G88)-SUM($D89:F89)),0)","v":0},{"$f":"IF(H84>0,IF(SUM($E87:H88)-SUM($D89:G89)>H84,H84,SUM($E87:H88)-SUM($D89:G89)),0)","v":0},{"$f":"IF(I84>0,IF(SUM($E87:I88)-SUM($D89:H89)>I84,I84,SUM($E87:I88)-SUM($D89:H89)),0)","v":0},{"$f":"IF(J84>0,IF(SUM($E87:J88)-SUM($D89:I89)>J84,J84,SUM($E87:J88)-SUM($D89:I89)),0)","v":0},{"$f":"IF(K84>0,IF(SUM($E87:K88)-SUM($D89:J89)>K84,K84,SUM($E87:K88)-SUM($D89:J89)),0)","v":2.9458134297624158E-2},{"$f":"IF(L84>0,IF(SUM($E87:L88)-SUM($D89:K89)>L84,L84,SUM($E87:L88)-SUM($D89:K89)),0)","v":2.9019013391232272E-2},{"$f":"IF(M84>0,IF(SUM($E87:M88)-SUM($D89:L89)>M84,M84,SUM($E87:M88)-SUM($D89:L89)),0)","v":2.8600593372509756E-2},{"$f":"IF(N84>0,IF(SUM($E87:N88)-SUM($D89:M89)>N84,N84,SUM($E87:N88)-SUM($D89:M89)),0)","v":1.5956888794719237E-2},{"$f":"IF(O84>0,IF(SUM($E87:O88)-SUM($D89:N89)>O84,O84,SUM($E87:O88)-SUM($D89:N89)),0)","v":0},{"$f":"IF(P84>0,IF(SUM($E87:P88)-SUM($D89:O89)>P84,P84,SUM($E87:P88)-SUM($D89:O89)),0)","v":0},{"$f":"IF(Q84>0,IF(SUM($E87:Q88)-SUM($D89:P89)>Q84,Q84,SUM($E87:Q88)-SUM($D89:P89)),0)","v":0},{"$f":"IF(R84>0,IF(SUM($E87:R88)-SUM($D89:Q89)>R84,R84,SUM($E87:R88)-SUM($D89:Q89)),0)","v":0},{"$f":"IF(S84>0,IF(SUM($E87:S88)-SUM($D89:R89)>S84,S84,SUM($E87:S88)-SUM($D89:R89)),0)","v":0},{"$f":"IF(T84>0,IF(SUM($E87:T88)-SUM($D89:S89)>T84,T84,SUM($E87:T88)-SUM($D89:S89)),0)","v":0},{"$f":"IF(U84>0,IF(SUM($E87:U88)-SUM($D89:T89)>U84,U84,SUM($E87:U88)-SUM($D89:T89)),0)","v":0},{"$f":"IF(V84>0,IF(SUM($E87:V88)-SUM($D89:U89)>V84,V84,SUM($E87:V88)-SUM($D89:U89)),0)","v":0},{"$f":"IF(W84>0,IF(SUM($E87:W88)-SUM($D89:V89)>W84,W84,SUM($E87:W88)-SUM($D89:V89)),0)","v":0},{"$f":"IF(X84>0,IF(SUM($E87:X88)-SUM($D89:W89)>X84,X84,SUM($E87:X88)-SUM($D89:W89)),0)","v":0},{"$f":"IF(Y84>0,IF(SUM($E87:Y88)-SUM($D89:X89)>Y84,Y84,SUM($E87:Y88)-SUM($D89:X89)),0)","v":0},{"$f":"IF(Z84>0,IF(SUM($E87:Z88)-SUM($D89:Y89)>Z84,Z84,SUM($E87:Z88)-SUM($D89:Y89)),0)","v":0},{"$f":"IF(AA84>0,IF(SUM($E87:AA88)-SUM($D89:Z89)>AA84,AA84,SUM($E87:AA88)-SUM($D89:Z89)),0)","v":0},{"$f":"IF(AB84>0,IF(SUM($E87:AB88)-SUM($D89:AA89)>AB84,AB84,SUM($E87:AB88)-SUM($D89:AA89)),0)","v":0},{"$f":"IF(AC84>0,IF(SUM($E87:AC88)-SUM($D89:AB89)>AC84,AC84,SUM($E87:AC88)-SUM($D89:AB89)),0)","v":0},{"$f":"IF(AD84>0,IF(SUM($E87:AD88)-SUM($D89:AC89)>AD84,AD84,SUM($E87:AD88)-SUM($D89:AC89)),0)","v":0},{"$f":"IF(AE84>0,IF(SUM($E87:AE88)-SUM($D89:AD89)>AE84,AE84,SUM($E87:AE88)-SUM($D89:AD89)),0)","v":0},{"$f":"IF(AF84>0,IF(SUM($E87:AF88)-SUM($D89:AE89)>AF84,AF84,SUM($E87:AF88)-SUM($D89:AE89)),0)","v":0},{"$f":"IF(AG84>0,IF(SUM($E87:AG88)-SUM($D89:AF89)>AG84,AG84,SUM($E87:AG88)-SUM($D89:AF89)),0)","v":0},{"$f":"IF(AH84>0,IF(SUM($E87:AH88)-SUM($D89:AG89)>AH84,AH84,SUM($E87:AH88)-SUM($D89:AG89)),0)","v":0},{"$f":"IF(AI84>0,IF(SUM($E87:AI88)-SUM($D89:AH89)>AI84,AI84,SUM($E87:AI88)-SUM($D89:AH89)),0)","v":0},{"$f":"IF(AJ84>0,IF(SUM($E87:AJ88)-SUM($D89:AI89)>AJ84,AJ84,SUM($E87:AJ88)-SUM($D89:AI89)),0)","v":0},{"$f":"IF(AK84>0,IF(SUM($E87:AK88)-SUM($D89:AJ89)>AK84,AK84,SUM($E87:AK88)-SUM($D89:AJ89)),0)","v":0},{"$f":"IF(AL84>0,IF(SUM($E87:AL88)-SUM($D89:AK89)>AL84,AL84,SUM($E87:AL88)-SUM($D89:AK89)),0)","v":0},{"$f":"IF(AM84>0,IF(SUM($E87:AM88)-SUM($D89:AL89)>AM84,AM84,SUM($E87:AM88)-SUM($D89:AL89)),0)","v":0}]
[null,"TE_Outside_Basis_MACRS_Adjustment (Calculated)",{"$f":"NPV($C$4,E90:N90)","v":-5.1159635251233401E-3},null,{"$f":"(E89-E87)*$C$11","v":0},{"$f":"(F89-F87)*$C$11","v":0},0,-2.8546477420092445E-3,-1.9706817381580897E-2,-5.9543852086894541E-3,7.6591149173822811E-3,7.5449434817203911E-3,7.4361542768525369E-3,4.1487910866270022E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH89-AH87)*$C$11","v":0},0,0,0,0,0]
[null,"TE_Outside_Basis_MACRS_Adjustment (Used)",null,null,0,0,0,-2.8546477420092445E-3,-1.9706817381580897E-2,-5.9543852086894541E-3,7.6591149173822811E-3,7.5449434817203911E-3,7.4361542768525369E-3,4.1487910866270022E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(E94:AM94)/(1+TE_Tax_Equity_Hurdle_IRR)^2","v":-0.31902251648486729},null,{"$f":"(-E49*$C$11+E50)/(1+TE_Tax_Equity_Hurdle_IRR)^E43","v":-5.3030124693300977E-2},-4.8747964361709278E-2,-4.4811586681233556E-2,-4.1193069847794896E-2,-3.7866746731285338E-2,-3.4809022811589908E-2,-3.1998208816198893E-2,-2.9414366872262791E-2,-2.7039169081803913E-2,-2.4855767516920767E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AH49*$C$11+AH50)/(1+TE_Tax_Equity_Hurdle_IRR)^AH43","v":0},0,0,0,0,0]

{"sheet":"Interest Rates","index":11,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Daily Treasury Yield Curve Rates",null,"Sources: Daily Treasury Yield Curve Rates",null,null,"Yr"]
[null,"Date","1 Mo","2 Mo","3 Mo","6 Mo",1,2,3,5,7,10,20,30]
[null,"2020-06-25",0.13,0.14000000000000001,0.16,0.17,0.17,0.17,0.21,0.32,0.53,0.68,1.2,1.43]
[null,"Estimated Values"]
[null,"Term","x^2","x","c"]
[null,"Coefficients",{"$f":"LINEST(Rates_Saber_Spread,Current_Years^{1;2},TRUE,FALSE)","v":-9.4950880822725493E-4},7.5756557726139789E-2,2.6732200500406478E-2,"2020-06-25",{"$f":"(G$3^2)*$C7+G$3*$D7+$E7","v":0.10153924941831902},0.17444728071977703,0.24545629440478056,0.38177726892542402,0.51050217298024947,0.6893468969390788,1.1620598317323001,1.4448710048800706]
[null,"Securitization Rates ",null,"Source: Saber Partners (2021) - Methodology for Relative Value Benchmarking",null,null,{"$f":"1.1546*LN(G3)-0.5158","v":-0.51580000000000004},0.28450773467451285,0.7526577484961996,1.3424570136964122,1.7309478580992645,2.1427647483709253,2.9430724830454382,3.4112224968671248]
[null,"Term","x","c"]
[null,"Coefficients",1.8405,39.673000000000002]
[null,"Spread",null,null,null,null,{"$f":"G8-G4","v":-0.68580000000000008},0.11450773467451283,0.54265774849619963,1.0224570136964122,1.2009478580992645,1.4627647483709252,1.7430724830454383,1.9812224968671248]
[]
[]
[null,"Daily Treasury Yield Curve Rates (Please Update)"]
[null,"Sources: Daily Treasury Yield Curve Rates"]
[null,"2024-02-26",5.5,5.52,5.47,5.34,5.03,4.6900000000000004,4.4800000000000004,4.29,4.32,4.28,4.53,4.4000000000000004]
[null,"Estimated Values"]
[null,"Term","x^2","x","c"]
[null,"Coefficients",{"$f":"LINEST(Current_Rates,Current_Years^{1;2},TRUE,FALSE)","v":1.7537545955946584E-3},-6.1622798741855826E-2,4.7771239329524882,"2023-03-14",{"$f":"(G$3^2)*$C19+G$3*$D19+$E19","v":4.7172548888062273},4.6608933538511552,4.6080393280872727,4.5128538041330755,4.4316983169436357,4.3362714050933961,4.246169796353235,4.5068191067320065]
[]
[]
[]
[]
[]
[]
[null,"Forward-looking Rates"]
[null,"Debt Type","Year","Tenor","Weighted_Average_Tenor","Spot_Rates_issuance_year","Spot_Rates_at_maturity","Forward_Treasury_Rates","Spread","Rate","Iteration"]
[null,"Tax Equity Back Leverage",{"$f":"Build_Year","v":2026},{"$f":"PPA_Term-2","v":28},{"$f":"($D28+1)-(1+$K28)/$K28+$D28/((1+$K28)^($D28)-1)","v":18.536692041090017},{"$f":"((($C28-2021)^2)*$C$19+($C28-2021)*$D$19+$E$19)/100","v":4.5128538041330754E-2},{"$f":"((($C28+E28-2021)^2)*$C$19+($C28+E28-2021)*$D$19+$E$19)/100","v":4.2982648280397481E-2},{"$f":"((1+G28)^($C28+E28-2021)/(1+F28)^($C28-2021))^(1/E28)-1","v":4.2404580973114614E-2},{"$f":"TE_BL_Spread","v":2.5000000000000001E-2},{"$f":"H28+I28","v":6.7404580973114608E-2},6.7404580973114608E-2]
[null,"Other Debt",{"$f":"C28","v":2026},{"$f":"Other_Loan_Tenor","v":30},{"$f":"($D29+1)-(1+K29)/K29+$D29/((1+K29)^($D29)-1)","v":18.533521356476744},{"$f":"((($C28-2021)^2)*$C$19+($C28-2021)*$D$19+$E$19)/100","v":4.5128538041330754E-2},{"$f":"((($C28+E29-2021)^2)*$C$19+($C28+E29-2021)*$D$19+$E$19)/100","v":4.2981984757432874E-2},{"$f":"((1+G29)^($C28+E29-2021)/(1+F29)^($C28-2021))^(1/E29)-1","v":4.2403640043694901E-2},{"$f":"Other_Spread","v":0},{"$f":"H29+I29","v":4.2403640043694901E-2},4.2403640043694901E-2]
[null,"PACE Loan",{"$f":"C29","v":2026},{"$f":"PACE_Loan_Tenor","v":30},{"$f":"($D30+1)-(1+K30)/K30+$D30/((1+K30)^($D30)-1)","v":18.533521356476744},{"$f":"((($C28-2021)^2)*$C$19+($C28-2021)*$D$19+$E$19)/100","v":4.5128538041330754E-2},{"$f":"((($C28+E30-2021)^2)*$C$19+($C28+E30-2021)*$D$19+$E$19)/100","v":4.2981984757432874E-2},{"$f":"((1+G30)^($C28+E30-2021)/(1+F30)^($C28-2021))^(1/E30)-1","v":4.2403640043694901E-2},{"$f":"PACE_Spread","v":0},{"$f":"H30+I30","v":4.2403640043694901E-2},4.2403640043694901E-2]
[null,"Treasuries",{"$f":"C30","v":2026},{"$f":"USDA_T_Loan_Tenor","v":30},{"$f":"($D31+1)-(1+K31)/K31+$D31/((1+K31)^($D31)-1)","v":18.533521356476744},{"$f":"((($C28-2021)^2)*$C$19+($C28-2021)*$D$19+$E$19)/100","v":4.5128538041330754E-2},{"$f":"((($C28+E31-2021)^2)*$C$19+($C28+E31-2021)*$D$19+$E$19)/100","v":4.2981984757432874E-2},{"$f":"((1+G31)^($C28+E31-2021)/(1+F31)^($C28-2021))^(1/E31)-1","v":4.2403640043694901E-2},0,{"$f":"H31+I31","v":4.2403640043694901E-2},4.2403640043694901E-2]

{"sheet":"coop_structure_HC","index":12,"n_rows":47,"n_cols":66,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
["Utility_ID","coop_utility_name","coop_type","coop_equity","coop_debt","coop_roe","coop_debt_cost","coop_equity_ratio","coop_ror","coop_interest_expense","coop_net_income","coop_credit_rating","Year of Data","Link","Notes","Purchased power","State (first listed, may be multiple)","% of Distribution Coop Revenue OR G&T Fossil Capacity","Cumulative %","Debt for which Details are Available","Fraction of detail coverage","Net Profit","Interest (Interest Expense, total not net of anything)","Income Tax","Net Margins (net profit + interest + income tax)","TIER (Net Margins/Interest)","Depreciation and Amortization (From Income)","Net Margins (net profit + interest + depreciation and amortization)","Principal Payment (Current Maturities)","DSCR (Net Margins/(Interest + Principal payment))","Total Revenues","Funds from Operation (Net Income + Depreciation + Amortization + Gain on Sales)","FFO/Interest","Current Maturities","Short-term loans","Accounts Payable","Leases","Income Taxes Payable","Total Short-Term Debt (Current Maturities + Short-term assets + accounts payable + leases + income taxes payable)","Long-Term Debt","Pension/ Post-retirement","Total Long-Term Debt (Long-term debt + pension payments)","FFO/Debt (FFO/(Gross short-term + long-term debt)","Deferred Taxes","Minority or Non-Controlling Interest","Book Equity (Total Equity)","Equity/ Total Capitalization (Deferred Taxes + Minority or Non-controlling Interest + Book Equity) / (Short-Term Debt + Long-Term\nDebt, gross + Deferred Taxes + Minority or Non-controlling Interest + Book Equity) ","Residential Sales MWh","Megawatt Hour Sales","Residential Sales % (Residential Sales/Total Sales)","Total utility plant","Net PP&E (Totally utility plant)","Member's Consolidated Equity","Member's Consolidated Equity to Capitalization","Purchased Power","Purchased Power / Total Sales","Emissions in 2019","Fossil Generation in 2019","Fossil Capacity in 2019","CF of Optimal Wind+Solar Mix","CF of Fossil","Capacity of Solar + Wind Required","Decarbonization Achievable","Financing Required","Debt that pushes Capitalization Ratio to Potential Downgrade","Decarbonization Financeable without Downgrade"]
["Manual","Manual",null,null,null,{"$f":"'Inputs and Outputs'!$C$255","v":0.05},{"$f":"'Inputs and Outputs'!$C$256","v":0.05},{"$f":"'Inputs and Outputs'!$C$258","v":0.25},{"$f":"'Inputs and Outputs'!$C$257","v":0.05},null,null,null,null,null,""]
[796,"Arizona Electric Pwr Coop Inc","G&T",179593.81899999999,158522.22899999999,1.7523609762984105E-2,3.8943585634289818E-2,0.53116029263420239,2.7566144982269523E-2,6173.424,3147.1320000000001,"A2",2022,"AEPCO-2022-Audit-FS.pdf (azgt.coop)","",null,"CA",7.5563840794859415E-3,7.5563840794859415E-3,154628.80599999998,1.0251791571099631,6145.2809999999999,5727.43,null,11872.710999999999,2.0729561077132326,18893.803,30766.513999999999,13569.094999999999,1.5944069722398202,178420.772,25039.083999999999,4.3717835049926403,13569.094999999999,null,15411.691000000001,362.15699999999998,null,29342.942999999999,154280.55600000001,null,154280.55600000001,0.13636100028787709,null,null,178705.954,0.49321398666423072,null,null,"",326643.63699999999,326643.63699999999,null,null,null,"",1.4189287700554016,1939811.9939999999,408,0.27241807588389638,0.54274442485898466,812.86722484906829,0.86788640984935617,1876260.1283966191,531200.31699999992,0.24571301657725969]
[807,"Arkansas Electric Coop Corp","G&T",641136,947381,5.2126225948940633E-2,3.5315253314136548E-2,0.40360663436400113,4.210027339965515E-2,33457,33420,"Aa3",2022,"https://2022report.aecc.com/wp-content/uploads/AECC-Financial-Report-10.31.2022.pdf","",null,"Not in 861",6.4776602466564442E-2,7.2332986546050387E-2,816484,1.1603178996771524,50563,37615,0,88178,2.344224378572378,57400,145578,30264,2.1446691907659217,739632,107963,2.8702113518543135,30264,null,237151,null,null,267415,786220,null,786220,0.10246717316717839,0,0,636121,0.37645731099638052,null,null,"",1451962,1451962,null,null,null,"",0.81722088193747988,1994144,1135.5,0.20834625091448164,0.20047733080794372,1092.6138969779622,0.74342635147831881,2498807.9823885998,1490849,0.44354605895553695]
[924,"Associated Electric Coop, Inc","G&T",767016,1677918,3.2524745246513762E-2,3.5903423170858172E-2,0.31371644387946668,3.4843476347418786E-2,60243,24947,"Aa3",2022,"https://aeci.org/media/7029/aeci-audit-report-2022.pdf","",null,"Not in 861",0.10177226998819412,0.17410525653424452,1614149,1.0395062661501508,51363,66631,0,117994,1.7708574087136617,101520,219514,59366,1.7422160845099486,1135982,152883,2.2944725428104036,59366,null,160278,null,null,219644,1551646,39519,1591165,8.4428009801144135E-2,0,0,724485,0.28575975803989595,null,27762367,"",2177922,2177922,null,null,4949000,0.17826289811672039,18.20003018156148,22660491.001999997,4727.8,0.2352666418006229,0.54714963435936392,10995.243616034613,0.89607376960325946,25670595.270356011,1087131,3.7948071050284263E-2]
[1307,"Basin Electric Power Coop.","G&T",1709616,4393451,9.0706334053963E-2,4.2194393427854325E-2,0.2801240753214736,5.578375593779325E-2,185379,155073,"A3",2022,"https://www.basinelectric.com/_files/pdf/financials/Annual-Report-2022-Web.pdf","",null,"ND",7.8201320723552195E-2,0.2523065772577967,3857383.5490000001,1.1389717781989741,74890.422000000006,null,null,74890.422000000006,"",159182,234072.42200000002,97304,2.4055786195839843,1658505,234072.42200000002,"",97304,null,167499,null,null,264803,4278306,null,4278306,5.1522519490507498E-2,null,null,1545391.1580000001,0.25382132181920525,null,null,"",7292573,7292573,null,null,null,"",17.751197886361425,18118571.021323703,3699.6082999999999,0.32410491169014038,0.55906730052077758,6381.6682520463755,0.91253418889884041,15136040.760203592,1638455.6320000002,9.8780573128804533E-2]
[1692,"Big Rivers Electric Corp","G&T",475667,744841,2.9489117386743247E-2,5.6198571238693894E-2,0.38972870313017205,4.578913042765799E-2,41859,14027,"Baa2",2022,"2022_BigRivers_AnnualReport.pdf","",null,"Not in 861",2.2117239871867922E-2,0.27442381712966463,703236,1.0591622158137524,10195,33393,null,43588,1.3053035067229659,54630,98218,32962,1.480189887725115,328708,64825,1.9412751175396041,32962,null,27248,null,null,60210,663780,null,663780,8.9538529537700792E-2,null,null,531539,0.42335860023942101,null,4887566,"",786622,786622,null,null,1520984,0.31119457005797979,5.1723774726716796,4984010.0210000006,1095.4000000000001,0.22628852210039874,0.51940014208441621,2514.2720910380058,0.91394972937074637,5843419.7667814298,1402166,0.21930809138819074]
[3258,"Central Iowa Power Cooperative","G&T",223503.53099999999,453999.47399999999,8.847667824988411E-3,3.1506880115900755E-2,0.3298930474854499,2.4031763519631918E-2,14304.107,1977.4849999999999,"A2",2022,"https://www.cipco.net/sites/default/files/documents/Annual_Reports/AR%202022%20Final%20Web%20Version%20Updated%20April%2013%2023.pdf","",null,"Not in 861",5.4397288494991815E-3,0.2798635459791638,355170.66100000002,1.2782572544751942,23485.881000000001,15214,199,38898.881000000001,2.5567819771263309,24977,63676.881000000001,17614,1.9397124710612892,188283,48462.881000000001,3.1854135007230182,17614,null,19460,null,null,37074,350779,null,350779,0.12495167241197051,null,null,228562.90400000001,0.37079332722732605,null,3000000,"",412000,412000,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[3522,"Chugach Electric Association, Inc.","G&T",198849.413,1274372.5209999999,2.5128970332942348E-2,1.9753825969384662E-2,0.13497587051266371,2.0479340758987101E-2,25173.733,4996.8810000000003,"A3",2020,"https://www.chugachelectric.com/system/files/2020%20Audited%20Financial%20Statements%20updated.pdf","FERC data",null,"AK",1.5417931997128374E-2,0.70587635050806874,1280551.997,1.0048490342487539,4996.8810000000003,25174,null,30170.881000000001,1.1984937236831652,44848,75018.880999999994,null,2.9800143401922616,237429,49844.881000000001,1.9800143401922619,0,null,null,null,null,0,156377,null,156377,0.31874815989563682,null,null,198849.413,"",null,null,"",1397,1397,null,null,null,"",0.29154985565401514,480192.10000000009,414.88,0.31137390882142618,0.13212603589396815,176.04702326914261,0.57169409873929411,421280.52668305824,639020.652,0.867175937604589]
[17568,"Cooperative Energy","G&T",435119,1166811,4.5964437314849498E-2,3.1118150240270277E-2,0.27162173128663547,3.5150724438645885E-2,36309,20000,"A2",2020,"2020-Annual-Report.pdf (cooperativeenergy.com)","",null,"Not in 861",3.3733328339156113E-2,0.63483347092786435,1207141,0.96659048114511892,20000,39709,null,59709,1.5036641567402855,74319,134028,37680,1.7318740389461034,738836,94319,2.3752549799793496,37680,null,100629,null,null,138309,1166811,null,1166811,7.2268450410690202E-2,null,null,435119,0.25003404704756071,10845603.734999999,12117993,0.89499999999999991,1444463,1444463,null,null,5327428,0.43962956572099027,2.1419767964558862,4953954,1534,0.17107201391472576,0.36865701630619208,3305.7415416620588,0.87509985132409074,7612792.1962935543,435356,5.0044709096163015E-2]
[4363,"Corn Belt Power Coop","G&T",161225.30900000001,219167.31599999999,8.2819162095698007E-2,4.4365429013147197E-2,0.42383920823911875,6.0663628796693937E-2,9723.4519999999993,13352.545,null,2020,"https://www.cbpower.coop/filesimages/Annual%20Report/2020AnnualReport.pdf",null,null,"Not in 861",3.821212660418607E-3,0.60675516604371915,219167.31599999999,1,13352.545,9436.2109999999993,null,22788.756000000001,2.4150324743692146,28086.277999999998,50875.034,13824.699000000001,2.1871471924357215,154151.465,41438.822999999997,4.3914684612287704,13824.699000000001,null,11327.138999999999,null,null,25151.838,205342.617,135.10400000000001,205477.72099999999,0.1796769814748681,null,null,161225.30900000001,0.41144138344607728,null,null,"",262848.28499999997,262848.28499999997,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[4716,"Dairyland Power Coop","G&T",357433,1003445,5.0443020090478498E-2,3.3066087329151075E-2,0.26264881936514517,3.7630118203101234E-2,33180,18030,"A3",2022,"AnnualReport-DPC-2022-FINAL-PROOF.pdf (dairylandpower.com)","",null,"Not in 861",1.8189031383488097E-2,0.29805257736265189,869528,1.1540111416768637,15706,29785,0,45491,1.5273124055732752,68343,113834,44167,1.5392957594115102,442431,84049,2.8218566392479434,44167,null,26255,null,null,70422,835120,5523,840643,9.225357136977054E-2,null,null,327977,0.26470208435226572,null,6400000,"",1864390,1864390,null,null,null,"",2.9917288491823473,2723806.9930000002,732.6,0.26691799073811712,0.42442925381795249,1164.9153752700897,0.86632104648502772,2738250.081109873,400843,0.12681775475213219]
[40230,"Deseret Generation & Transmission Coop.","G&T",119980,105077,3.7881313552258711E-2,0.18642519295373869,0.53310939006562785,0.10723505600803353,19589,4545,"A2",2021,"CIQ Pro: Deseret Generation And Transmission Cooperative | Electric Cooperative Financial Highlights (spglobal.com)","",null,"Not in 861",1.1344646667864259E-2,0.86680666260919215,108585.81599999998,0.96768623997815717,24306.646000000001,null,null,24306.646000000001,"",null,24306.646000000001,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,116434.462,"",null,null,"",null,0,null,null,null,"",3.3733447521263225,3597773.9971249993,480.76875000000001,0.28300504324133696,0.85426682618691729,1451.227827915832,0.92747748179513967,3403564.6248110007,465737.84799999994,0.12691440124005701]
[5580,"East Kentucky Power Coop, Inc","G&T",786946,2592627,4.5593979764812324E-2,3.5703169025085364E-2,0.23285367707695617,3.8006280675103039E-2,92565,35880,"Baa1",2022,"https://www.ekpc.coop/sites/default/files/PDFs/2023/EKPC 2022 Annual Report.pdf","",null,"Not in 861",6.7257374472189213E-2,0.36530995183484111,2537313,1.021800227248274,28692,100922,null,129614,1.2842987653831672,126287,255901,85337,1.3738987109347736,787672,154979,1.5356314777749154,85337,null,83915,null,null,169252,2468038,49086,2517124,5.7690732793920139E-2,0,0,744291,0.21695227196344036,null,13387000,"",2986341,2986341,null,null,null,"",6.052712588785873,6559684.9900000002,3631.5,0.23169671919133689,0.20620197919397559,3231.9080307068962,0.88219732076126933,7528406.5667286431,290788,3.4075257790042592E-2]
[39347,"East Texas Electric Coop, Inc","G&T",209909.05100000001,734479.48100000003,5.0176807287838202E-2,4.1127678555257015E-2,0.22226980092130133,4.3139026597159062E-2,30207.436000000002,10532.566000000001,"",2021,"https://static1.squarespace.com/static/5c48ac7129711455c39a231a/t/627e5a5cccae32480d90ddb7/1652447838901/ETEC+Report+2021+Final.pdf","",null,"Not in 861",1.5261295555451896E-2,0.80793828665710987,789071.08,0.93081535949841177,9967.8439999999991,29062,null,39029.843999999997,1.3429854793200742,40239,79268.843999999997,43195,1.0970403421121828,330705,50206.843999999997,1.727577042185672,43195,null,33244,null,null,76439,745875,null,745875,6.1055562716918352E-2,null,null,189196.46400000001,0.18704350645254422,null,null,"",1073523,1073523,null,null,null,"",0,0,0,0,0,{"$error":"#DIV/0!"},1,0,0,0]
[7349,"Golden Spread Electric Coop., Inc.","G&T",466485.777,566913.14,3.7472570144405491E-2,4.5583864928585002E-2,0.45140919864153484,4.1922351850113268E-2,25842.092000000001,17480.420999999998,"A2",2022,"2022-GSEC-ANNUAL-REPORT-2.pdf","",null,"Not in 861",3.3418479002510867E-2,0.39872843083735199,551000.402,1.0288797212166099,15765.397000000001,25477,null,41242.396999999997,1.6188090041998664,46052,87294.396999999997,25304,1.7190365884878203,413615,61817.396999999997,2.4264001648545745,25304,null,14122,null,null,39426,524111,null,524111,0.10969536516679472,null,null,447019.41,0.44234978431337646,null,7898832,"",813320,813320,null,null,null,"",2.6384072643178245,5282112.0020000003,1637,0.2520541938411574,0.3683450349090524,2392.2665715537059,0.85902217956809024,5471113.6491433252,1224540.6399999999,0.19226571352748506]
[7353,"Golden Valley Elec Assn Inc","G&T",269653.77299999999,397050.37599999999,6.5989319570915111E-2,3.9445359951000271E-2,0.40445791946016524,5.018127463310567E-2,15661.795,17794.269,"",2022,"2023-Annual-Meeting-webFINAL.pdf (gvea.com)","",null,"AK",5.7524825860008179E-3,0.40448091342335279,621071.67800000007,0.63929879604009243,16860.329000000002,16646,null,33506.328999999998,2.0128757058752851,30193,63699.328999999998,22243,1.6379780657769549,238634,47053.328999999998,2.8267048540189834,22243,null,11605,null,null,33848,450895,null,450895,9.7068609551865623E-2,null,null,217343.788,0.30956826380273661,null,null,"",1125671,1125671,null,null,null,"",0.46683761344779223,344560,90,0.27407238126640515,0.43703703703703706,143.51439992452345,0.48855953117164264,341908.70638018457,384632.152,0.5496078349221899]
[7570,"Great River Energy","G&T",690661,2134178,2.8688459316509835E-2,5.8068258598861014E-2,0.24449570400295378,5.0885023889857078E-2,123928,19814,"A3",2022,"https://greatriverenergy.com/wp-content/uploads/2023/03/2022-Annual-Report-FINAL_CMP.pdf","",null,"Not in 861",5.2155718642745971E-2,0.45663663206609878,2514973,0.84858883176877054,30643,127244,null,157887,1.2408207852629594,166569,324456,163852,1.1146013686206613,980919,197212,1.5498726855490239,163852,null,120503,null,14176,298531,2324950,null,2324950,7.5171880413847092E-2,14176,22708,697864,0.21879032073155225,null,null,"",2745147,2745147,null,null,null,"",7.9162340313506014,8474410.0170000009,2319.3999999999996,0.31899467704271389,0.41708993867686622,3032.647480940841,0.90527431550372262,7192833.2952954862,315511,3.9709526529095159E-2]
[19558,"Homer Electric Assn Inc","G&T",114970.82,306120.36800000002,0.13165544091970466,4.0748922005738597E-2,0.27303069566965149,6.556919210572508E-2,12474.074999999999,15136.534,null,2020,"https://www.homerelectric.com/wp-content/uploads/HEA-Ann-rpt-2020_printable.pdf",null,null,"AK",3.6743153884943348E-3,0.61042948143221354,15658.264999999999,5.115068004883621E-2,15136.534,12405.212,null,27541.745999999999,2.2201753585509061,18152,45693.745999999999,15658.264999999999,1.628228248409846,105595.663,33288.534,2.6834312867849417,15658.264999999999,null,5096.3459999999995,null,null,20754.610999999997,306120.36800000002,2707.6149999999998,308827.98300000001,0.10100209964364805,null,null,114970.82,0.25862093593099705,166000,452000,0.36725663716814161,390529.09100000001,390529.09100000001,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[9267,"Hoosier Energy R E C, Inc","G&T",409499,1120663,4.4945164701256902E-2,3.4852582801430936E-2,0.26761806919790193,3.755354008268405E-2,39058,18405,"A",2022,"2022 Annual Report: Hoosier Energy - Hoosier Energy","",null,"Not in 861",2.9447673250937861E-2,0.48608430531703661,1218811,0.91947233820502117,21684,44234,null,65918,1.4902111497942758,88225,154143,48917,1.654764844177733,614486,109909,2.4847176380160056,48917,null,44687,10987,null,104591,1170707,null,1170707,8.6182994092361159E-2,null,null,399624,0.23859260311823477,null,8867288,"",1302294,1302294,null,null,3562122,0.40171493245736462,4.5488439386056108,4678542.3393333331,1590,0.23510466170583416,0.3358994815867819,2271.6698675725575,0.85112088389614471,5303667.6398216495,323198,5.1866102123004923E-2]
[12658,"Minnkota Power Coop, Inc","G&T",213597,803851,8.8554193176870466E-2,3.2481845516146649E-2,0.20993407034069556,4.4253341694120978E-2,26110.563999999998,18914.91,"Baa2",2022,"https://assets.website-files.com/5ef212e2cdca1e094063db4e/6424a3a58c57eeafff28bd7a_2022%20MPC%20AR-web.pdf","",null,"Not in 861",7.2600552920551202E-3,0.49334436060909176,865586.94700000004,0.92867735908683935,10824.674000000001,26818.170999999998,null,37642.845000000001,1.4036320746854811,30045.350999999999,67688.195999999996,24133.598999999998,1.3284758507898744,390338.364,40870.025000000001,1.5239676486513567,24133.598999999998,null,38307.161,null,null,62440.759999999995,835258.07799999998,6195.27,841453.348,4.5215501061768179E-2,null,null,167592.06700000001,0.15641085336448696,null,6813978,"",985813.549,985813.549,null,null,2514695,0.36904947447731706,1.7879110158355185,1647456.4882029973,257,0.31439393323415188,0.73177357648090779,598.18523602211849,0.92416063242302349,1412434.979295426,2280355.165,1]
[13670,"Northeast Texas Elec Coop, Inc","G&T",125476,156090,2.1576652108769804E-2,1.3287206099045422E-2,0.445636191869757,1.698128325152895E-2,2074,2707.3519999999999,"",2022,"https://acrobat.adobe.com/link/review?uri=urn:aaid:scds:US:f082bc3c-7346-3a0e-a09a-50e5f851448f","",null,"Not in 861",8.1533795373845887E-3,0.5014977401464763,111122,1.4046723421104732,3335,286,null,3621,12.660839160839162,118,3739,0,13.073426573426573,210044,3453,12.073426573426573,0,null,23354,null,null,23354,109344,null,109344,2.6021492411340035E-2,null,null,120410,0.47572577713861275,null,321550,"",342283,342283,null,null,null,"",0.55687191642044775,1436909.1000000003,313.50000000000006,0.24183635210484156,0.52322398461908193,678.2715573999858,0.82893550731721077,1561991.569536427,348942,0.18518052173618763]
[13994,"Oglethorpe Power Corporation","G&T",1192127,12787778,5.1759586017261584E-2,3.5617915794284201E-2,8.5274327686776133E-2,3.6994385870290247E-2,455474,61704,"Baa1",2022,"https://last10k.com/sec-filings/788816","",null,"Not in 861",9.9602402442231938E-2,0.60110014258870825,9619826,1.329314896132217,55895,409145,null,465040,1.1366141587945593,248888,713928,208649,1.1556085038054755,1377618,304783,0.74492661525864912,208649,null,162249,null,null,370898,10298385,null,10298385,2.8566399447835435E-2,null,null,1072642,9.1351460684683305E-2,null,22217226,"",10870857,10870857,null,null,null,"",4.6710135230038876,11163962,3721.7,0.19414536960536716,0.34243084768916054,6564.2816433646085,0.86956011924927568,15012512.11837486,9710915,0.56247910668355794]
[40229,"Old Dominion Electric Coop.","G&T",482378,972167,2.4399951904937621E-2,5.6847228922602806E-2,0.33163497863593083,4.6086576902055282E-2,55265,11770,"A1",2022,"https://www.odec.com/wp-content/uploads/ODEC-2022-SEC-Form-10-K-conformed.pdf","",null,"Not in 861",4.7523729284217955E-2,0.85546201594132787,1124078,0.86485724300270983,12159.419,null,null,12159.419,"",null,12159.419,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,453470.12099999998,"",null,null,"",null,0,null,null,null,"",1.9588306154782722,4546154,2136,0.1797915175343987,0.24296224325757187,2886.4951957418225,0.81582994949103493,6601414.5126615474,1813880.4839999999,0.22416680861445609]
[40307,"Prairie Power, Inc","G&T",124566,437492.26799999998,6.4222982194178185E-2,5.5571107830413136E-2,0.22162470884602309,5.7488576967254942E-2,24311.93,8000,"",2021,"https://www.ppi.coop/wp-content/uploads/2022/06/2021-Financial-Statements.pdf","",null,"Not in 861",3.6485481952419864E-3,0.87045521080443411,301160.99100000004,1.4526857098833226,8000,25976.795999999998,null,33976.796000000002,1.3079671565346245,23764.755000000001,57741.551000000007,18977.965,1.2844368364009322,143056.101,31764.755000000001,1.2228126594211235,18977.965,null,13237.998,null,null,32215.963,445930.1,null,445930.1,6.6433162286646294E-2,null,null,121566,0.20270727820927625,null,null,"",545156.84900000005,545156.84900000005,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[21554,"Seminole Electric Cooperative Inc","G&T",434168,1203647,4.9561460079969047E-2,3.337938781054578E-2,0.26508976899100328,3.7669089610242915E-2,40177,21518,"A3",2020,"Combined GAAP.pdf (seminole-electric.com)","",null,"Not in 861",4.227315358192809E-2,0.75220240509504133,1257779,0.95696223263387292,21518,42293,null,63811,1.5087839595204879,68661,132472,54132,1.3738345864661654,1071100,90179,2.1322441065897428,54132,null,24375,8473,null,86980,1203647,null,1203647,6.9872240391685589E-2,null,null,434168,0.25172150893294565,null,null,"",1724463,1724463,null,null,null,"",8.0121800484907553,9561864.0160000008,2179.8000000000002,0.23768993171090447,0.50075098088258274,4592.2727154276745,0.81085704011615656,10940630.51723489,446045,3.3058307552645591E-2]
[17583,"South Texas Electric Coop, Inc","G&T",443258.66600000003,810170.7,7.0740022486102949E-2,4.5332178761833777E-2,0.35363673296928327,5.4317325608278434E-2,36726.803,31356.128000000001,"A1",2022,"2022STECAnnualReport.pdf","",null,"Not in 861",1.1875376156290161E-2,0.64670884708415455,940837.74800000002,0.86111627825545101,28089.338,38461,null,66550.338000000003,1.7303330126621774,45698,112248.338,39272,1.4440242625397193,503934,73787.338000000003,1.9184976469670576,39272,null,33797,null,null,73069,896182,null,896182,7.6128204149389589E-2,null,null,393617.88699999999,0.28881566726968649,null,8060227,"",1211478,1211478,null,null,null,"",0.51353311298373705,1008654,576.80000000000007,0.23756560194998447,0.1996240476507134,484.67938851337999,0.88487633005502697,1111030.562289221,605220.54799999972,0.48202574759479938]
[18315,"Sunflower Electric Power Corp","G&T",321675.77899999998,396967.30599999998,5.5790830928554316E-2,5.0174779380949823E-2,0.4476154933015184,5.2688611064837562E-2,19917.746999999999,17946.559000000001,"",2022,"https://sunflower.net/wp-content/uploads/2023/05/230505-2022-SEPC-annual-report-_WEB.pdf","",null,"Not in 861",1.9902182185822528E-2,0.66661102926997706,462987.91800000001,0.85740316446011444,10180.333000000001,20615.030000000002,null,30795.363000000005,1.4938306177580145,35393,66188.363000000012,25369,1.439377170726446,286124,45573.332999999999,2.2106847770776947,25369,null,8727,null,null,34096,440460.397,null,440460.397,9.6033544775922589E-2,null,null,268687.37900000002,0.36150639625403336,null,null,"",758852,758852,null,null,null,"",1.7014752235982837,1644053.0000000002,589,0.31673430820710013,0.31863715297966527,592.53853542859031,0.85024568183009908,1386540.1729029012,600193.11899999995,0.36804675238906737]
[30151,"Tri-State G & T Association","G&T",1110577,2869963,7.5636358397481668E-3,5.1780806930263559E-2,0.27900159274872255,3.9444145769166994E-2,148609,8400,"A2",2022,"https://www.tristate.coop/sites/default/files/PDF/Annual%20reports/2022%20Tri-State%20Annual%20Report.pdf","",null,"Not in 861",4.0474586006616721E-2,0.79267699110165801,2974731.713,0.96478044976555499,24866.223999999998,145335,null,170201.22399999999,1.1710959094505795,185243,355444.22399999999,87857,1.5242556519949226,1352295,210109.22399999999,1.4456890907214366,87857,null,98654,null,null,186511,3200181,null,3200181,6.2039661120645156E-2,null,null,973343.18200000003,0.22324204768309139,null,null,"",6344099,6344099,null,null,null,"",4.4701603700080703,4805670.5929677654,1145.9719999999998,0.29676333781133102,0.4787137324854438,1848.5859388486178,0.91356417212556107,4335488.6023816634,506680.72800000012,0.1067665959386941]
[19389,"Upper Missouri G & T Electric Coop., Inc.","G&T",272294.24599999998,6424.3090000000002,0.10249693634730718,4.9959769992383614E-2,0.97695055142633036,0.10128598363320304,320.95699999999999,27909.326000000001,null,2020,"https://uppermo.com/sites/default/files/documents/2020AnnualReport.pdf","FERC data",null,"Not in 861",{"$error":"#N/A"},{"$error":"#N/A"},6424.3089999999984,0.99999999999999967,27909.326000000001,320,null,28229.326000000001,88.216643750000003,492,28721.326000000001,201,55.127305182341651,609063,28401.326000000001,88.754143749999997,201,null,55675,null,null,55876,6424,null,6424,0.45588003210272876,null,null,272294.24599999998,0.81380432943846859,null,null,"",19989,19989,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[40211,"Wabash Valley Power Association, Inc.","G&T",255830.12299999999,843183.36199999996,9.7721095963355348E-2,4.8010659157195275E-2,0.23278160504099732,5.9582334424222283E-2,40481.788999999997,25000,"A-",2020,null,"FERC data",null,"Not in 861",1.4023633561732503E-2,0.74817436260738923,843183.36199999996,1,25000,39546,null,64546,1.6321751883882061,54871,119417,45941,1.3969024530045504,645522,79871,2.0196985788701767,45941,null,55145,null,null,101086,720466,null,720466,9.7219652560032718E-2,null,null,255830.12299999999,0.23745532577395478,null,null,"",819747,819747,null,null,null,"",0,0,0,0,0,{"$error":"#DIV/0!"},1,0,0,0]
[20447,"Western Farmers Elec Coop, Inc","G&T",416104,1024312,4.6000519100993981E-2,3.613156928748272E-2,0.28887765756559214,3.8982488392242241E-2,37010,19141,"A2",2022,"https://static1.squarespace.com/static/5d5c3b24066cad00018049bf/t/643eafa80b940f1cee232bee/1681829811730/LR+2022+WFEC+Annual+Report.pdf","",null,"Not in 861",2.4776790739059539E-2,0.69138782000903665,971509,1.0543515294248431,15025,38165,0,53190,1.3936853137691603,58099,111289,47418,1.3003633899255693,665048,73124,1.9159963317175424,47418,null,126383,null,null,173801,924091,null,924091,6.6604001122150452E-2,null,null,387768,0.26100722911029439,null,null,"",1126215,1126215,null,null,null,"",1.1300680511286649,1520068.9980000001,1201.3,0.25605545191675827,0.14444673122382259,677.68077937895021,0.88954468268928055,1564222.7749624925,453180,0.25771511945336201]
[20910,"Wolverine Power Supply Coop., Inc.","G&T",224128,681055,9.3879390348372352E-2,4.0905653728406662E-2,0.24760518038893792,5.4022225340069355E-2,27859,21041,"A2",2021,"CIQ Pro: Wolverine Power Supply Cooperative, Inc. | Financial Highlights (spglobal.com)","No financial reports found but 2020 spreadsheet says FERC data--could use?",null,"Not in 861",1.8541431504076576E-2,0.70992925151311326,644062.39599999995,1.057436366770899,17575.719000000001,null,null,17575.719000000001,"",null,17575.719000000001,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,217872.71,"",null,null,"",null,0,null,null,null,"",0.3747444425861115,587017.99999999988,793.8,0.22772811046152813,8.44182252640613E-2,294.25961985458343,0.85026275408211582,687007.93447449582,871490.83999999985,1]
[]
[]
[]
[]
[2172,"Brazos Electric Power Coop Inc","G&T",141248,9206,5.062018577254191E-2,{"$f":"'Inputs and Outputs'!$C$256","v":0.05},0.93881186276204021,{"$f":"'Inputs and Outputs'!$C$257","v":0.05},"",7150,"D",2016,"CIQ Pro: Brazos Electric Power Cooperative, Inc. | Balance Sheet (spglobal.com)","",null,"Not in 861",0,0.27442381712966463,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,null,"",null,0,null,null,null,"",2.2114113747659845,5252407,2166.1999999999998,0.23924320790322356,0.27679338942971488,2506.1937826263761,0.86793849266345813,0,0,0]
[7004,"Buckeye Power, Inc","G&T",null,null,{"$f":"'Inputs and Outputs'!$C$255","v":0.05},{"$f":"'Inputs and Outputs'!$C$256","v":0.05},{"$f":"'Inputs and Outputs'!$C$258","v":0.25},{"$f":"'Inputs and Outputs'!$C$257","v":0.05},null,null,"A3",null,null,"No financial docs found",null,"Not in 861",0,0.46453882351498771,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,12371000,"",null,0,null,null,null,"",0.10076431292178578,190752,236,0.21225025457659064,9.22684002786162E-2,102.59277431347333,0.7895441751357487,0,0,0]
[11824,"Matanuska Electric Assn Inc","G&T",null,null,{"$f":"'Inputs and Outputs'!$C$255","v":0.05},{"$f":"'Inputs and Outputs'!$C$256","v":0.05},{"$f":"'Inputs and Outputs'!$C$258","v":0.25},{"$f":"'Inputs and Outputs'!$C$257","v":0.05},null,null,null,null,null,"No financial docs found",null,"AK",0,0.61388127032841466,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,null,"",null,0,null,null,null,"",0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0]
[25422,"National Power Coop Inc","G&T",null,null,{"$f":"'Inputs and Outputs'!$C$255","v":0.05},{"$f":"'Inputs and Outputs'!$C$256","v":0.05},{"$f":"'Inputs and Outputs'!$C$258","v":0.25},{"$f":"'Inputs and Outputs'!$C$257","v":0.05},null,null,null,null,null,"No financial docs found",null,"Not in 861",0,0.57061421668135615,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,null,"",null,0,null,null,null,"",7.9456251048470206E-2,138433,594,0.22770747710810257,2.6604131113263534E-2,69.39980224617851,0.80204054277532089,0,0,0]
[13683,"North Carolina El Member Corp","G&T",320345,1160730,0.10252071984891289,{"$f":"'Inputs and Outputs'!$C$256","v":0.05},0.2162922201779113,{"$f":"'Inputs and Outputs'!$C$257","v":0.05},"",32842,"A1",2021,"CIQ Pro: North Carolina Electric Membership Corporation | Balance Sheet (spglobal.com)","",null,"Not in 861",0,0.5014977401464763,0,"",29277,null,null,29277,"",null,29277,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,287503,"",null,null,"",null,0,null,null,null,"",0.11831944577091785,191664,687.6,0.195507809835611,3.1820029166367829E-2,111.91088516203746,0.72586628417953214,255940.19436557966,1150012,1]
[189,"PowerSouth Energy Cooperative","G&T",null,null,{"$f":"'Inputs and Outputs'!$C$255","v":0.05},{"$f":"'Inputs and Outputs'!$C$256","v":0.05},{"$f":"'Inputs and Outputs'!$C$258","v":0.25},{"$f":"'Inputs and Outputs'!$C$257","v":0.05},null,null,"Baa1",null,null,"No financial docs found",null,"Not in 861",0,0.46453882351498771,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,null,"",null,0,null,null,null,"",1.4381500015798716,2397933.997,437,0.20939172187626284,0.62639990308558768,1307.2950315111443,0.87253541159384296,0,0,0]
[16624,"San Miguel Electric Coop, Inc","G&T",114323,243497,0,{"$f":"'Inputs and Outputs'!$C$256","v":0.05},0.31949863059638922,{"$f":"'Inputs and Outputs'!$C$257","v":0.05},"",0,"A1",2020,"CIQ Pro: San Miguel Electric Cooperative, Inc. | Balance Sheet (spglobal.com)","No financial report found",null,"Not in 861",0,0.60110014258870825,0,"",0,null,null,0,"",null,0,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,0,"",null,null,"",null,0,null,null,null,"",2.6977317683875928,2071883.0090000003,410,0.28459972351292573,0.57686908592270858,831.04903374078151,0.87249609433844022,0,0,0]
[17632,"Southern Illinois Power Coop","G&T",121744,562164,6.7543369693783675E-2,{"$f":"'Inputs and Outputs'!$C$256","v":0.05},0.17801224726132756,{"$f":"'Inputs and Outputs'!$C$257","v":0.05},"",8223,"Baa2",2019,"CIQ Pro: Southern Illinois Power Cooperative | Financial Highlights (spglobal.com)","",null,"Not in 861",0,0.64670884708415455,0,"",8223,null,null,8223,"",null,8223,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,121744,"",null,null,"",null,0,null,null,null,"",1.7620782506767148,1643912.9939999999,272,0.23920219676057486,0.68993125251813048,784.53000526900553,0.87393673538706773,1831642.2033015469,486976,0.23235226557060695]
[17632,"Southern Illinois Power Coop","G&T",121744,562164,6.7543369693783675E-2,{"$f":"'Inputs and Outputs'!$C$256","v":0.05},0.17801224726132756,{"$f":"'Inputs and Outputs'!$C$257","v":0.05},"",8223,"Baa2",2019,"CIQ Pro: Southern Illinois Power Cooperative | Financial Highlights (spglobal.com)","",null,"Not in 861",0,0.64670884708415455,0,"",8223,null,null,8223,"",null,8223,null,"",null,"","",0,null,null,null,null,0,null,null,0,"",null,null,121744,"",null,null,"",null,0,null,null,null,"",1.7620782506767148,1643912.9939999999,272,0.23920219676057486,0.68993125251813048,784.53000526900553,0.87393673538706773,1831642.2033015469,486976,0.23235226557060695]

{"sheet":"ATBe","index":13,"n_rows":47161,"n_cols":19,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,"atb_year","core_metric_key","core_metric_parameter","core_metric_case","crpyears","technology","technology_alias","techdetail","techdetail2","resourcedetail","display_name","default","scale","maturity","scenario","core_metric_variable","units","value"]
[20610,2023,"M20CAPEXLWLBWC10T4A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2021,"$/kW",1961]
[20611,2023,"M20CAPEXLWLBWC10T4A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2022,"$/kW",2186.9432544118199]
[20612,2023,"M20CAPEXLWLBWC10T4A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2023,"$/kW",2026.61753017915]
[20613,2023,"M20CAPEXLWLBWC10T4A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2024,"$/kW",1783.06935933519]
[20614,2023,"M20CAPEXLWLBWC10T4A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2025,"$/kW",1723.75914578026]
[20615,2023,"M20CAPEXLWLBWC10T4A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2026,"$/kW",1664.4489322253301]
[20616,2023,"M20CAPEXLWLBWC10T4A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2027,"$/kW",1605.1387186703801]
[20617,2023,"M20CAPEXLWLBWC10T4A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2028,"$/kW",1545.8285051154501]
[20618,2023,"M20CAPEXLWLBWC10T4A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2029,"$/kW",1486.5182915605201]
[20619,2023,"M20CAPEXLWLBWC10T4A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2030,"$/kW",1427.2080780055901]
[20620,2023,"M20CAPEXLWLBWC10T4A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2031,"$/kW",1410.54409526885]
[20621,2023,"M20CAPEXLWLBWC10T4A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2032,"$/kW",1393.8801125321199]
[20622,2023,"M20CAPEXLWLBWC10T4A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2033,"$/kW",1377.2161297954001]
[20623,2023,"M20CAPEXLWLBWC10T4A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2034,"$/kW",1360.55214705867]
[20624,2023,"M20CAPEXLWLBWC10T4A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2035,"$/kW",1343.8881643219399]
[20625,2023,"M20CAPEXLWLBWC10T4A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2036,"$/kW",1327.2241815852101]
[20626,2023,"M20CAPEXLWLBWC10T4A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2037,"$/kW",1310.56019884849]
[20627,2023,"M20CAPEXLWLBWC10T4A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2038,"$/kW",1293.8962161117599]
[20628,2023,"M20CAPEXLWLBWC10T4A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2039,"$/kW",1277.2322333750301]
[20629,2023,"M20CAPEXLWLBWC10T4A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2040,"$/kW",1260.56825063831]
[20630,2023,"M20CAPEXLWLBWC10T4A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2041,"$/kW",1243.9042679015799]
[20631,2023,"M20CAPEXLWLBWC10T4A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2042,"$/kW",1227.2402851648501]
[20632,2023,"M20CAPEXLWLBWC10T4A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2043,"$/kW",1210.57630242813]
[20633,2023,"M20CAPEXLWLBWC10T4A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2044,"$/kW",1193.9123196913999]
[20634,2023,"M20CAPEXLWLBWC10T4A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2045,"$/kW",1177.2483369546701]
[20635,2023,"M20CAPEXLWLBWC10T4A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2046,"$/kW",1160.58435421795]
[20636,2023,"M20CAPEXLWLBWC10T4A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2047,"$/kW",1143.9203714812199]
[20637,2023,"M20CAPEXLWLBWC10T4A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2048,"$/kW",1127.2563887444901]
[20638,2023,"M20CAPEXLWLBWC10T4A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2049,"$/kW",1110.59240600776]
[20639,2023,"M20CAPEXLWLBWC10T4A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2050,"$/kW",1093.9284232710399]
[20640,2023,"M20CAPEXLWLBWC10T4C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2021,"$/kW",1961]
[20641,2023,"M20CAPEXLWLBWC10T4C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2022,"$/kW",2233.32384141178]
[20642,2023,"M20CAPEXLWLBWC10T4C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2023,"$/kW",2115.34560965733]
[20643,2023,"M20CAPEXLWLBWC10T4C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2024,"$/kW",1904.06219498726]
[20644,2023,"M20CAPEXLWLBWC10T4C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2025,"$/kW",1885.0829266496801]
[20645,2023,"M20CAPEXLWLBWC10T4C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2026,"$/kW",1866.1036583120999]
[20646,2023,"M20CAPEXLWLBWC10T4C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2027,"$/kW",1847.12438997453]
[20647,2023,"M20CAPEXLWLBWC10T4C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2028,"$/kW",1828.1451216369401]
[20648,2023,"M20CAPEXLWLBWC10T4C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2029,"$/kW",1809.1658532993699]
[20649,2023,"M20CAPEXLWLBWC10T4C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2030,"$/kW",1790.18658496178]
[20650,2023,"M20CAPEXLWLBWC10T4C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2031,"$/kW",1778.62599924151]
[20651,2023,"M20CAPEXLWLBWC10T4C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2032,"$/kW",1767.0654135212401]
[20652,2023,"M20CAPEXLWLBWC10T4C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2033,"$/kW",1755.5048278009699]
[20653,2023,"M20CAPEXLWLBWC10T4C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2034,"$/kW",1743.9442420806899]
[20654,2023,"M20CAPEXLWLBWC10T4C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2035,"$/kW",1732.38365636041]
[20655,2023,"M20CAPEXLWLBWC10T4C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2036,"$/kW",1720.82307064014]
[20656,2023,"M20CAPEXLWLBWC10T4C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2037,"$/kW",1709.2624849198701]
[20657,2023,"M20CAPEXLWLBWC10T4C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2038,"$/kW",1697.7018991995999]
[20658,2023,"M20CAPEXLWLBWC10T4C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2039,"$/kW",1686.1413134793199]
[20659,2023,"M20CAPEXLWLBWC10T4C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2040,"$/kW",1674.58072775904]
[20660,2023,"M20CAPEXLWLBWC10T4C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2041,"$/kW",1663.02014203877]
[20661,2023,"M20CAPEXLWLBWC10T4C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2042,"$/kW",1651.4595563185001]
[20662,2023,"M20CAPEXLWLBWC10T4C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2043,"$/kW",1639.8989705982301]
[20663,2023,"M20CAPEXLWLBWC10T4C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2044,"$/kW",1628.3383848779499]
[20664,2023,"M20CAPEXLWLBWC10T4C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2045,"$/kW",1616.77779915767]
[20665,2023,"M20CAPEXLWLBWC10T4C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2046,"$/kW",1605.2172134374]
[20666,2023,"M20CAPEXLWLBWC10T4C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2047,"$/kW",1593.65662771713]
[20667,2023,"M20CAPEXLWLBWC10T4C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2048,"$/kW",1582.0960419968501]
[20668,2023,"M20CAPEXLWLBWC10T4C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2049,"$/kW",1570.5354562765799]
[20669,2023,"M20CAPEXLWLBWC10T4C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2050,"$/kW",1558.9748705562999]
[20670,2023,"M20CAPEXLWLBWC10T4M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2021,"$/kW",1961]
[20671,2023,"M20CAPEXLWLBWC10T4M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2022,"$/kW",2200.8444444444399]
[20672,2023,"M20CAPEXLWLBWC10T4M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2023,"$/kW",2053.2111111111099]
[20673,2023,"M20CAPEXLWLBWC10T4M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2024,"$/kW",1819.3333333333301]
[20674,2023,"M20CAPEXLWLBWC10T4M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2025,"$/kW",1772.1111111110999]
[20675,2023,"M20CAPEXLWLBWC10T4M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2026,"$/kW",1724.88888888888]
[20676,2023,"M20CAPEXLWLBWC10T4M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2027,"$/kW",1677.6666666666599]
[20677,2023,"M20CAPEXLWLBWC10T4M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2028,"$/kW",1630.44444444444]
[20678,2023,"M20CAPEXLWLBWC10T4M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2029,"$/kW",1583.2222222222199]
[20679,2023,"M20CAPEXLWLBWC10T4M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2030,"$/kW",1536]
[20680,2023,"M20CAPEXLWLBWC10T4M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2031,"$/kW",1521.2503237298999]
[20681,2023,"M20CAPEXLWLBWC10T4M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2032,"$/kW",1506.5006474597999]
[20682,2023,"M20CAPEXLWLBWC10T4M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2033,"$/kW",1491.7509711897001]
[20683,2023,"M20CAPEXLWLBWC10T4M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2034,"$/kW",1477.00129491961]
[20684,2023,"M20CAPEXLWLBWC10T4M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2035,"$/kW",1462.25161864952]
[20685,2023,"M20CAPEXLWLBWC10T4M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2036,"$/kW",1447.5019423794099]
[20686,2023,"M20CAPEXLWLBWC10T4M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2037,"$/kW",1432.7522661093201]
[20687,2023,"M20CAPEXLWLBWC10T4M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2038,"$/kW",1418.00258983922]
[20688,2023,"M20CAPEXLWLBWC10T4M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2039,"$/kW",1403.25291356913]
[20689,2023,"M20CAPEXLWLBWC10T4M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2040,"$/kW",1388.5032372990299]
[20690,2023,"M20CAPEXLWLBWC10T4M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2041,"$/kW",1373.7535610289301]
[20691,2023,"M20CAPEXLWLBWC10T4M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2042,"$/kW",1359.0038847588401]
[20692,2023,"M20CAPEXLWLBWC10T4M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2043,"$/kW",1344.25420848874]
[20693,2023,"M20CAPEXLWLBWC10T4M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2044,"$/kW",1329.50453221864]
[20694,2023,"M20CAPEXLWLBWC10T4M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2045,"$/kW",1314.7548559485399]
[20695,2023,"M20CAPEXLWLBWC10T4M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2046,"$/kW",1300.0051796784501]
[20696,2023,"M20CAPEXLWLBWC10T4M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2047,"$/kW",1285.25550340836]
[20697,2023,"M20CAPEXLWLBWC10T4M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2048,"$/kW",1270.50582713825]
[20698,2023,"M20CAPEXLWLBWC10T4M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2049,"$/kW",1255.7561508681599]
[20699,2023,"M20CAPEXLWLBWC10T4M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2050,"$/kW",1241.0064745980601]
[20700,2023,"M20CAPEXLWLBWC1T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[20701,2023,"M20CAPEXLWLBWC1T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[20702,2023,"M20CAPEXLWLBWC1T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[20703,2023,"M20CAPEXLWLBWC1T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[20704,2023,"M20CAPEXLWLBWC1T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[20705,2023,"M20CAPEXLWLBWC1T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[20706,2023,"M20CAPEXLWLBWC1T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[20707,2023,"M20CAPEXLWLBWC1T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[20708,2023,"M20CAPEXLWLBWC1T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[20709,2023,"M20CAPEXLWLBWC1T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[20710,2023,"M20CAPEXLWLBWC1T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[20711,2023,"M20CAPEXLWLBWC1T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[20712,2023,"M20CAPEXLWLBWC1T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[20713,2023,"M20CAPEXLWLBWC1T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[20714,2023,"M20CAPEXLWLBWC1T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[20715,2023,"M20CAPEXLWLBWC1T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[20716,2023,"M20CAPEXLWLBWC1T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[20717,2023,"M20CAPEXLWLBWC1T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[20718,2023,"M20CAPEXLWLBWC1T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[20719,2023,"M20CAPEXLWLBWC1T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[20720,2023,"M20CAPEXLWLBWC1T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[20721,2023,"M20CAPEXLWLBWC1T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[20722,2023,"M20CAPEXLWLBWC1T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[20723,2023,"M20CAPEXLWLBWC1T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[20724,2023,"M20CAPEXLWLBWC1T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[20725,2023,"M20CAPEXLWLBWC1T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[20726,2023,"M20CAPEXLWLBWC1T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[20727,2023,"M20CAPEXLWLBWC1T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[20728,2023,"M20CAPEXLWLBWC1T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[20729,2023,"M20CAPEXLWLBWC1T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[20730,2023,"M20CAPEXLWLBWC1T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[20731,2023,"M20CAPEXLWLBWC1T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[20732,2023,"M20CAPEXLWLBWC1T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[20733,2023,"M20CAPEXLWLBWC1T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[20734,2023,"M20CAPEXLWLBWC1T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[20735,2023,"M20CAPEXLWLBWC1T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[20736,2023,"M20CAPEXLWLBWC1T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[20737,2023,"M20CAPEXLWLBWC1T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[20738,2023,"M20CAPEXLWLBWC1T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[20739,2023,"M20CAPEXLWLBWC1T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[20740,2023,"M20CAPEXLWLBWC1T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[20741,2023,"M20CAPEXLWLBWC1T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[20742,2023,"M20CAPEXLWLBWC1T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[20743,2023,"M20CAPEXLWLBWC1T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[20744,2023,"M20CAPEXLWLBWC1T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[20745,2023,"M20CAPEXLWLBWC1T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[20746,2023,"M20CAPEXLWLBWC1T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[20747,2023,"M20CAPEXLWLBWC1T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[20748,2023,"M20CAPEXLWLBWC1T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[20749,2023,"M20CAPEXLWLBWC1T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[20750,2023,"M20CAPEXLWLBWC1T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[20751,2023,"M20CAPEXLWLBWC1T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[20752,2023,"M20CAPEXLWLBWC1T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[20753,2023,"M20CAPEXLWLBWC1T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[20754,2023,"M20CAPEXLWLBWC1T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[20755,2023,"M20CAPEXLWLBWC1T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[20756,2023,"M20CAPEXLWLBWC1T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[20757,2023,"M20CAPEXLWLBWC1T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[20758,2023,"M20CAPEXLWLBWC1T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[20759,2023,"M20CAPEXLWLBWC1T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[20760,2023,"M20CAPEXLWLBWC1T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[20761,2023,"M20CAPEXLWLBWC1T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[20762,2023,"M20CAPEXLWLBWC1T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[20763,2023,"M20CAPEXLWLBWC1T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[20764,2023,"M20CAPEXLWLBWC1T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[20765,2023,"M20CAPEXLWLBWC1T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[20766,2023,"M20CAPEXLWLBWC1T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[20767,2023,"M20CAPEXLWLBWC1T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[20768,2023,"M20CAPEXLWLBWC1T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[20769,2023,"M20CAPEXLWLBWC1T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[20770,2023,"M20CAPEXLWLBWC1T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[20771,2023,"M20CAPEXLWLBWC1T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[20772,2023,"M20CAPEXLWLBWC1T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[20773,2023,"M20CAPEXLWLBWC1T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[20774,2023,"M20CAPEXLWLBWC1T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[20775,2023,"M20CAPEXLWLBWC1T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[20776,2023,"M20CAPEXLWLBWC1T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[20777,2023,"M20CAPEXLWLBWC1T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[20778,2023,"M20CAPEXLWLBWC1T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[20779,2023,"M20CAPEXLWLBWC1T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[20780,2023,"M20CAPEXLWLBWC1T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[20781,2023,"M20CAPEXLWLBWC1T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[20782,2023,"M20CAPEXLWLBWC1T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[20783,2023,"M20CAPEXLWLBWC1T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[20784,2023,"M20CAPEXLWLBWC1T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[20785,2023,"M20CAPEXLWLBWC1T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[20786,2023,"M20CAPEXLWLBWC1T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[20787,2023,"M20CAPEXLWLBWC1T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[20788,2023,"M20CAPEXLWLBWC1T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[20789,2023,"M20CAPEXLWLBWC1T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[20790,2023,"M20CAPEXLWLBWC2T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[20791,2023,"M20CAPEXLWLBWC2T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[20792,2023,"M20CAPEXLWLBWC2T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[20793,2023,"M20CAPEXLWLBWC2T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[20794,2023,"M20CAPEXLWLBWC2T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[20795,2023,"M20CAPEXLWLBWC2T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[20796,2023,"M20CAPEXLWLBWC2T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[20797,2023,"M20CAPEXLWLBWC2T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[20798,2023,"M20CAPEXLWLBWC2T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[20799,2023,"M20CAPEXLWLBWC2T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[20800,2023,"M20CAPEXLWLBWC2T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[20801,2023,"M20CAPEXLWLBWC2T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[20802,2023,"M20CAPEXLWLBWC2T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[20803,2023,"M20CAPEXLWLBWC2T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[20804,2023,"M20CAPEXLWLBWC2T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[20805,2023,"M20CAPEXLWLBWC2T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[20806,2023,"M20CAPEXLWLBWC2T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[20807,2023,"M20CAPEXLWLBWC2T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[20808,2023,"M20CAPEXLWLBWC2T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[20809,2023,"M20CAPEXLWLBWC2T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[20810,2023,"M20CAPEXLWLBWC2T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[20811,2023,"M20CAPEXLWLBWC2T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[20812,2023,"M20CAPEXLWLBWC2T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[20813,2023,"M20CAPEXLWLBWC2T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[20814,2023,"M20CAPEXLWLBWC2T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[20815,2023,"M20CAPEXLWLBWC2T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[20816,2023,"M20CAPEXLWLBWC2T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[20817,2023,"M20CAPEXLWLBWC2T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[20818,2023,"M20CAPEXLWLBWC2T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[20819,2023,"M20CAPEXLWLBWC2T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[20820,2023,"M20CAPEXLWLBWC2T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[20821,2023,"M20CAPEXLWLBWC2T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[20822,2023,"M20CAPEXLWLBWC2T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[20823,2023,"M20CAPEXLWLBWC2T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[20824,2023,"M20CAPEXLWLBWC2T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[20825,2023,"M20CAPEXLWLBWC2T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[20826,2023,"M20CAPEXLWLBWC2T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[20827,2023,"M20CAPEXLWLBWC2T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[20828,2023,"M20CAPEXLWLBWC2T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[20829,2023,"M20CAPEXLWLBWC2T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[20830,2023,"M20CAPEXLWLBWC2T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[20831,2023,"M20CAPEXLWLBWC2T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[20832,2023,"M20CAPEXLWLBWC2T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[20833,2023,"M20CAPEXLWLBWC2T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[20834,2023,"M20CAPEXLWLBWC2T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[20835,2023,"M20CAPEXLWLBWC2T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[20836,2023,"M20CAPEXLWLBWC2T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[20837,2023,"M20CAPEXLWLBWC2T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[20838,2023,"M20CAPEXLWLBWC2T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[20839,2023,"M20CAPEXLWLBWC2T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[20840,2023,"M20CAPEXLWLBWC2T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[20841,2023,"M20CAPEXLWLBWC2T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[20842,2023,"M20CAPEXLWLBWC2T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[20843,2023,"M20CAPEXLWLBWC2T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[20844,2023,"M20CAPEXLWLBWC2T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[20845,2023,"M20CAPEXLWLBWC2T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[20846,2023,"M20CAPEXLWLBWC2T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[20847,2023,"M20CAPEXLWLBWC2T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[20848,2023,"M20CAPEXLWLBWC2T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[20849,2023,"M20CAPEXLWLBWC2T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[20850,2023,"M20CAPEXLWLBWC2T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[20851,2023,"M20CAPEXLWLBWC2T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[20852,2023,"M20CAPEXLWLBWC2T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[20853,2023,"M20CAPEXLWLBWC2T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[20854,2023,"M20CAPEXLWLBWC2T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[20855,2023,"M20CAPEXLWLBWC2T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[20856,2023,"M20CAPEXLWLBWC2T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[20857,2023,"M20CAPEXLWLBWC2T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[20858,2023,"M20CAPEXLWLBWC2T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[20859,2023,"M20CAPEXLWLBWC2T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[20860,2023,"M20CAPEXLWLBWC2T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[20861,2023,"M20CAPEXLWLBWC2T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[20862,2023,"M20CAPEXLWLBWC2T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[20863,2023,"M20CAPEXLWLBWC2T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[20864,2023,"M20CAPEXLWLBWC2T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[20865,2023,"M20CAPEXLWLBWC2T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[20866,2023,"M20CAPEXLWLBWC2T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[20867,2023,"M20CAPEXLWLBWC2T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[20868,2023,"M20CAPEXLWLBWC2T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[20869,2023,"M20CAPEXLWLBWC2T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[20870,2023,"M20CAPEXLWLBWC2T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[20871,2023,"M20CAPEXLWLBWC2T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[20872,2023,"M20CAPEXLWLBWC2T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[20873,2023,"M20CAPEXLWLBWC2T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[20874,2023,"M20CAPEXLWLBWC2T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[20875,2023,"M20CAPEXLWLBWC2T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[20876,2023,"M20CAPEXLWLBWC2T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[20877,2023,"M20CAPEXLWLBWC2T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[20878,2023,"M20CAPEXLWLBWC2T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[20879,2023,"M20CAPEXLWLBWC2T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[20880,2023,"M20CAPEXLWLBWC3T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[20881,2023,"M20CAPEXLWLBWC3T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[20882,2023,"M20CAPEXLWLBWC3T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[20883,2023,"M20CAPEXLWLBWC3T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[20884,2023,"M20CAPEXLWLBWC3T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[20885,2023,"M20CAPEXLWLBWC3T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[20886,2023,"M20CAPEXLWLBWC3T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[20887,2023,"M20CAPEXLWLBWC3T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[20888,2023,"M20CAPEXLWLBWC3T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[20889,2023,"M20CAPEXLWLBWC3T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[20890,2023,"M20CAPEXLWLBWC3T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[20891,2023,"M20CAPEXLWLBWC3T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[20892,2023,"M20CAPEXLWLBWC3T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[20893,2023,"M20CAPEXLWLBWC3T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[20894,2023,"M20CAPEXLWLBWC3T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[20895,2023,"M20CAPEXLWLBWC3T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[20896,2023,"M20CAPEXLWLBWC3T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[20897,2023,"M20CAPEXLWLBWC3T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[20898,2023,"M20CAPEXLWLBWC3T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[20899,2023,"M20CAPEXLWLBWC3T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[20900,2023,"M20CAPEXLWLBWC3T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[20901,2023,"M20CAPEXLWLBWC3T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[20902,2023,"M20CAPEXLWLBWC3T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[20903,2023,"M20CAPEXLWLBWC3T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[20904,2023,"M20CAPEXLWLBWC3T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[20905,2023,"M20CAPEXLWLBWC3T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[20906,2023,"M20CAPEXLWLBWC3T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[20907,2023,"M20CAPEXLWLBWC3T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[20908,2023,"M20CAPEXLWLBWC3T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[20909,2023,"M20CAPEXLWLBWC3T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[20910,2023,"M20CAPEXLWLBWC3T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[20911,2023,"M20CAPEXLWLBWC3T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[20912,2023,"M20CAPEXLWLBWC3T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[20913,2023,"M20CAPEXLWLBWC3T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[20914,2023,"M20CAPEXLWLBWC3T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[20915,2023,"M20CAPEXLWLBWC3T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[20916,2023,"M20CAPEXLWLBWC3T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[20917,2023,"M20CAPEXLWLBWC3T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[20918,2023,"M20CAPEXLWLBWC3T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[20919,2023,"M20CAPEXLWLBWC3T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[20920,2023,"M20CAPEXLWLBWC3T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[20921,2023,"M20CAPEXLWLBWC3T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[20922,2023,"M20CAPEXLWLBWC3T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[20923,2023,"M20CAPEXLWLBWC3T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[20924,2023,"M20CAPEXLWLBWC3T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[20925,2023,"M20CAPEXLWLBWC3T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[20926,2023,"M20CAPEXLWLBWC3T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[20927,2023,"M20CAPEXLWLBWC3T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[20928,2023,"M20CAPEXLWLBWC3T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[20929,2023,"M20CAPEXLWLBWC3T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[20930,2023,"M20CAPEXLWLBWC3T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[20931,2023,"M20CAPEXLWLBWC3T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[20932,2023,"M20CAPEXLWLBWC3T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[20933,2023,"M20CAPEXLWLBWC3T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[20934,2023,"M20CAPEXLWLBWC3T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[20935,2023,"M20CAPEXLWLBWC3T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[20936,2023,"M20CAPEXLWLBWC3T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[20937,2023,"M20CAPEXLWLBWC3T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[20938,2023,"M20CAPEXLWLBWC3T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[20939,2023,"M20CAPEXLWLBWC3T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[20940,2023,"M20CAPEXLWLBWC3T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[20941,2023,"M20CAPEXLWLBWC3T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[20942,2023,"M20CAPEXLWLBWC3T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[20943,2023,"M20CAPEXLWLBWC3T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[20944,2023,"M20CAPEXLWLBWC3T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[20945,2023,"M20CAPEXLWLBWC3T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[20946,2023,"M20CAPEXLWLBWC3T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[20947,2023,"M20CAPEXLWLBWC3T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[20948,2023,"M20CAPEXLWLBWC3T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[20949,2023,"M20CAPEXLWLBWC3T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[20950,2023,"M20CAPEXLWLBWC3T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[20951,2023,"M20CAPEXLWLBWC3T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[20952,2023,"M20CAPEXLWLBWC3T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[20953,2023,"M20CAPEXLWLBWC3T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[20954,2023,"M20CAPEXLWLBWC3T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[20955,2023,"M20CAPEXLWLBWC3T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[20956,2023,"M20CAPEXLWLBWC3T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[20957,2023,"M20CAPEXLWLBWC3T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[20958,2023,"M20CAPEXLWLBWC3T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[20959,2023,"M20CAPEXLWLBWC3T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[20960,2023,"M20CAPEXLWLBWC3T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[20961,2023,"M20CAPEXLWLBWC3T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[20962,2023,"M20CAPEXLWLBWC3T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[20963,2023,"M20CAPEXLWLBWC3T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[20964,2023,"M20CAPEXLWLBWC3T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[20965,2023,"M20CAPEXLWLBWC3T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[20966,2023,"M20CAPEXLWLBWC3T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[20967,2023,"M20CAPEXLWLBWC3T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[20968,2023,"M20CAPEXLWLBWC3T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[20969,2023,"M20CAPEXLWLBWC3T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[20970,2023,"M20CAPEXLWLBWC4T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2021,"$/kW",1363]
[20971,2023,"M20CAPEXLWLBWC4T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[20972,2023,"M20CAPEXLWLBWC4T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[20973,2023,"M20CAPEXLWLBWC4T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[20974,2023,"M20CAPEXLWLBWC4T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[20975,2023,"M20CAPEXLWLBWC4T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[20976,2023,"M20CAPEXLWLBWC4T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[20977,2023,"M20CAPEXLWLBWC4T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[20978,2023,"M20CAPEXLWLBWC4T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[20979,2023,"M20CAPEXLWLBWC4T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[20980,2023,"M20CAPEXLWLBWC4T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[20981,2023,"M20CAPEXLWLBWC4T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[20982,2023,"M20CAPEXLWLBWC4T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[20983,2023,"M20CAPEXLWLBWC4T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[20984,2023,"M20CAPEXLWLBWC4T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[20985,2023,"M20CAPEXLWLBWC4T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[20986,2023,"M20CAPEXLWLBWC4T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[20987,2023,"M20CAPEXLWLBWC4T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[20988,2023,"M20CAPEXLWLBWC4T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[20989,2023,"M20CAPEXLWLBWC4T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[20990,2023,"M20CAPEXLWLBWC4T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[20991,2023,"M20CAPEXLWLBWC4T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[20992,2023,"M20CAPEXLWLBWC4T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[20993,2023,"M20CAPEXLWLBWC4T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[20994,2023,"M20CAPEXLWLBWC4T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[20995,2023,"M20CAPEXLWLBWC4T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[20996,2023,"M20CAPEXLWLBWC4T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[20997,2023,"M20CAPEXLWLBWC4T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[20998,2023,"M20CAPEXLWLBWC4T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[20999,2023,"M20CAPEXLWLBWC4T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[21000,2023,"M20CAPEXLWLBWC4T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2021,"$/kW",1363]
[21001,2023,"M20CAPEXLWLBWC4T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[21002,2023,"M20CAPEXLWLBWC4T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[21003,2023,"M20CAPEXLWLBWC4T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[21004,2023,"M20CAPEXLWLBWC4T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[21005,2023,"M20CAPEXLWLBWC4T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[21006,2023,"M20CAPEXLWLBWC4T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[21007,2023,"M20CAPEXLWLBWC4T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[21008,2023,"M20CAPEXLWLBWC4T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[21009,2023,"M20CAPEXLWLBWC4T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[21010,2023,"M20CAPEXLWLBWC4T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[21011,2023,"M20CAPEXLWLBWC4T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[21012,2023,"M20CAPEXLWLBWC4T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[21013,2023,"M20CAPEXLWLBWC4T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[21014,2023,"M20CAPEXLWLBWC4T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[21015,2023,"M20CAPEXLWLBWC4T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[21016,2023,"M20CAPEXLWLBWC4T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[21017,2023,"M20CAPEXLWLBWC4T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[21018,2023,"M20CAPEXLWLBWC4T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[21019,2023,"M20CAPEXLWLBWC4T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[21020,2023,"M20CAPEXLWLBWC4T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[21021,2023,"M20CAPEXLWLBWC4T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[21022,2023,"M20CAPEXLWLBWC4T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[21023,2023,"M20CAPEXLWLBWC4T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[21024,2023,"M20CAPEXLWLBWC4T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[21025,2023,"M20CAPEXLWLBWC4T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[21026,2023,"M20CAPEXLWLBWC4T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[21027,2023,"M20CAPEXLWLBWC4T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[21028,2023,"M20CAPEXLWLBWC4T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[21029,2023,"M20CAPEXLWLBWC4T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[21030,2023,"M20CAPEXLWLBWC4T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2021,"$/kW",1363]
[21031,2023,"M20CAPEXLWLBWC4T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[21032,2023,"M20CAPEXLWLBWC4T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[21033,2023,"M20CAPEXLWLBWC4T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[21034,2023,"M20CAPEXLWLBWC4T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[21035,2023,"M20CAPEXLWLBWC4T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[21036,2023,"M20CAPEXLWLBWC4T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[21037,2023,"M20CAPEXLWLBWC4T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[21038,2023,"M20CAPEXLWLBWC4T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[21039,2023,"M20CAPEXLWLBWC4T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[21040,2023,"M20CAPEXLWLBWC4T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[21041,2023,"M20CAPEXLWLBWC4T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[21042,2023,"M20CAPEXLWLBWC4T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[21043,2023,"M20CAPEXLWLBWC4T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[21044,2023,"M20CAPEXLWLBWC4T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[21045,2023,"M20CAPEXLWLBWC4T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[21046,2023,"M20CAPEXLWLBWC4T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[21047,2023,"M20CAPEXLWLBWC4T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[21048,2023,"M20CAPEXLWLBWC4T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[21049,2023,"M20CAPEXLWLBWC4T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[21050,2023,"M20CAPEXLWLBWC4T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[21051,2023,"M20CAPEXLWLBWC4T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[21052,2023,"M20CAPEXLWLBWC4T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[21053,2023,"M20CAPEXLWLBWC4T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[21054,2023,"M20CAPEXLWLBWC4T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[21055,2023,"M20CAPEXLWLBWC4T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[21056,2023,"M20CAPEXLWLBWC4T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[21057,2023,"M20CAPEXLWLBWC4T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[21058,2023,"M20CAPEXLWLBWC4T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[21059,2023,"M20CAPEXLWLBWC4T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[21060,2023,"M20CAPEXLWLBWC5T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[21061,2023,"M20CAPEXLWLBWC5T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[21062,2023,"M20CAPEXLWLBWC5T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[21063,2023,"M20CAPEXLWLBWC5T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[21064,2023,"M20CAPEXLWLBWC5T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[21065,2023,"M20CAPEXLWLBWC5T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[21066,2023,"M20CAPEXLWLBWC5T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[21067,2023,"M20CAPEXLWLBWC5T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[21068,2023,"M20CAPEXLWLBWC5T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[21069,2023,"M20CAPEXLWLBWC5T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[21070,2023,"M20CAPEXLWLBWC5T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[21071,2023,"M20CAPEXLWLBWC5T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[21072,2023,"M20CAPEXLWLBWC5T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[21073,2023,"M20CAPEXLWLBWC5T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[21074,2023,"M20CAPEXLWLBWC5T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[21075,2023,"M20CAPEXLWLBWC5T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[21076,2023,"M20CAPEXLWLBWC5T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[21077,2023,"M20CAPEXLWLBWC5T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[21078,2023,"M20CAPEXLWLBWC5T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[21079,2023,"M20CAPEXLWLBWC5T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[21080,2023,"M20CAPEXLWLBWC5T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[21081,2023,"M20CAPEXLWLBWC5T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[21082,2023,"M20CAPEXLWLBWC5T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[21083,2023,"M20CAPEXLWLBWC5T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[21084,2023,"M20CAPEXLWLBWC5T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[21085,2023,"M20CAPEXLWLBWC5T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[21086,2023,"M20CAPEXLWLBWC5T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[21087,2023,"M20CAPEXLWLBWC5T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[21088,2023,"M20CAPEXLWLBWC5T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[21089,2023,"M20CAPEXLWLBWC5T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[21090,2023,"M20CAPEXLWLBWC5T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[21091,2023,"M20CAPEXLWLBWC5T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[21092,2023,"M20CAPEXLWLBWC5T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[21093,2023,"M20CAPEXLWLBWC5T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[21094,2023,"M20CAPEXLWLBWC5T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[21095,2023,"M20CAPEXLWLBWC5T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[21096,2023,"M20CAPEXLWLBWC5T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[21097,2023,"M20CAPEXLWLBWC5T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[21098,2023,"M20CAPEXLWLBWC5T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[21099,2023,"M20CAPEXLWLBWC5T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[21100,2023,"M20CAPEXLWLBWC5T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[21101,2023,"M20CAPEXLWLBWC5T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[21102,2023,"M20CAPEXLWLBWC5T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[21103,2023,"M20CAPEXLWLBWC5T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[21104,2023,"M20CAPEXLWLBWC5T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[21105,2023,"M20CAPEXLWLBWC5T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[21106,2023,"M20CAPEXLWLBWC5T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[21107,2023,"M20CAPEXLWLBWC5T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[21108,2023,"M20CAPEXLWLBWC5T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[21109,2023,"M20CAPEXLWLBWC5T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[21110,2023,"M20CAPEXLWLBWC5T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[21111,2023,"M20CAPEXLWLBWC5T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[21112,2023,"M20CAPEXLWLBWC5T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[21113,2023,"M20CAPEXLWLBWC5T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[21114,2023,"M20CAPEXLWLBWC5T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[21115,2023,"M20CAPEXLWLBWC5T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[21116,2023,"M20CAPEXLWLBWC5T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[21117,2023,"M20CAPEXLWLBWC5T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[21118,2023,"M20CAPEXLWLBWC5T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[21119,2023,"M20CAPEXLWLBWC5T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[21120,2023,"M20CAPEXLWLBWC5T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[21121,2023,"M20CAPEXLWLBWC5T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[21122,2023,"M20CAPEXLWLBWC5T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[21123,2023,"M20CAPEXLWLBWC5T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[21124,2023,"M20CAPEXLWLBWC5T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[21125,2023,"M20CAPEXLWLBWC5T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[21126,2023,"M20CAPEXLWLBWC5T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[21127,2023,"M20CAPEXLWLBWC5T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[21128,2023,"M20CAPEXLWLBWC5T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[21129,2023,"M20CAPEXLWLBWC5T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[21130,2023,"M20CAPEXLWLBWC5T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[21131,2023,"M20CAPEXLWLBWC5T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[21132,2023,"M20CAPEXLWLBWC5T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[21133,2023,"M20CAPEXLWLBWC5T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[21134,2023,"M20CAPEXLWLBWC5T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[21135,2023,"M20CAPEXLWLBWC5T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[21136,2023,"M20CAPEXLWLBWC5T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[21137,2023,"M20CAPEXLWLBWC5T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[21138,2023,"M20CAPEXLWLBWC5T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[21139,2023,"M20CAPEXLWLBWC5T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[21140,2023,"M20CAPEXLWLBWC5T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[21141,2023,"M20CAPEXLWLBWC5T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[21142,2023,"M20CAPEXLWLBWC5T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[21143,2023,"M20CAPEXLWLBWC5T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[21144,2023,"M20CAPEXLWLBWC5T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[21145,2023,"M20CAPEXLWLBWC5T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[21146,2023,"M20CAPEXLWLBWC5T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[21147,2023,"M20CAPEXLWLBWC5T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[21148,2023,"M20CAPEXLWLBWC5T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[21149,2023,"M20CAPEXLWLBWC5T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[21150,2023,"M20CAPEXLWLBWC6T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[21151,2023,"M20CAPEXLWLBWC6T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[21152,2023,"M20CAPEXLWLBWC6T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[21153,2023,"M20CAPEXLWLBWC6T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[21154,2023,"M20CAPEXLWLBWC6T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[21155,2023,"M20CAPEXLWLBWC6T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[21156,2023,"M20CAPEXLWLBWC6T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[21157,2023,"M20CAPEXLWLBWC6T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[21158,2023,"M20CAPEXLWLBWC6T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[21159,2023,"M20CAPEXLWLBWC6T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[21160,2023,"M20CAPEXLWLBWC6T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[21161,2023,"M20CAPEXLWLBWC6T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[21162,2023,"M20CAPEXLWLBWC6T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[21163,2023,"M20CAPEXLWLBWC6T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[21164,2023,"M20CAPEXLWLBWC6T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[21165,2023,"M20CAPEXLWLBWC6T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[21166,2023,"M20CAPEXLWLBWC6T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[21167,2023,"M20CAPEXLWLBWC6T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[21168,2023,"M20CAPEXLWLBWC6T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[21169,2023,"M20CAPEXLWLBWC6T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[21170,2023,"M20CAPEXLWLBWC6T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[21171,2023,"M20CAPEXLWLBWC6T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[21172,2023,"M20CAPEXLWLBWC6T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[21173,2023,"M20CAPEXLWLBWC6T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[21174,2023,"M20CAPEXLWLBWC6T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[21175,2023,"M20CAPEXLWLBWC6T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[21176,2023,"M20CAPEXLWLBWC6T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[21177,2023,"M20CAPEXLWLBWC6T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[21178,2023,"M20CAPEXLWLBWC6T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[21179,2023,"M20CAPEXLWLBWC6T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[21180,2023,"M20CAPEXLWLBWC6T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[21181,2023,"M20CAPEXLWLBWC6T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[21182,2023,"M20CAPEXLWLBWC6T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[21183,2023,"M20CAPEXLWLBWC6T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[21184,2023,"M20CAPEXLWLBWC6T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[21185,2023,"M20CAPEXLWLBWC6T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[21186,2023,"M20CAPEXLWLBWC6T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[21187,2023,"M20CAPEXLWLBWC6T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[21188,2023,"M20CAPEXLWLBWC6T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[21189,2023,"M20CAPEXLWLBWC6T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[21190,2023,"M20CAPEXLWLBWC6T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[21191,2023,"M20CAPEXLWLBWC6T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[21192,2023,"M20CAPEXLWLBWC6T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[21193,2023,"M20CAPEXLWLBWC6T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[21194,2023,"M20CAPEXLWLBWC6T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[21195,2023,"M20CAPEXLWLBWC6T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[21196,2023,"M20CAPEXLWLBWC6T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[21197,2023,"M20CAPEXLWLBWC6T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[21198,2023,"M20CAPEXLWLBWC6T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[21199,2023,"M20CAPEXLWLBWC6T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[21200,2023,"M20CAPEXLWLBWC6T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[21201,2023,"M20CAPEXLWLBWC6T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[21202,2023,"M20CAPEXLWLBWC6T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[21203,2023,"M20CAPEXLWLBWC6T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[21204,2023,"M20CAPEXLWLBWC6T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[21205,2023,"M20CAPEXLWLBWC6T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[21206,2023,"M20CAPEXLWLBWC6T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[21207,2023,"M20CAPEXLWLBWC6T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[21208,2023,"M20CAPEXLWLBWC6T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[21209,2023,"M20CAPEXLWLBWC6T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[21210,2023,"M20CAPEXLWLBWC6T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[21211,2023,"M20CAPEXLWLBWC6T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[21212,2023,"M20CAPEXLWLBWC6T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[21213,2023,"M20CAPEXLWLBWC6T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[21214,2023,"M20CAPEXLWLBWC6T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[21215,2023,"M20CAPEXLWLBWC6T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[21216,2023,"M20CAPEXLWLBWC6T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[21217,2023,"M20CAPEXLWLBWC6T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[21218,2023,"M20CAPEXLWLBWC6T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[21219,2023,"M20CAPEXLWLBWC6T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[21220,2023,"M20CAPEXLWLBWC6T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[21221,2023,"M20CAPEXLWLBWC6T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[21222,2023,"M20CAPEXLWLBWC6T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[21223,2023,"M20CAPEXLWLBWC6T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[21224,2023,"M20CAPEXLWLBWC6T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[21225,2023,"M20CAPEXLWLBWC6T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[21226,2023,"M20CAPEXLWLBWC6T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[21227,2023,"M20CAPEXLWLBWC6T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[21228,2023,"M20CAPEXLWLBWC6T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[21229,2023,"M20CAPEXLWLBWC6T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[21230,2023,"M20CAPEXLWLBWC6T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[21231,2023,"M20CAPEXLWLBWC6T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[21232,2023,"M20CAPEXLWLBWC6T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[21233,2023,"M20CAPEXLWLBWC6T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[21234,2023,"M20CAPEXLWLBWC6T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[21235,2023,"M20CAPEXLWLBWC6T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[21236,2023,"M20CAPEXLWLBWC6T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[21237,2023,"M20CAPEXLWLBWC6T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[21238,2023,"M20CAPEXLWLBWC6T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[21239,2023,"M20CAPEXLWLBWC6T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[21240,2023,"M20CAPEXLWLBWC7T1A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[21241,2023,"M20CAPEXLWLBWC7T1A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1533.31671501763]
[21242,2023,"M20CAPEXLWLBWC7T1A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1434.00154177287]
[21243,2023,"M20CAPEXLWLBWC7T1A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW",1273.9566478720899]
[21244,2023,"M20CAPEXLWLBWC7T1A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1244.2755304961299]
[21245,2023,"M20CAPEXLWLBWC7T1A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[21246,2023,"M20CAPEXLWLBWC7T1A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[21247,2023,"M20CAPEXLWLBWC7T1A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[21248,2023,"M20CAPEXLWLBWC7T1A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[21249,2023,"M20CAPEXLWLBWC7T1A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[21250,2023,"M20CAPEXLWLBWC7T1A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[21251,2023,"M20CAPEXLWLBWC7T1A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[21252,2023,"M20CAPEXLWLBWC7T1A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[21253,2023,"M20CAPEXLWLBWC7T1A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[21254,2023,"M20CAPEXLWLBWC7T1A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW",1034.2961441401501]
[21255,2023,"M20CAPEXLWLBWC7T1A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",1021.98138424492]
[21256,2023,"M20CAPEXLWLBWC7T1A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",1009.66662434969]
[21257,2023,"M20CAPEXLWLBWC7T1A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[21258,2023,"M20CAPEXLWLBWC7T1A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",985.03710455923499]
[21259,2023,"M20CAPEXLWLBWC7T1A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[21260,2023,"M20CAPEXLWLBWC7T1A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[21261,2023,"M20CAPEXLWLBWC7T1A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[21262,2023,"M20CAPEXLWLBWC7T1A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[21263,2023,"M20CAPEXLWLBWC7T1A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2044,"$/kW",923.46330508308597]
[21264,2023,"M20CAPEXLWLBWC7T1A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[21265,2023,"M20CAPEXLWLBWC7T1A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",898.833785292627]
[21266,2023,"M20CAPEXLWLBWC7T1A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[21267,2023,"M20CAPEXLWLBWC7T1A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",874.20426550216803]
[21268,2023,"M20CAPEXLWLBWC7T1A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[21269,2023,"M20CAPEXLWLBWC7T1A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",849.57474571170906]
[21270,2023,"M20CAPEXLWLBWC7T1C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2021,"$/kW",1363]
[21271,2023,"M20CAPEXLWLBWC7T1C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[21272,2023,"M20CAPEXLWLBWC7T1C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[21273,2023,"M20CAPEXLWLBWC7T1C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1333.31888262403]
[21274,2023,"M20CAPEXLWLBWC7T1C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW",1323.4251768320401]
[21275,2023,"M20CAPEXLWLBWC7T1C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1313.5314710400501]
[21276,2023,"M20CAPEXLWLBWC7T1C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[21277,2023,"M20CAPEXLWLBWC7T1C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1293.7440594560701]
[21278,2023,"M20CAPEXLWLBWC7T1C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[21279,2023,"M20CAPEXLWLBWC7T1C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1273.9566478720899]
[21280,2023,"M20CAPEXLWLBWC7T1C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[21281,2023,"M20CAPEXLWLBWC7T1C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2032,"$/kW",1256.7763660320099]
[21282,2023,"M20CAPEXLWLBWC7T1C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW",1248.1862251119701]
[21283,2023,"M20CAPEXLWLBWC7T1C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1239.59608419194]
[21284,2023,"M20CAPEXLWLBWC7T1C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[21285,2023,"M20CAPEXLWLBWC7T1C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[21286,2023,"M20CAPEXLWLBWC7T1C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[21287,2023,"M20CAPEXLWLBWC7T1C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2038,"$/kW",1205.2355205117799]
[21288,2023,"M20CAPEXLWLBWC7T1C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2039,"$/kW",1196.64537959174]
[21289,2023,"M20CAPEXLWLBWC7T1C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW",1188.0552386717]
[21290,2023,"M20CAPEXLWLBWC7T1C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[21291,2023,"M20CAPEXLWLBWC7T1C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[21292,2023,"M20CAPEXLWLBWC7T1C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1162.2848159115799]
[21293,2023,"M20CAPEXLWLBWC7T1C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[21294,2023,"M20CAPEXLWLBWC7T1C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1145.10453407151]
[21295,2023,"M20CAPEXLWLBWC7T1C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1136.5143931514799]
[21296,2023,"M20CAPEXLWLBWC7T1C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[21297,2023,"M20CAPEXLWLBWC7T1C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[21298,2023,"M20CAPEXLWLBWC7T1C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1110.7439703913601]
[21299,2023,"M20CAPEXLWLBWC7T1C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[21300,2023,"M20CAPEXLWLBWC7T1M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2021,"$/kW",1363]
[21301,2023,"M20CAPEXLWLBWC7T1M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[21302,2023,"M20CAPEXLWLBWC7T1M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1447.2333333333299]
[21303,2023,"M20CAPEXLWLBWC7T1M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[21304,2023,"M20CAPEXLWLBWC7T1M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[21305,2023,"M20CAPEXLWLBWC7T1M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[21306,2023,"M20CAPEXLWLBWC7T1M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1220.99999999999]
[21307,2023,"M20CAPEXLWLBWC7T1M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2028,"$/kW",1197.3333333333201]
[21308,2023,"M20CAPEXLWLBWC7T1M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1173.6666666666599]
[21309,2023,"M20CAPEXLWLBWC7T1M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1149.99999999999]
[21310,2023,"M20CAPEXLWLBWC7T1M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[21311,2023,"M20CAPEXLWLBWC7T1M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1127.35321291729]
[21312,2023,"M20CAPEXLWLBWC7T1M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[21313,2023,"M20CAPEXLWLBWC7T1M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[21314,2023,"M20CAPEXLWLBWC7T1M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW",1093.3830322932399]
[21315,2023,"M20CAPEXLWLBWC7T1M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[21316,2023,"M20CAPEXLWLBWC7T1M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[21317,2023,"M20CAPEXLWLBWC7T1M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[21318,2023,"M20CAPEXLWLBWC7T1M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[21319,2023,"M20CAPEXLWLBWC7T1M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW",1036.7660645865101]
[21320,2023,"M20CAPEXLWLBWC7T1M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2041,"$/kW",1025.4426710451601]
[21321,2023,"M20CAPEXLWLBWC7T1M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",1014.1192775038101]
[21322,2023,"M20CAPEXLWLBWC7T1M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[21323,2023,"M20CAPEXLWLBWC7T1M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",991.47249042111196]
[21324,2023,"M20CAPEXLWLBWC7T1M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[21325,2023,"M20CAPEXLWLBWC7T1M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2046,"$/kW",968.82570333841295]
[21326,2023,"M20CAPEXLWLBWC7T1M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW",957.50230979706396]
[21327,2023,"M20CAPEXLWLBWC7T1M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2048,"$/kW",946.17891625571394]
[21328,2023,"M20CAPEXLWLBWC7T1M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[21329,2023,"M20CAPEXLWLBWC7T1M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[21330,2023,"M20CAPEXLWLBWC8T2A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2021,"$/kW",1489]
[21331,2023,"M20CAPEXLWLBWC8T2A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2022,"$/kW",1666.77495518659]
[21332,2023,"M20CAPEXLWLBWC8T2A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2023,"$/kW",1550.7129577482599]
[21333,2023,"M20CAPEXLWLBWC8T2A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2024,"$/kW",1370.10857874762]
[21334,2023,"M20CAPEXLWLBWC8T2A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2025,"$/kW",1330.4781049968301]
[21335,2023,"M20CAPEXLWLBWC8T2A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2026,"$/kW",1290.84763124604]
[21336,2023,"M20CAPEXLWLBWC8T2A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2027,"$/kW",1251.2171574952399]
[21337,2023,"M20CAPEXLWLBWC8T2A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2028,"$/kW",1211.5866837444501]
[21338,2023,"M20CAPEXLWLBWC8T2A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2029,"$/kW",1171.95620999366]
[21339,2023,"M20CAPEXLWLBWC8T2A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2030,"$/kW",1132.3257362428701]
[21340,2023,"M20CAPEXLWLBWC8T2A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2031,"$/kW",1119.40948529964]
[21341,2023,"M20CAPEXLWLBWC8T2A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2032,"$/kW",1106.4932343564101]
[21342,2023,"M20CAPEXLWLBWC8T2A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2033,"$/kW",1093.57698341318]
[21343,2023,"M20CAPEXLWLBWC8T2A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2034,"$/kW",1080.6607324699501]
[21344,2023,"M20CAPEXLWLBWC8T2A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2035,"$/kW",1067.7444815267199]
[21345,2023,"M20CAPEXLWLBWC8T2A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2036,"$/kW",1054.82823058349]
[21346,2023,"M20CAPEXLWLBWC8T2A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2037,"$/kW",1041.9119796402599]
[21347,2023,"M20CAPEXLWLBWC8T2A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2038,"$/kW",1028.99572869703]
[21348,2023,"M20CAPEXLWLBWC8T2A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2039,"$/kW",1016.0794777538]
[21349,2023,"M20CAPEXLWLBWC8T2A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2040,"$/kW",1003.16322681057]
[21350,2023,"M20CAPEXLWLBWC8T2A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2041,"$/kW",990.24697586734703]
[21351,2023,"M20CAPEXLWLBWC8T2A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2042,"$/kW",977.330724924116]
[21352,2023,"M20CAPEXLWLBWC8T2A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2043,"$/kW",964.41447398088599]
[21353,2023,"M20CAPEXLWLBWC8T2A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2044,"$/kW",951.49822303765598]
[21354,2023,"M20CAPEXLWLBWC8T2A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2045,"$/kW",938.58197209442596]
[21355,2023,"M20CAPEXLWLBWC8T2A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2046,"$/kW",925.66572115119504]
[21356,2023,"M20CAPEXLWLBWC8T2A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2047,"$/kW",912.74947020796503]
[21357,2023,"M20CAPEXLWLBWC8T2A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2048,"$/kW",899.83321926473502]
[21358,2023,"M20CAPEXLWLBWC8T2A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2049,"$/kW",886.91696832150501]
[21359,2023,"M20CAPEXLWLBWC8T2A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2050,"$/kW",874.00071737827398]
[21360,2023,"M20CAPEXLWLBWC8T2C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2021,"$/kW",1489]
[21361,2023,"M20CAPEXLWLBWC8T2C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2022,"$/kW",1697.8488493775501]
[21362,2023,"M20CAPEXLWLBWC8T2C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2023,"$/kW",1610.1586683744399]
[21363,2023,"M20CAPEXLWLBWC8T2C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2024,"$/kW",1451.1709114196899]
[21364,2023,"M20CAPEXLWLBWC8T2C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2025,"$/kW",1438.5612152262599]
[21365,2023,"M20CAPEXLWLBWC8T2C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2026,"$/kW",1425.95151903283]
[21366,2023,"M20CAPEXLWLBWC8T2C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2027,"$/kW",1413.3418228394]
[21367,2023,"M20CAPEXLWLBWC8T2C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2028,"$/kW",1400.7321266459601]
[21368,2023,"M20CAPEXLWLBWC8T2C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2029,"$/kW",1388.1224304525299]
[21369,2023,"M20CAPEXLWLBWC8T2C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2030,"$/kW",1375.5127342590899]
[21370,2023,"M20CAPEXLWLBWC8T2C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2031,"$/kW",1366.4130590628099]
[21371,2023,"M20CAPEXLWLBWC8T2C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2032,"$/kW",1357.3133838665101]
[21372,2023,"M20CAPEXLWLBWC8T2C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2033,"$/kW",1348.2137086702301]
[21373,2023,"M20CAPEXLWLBWC8T2C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2034,"$/kW",1339.11403347394]
[21374,2023,"M20CAPEXLWLBWC8T2C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2035,"$/kW",1330.01435827765]
[21375,2023,"M20CAPEXLWLBWC8T2C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2036,"$/kW",1320.91468308136]
[21376,2023,"M20CAPEXLWLBWC8T2C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2037,"$/kW",1311.8150078850699]
[21377,2023,"M20CAPEXLWLBWC8T2C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2038,"$/kW",1302.7153326887801]
[21378,2023,"M20CAPEXLWLBWC8T2C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2039,"$/kW",1293.6156574925001]
[21379,2023,"M20CAPEXLWLBWC8T2C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2040,"$/kW",1284.5159822962]
[21380,2023,"M20CAPEXLWLBWC8T2C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2041,"$/kW",1275.41630709992]
[21381,2023,"M20CAPEXLWLBWC8T2C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2042,"$/kW",1266.31663190363]
[21382,2023,"M20CAPEXLWLBWC8T2C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2043,"$/kW",1257.2169567073399]
[21383,2023,"M20CAPEXLWLBWC8T2C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2044,"$/kW",1248.1172815110599]
[21384,2023,"M20CAPEXLWLBWC8T2C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2045,"$/kW",1239.0176063147701]
[21385,2023,"M20CAPEXLWLBWC8T2C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2046,"$/kW",1229.9179311184801]
[21386,2023,"M20CAPEXLWLBWC8T2C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2047,"$/kW",1220.81825592219]
[21387,2023,"M20CAPEXLWLBWC8T2C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2048,"$/kW",1211.7185807259]
[21388,2023,"M20CAPEXLWLBWC8T2C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2049,"$/kW",1202.6189055296099]
[21389,2023,"M20CAPEXLWLBWC8T2C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2050,"$/kW",1193.5192303333299]
[21390,2023,"M20CAPEXLWLBWC8T2M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2021,"$/kW",1489]
[21391,2023,"M20CAPEXLWLBWC8T2M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2022,"$/kW",1675.93333333332]
[21392,2023,"M20CAPEXLWLBWC8T2M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2023,"$/kW",1568.2333333333299]
[21393,2023,"M20CAPEXLWLBWC8T2M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2024,"$/kW",1394]
[21394,2023,"M20CAPEXLWLBWC8T2M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2025,"$/kW",1362.3333333333301]
[21395,2023,"M20CAPEXLWLBWC8T2M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2026,"$/kW",1330.6666666666599]
[21396,2023,"M20CAPEXLWLBWC8T2M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2027,"$/kW",1299]
[21397,2023,"M20CAPEXLWLBWC8T2M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2028,"$/kW",1267.3333333333301]
[21398,2023,"M20CAPEXLWLBWC8T2M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2029,"$/kW",1235.6666666666599]
[21399,2023,"M20CAPEXLWLBWC8T2M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2030,"$/kW",1204]
[21400,2023,"M20CAPEXLWLBWC8T2M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2031,"$/kW",1192.2238801420999]
[21401,2023,"M20CAPEXLWLBWC8T2M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2032,"$/kW",1180.4477602841901]
[21402,2023,"M20CAPEXLWLBWC8T2M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2033,"$/kW",1168.67164042629]
[21403,2023,"M20CAPEXLWLBWC8T2M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2034,"$/kW",1156.8955205683801]
[21404,2023,"M20CAPEXLWLBWC8T2M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2035,"$/kW",1145.11940071048]
[21405,2023,"M20CAPEXLWLBWC8T2M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2036,"$/kW",1133.3432808525799]
[21406,2023,"M20CAPEXLWLBWC8T2M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2037,"$/kW",1121.5671609946801]
[21407,2023,"M20CAPEXLWLBWC8T2M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2038,"$/kW",1109.79104113678]
[21408,2023,"M20CAPEXLWLBWC8T2M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2039,"$/kW",1098.0149212788799]
[21409,2023,"M20CAPEXLWLBWC8T2M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2040,"$/kW",1086.2388014209801]
[21410,2023,"M20CAPEXLWLBWC8T2M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2041,"$/kW",1074.46268156308]
[21411,2023,"M20CAPEXLWLBWC8T2M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2042,"$/kW",1062.6865617051701]
[21412,2023,"M20CAPEXLWLBWC8T2M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2043,"$/kW",1050.91044184728]
[21413,2023,"M20CAPEXLWLBWC8T2M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2044,"$/kW",1039.1343219893699]
[21414,2023,"M20CAPEXLWLBWC8T2M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2045,"$/kW",1027.3582021314701]
[21415,2023,"M20CAPEXLWLBWC8T2M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2046,"$/kW",1015.58208227357]
[21416,2023,"M20CAPEXLWLBWC8T2M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2047,"$/kW",1003.80596241567]
[21417,2023,"M20CAPEXLWLBWC8T2M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2048,"$/kW",992.02984255777096]
[21418,2023,"M20CAPEXLWLBWC8T2M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2049,"$/kW",980.25372269986997]
[21419,2023,"M20CAPEXLWLBWC8T2M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2050,"$/kW",968.47760284196795]
[21420,2023,"M20CAPEXLWLBWC9T3A21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2021,"$/kW",1415.99999999999]
[21421,2023,"M20CAPEXLWLBWC9T3A22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2022,"$/kW",1604.7596324113299]
[21422,2023,"M20CAPEXLWLBWC9T3A23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2023,"$/kW",1512.3749489608199]
[21423,2023,"M20CAPEXLWLBWC9T3A24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2024,"$/kW",1354.3294758556599]
[21424,2023,"M20CAPEXLWLBWC9T3A25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2025,"$/kW",1333.77263447421]
[21425,2023,"M20CAPEXLWLBWC9T3A26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2026,"$/kW",1313.2157930927499]
[21426,2023,"M20CAPEXLWLBWC9T3A27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2027,"$/kW",1292.65895171131]
[21427,2023,"M20CAPEXLWLBWC9T3A28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2028,"$/kW",1272.1021103298599]
[21428,2023,"M20CAPEXLWLBWC9T3A29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2029,"$/kW",1251.54526894842]
[21429,2023,"M20CAPEXLWLBWC9T3A30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2030,"$/kW",1230.9884275669599]
[21430,2023,"M20CAPEXLWLBWC9T3A31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2031,"$/kW",1217.4534069951201]
[21431,2023,"M20CAPEXLWLBWC9T3A32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2032,"$/kW",1203.91838642328]
[21432,2023,"M20CAPEXLWLBWC9T3A33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2033,"$/kW",1190.38336585144]
[21433,2023,"M20CAPEXLWLBWC9T3A34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2034,"$/kW",1176.8483452796099]
[21434,2023,"M20CAPEXLWLBWC9T3A35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2035,"$/kW",1163.3133247077701]
[21435,2023,"M20CAPEXLWLBWC9T3A36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2036,"$/kW",1149.7783041359301]
[21436,2023,"M20CAPEXLWLBWC9T3A37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2037,"$/kW",1136.24328356409]
[21437,2023,"M20CAPEXLWLBWC9T3A38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2038,"$/kW",1122.70826299224]
[21438,2023,"M20CAPEXLWLBWC9T3A39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2039,"$/kW",1109.1732424203999]
[21439,2023,"M20CAPEXLWLBWC9T3A40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2040,"$/kW",1095.6382218485601]
[21440,2023,"M20CAPEXLWLBWC9T3A41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2041,"$/kW",1082.10320127672]
[21441,2023,"M20CAPEXLWLBWC9T3A42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2042,"$/kW",1068.56818070488]
[21442,2023,"M20CAPEXLWLBWC9T3A43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2043,"$/kW",1055.0331601330399]
[21443,2023,"M20CAPEXLWLBWC9T3A44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2044,"$/kW",1041.4981395612001]
[21444,2023,"M20CAPEXLWLBWC9T3A45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2045,"$/kW",1027.9631189893601]
[21445,2023,"M20CAPEXLWLBWC9T3A46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2046,"$/kW",1014.42809841752]
[21446,2023,"M20CAPEXLWLBWC9T3A47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2047,"$/kW",1000.89307784568]
[21447,2023,"M20CAPEXLWLBWC9T3A48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2048,"$/kW",987.35805727384002]
[21448,2023,"M20CAPEXLWLBWC9T3A49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2049,"$/kW",973.82303670199997]
[21449,2023,"M20CAPEXLWLBWC9T3A50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2050,"$/kW",960.28801613015798]
[21450,2023,"M20CAPEXLWLBWC9T3C21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2021,"$/kW",1415.99999999999]
[21451,2023,"M20CAPEXLWLBWC9T3C22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2022,"$/kW",1620.51987747045]
[21452,2023,"M20CAPEXLWLBWC9T3C23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2023,"$/kW",1542.5249829869299]
[21453,2023,"M20CAPEXLWLBWC9T3C24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2024,"$/kW",1395.4431586185499]
[21454,2023,"M20CAPEXLWLBWC9T3C25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2025,"$/kW",1388.5908781580699]
[21455,2023,"M20CAPEXLWLBWC9T3C26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2026,"$/kW",1381.73859769758]
[21456,2023,"M20CAPEXLWLBWC9T3C27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2027,"$/kW",1374.8863172371]
[21457,2023,"M20CAPEXLWLBWC9T3C28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2028,"$/kW",1368.03403677662]
[21458,2023,"M20CAPEXLWLBWC9T3C29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2029,"$/kW",1361.1817563161301]
[21459,2023,"M20CAPEXLWLBWC9T3C30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2030,"$/kW",1354.3294758556599]
[21460,2023,"M20CAPEXLWLBWC9T3C31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2031,"$/kW",1344.94012207431]
[21461,2023,"M20CAPEXLWLBWC9T3C32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2032,"$/kW",1335.5507682929499]
[21462,2023,"M20CAPEXLWLBWC9T3C33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2033,"$/kW",1326.1614145116]
[21463,2023,"M20CAPEXLWLBWC9T3C34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2034,"$/kW",1316.7720607302499]
[21464,2023,"M20CAPEXLWLBWC9T3C35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2035,"$/kW",1307.3827069489]
[21465,2023,"M20CAPEXLWLBWC9T3C36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2036,"$/kW",1297.9933531675499]
[21466,2023,"M20CAPEXLWLBWC9T3C37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2037,"$/kW",1288.6039993862]
[21467,2023,"M20CAPEXLWLBWC9T3C38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2038,"$/kW",1279.2146456048499]
[21468,2023,"M20CAPEXLWLBWC9T3C39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2039,"$/kW",1269.8252918235]
[21469,2023,"M20CAPEXLWLBWC9T3C40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2040,"$/kW",1260.4359380421499]
[21470,2023,"M20CAPEXLWLBWC9T3C41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2041,"$/kW",1251.0465842608]
[21471,2023,"M20CAPEXLWLBWC9T3C42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2042,"$/kW",1241.6572304794499]
[21472,2023,"M20CAPEXLWLBWC9T3C43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2043,"$/kW",1232.2678766981001]
[21473,2023,"M20CAPEXLWLBWC9T3C44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2044,"$/kW",1222.8785229167499]
[21474,2023,"M20CAPEXLWLBWC9T3C45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2045,"$/kW",1213.4891691354001]
[21475,2023,"M20CAPEXLWLBWC9T3C46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2046,"$/kW",1204.09981535405]
[21476,2023,"M20CAPEXLWLBWC9T3C47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2047,"$/kW",1194.7104615727001]
[21477,2023,"M20CAPEXLWLBWC9T3C48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2048,"$/kW",1185.32110779134]
[21478,2023,"M20CAPEXLWLBWC9T3C49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2049,"$/kW",1175.9317540100001]
[21479,2023,"M20CAPEXLWLBWC9T3C50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2050,"$/kW",1166.54240022865]
[21480,2023,"M20CAPEXLWLBWC9T3M21","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2021,"$/kW",1415.99999999999]
[21481,2023,"M20CAPEXLWLBWC9T3M22","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2022,"$/kW",1608.85]
[21482,2023,"M20CAPEXLWLBWC9T3M23","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2023,"$/kW",1520.19999999999]
[21483,2023,"M20CAPEXLWLBWC9T3M24","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2024,"$/kW",1365]
[21484,2023,"M20CAPEXLWLBWC9T3M25","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2025,"$/kW",1347.99999999999]
[21485,2023,"M20CAPEXLWLBWC9T3M26","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2026,"$/kW",1331]
[21486,2023,"M20CAPEXLWLBWC9T3M27","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2027,"$/kW",1313.99999999999]
[21487,2023,"M20CAPEXLWLBWC9T3M28","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2028,"$/kW",1297]
[21488,2023,"M20CAPEXLWLBWC9T3M29","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2029,"$/kW",1279.99999999999]
[21489,2023,"M20CAPEXLWLBWC9T3M30","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2030,"$/kW",1262.99999999999]
[21490,2023,"M20CAPEXLWLBWC9T3M31","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2031,"$/kW",1251.04299021819]
[21491,2023,"M20CAPEXLWLBWC9T3M32","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2032,"$/kW",1239.0859804363899]
[21492,2023,"M20CAPEXLWLBWC9T3M33","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2033,"$/kW",1227.1289706545799]
[21493,2023,"M20CAPEXLWLBWC9T3M34","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2034,"$/kW",1215.1719608727899]
[21494,2023,"M20CAPEXLWLBWC9T3M35","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2035,"$/kW",1203.2149510909901]
[21495,2023,"M20CAPEXLWLBWC9T3M36","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2036,"$/kW",1191.2579413091801]
[21496,2023,"M20CAPEXLWLBWC9T3M37","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2037,"$/kW",1179.30093152738]
[21497,2023,"M20CAPEXLWLBWC9T3M38","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2038,"$/kW",1167.34392174557]
[21498,2023,"M20CAPEXLWLBWC9T3M39","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2039,"$/kW",1155.38691196377]
[21499,2023,"M20CAPEXLWLBWC9T3M40","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2040,"$/kW",1143.42990218197]
[21500,2023,"M20CAPEXLWLBWC9T3M41","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2041,"$/kW",1131.4728924001699]
[21501,2023,"M20CAPEXLWLBWC9T3M42","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2042,"$/kW",1119.5158826183699]
[21502,2023,"M20CAPEXLWLBWC9T3M43","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2043,"$/kW",1107.5588728365699]
[21503,2023,"M20CAPEXLWLBWC9T3M44","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2044,"$/kW",1095.6018630547601]
[21504,2023,"M20CAPEXLWLBWC9T3M45","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2045,"$/kW",1083.6448532729601]
[21505,2023,"M20CAPEXLWLBWC9T3M46","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2046,"$/kW",1071.68784349115]
[21506,2023,"M20CAPEXLWLBWC9T3M47","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2047,"$/kW",1059.73083370936]
[21507,2023,"M20CAPEXLWLBWC9T3M48","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2048,"$/kW",1047.77382392756]
[21508,2023,"M20CAPEXLWLBWC9T3M49","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2049,"$/kW",1035.81681414575]
[21509,2023,"M20CAPEXLWLBWC9T3M50","CAPEX","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2050,"$/kW",1023.85980436395]
[25834,2023,"M20CAPEXUPVUPVC10A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[25835,2023,"M20CAPEXUPVUPVC10A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[25836,2023,"M20CAPEXUPVUPVC10A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[25837,2023,"M20CAPEXUPVUPVC10A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[25838,2023,"M20CAPEXUPVUPVC10A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[25839,2023,"M20CAPEXUPVUPVC10A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[25840,2023,"M20CAPEXUPVUPVC10A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[25841,2023,"M20CAPEXUPVUPVC10A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[25842,2023,"M20CAPEXUPVUPVC10A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[25843,2023,"M20CAPEXUPVUPVC10A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[25844,2023,"M20CAPEXUPVUPVC10A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[25845,2023,"M20CAPEXUPVUPVC10A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[25846,2023,"M20CAPEXUPVUPVC10A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[25847,2023,"M20CAPEXUPVUPVC10A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[25848,2023,"M20CAPEXUPVUPVC10A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[25849,2023,"M20CAPEXUPVUPVC10A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[25850,2023,"M20CAPEXUPVUPVC10A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[25851,2023,"M20CAPEXUPVUPVC10A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[25852,2023,"M20CAPEXUPVUPVC10A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[25853,2023,"M20CAPEXUPVUPVC10A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[25854,2023,"M20CAPEXUPVUPVC10A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[25855,2023,"M20CAPEXUPVUPVC10A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[25856,2023,"M20CAPEXUPVUPVC10A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[25857,2023,"M20CAPEXUPVUPVC10A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[25858,2023,"M20CAPEXUPVUPVC10A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[25859,2023,"M20CAPEXUPVUPVC10A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[25860,2023,"M20CAPEXUPVUPVC10A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[25861,2023,"M20CAPEXUPVUPVC10A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[25862,2023,"M20CAPEXUPVUPVC10A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[25863,2023,"M20CAPEXUPVUPVC10A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[25864,2023,"M20CAPEXUPVUPVC10C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[25865,2023,"M20CAPEXUPVUPVC10C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[25866,2023,"M20CAPEXUPVUPVC10C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[25867,2023,"M20CAPEXUPVUPVC10C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[25868,2023,"M20CAPEXUPVUPVC10C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[25869,2023,"M20CAPEXUPVUPVC10C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[25870,2023,"M20CAPEXUPVUPVC10C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[25871,2023,"M20CAPEXUPVUPVC10C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[25872,2023,"M20CAPEXUPVUPVC10C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[25873,2023,"M20CAPEXUPVUPVC10C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[25874,2023,"M20CAPEXUPVUPVC10C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[25875,2023,"M20CAPEXUPVUPVC10C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[25876,2023,"M20CAPEXUPVUPVC10C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[25877,2023,"M20CAPEXUPVUPVC10C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[25878,2023,"M20CAPEXUPVUPVC10C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[25879,2023,"M20CAPEXUPVUPVC10C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[25880,2023,"M20CAPEXUPVUPVC10C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[25881,2023,"M20CAPEXUPVUPVC10C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[25882,2023,"M20CAPEXUPVUPVC10C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[25883,2023,"M20CAPEXUPVUPVC10C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[25884,2023,"M20CAPEXUPVUPVC10C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[25885,2023,"M20CAPEXUPVUPVC10C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[25886,2023,"M20CAPEXUPVUPVC10C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[25887,2023,"M20CAPEXUPVUPVC10C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[25888,2023,"M20CAPEXUPVUPVC10C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[25889,2023,"M20CAPEXUPVUPVC10C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[25890,2023,"M20CAPEXUPVUPVC10C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[25891,2023,"M20CAPEXUPVUPVC10C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[25892,2023,"M20CAPEXUPVUPVC10C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[25893,2023,"M20CAPEXUPVUPVC10C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[25894,2023,"M20CAPEXUPVUPVC10M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[25895,2023,"M20CAPEXUPVUPVC10M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[25896,2023,"M20CAPEXUPVUPVC10M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[25897,2023,"M20CAPEXUPVUPVC10M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[25898,2023,"M20CAPEXUPVUPVC10M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[25899,2023,"M20CAPEXUPVUPVC10M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[25900,2023,"M20CAPEXUPVUPVC10M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[25901,2023,"M20CAPEXUPVUPVC10M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[25902,2023,"M20CAPEXUPVUPVC10M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[25903,2023,"M20CAPEXUPVUPVC10M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[25904,2023,"M20CAPEXUPVUPVC10M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[25905,2023,"M20CAPEXUPVUPVC10M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[25906,2023,"M20CAPEXUPVUPVC10M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[25907,2023,"M20CAPEXUPVUPVC10M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[25908,2023,"M20CAPEXUPVUPVC10M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[25909,2023,"M20CAPEXUPVUPVC10M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[25910,2023,"M20CAPEXUPVUPVC10M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[25911,2023,"M20CAPEXUPVUPVC10M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[25912,2023,"M20CAPEXUPVUPVC10M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[25913,2023,"M20CAPEXUPVUPVC10M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[25914,2023,"M20CAPEXUPVUPVC10M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[25915,2023,"M20CAPEXUPVUPVC10M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[25916,2023,"M20CAPEXUPVUPVC10M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[25917,2023,"M20CAPEXUPVUPVC10M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[25918,2023,"M20CAPEXUPVUPVC10M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[25919,2023,"M20CAPEXUPVUPVC10M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[25920,2023,"M20CAPEXUPVUPVC10M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[25921,2023,"M20CAPEXUPVUPVC10M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[25922,2023,"M20CAPEXUPVUPVC10M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[25923,2023,"M20CAPEXUPVUPVC10M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[25924,2023,"M20CAPEXUPVUPVC1A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[25925,2023,"M20CAPEXUPVUPVC1A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[25926,2023,"M20CAPEXUPVUPVC1A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[25927,2023,"M20CAPEXUPVUPVC1A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[25928,2023,"M20CAPEXUPVUPVC1A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[25929,2023,"M20CAPEXUPVUPVC1A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[25930,2023,"M20CAPEXUPVUPVC1A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[25931,2023,"M20CAPEXUPVUPVC1A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[25932,2023,"M20CAPEXUPVUPVC1A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[25933,2023,"M20CAPEXUPVUPVC1A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[25934,2023,"M20CAPEXUPVUPVC1A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[25935,2023,"M20CAPEXUPVUPVC1A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[25936,2023,"M20CAPEXUPVUPVC1A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[25937,2023,"M20CAPEXUPVUPVC1A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[25938,2023,"M20CAPEXUPVUPVC1A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[25939,2023,"M20CAPEXUPVUPVC1A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[25940,2023,"M20CAPEXUPVUPVC1A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[25941,2023,"M20CAPEXUPVUPVC1A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[25942,2023,"M20CAPEXUPVUPVC1A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[25943,2023,"M20CAPEXUPVUPVC1A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[25944,2023,"M20CAPEXUPVUPVC1A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[25945,2023,"M20CAPEXUPVUPVC1A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[25946,2023,"M20CAPEXUPVUPVC1A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[25947,2023,"M20CAPEXUPVUPVC1A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[25948,2023,"M20CAPEXUPVUPVC1A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[25949,2023,"M20CAPEXUPVUPVC1A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[25950,2023,"M20CAPEXUPVUPVC1A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[25951,2023,"M20CAPEXUPVUPVC1A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[25952,2023,"M20CAPEXUPVUPVC1A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[25953,2023,"M20CAPEXUPVUPVC1A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[25954,2023,"M20CAPEXUPVUPVC1C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[25955,2023,"M20CAPEXUPVUPVC1C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[25956,2023,"M20CAPEXUPVUPVC1C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[25957,2023,"M20CAPEXUPVUPVC1C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[25958,2023,"M20CAPEXUPVUPVC1C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[25959,2023,"M20CAPEXUPVUPVC1C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[25960,2023,"M20CAPEXUPVUPVC1C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[25961,2023,"M20CAPEXUPVUPVC1C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[25962,2023,"M20CAPEXUPVUPVC1C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[25963,2023,"M20CAPEXUPVUPVC1C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[25964,2023,"M20CAPEXUPVUPVC1C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[25965,2023,"M20CAPEXUPVUPVC1C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[25966,2023,"M20CAPEXUPVUPVC1C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[25967,2023,"M20CAPEXUPVUPVC1C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[25968,2023,"M20CAPEXUPVUPVC1C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[25969,2023,"M20CAPEXUPVUPVC1C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[25970,2023,"M20CAPEXUPVUPVC1C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[25971,2023,"M20CAPEXUPVUPVC1C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[25972,2023,"M20CAPEXUPVUPVC1C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[25973,2023,"M20CAPEXUPVUPVC1C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[25974,2023,"M20CAPEXUPVUPVC1C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[25975,2023,"M20CAPEXUPVUPVC1C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[25976,2023,"M20CAPEXUPVUPVC1C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[25977,2023,"M20CAPEXUPVUPVC1C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[25978,2023,"M20CAPEXUPVUPVC1C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[25979,2023,"M20CAPEXUPVUPVC1C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[25980,2023,"M20CAPEXUPVUPVC1C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[25981,2023,"M20CAPEXUPVUPVC1C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[25982,2023,"M20CAPEXUPVUPVC1C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[25983,2023,"M20CAPEXUPVUPVC1C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[25984,2023,"M20CAPEXUPVUPVC1M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[25985,2023,"M20CAPEXUPVUPVC1M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[25986,2023,"M20CAPEXUPVUPVC1M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[25987,2023,"M20CAPEXUPVUPVC1M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[25988,2023,"M20CAPEXUPVUPVC1M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[25989,2023,"M20CAPEXUPVUPVC1M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[25990,2023,"M20CAPEXUPVUPVC1M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[25991,2023,"M20CAPEXUPVUPVC1M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[25992,2023,"M20CAPEXUPVUPVC1M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[25993,2023,"M20CAPEXUPVUPVC1M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[25994,2023,"M20CAPEXUPVUPVC1M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[25995,2023,"M20CAPEXUPVUPVC1M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[25996,2023,"M20CAPEXUPVUPVC1M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[25997,2023,"M20CAPEXUPVUPVC1M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[25998,2023,"M20CAPEXUPVUPVC1M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[25999,2023,"M20CAPEXUPVUPVC1M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26000,2023,"M20CAPEXUPVUPVC1M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26001,2023,"M20CAPEXUPVUPVC1M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26002,2023,"M20CAPEXUPVUPVC1M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26003,2023,"M20CAPEXUPVUPVC1M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26004,2023,"M20CAPEXUPVUPVC1M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26005,2023,"M20CAPEXUPVUPVC1M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26006,2023,"M20CAPEXUPVUPVC1M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26007,2023,"M20CAPEXUPVUPVC1M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26008,2023,"M20CAPEXUPVUPVC1M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26009,2023,"M20CAPEXUPVUPVC1M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26010,2023,"M20CAPEXUPVUPVC1M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26011,2023,"M20CAPEXUPVUPVC1M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26012,2023,"M20CAPEXUPVUPVC1M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26013,2023,"M20CAPEXUPVUPVC1M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26014,2023,"M20CAPEXUPVUPVC2A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26015,2023,"M20CAPEXUPVUPVC2A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26016,2023,"M20CAPEXUPVUPVC2A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26017,2023,"M20CAPEXUPVUPVC2A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26018,2023,"M20CAPEXUPVUPVC2A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26019,2023,"M20CAPEXUPVUPVC2A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26020,2023,"M20CAPEXUPVUPVC2A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26021,2023,"M20CAPEXUPVUPVC2A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26022,2023,"M20CAPEXUPVUPVC2A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26023,2023,"M20CAPEXUPVUPVC2A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26024,2023,"M20CAPEXUPVUPVC2A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26025,2023,"M20CAPEXUPVUPVC2A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26026,2023,"M20CAPEXUPVUPVC2A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26027,2023,"M20CAPEXUPVUPVC2A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26028,2023,"M20CAPEXUPVUPVC2A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26029,2023,"M20CAPEXUPVUPVC2A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26030,2023,"M20CAPEXUPVUPVC2A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26031,2023,"M20CAPEXUPVUPVC2A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26032,2023,"M20CAPEXUPVUPVC2A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26033,2023,"M20CAPEXUPVUPVC2A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26034,2023,"M20CAPEXUPVUPVC2A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26035,2023,"M20CAPEXUPVUPVC2A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26036,2023,"M20CAPEXUPVUPVC2A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26037,2023,"M20CAPEXUPVUPVC2A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26038,2023,"M20CAPEXUPVUPVC2A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26039,2023,"M20CAPEXUPVUPVC2A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26040,2023,"M20CAPEXUPVUPVC2A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26041,2023,"M20CAPEXUPVUPVC2A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26042,2023,"M20CAPEXUPVUPVC2A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26043,2023,"M20CAPEXUPVUPVC2A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26044,2023,"M20CAPEXUPVUPVC2C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26045,2023,"M20CAPEXUPVUPVC2C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26046,2023,"M20CAPEXUPVUPVC2C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26047,2023,"M20CAPEXUPVUPVC2C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26048,2023,"M20CAPEXUPVUPVC2C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26049,2023,"M20CAPEXUPVUPVC2C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26050,2023,"M20CAPEXUPVUPVC2C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26051,2023,"M20CAPEXUPVUPVC2C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26052,2023,"M20CAPEXUPVUPVC2C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26053,2023,"M20CAPEXUPVUPVC2C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26054,2023,"M20CAPEXUPVUPVC2C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26055,2023,"M20CAPEXUPVUPVC2C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26056,2023,"M20CAPEXUPVUPVC2C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26057,2023,"M20CAPEXUPVUPVC2C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26058,2023,"M20CAPEXUPVUPVC2C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26059,2023,"M20CAPEXUPVUPVC2C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26060,2023,"M20CAPEXUPVUPVC2C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26061,2023,"M20CAPEXUPVUPVC2C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26062,2023,"M20CAPEXUPVUPVC2C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26063,2023,"M20CAPEXUPVUPVC2C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26064,2023,"M20CAPEXUPVUPVC2C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26065,2023,"M20CAPEXUPVUPVC2C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26066,2023,"M20CAPEXUPVUPVC2C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26067,2023,"M20CAPEXUPVUPVC2C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26068,2023,"M20CAPEXUPVUPVC2C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26069,2023,"M20CAPEXUPVUPVC2C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26070,2023,"M20CAPEXUPVUPVC2C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26071,2023,"M20CAPEXUPVUPVC2C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26072,2023,"M20CAPEXUPVUPVC2C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26073,2023,"M20CAPEXUPVUPVC2C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26074,2023,"M20CAPEXUPVUPVC2M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26075,2023,"M20CAPEXUPVUPVC2M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26076,2023,"M20CAPEXUPVUPVC2M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26077,2023,"M20CAPEXUPVUPVC2M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26078,2023,"M20CAPEXUPVUPVC2M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26079,2023,"M20CAPEXUPVUPVC2M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26080,2023,"M20CAPEXUPVUPVC2M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26081,2023,"M20CAPEXUPVUPVC2M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26082,2023,"M20CAPEXUPVUPVC2M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26083,2023,"M20CAPEXUPVUPVC2M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26084,2023,"M20CAPEXUPVUPVC2M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26085,2023,"M20CAPEXUPVUPVC2M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26086,2023,"M20CAPEXUPVUPVC2M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26087,2023,"M20CAPEXUPVUPVC2M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26088,2023,"M20CAPEXUPVUPVC2M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26089,2023,"M20CAPEXUPVUPVC2M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26090,2023,"M20CAPEXUPVUPVC2M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26091,2023,"M20CAPEXUPVUPVC2M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26092,2023,"M20CAPEXUPVUPVC2M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26093,2023,"M20CAPEXUPVUPVC2M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26094,2023,"M20CAPEXUPVUPVC2M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26095,2023,"M20CAPEXUPVUPVC2M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26096,2023,"M20CAPEXUPVUPVC2M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26097,2023,"M20CAPEXUPVUPVC2M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26098,2023,"M20CAPEXUPVUPVC2M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26099,2023,"M20CAPEXUPVUPVC2M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26100,2023,"M20CAPEXUPVUPVC2M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26101,2023,"M20CAPEXUPVUPVC2M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26102,2023,"M20CAPEXUPVUPVC2M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26103,2023,"M20CAPEXUPVUPVC2M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26104,2023,"M20CAPEXUPVUPVC3A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26105,2023,"M20CAPEXUPVUPVC3A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26106,2023,"M20CAPEXUPVUPVC3A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26107,2023,"M20CAPEXUPVUPVC3A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26108,2023,"M20CAPEXUPVUPVC3A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26109,2023,"M20CAPEXUPVUPVC3A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26110,2023,"M20CAPEXUPVUPVC3A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26111,2023,"M20CAPEXUPVUPVC3A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26112,2023,"M20CAPEXUPVUPVC3A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26113,2023,"M20CAPEXUPVUPVC3A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26114,2023,"M20CAPEXUPVUPVC3A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26115,2023,"M20CAPEXUPVUPVC3A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26116,2023,"M20CAPEXUPVUPVC3A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26117,2023,"M20CAPEXUPVUPVC3A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26118,2023,"M20CAPEXUPVUPVC3A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26119,2023,"M20CAPEXUPVUPVC3A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26120,2023,"M20CAPEXUPVUPVC3A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26121,2023,"M20CAPEXUPVUPVC3A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26122,2023,"M20CAPEXUPVUPVC3A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26123,2023,"M20CAPEXUPVUPVC3A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26124,2023,"M20CAPEXUPVUPVC3A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26125,2023,"M20CAPEXUPVUPVC3A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26126,2023,"M20CAPEXUPVUPVC3A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26127,2023,"M20CAPEXUPVUPVC3A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26128,2023,"M20CAPEXUPVUPVC3A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26129,2023,"M20CAPEXUPVUPVC3A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26130,2023,"M20CAPEXUPVUPVC3A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26131,2023,"M20CAPEXUPVUPVC3A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26132,2023,"M20CAPEXUPVUPVC3A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26133,2023,"M20CAPEXUPVUPVC3A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26134,2023,"M20CAPEXUPVUPVC3C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26135,2023,"M20CAPEXUPVUPVC3C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26136,2023,"M20CAPEXUPVUPVC3C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26137,2023,"M20CAPEXUPVUPVC3C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26138,2023,"M20CAPEXUPVUPVC3C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26139,2023,"M20CAPEXUPVUPVC3C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26140,2023,"M20CAPEXUPVUPVC3C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26141,2023,"M20CAPEXUPVUPVC3C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26142,2023,"M20CAPEXUPVUPVC3C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26143,2023,"M20CAPEXUPVUPVC3C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26144,2023,"M20CAPEXUPVUPVC3C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26145,2023,"M20CAPEXUPVUPVC3C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26146,2023,"M20CAPEXUPVUPVC3C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26147,2023,"M20CAPEXUPVUPVC3C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26148,2023,"M20CAPEXUPVUPVC3C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26149,2023,"M20CAPEXUPVUPVC3C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26150,2023,"M20CAPEXUPVUPVC3C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26151,2023,"M20CAPEXUPVUPVC3C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26152,2023,"M20CAPEXUPVUPVC3C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26153,2023,"M20CAPEXUPVUPVC3C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26154,2023,"M20CAPEXUPVUPVC3C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26155,2023,"M20CAPEXUPVUPVC3C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26156,2023,"M20CAPEXUPVUPVC3C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26157,2023,"M20CAPEXUPVUPVC3C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26158,2023,"M20CAPEXUPVUPVC3C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26159,2023,"M20CAPEXUPVUPVC3C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26160,2023,"M20CAPEXUPVUPVC3C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26161,2023,"M20CAPEXUPVUPVC3C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26162,2023,"M20CAPEXUPVUPVC3C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26163,2023,"M20CAPEXUPVUPVC3C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26164,2023,"M20CAPEXUPVUPVC3M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26165,2023,"M20CAPEXUPVUPVC3M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26166,2023,"M20CAPEXUPVUPVC3M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26167,2023,"M20CAPEXUPVUPVC3M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26168,2023,"M20CAPEXUPVUPVC3M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26169,2023,"M20CAPEXUPVUPVC3M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26170,2023,"M20CAPEXUPVUPVC3M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26171,2023,"M20CAPEXUPVUPVC3M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26172,2023,"M20CAPEXUPVUPVC3M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26173,2023,"M20CAPEXUPVUPVC3M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26174,2023,"M20CAPEXUPVUPVC3M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26175,2023,"M20CAPEXUPVUPVC3M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26176,2023,"M20CAPEXUPVUPVC3M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26177,2023,"M20CAPEXUPVUPVC3M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26178,2023,"M20CAPEXUPVUPVC3M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26179,2023,"M20CAPEXUPVUPVC3M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26180,2023,"M20CAPEXUPVUPVC3M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26181,2023,"M20CAPEXUPVUPVC3M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26182,2023,"M20CAPEXUPVUPVC3M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26183,2023,"M20CAPEXUPVUPVC3M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26184,2023,"M20CAPEXUPVUPVC3M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26185,2023,"M20CAPEXUPVUPVC3M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26186,2023,"M20CAPEXUPVUPVC3M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26187,2023,"M20CAPEXUPVUPVC3M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26188,2023,"M20CAPEXUPVUPVC3M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26189,2023,"M20CAPEXUPVUPVC3M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26190,2023,"M20CAPEXUPVUPVC3M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26191,2023,"M20CAPEXUPVUPVC3M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26192,2023,"M20CAPEXUPVUPVC3M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26193,2023,"M20CAPEXUPVUPVC3M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26194,2023,"M20CAPEXUPVUPVC4A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26195,2023,"M20CAPEXUPVUPVC4A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26196,2023,"M20CAPEXUPVUPVC4A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26197,2023,"M20CAPEXUPVUPVC4A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26198,2023,"M20CAPEXUPVUPVC4A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26199,2023,"M20CAPEXUPVUPVC4A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26200,2023,"M20CAPEXUPVUPVC4A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26201,2023,"M20CAPEXUPVUPVC4A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26202,2023,"M20CAPEXUPVUPVC4A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26203,2023,"M20CAPEXUPVUPVC4A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26204,2023,"M20CAPEXUPVUPVC4A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26205,2023,"M20CAPEXUPVUPVC4A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26206,2023,"M20CAPEXUPVUPVC4A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26207,2023,"M20CAPEXUPVUPVC4A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26208,2023,"M20CAPEXUPVUPVC4A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26209,2023,"M20CAPEXUPVUPVC4A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26210,2023,"M20CAPEXUPVUPVC4A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26211,2023,"M20CAPEXUPVUPVC4A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26212,2023,"M20CAPEXUPVUPVC4A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26213,2023,"M20CAPEXUPVUPVC4A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26214,2023,"M20CAPEXUPVUPVC4A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26215,2023,"M20CAPEXUPVUPVC4A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26216,2023,"M20CAPEXUPVUPVC4A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26217,2023,"M20CAPEXUPVUPVC4A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26218,2023,"M20CAPEXUPVUPVC4A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26219,2023,"M20CAPEXUPVUPVC4A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26220,2023,"M20CAPEXUPVUPVC4A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26221,2023,"M20CAPEXUPVUPVC4A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26222,2023,"M20CAPEXUPVUPVC4A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26223,2023,"M20CAPEXUPVUPVC4A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26224,2023,"M20CAPEXUPVUPVC4C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26225,2023,"M20CAPEXUPVUPVC4C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26226,2023,"M20CAPEXUPVUPVC4C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26227,2023,"M20CAPEXUPVUPVC4C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26228,2023,"M20CAPEXUPVUPVC4C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26229,2023,"M20CAPEXUPVUPVC4C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26230,2023,"M20CAPEXUPVUPVC4C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26231,2023,"M20CAPEXUPVUPVC4C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26232,2023,"M20CAPEXUPVUPVC4C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26233,2023,"M20CAPEXUPVUPVC4C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26234,2023,"M20CAPEXUPVUPVC4C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26235,2023,"M20CAPEXUPVUPVC4C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26236,2023,"M20CAPEXUPVUPVC4C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26237,2023,"M20CAPEXUPVUPVC4C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26238,2023,"M20CAPEXUPVUPVC4C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26239,2023,"M20CAPEXUPVUPVC4C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26240,2023,"M20CAPEXUPVUPVC4C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26241,2023,"M20CAPEXUPVUPVC4C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26242,2023,"M20CAPEXUPVUPVC4C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26243,2023,"M20CAPEXUPVUPVC4C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26244,2023,"M20CAPEXUPVUPVC4C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26245,2023,"M20CAPEXUPVUPVC4C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26246,2023,"M20CAPEXUPVUPVC4C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26247,2023,"M20CAPEXUPVUPVC4C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26248,2023,"M20CAPEXUPVUPVC4C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26249,2023,"M20CAPEXUPVUPVC4C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26250,2023,"M20CAPEXUPVUPVC4C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26251,2023,"M20CAPEXUPVUPVC4C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26252,2023,"M20CAPEXUPVUPVC4C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26253,2023,"M20CAPEXUPVUPVC4C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26254,2023,"M20CAPEXUPVUPVC4M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26255,2023,"M20CAPEXUPVUPVC4M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26256,2023,"M20CAPEXUPVUPVC4M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26257,2023,"M20CAPEXUPVUPVC4M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26258,2023,"M20CAPEXUPVUPVC4M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26259,2023,"M20CAPEXUPVUPVC4M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26260,2023,"M20CAPEXUPVUPVC4M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26261,2023,"M20CAPEXUPVUPVC4M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26262,2023,"M20CAPEXUPVUPVC4M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26263,2023,"M20CAPEXUPVUPVC4M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26264,2023,"M20CAPEXUPVUPVC4M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26265,2023,"M20CAPEXUPVUPVC4M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26266,2023,"M20CAPEXUPVUPVC4M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26267,2023,"M20CAPEXUPVUPVC4M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26268,2023,"M20CAPEXUPVUPVC4M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26269,2023,"M20CAPEXUPVUPVC4M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26270,2023,"M20CAPEXUPVUPVC4M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26271,2023,"M20CAPEXUPVUPVC4M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26272,2023,"M20CAPEXUPVUPVC4M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26273,2023,"M20CAPEXUPVUPVC4M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26274,2023,"M20CAPEXUPVUPVC4M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26275,2023,"M20CAPEXUPVUPVC4M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26276,2023,"M20CAPEXUPVUPVC4M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26277,2023,"M20CAPEXUPVUPVC4M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26278,2023,"M20CAPEXUPVUPVC4M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26279,2023,"M20CAPEXUPVUPVC4M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26280,2023,"M20CAPEXUPVUPVC4M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26281,2023,"M20CAPEXUPVUPVC4M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26282,2023,"M20CAPEXUPVUPVC4M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26283,2023,"M20CAPEXUPVUPVC4M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26284,2023,"M20CAPEXUPVUPVC5A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26285,2023,"M20CAPEXUPVUPVC5A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26286,2023,"M20CAPEXUPVUPVC5A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26287,2023,"M20CAPEXUPVUPVC5A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26288,2023,"M20CAPEXUPVUPVC5A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26289,2023,"M20CAPEXUPVUPVC5A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26290,2023,"M20CAPEXUPVUPVC5A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26291,2023,"M20CAPEXUPVUPVC5A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26292,2023,"M20CAPEXUPVUPVC5A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26293,2023,"M20CAPEXUPVUPVC5A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26294,2023,"M20CAPEXUPVUPVC5A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26295,2023,"M20CAPEXUPVUPVC5A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26296,2023,"M20CAPEXUPVUPVC5A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26297,2023,"M20CAPEXUPVUPVC5A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26298,2023,"M20CAPEXUPVUPVC5A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26299,2023,"M20CAPEXUPVUPVC5A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26300,2023,"M20CAPEXUPVUPVC5A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26301,2023,"M20CAPEXUPVUPVC5A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26302,2023,"M20CAPEXUPVUPVC5A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26303,2023,"M20CAPEXUPVUPVC5A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26304,2023,"M20CAPEXUPVUPVC5A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26305,2023,"M20CAPEXUPVUPVC5A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26306,2023,"M20CAPEXUPVUPVC5A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26307,2023,"M20CAPEXUPVUPVC5A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26308,2023,"M20CAPEXUPVUPVC5A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26309,2023,"M20CAPEXUPVUPVC5A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26310,2023,"M20CAPEXUPVUPVC5A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26311,2023,"M20CAPEXUPVUPVC5A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26312,2023,"M20CAPEXUPVUPVC5A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26313,2023,"M20CAPEXUPVUPVC5A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26314,2023,"M20CAPEXUPVUPVC5C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26315,2023,"M20CAPEXUPVUPVC5C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26316,2023,"M20CAPEXUPVUPVC5C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26317,2023,"M20CAPEXUPVUPVC5C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26318,2023,"M20CAPEXUPVUPVC5C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26319,2023,"M20CAPEXUPVUPVC5C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26320,2023,"M20CAPEXUPVUPVC5C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26321,2023,"M20CAPEXUPVUPVC5C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26322,2023,"M20CAPEXUPVUPVC5C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26323,2023,"M20CAPEXUPVUPVC5C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26324,2023,"M20CAPEXUPVUPVC5C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26325,2023,"M20CAPEXUPVUPVC5C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26326,2023,"M20CAPEXUPVUPVC5C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26327,2023,"M20CAPEXUPVUPVC5C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26328,2023,"M20CAPEXUPVUPVC5C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26329,2023,"M20CAPEXUPVUPVC5C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26330,2023,"M20CAPEXUPVUPVC5C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26331,2023,"M20CAPEXUPVUPVC5C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26332,2023,"M20CAPEXUPVUPVC5C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26333,2023,"M20CAPEXUPVUPVC5C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26334,2023,"M20CAPEXUPVUPVC5C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26335,2023,"M20CAPEXUPVUPVC5C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26336,2023,"M20CAPEXUPVUPVC5C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26337,2023,"M20CAPEXUPVUPVC5C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26338,2023,"M20CAPEXUPVUPVC5C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26339,2023,"M20CAPEXUPVUPVC5C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26340,2023,"M20CAPEXUPVUPVC5C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26341,2023,"M20CAPEXUPVUPVC5C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26342,2023,"M20CAPEXUPVUPVC5C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26343,2023,"M20CAPEXUPVUPVC5C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26344,2023,"M20CAPEXUPVUPVC5M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26345,2023,"M20CAPEXUPVUPVC5M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26346,2023,"M20CAPEXUPVUPVC5M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26347,2023,"M20CAPEXUPVUPVC5M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26348,2023,"M20CAPEXUPVUPVC5M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26349,2023,"M20CAPEXUPVUPVC5M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26350,2023,"M20CAPEXUPVUPVC5M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26351,2023,"M20CAPEXUPVUPVC5M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26352,2023,"M20CAPEXUPVUPVC5M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26353,2023,"M20CAPEXUPVUPVC5M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26354,2023,"M20CAPEXUPVUPVC5M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26355,2023,"M20CAPEXUPVUPVC5M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26356,2023,"M20CAPEXUPVUPVC5M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26357,2023,"M20CAPEXUPVUPVC5M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26358,2023,"M20CAPEXUPVUPVC5M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26359,2023,"M20CAPEXUPVUPVC5M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26360,2023,"M20CAPEXUPVUPVC5M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26361,2023,"M20CAPEXUPVUPVC5M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26362,2023,"M20CAPEXUPVUPVC5M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26363,2023,"M20CAPEXUPVUPVC5M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26364,2023,"M20CAPEXUPVUPVC5M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26365,2023,"M20CAPEXUPVUPVC5M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26366,2023,"M20CAPEXUPVUPVC5M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26367,2023,"M20CAPEXUPVUPVC5M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26368,2023,"M20CAPEXUPVUPVC5M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26369,2023,"M20CAPEXUPVUPVC5M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26370,2023,"M20CAPEXUPVUPVC5M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26371,2023,"M20CAPEXUPVUPVC5M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26372,2023,"M20CAPEXUPVUPVC5M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26373,2023,"M20CAPEXUPVUPVC5M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26374,2023,"M20CAPEXUPVUPVC6A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26375,2023,"M20CAPEXUPVUPVC6A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26376,2023,"M20CAPEXUPVUPVC6A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26377,2023,"M20CAPEXUPVUPVC6A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26378,2023,"M20CAPEXUPVUPVC6A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26379,2023,"M20CAPEXUPVUPVC6A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26380,2023,"M20CAPEXUPVUPVC6A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26381,2023,"M20CAPEXUPVUPVC6A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26382,2023,"M20CAPEXUPVUPVC6A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26383,2023,"M20CAPEXUPVUPVC6A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26384,2023,"M20CAPEXUPVUPVC6A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26385,2023,"M20CAPEXUPVUPVC6A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26386,2023,"M20CAPEXUPVUPVC6A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26387,2023,"M20CAPEXUPVUPVC6A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26388,2023,"M20CAPEXUPVUPVC6A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26389,2023,"M20CAPEXUPVUPVC6A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26390,2023,"M20CAPEXUPVUPVC6A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26391,2023,"M20CAPEXUPVUPVC6A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26392,2023,"M20CAPEXUPVUPVC6A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26393,2023,"M20CAPEXUPVUPVC6A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26394,2023,"M20CAPEXUPVUPVC6A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26395,2023,"M20CAPEXUPVUPVC6A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26396,2023,"M20CAPEXUPVUPVC6A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26397,2023,"M20CAPEXUPVUPVC6A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26398,2023,"M20CAPEXUPVUPVC6A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26399,2023,"M20CAPEXUPVUPVC6A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26400,2023,"M20CAPEXUPVUPVC6A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26401,2023,"M20CAPEXUPVUPVC6A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26402,2023,"M20CAPEXUPVUPVC6A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26403,2023,"M20CAPEXUPVUPVC6A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26404,2023,"M20CAPEXUPVUPVC6C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26405,2023,"M20CAPEXUPVUPVC6C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26406,2023,"M20CAPEXUPVUPVC6C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26407,2023,"M20CAPEXUPVUPVC6C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26408,2023,"M20CAPEXUPVUPVC6C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26409,2023,"M20CAPEXUPVUPVC6C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26410,2023,"M20CAPEXUPVUPVC6C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26411,2023,"M20CAPEXUPVUPVC6C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26412,2023,"M20CAPEXUPVUPVC6C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26413,2023,"M20CAPEXUPVUPVC6C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26414,2023,"M20CAPEXUPVUPVC6C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26415,2023,"M20CAPEXUPVUPVC6C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26416,2023,"M20CAPEXUPVUPVC6C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26417,2023,"M20CAPEXUPVUPVC6C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26418,2023,"M20CAPEXUPVUPVC6C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26419,2023,"M20CAPEXUPVUPVC6C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26420,2023,"M20CAPEXUPVUPVC6C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26421,2023,"M20CAPEXUPVUPVC6C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26422,2023,"M20CAPEXUPVUPVC6C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26423,2023,"M20CAPEXUPVUPVC6C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26424,2023,"M20CAPEXUPVUPVC6C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26425,2023,"M20CAPEXUPVUPVC6C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26426,2023,"M20CAPEXUPVUPVC6C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26427,2023,"M20CAPEXUPVUPVC6C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26428,2023,"M20CAPEXUPVUPVC6C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26429,2023,"M20CAPEXUPVUPVC6C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26430,2023,"M20CAPEXUPVUPVC6C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26431,2023,"M20CAPEXUPVUPVC6C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26432,2023,"M20CAPEXUPVUPVC6C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26433,2023,"M20CAPEXUPVUPVC6C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26434,2023,"M20CAPEXUPVUPVC6M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26435,2023,"M20CAPEXUPVUPVC6M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26436,2023,"M20CAPEXUPVUPVC6M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26437,2023,"M20CAPEXUPVUPVC6M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26438,2023,"M20CAPEXUPVUPVC6M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26439,2023,"M20CAPEXUPVUPVC6M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26440,2023,"M20CAPEXUPVUPVC6M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26441,2023,"M20CAPEXUPVUPVC6M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26442,2023,"M20CAPEXUPVUPVC6M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26443,2023,"M20CAPEXUPVUPVC6M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26444,2023,"M20CAPEXUPVUPVC6M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26445,2023,"M20CAPEXUPVUPVC6M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26446,2023,"M20CAPEXUPVUPVC6M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26447,2023,"M20CAPEXUPVUPVC6M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26448,2023,"M20CAPEXUPVUPVC6M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26449,2023,"M20CAPEXUPVUPVC6M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26450,2023,"M20CAPEXUPVUPVC6M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26451,2023,"M20CAPEXUPVUPVC6M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26452,2023,"M20CAPEXUPVUPVC6M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26453,2023,"M20CAPEXUPVUPVC6M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26454,2023,"M20CAPEXUPVUPVC6M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26455,2023,"M20CAPEXUPVUPVC6M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26456,2023,"M20CAPEXUPVUPVC6M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26457,2023,"M20CAPEXUPVUPVC6M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26458,2023,"M20CAPEXUPVUPVC6M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26459,2023,"M20CAPEXUPVUPVC6M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26460,2023,"M20CAPEXUPVUPVC6M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26461,2023,"M20CAPEXUPVUPVC6M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26462,2023,"M20CAPEXUPVUPVC6M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26463,2023,"M20CAPEXUPVUPVC6M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26464,2023,"M20CAPEXUPVUPVC7A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26465,2023,"M20CAPEXUPVUPVC7A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26466,2023,"M20CAPEXUPVUPVC7A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26467,2023,"M20CAPEXUPVUPVC7A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26468,2023,"M20CAPEXUPVUPVC7A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26469,2023,"M20CAPEXUPVUPVC7A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26470,2023,"M20CAPEXUPVUPVC7A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26471,2023,"M20CAPEXUPVUPVC7A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26472,2023,"M20CAPEXUPVUPVC7A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26473,2023,"M20CAPEXUPVUPVC7A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26474,2023,"M20CAPEXUPVUPVC7A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26475,2023,"M20CAPEXUPVUPVC7A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26476,2023,"M20CAPEXUPVUPVC7A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26477,2023,"M20CAPEXUPVUPVC7A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26478,2023,"M20CAPEXUPVUPVC7A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26479,2023,"M20CAPEXUPVUPVC7A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26480,2023,"M20CAPEXUPVUPVC7A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26481,2023,"M20CAPEXUPVUPVC7A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26482,2023,"M20CAPEXUPVUPVC7A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26483,2023,"M20CAPEXUPVUPVC7A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26484,2023,"M20CAPEXUPVUPVC7A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26485,2023,"M20CAPEXUPVUPVC7A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26486,2023,"M20CAPEXUPVUPVC7A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26487,2023,"M20CAPEXUPVUPVC7A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26488,2023,"M20CAPEXUPVUPVC7A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26489,2023,"M20CAPEXUPVUPVC7A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26490,2023,"M20CAPEXUPVUPVC7A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26491,2023,"M20CAPEXUPVUPVC7A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26492,2023,"M20CAPEXUPVUPVC7A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26493,2023,"M20CAPEXUPVUPVC7A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26494,2023,"M20CAPEXUPVUPVC7C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26495,2023,"M20CAPEXUPVUPVC7C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26496,2023,"M20CAPEXUPVUPVC7C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26497,2023,"M20CAPEXUPVUPVC7C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26498,2023,"M20CAPEXUPVUPVC7C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26499,2023,"M20CAPEXUPVUPVC7C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26500,2023,"M20CAPEXUPVUPVC7C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26501,2023,"M20CAPEXUPVUPVC7C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26502,2023,"M20CAPEXUPVUPVC7C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26503,2023,"M20CAPEXUPVUPVC7C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26504,2023,"M20CAPEXUPVUPVC7C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26505,2023,"M20CAPEXUPVUPVC7C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26506,2023,"M20CAPEXUPVUPVC7C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26507,2023,"M20CAPEXUPVUPVC7C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26508,2023,"M20CAPEXUPVUPVC7C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26509,2023,"M20CAPEXUPVUPVC7C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26510,2023,"M20CAPEXUPVUPVC7C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26511,2023,"M20CAPEXUPVUPVC7C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26512,2023,"M20CAPEXUPVUPVC7C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26513,2023,"M20CAPEXUPVUPVC7C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26514,2023,"M20CAPEXUPVUPVC7C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26515,2023,"M20CAPEXUPVUPVC7C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26516,2023,"M20CAPEXUPVUPVC7C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26517,2023,"M20CAPEXUPVUPVC7C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26518,2023,"M20CAPEXUPVUPVC7C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26519,2023,"M20CAPEXUPVUPVC7C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26520,2023,"M20CAPEXUPVUPVC7C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26521,2023,"M20CAPEXUPVUPVC7C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26522,2023,"M20CAPEXUPVUPVC7C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26523,2023,"M20CAPEXUPVUPVC7C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26524,2023,"M20CAPEXUPVUPVC7M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26525,2023,"M20CAPEXUPVUPVC7M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26526,2023,"M20CAPEXUPVUPVC7M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26527,2023,"M20CAPEXUPVUPVC7M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26528,2023,"M20CAPEXUPVUPVC7M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26529,2023,"M20CAPEXUPVUPVC7M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26530,2023,"M20CAPEXUPVUPVC7M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26531,2023,"M20CAPEXUPVUPVC7M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26532,2023,"M20CAPEXUPVUPVC7M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26533,2023,"M20CAPEXUPVUPVC7M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26534,2023,"M20CAPEXUPVUPVC7M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26535,2023,"M20CAPEXUPVUPVC7M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26536,2023,"M20CAPEXUPVUPVC7M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26537,2023,"M20CAPEXUPVUPVC7M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26538,2023,"M20CAPEXUPVUPVC7M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26539,2023,"M20CAPEXUPVUPVC7M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26540,2023,"M20CAPEXUPVUPVC7M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26541,2023,"M20CAPEXUPVUPVC7M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26542,2023,"M20CAPEXUPVUPVC7M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26543,2023,"M20CAPEXUPVUPVC7M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26544,2023,"M20CAPEXUPVUPVC7M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26545,2023,"M20CAPEXUPVUPVC7M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26546,2023,"M20CAPEXUPVUPVC7M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26547,2023,"M20CAPEXUPVUPVC7M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26548,2023,"M20CAPEXUPVUPVC7M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26549,2023,"M20CAPEXUPVUPVC7M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26550,2023,"M20CAPEXUPVUPVC7M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26551,2023,"M20CAPEXUPVUPVC7M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26552,2023,"M20CAPEXUPVUPVC7M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26553,2023,"M20CAPEXUPVUPVC7M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26554,2023,"M20CAPEXUPVUPVC8A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26555,2023,"M20CAPEXUPVUPVC8A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26556,2023,"M20CAPEXUPVUPVC8A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26557,2023,"M20CAPEXUPVUPVC8A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26558,2023,"M20CAPEXUPVUPVC8A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26559,2023,"M20CAPEXUPVUPVC8A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26560,2023,"M20CAPEXUPVUPVC8A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26561,2023,"M20CAPEXUPVUPVC8A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26562,2023,"M20CAPEXUPVUPVC8A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26563,2023,"M20CAPEXUPVUPVC8A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26564,2023,"M20CAPEXUPVUPVC8A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26565,2023,"M20CAPEXUPVUPVC8A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26566,2023,"M20CAPEXUPVUPVC8A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26567,2023,"M20CAPEXUPVUPVC8A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26568,2023,"M20CAPEXUPVUPVC8A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26569,2023,"M20CAPEXUPVUPVC8A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26570,2023,"M20CAPEXUPVUPVC8A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26571,2023,"M20CAPEXUPVUPVC8A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26572,2023,"M20CAPEXUPVUPVC8A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26573,2023,"M20CAPEXUPVUPVC8A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26574,2023,"M20CAPEXUPVUPVC8A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26575,2023,"M20CAPEXUPVUPVC8A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26576,2023,"M20CAPEXUPVUPVC8A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26577,2023,"M20CAPEXUPVUPVC8A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26578,2023,"M20CAPEXUPVUPVC8A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26579,2023,"M20CAPEXUPVUPVC8A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26580,2023,"M20CAPEXUPVUPVC8A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26581,2023,"M20CAPEXUPVUPVC8A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26582,2023,"M20CAPEXUPVUPVC8A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26583,2023,"M20CAPEXUPVUPVC8A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26584,2023,"M20CAPEXUPVUPVC8C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26585,2023,"M20CAPEXUPVUPVC8C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26586,2023,"M20CAPEXUPVUPVC8C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26587,2023,"M20CAPEXUPVUPVC8C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26588,2023,"M20CAPEXUPVUPVC8C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26589,2023,"M20CAPEXUPVUPVC8C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26590,2023,"M20CAPEXUPVUPVC8C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26591,2023,"M20CAPEXUPVUPVC8C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26592,2023,"M20CAPEXUPVUPVC8C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26593,2023,"M20CAPEXUPVUPVC8C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26594,2023,"M20CAPEXUPVUPVC8C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26595,2023,"M20CAPEXUPVUPVC8C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26596,2023,"M20CAPEXUPVUPVC8C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26597,2023,"M20CAPEXUPVUPVC8C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26598,2023,"M20CAPEXUPVUPVC8C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26599,2023,"M20CAPEXUPVUPVC8C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26600,2023,"M20CAPEXUPVUPVC8C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26601,2023,"M20CAPEXUPVUPVC8C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26602,2023,"M20CAPEXUPVUPVC8C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26603,2023,"M20CAPEXUPVUPVC8C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26604,2023,"M20CAPEXUPVUPVC8C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26605,2023,"M20CAPEXUPVUPVC8C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26606,2023,"M20CAPEXUPVUPVC8C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26607,2023,"M20CAPEXUPVUPVC8C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26608,2023,"M20CAPEXUPVUPVC8C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26609,2023,"M20CAPEXUPVUPVC8C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26610,2023,"M20CAPEXUPVUPVC8C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26611,2023,"M20CAPEXUPVUPVC8C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26612,2023,"M20CAPEXUPVUPVC8C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26613,2023,"M20CAPEXUPVUPVC8C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26614,2023,"M20CAPEXUPVUPVC8M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26615,2023,"M20CAPEXUPVUPVC8M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26616,2023,"M20CAPEXUPVUPVC8M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26617,2023,"M20CAPEXUPVUPVC8M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26618,2023,"M20CAPEXUPVUPVC8M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26619,2023,"M20CAPEXUPVUPVC8M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26620,2023,"M20CAPEXUPVUPVC8M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26621,2023,"M20CAPEXUPVUPVC8M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26622,2023,"M20CAPEXUPVUPVC8M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26623,2023,"M20CAPEXUPVUPVC8M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26624,2023,"M20CAPEXUPVUPVC8M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26625,2023,"M20CAPEXUPVUPVC8M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26626,2023,"M20CAPEXUPVUPVC8M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26627,2023,"M20CAPEXUPVUPVC8M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26628,2023,"M20CAPEXUPVUPVC8M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26629,2023,"M20CAPEXUPVUPVC8M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26630,2023,"M20CAPEXUPVUPVC8M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26631,2023,"M20CAPEXUPVUPVC8M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26632,2023,"M20CAPEXUPVUPVC8M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26633,2023,"M20CAPEXUPVUPVC8M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26634,2023,"M20CAPEXUPVUPVC8M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26635,2023,"M20CAPEXUPVUPVC8M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26636,2023,"M20CAPEXUPVUPVC8M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26637,2023,"M20CAPEXUPVUPVC8M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26638,2023,"M20CAPEXUPVUPVC8M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26639,2023,"M20CAPEXUPVUPVC8M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26640,2023,"M20CAPEXUPVUPVC8M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26641,2023,"M20CAPEXUPVUPVC8M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26642,2023,"M20CAPEXUPVUPVC8M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26643,2023,"M20CAPEXUPVUPVC8M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26644,2023,"M20CAPEXUPVUPVC9A21","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2021,"$/kW",1290.80626826868]
[26645,2023,"M20CAPEXUPVUPVC9A22","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[26646,2023,"M20CAPEXUPVUPVC9A23","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2023,"$/kW",1316.2190335666301]
[26647,2023,"M20CAPEXUPVUPVC9A24","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[26648,2023,"M20CAPEXUPVUPVC9A25","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[26649,2023,"M20CAPEXUPVUPVC9A26","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2026,"$/kW",1145.28166106859]
[26650,2023,"M20CAPEXUPVUPVC9A27","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[26651,2023,"M20CAPEXUPVUPVC9A28","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2028,"$/kW",1031.3234127365599]
[26652,2023,"M20CAPEXUPVUPVC9A29","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[26653,2023,"M20CAPEXUPVUPVC9A30","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2030,"$/kW",917.36516440454398]
[26654,2023,"M20CAPEXUPVUPVC9A31","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2031,"$/kW",860.38604023853202]
[26655,2023,"M20CAPEXUPVUPVC9A32","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[26656,2023,"M20CAPEXUPVUPVC9A33","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[26657,2023,"M20CAPEXUPVUPVC9A34","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[26658,2023,"M20CAPEXUPVUPVC9A35","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2035,"$/kW",632.46954357448101]
[26659,2023,"M20CAPEXUPVUPVC9A36","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[26660,2023,"M20CAPEXUPVUPVC9A37","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2037,"$/kW",617.61056916292796]
[26661,2023,"M20CAPEXUPVUPVC9A38","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[26662,2023,"M20CAPEXUPVUPVC9A39","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2039,"$/kW",602.75159475137502]
[26663,2023,"M20CAPEXUPVUPVC9A40","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[26664,2023,"M20CAPEXUPVUPVC9A41","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2041,"$/kW",587.89262033982197]
[26665,2023,"M20CAPEXUPVUPVC9A42","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[26666,2023,"M20CAPEXUPVUPVC9A43","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2043,"$/kW",573.03364592826802]
[26667,2023,"M20CAPEXUPVUPVC9A44","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2044,"$/kW",565.604158722492]
[26668,2023,"M20CAPEXUPVUPVC9A45","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[26669,2023,"M20CAPEXUPVUPVC9A46","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2046,"$/kW",550.74518431093895]
[26670,2023,"M20CAPEXUPVUPVC9A47","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[26671,2023,"M20CAPEXUPVUPVC9A48","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2048,"$/kW",535.88620989938602]
[26672,2023,"M20CAPEXUPVUPVC9A49","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2049,"$/kW",528.45672269360898]
[26673,2023,"M20CAPEXUPVUPVC9A50","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[26674,2023,"M20CAPEXUPVUPVC9C21","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2021,"$/kW",1290.80626826868]
[26675,2023,"M20CAPEXUPVUPVC9C22","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[26676,2023,"M20CAPEXUPVUPVC9C23","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2023,"$/kW",1352.2929183599999]
[26677,2023,"M20CAPEXUPVUPVC9C24","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[26678,2023,"M20CAPEXUPVUPVC9C25","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2025,"$/kW",1310.4824396147301]
[26679,2023,"M20CAPEXUPVUPVC9C26","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2026,"$/kW",1289.5772002420999]
[26680,2023,"M20CAPEXUPVUPVC9C27","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[26681,2023,"M20CAPEXUPVUPVC9C28","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2028,"$/kW",1247.7667214968301]
[26682,2023,"M20CAPEXUPVUPVC9C29","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[26683,2023,"M20CAPEXUPVUPVC9C30","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2030,"$/kW",1205.95624275156]
[26684,2023,"M20CAPEXUPVUPVC9C31","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[26685,2023,"M20CAPEXUPVUPVC9C32","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2032,"$/kW",1164.1457640062899]
[26686,2023,"M20CAPEXUPVUPVC9C33","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2033,"$/kW",1143.24052463365]
[26687,2023,"M20CAPEXUPVUPVC9C34","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2034,"$/kW",1122.3352852610201]
[26688,2023,"M20CAPEXUPVUPVC9C35","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2035,"$/kW",1101.4300458883799]
[26689,2023,"M20CAPEXUPVUPVC9C36","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[26690,2023,"M20CAPEXUPVUPVC9C37","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2037,"$/kW",1065.1338187416]
[26691,2023,"M20CAPEXUPVUPVC9C38","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[26692,2023,"M20CAPEXUPVUPVC9C39","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[26693,2023,"M20CAPEXUPVUPVC9C40","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2040,"$/kW",1010.68947802143]
[26694,2023,"M20CAPEXUPVUPVC9C41","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[26695,2023,"M20CAPEXUPVUPVC9C42","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2042,"$/kW",974.39325087464999]
[26696,2023,"M20CAPEXUPVUPVC9C43","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[26697,2023,"M20CAPEXUPVUPVC9C44","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2044,"$/kW",938.09702372786899]
[26698,2023,"M20CAPEXUPVUPVC9C45","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[26699,2023,"M20CAPEXUPVUPVC9C46","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2046,"$/kW",901.80079658108798]
[26700,2023,"M20CAPEXUPVUPVC9C47","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[26701,2023,"M20CAPEXUPVUPVC9C48","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[26702,2023,"M20CAPEXUPVUPVC9C49","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2049,"$/kW",847.35645586091596]
[26703,2023,"M20CAPEXUPVUPVC9C50","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[26704,2023,"M20CAPEXUPVUPVC9M21","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2021,"$/kW",1290.80626826868]
[26705,2023,"M20CAPEXUPVUPVC9M22","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2022,"$/kW",1373.1981577326401]
[26706,2023,"M20CAPEXUPVUPVC9M23","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2023,"$/kW",1331.35278731378]
[26707,2023,"M20CAPEXUPVUPVC9M24","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[26708,2023,"M20CAPEXUPVUPVC9M25","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2025,"$/kW",1247.6620464760699]
[26709,2023,"M20CAPEXUPVUPVC9M26","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[26710,2023,"M20CAPEXUPVUPVC9M27","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[26711,2023,"M20CAPEXUPVUPVC9M28","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[26712,2023,"M20CAPEXUPVUPVC9M29","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[26713,2023,"M20CAPEXUPVUPVC9M30","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2030,"$/kW",1038.4351943818001]
[26714,2023,"M20CAPEXUPVUPVC9M31","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[26715,2023,"M20CAPEXUPVUPVC9M32","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2032,"$/kW",954.74445354409204]
[26716,2023,"M20CAPEXUPVUPVC9M33","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2033,"$/kW",912.89908312523596]
[26717,2023,"M20CAPEXUPVUPVC9M34","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2034,"$/kW",871.05371270638102]
[26718,2023,"M20CAPEXUPVUPVC9M35","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2035,"$/kW",829.20834228752506]
[26719,2023,"M20CAPEXUPVUPVC9M36","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[26720,2023,"M20CAPEXUPVUPVC9M37","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2037,"$/kW",802.97650245911905]
[26721,2023,"M20CAPEXUPVUPVC9M38","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[26722,2023,"M20CAPEXUPVUPVC9M39","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2039,"$/kW",776.74466263071395]
[26723,2023,"M20CAPEXUPVUPVC9M40","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2040,"$/kW",763.62874271651003]
[26724,2023,"M20CAPEXUPVUPVC9M41","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2041,"$/kW",750.51282280230805]
[26725,2023,"M20CAPEXUPVUPVC9M42","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2042,"$/kW",737.39690288810505]
[26726,2023,"M20CAPEXUPVUPVC9M43","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[26727,2023,"M20CAPEXUPVUPVC9M44","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2044,"$/kW",711.16506305969904]
[26728,2023,"M20CAPEXUPVUPVC9M45","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[26729,2023,"M20CAPEXUPVUPVC9M46","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2046,"$/kW",684.93322323129303]
[26730,2023,"M20CAPEXUPVUPVC9M47","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[26731,2023,"M20CAPEXUPVUPVC9M48","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2048,"$/kW",658.70138340288702]
[26732,2023,"M20CAPEXUPVUPVC9M49","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[26733,2023,"M20CAPEXUPVUPVC9M50","CAPEX","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[26734,2023,"M20CAPEXUSPVPBPVSC10A21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2021,"$/kW",2101.7236400506699]
[26735,2023,"M20CAPEXUSPVPBPVSC10A22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2022,"$/kW",2290.6243867604499]
[26736,2023,"M20CAPEXUSPVPBPVSC10A23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2023,"$/kW",1950.8672095321899]
[26737,2023,"M20CAPEXUSPVPBPVSC10A24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2024,"$/kW",1856.9591510677501]
[26738,2023,"M20CAPEXUSPVPBPVSC10A25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[26739,2023,"M20CAPEXUSPVPBPVSC10A26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2026,"$/kW",1688.4457554733001]
[26740,2023,"M20CAPEXUSPVPBPVSC10A27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[26741,2023,"M20CAPEXUSPVPBPVSC10A28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2028,"$/kW",1527.29196618941]
[26742,2023,"M20CAPEXUSPVPBPVSC10A29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[26743,2023,"M20CAPEXUSPVPBPVSC10A30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2030,"$/kW",1366.1463434413399]
[26744,2023,"M20CAPEXUSPVPBPVSC10A31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2031,"$/kW",1304.4556927107401]
[26745,2023,"M20CAPEXUSPVPBPVSC10A32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2032,"$/kW",1242.76504177829]
[26746,2023,"M20CAPEXUSPVPBPVSC10A33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2033,"$/kW",1181.0654189532499]
[26747,2023,"M20CAPEXUSPVPBPVSC10A34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[26748,2023,"M20CAPEXUSPVPBPVSC10A35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2035,"$/kW",1057.69372197639]
[26749,2023,"M20CAPEXUSPVPBPVSC10A36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2036,"$/kW",1041.71845952278]
[26750,2023,"M20CAPEXUSPVPBPVSC10A37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2037,"$/kW",1025.75223362935]
[26751,2023,"M20CAPEXUSPVPBPVSC10A38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2038,"$/kW",1009.78600832555]
[26752,2023,"M20CAPEXUSPVPBPVSC10A39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[26753,2023,"M20CAPEXUSPVPBPVSC10A40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2040,"$/kW",977.84441074314805]
[26754,2023,"M20CAPEXUSPVPBPVSC10A41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2041,"$/kW",961.87819400027001]
[26755,2023,"M20CAPEXUSPVPBPVSC10A42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2042,"$/kW",945.92176782457796]
[26756,2023,"M20CAPEXUSPVPBPVSC10A43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2043,"$/kW",929.95556155881104]
[26757,2023,"M20CAPEXUSPVPBPVSC10A44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2044,"$/kW",913.98013287248705]
[26758,2023,"M20CAPEXUSPVPBPVSC10A45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2045,"$/kW",898.01393559056498]
[26759,2023,"M20CAPEXUSPVPBPVSC10A46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2046,"$/kW",882.04774047981005]
[26760,2023,"M20CAPEXUSPVPBPVSC10A47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2047,"$/kW",866.08154770940405]
[26761,2023,"M20CAPEXUSPVPBPVSC10A48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2048,"$/kW",850.105959509885]
[26762,2023,"M20CAPEXUSPVPBPVSC10A49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2049,"$/kW",834.13977367067002]
[26763,2023,"M20CAPEXUSPVPBPVSC10A50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2050,"$/kW",818.18368850308502]
[26764,2023,"M20CAPEXUSPVPBPVSC10C21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2021,"$/kW",2101.7236400506699]
[26765,2023,"M20CAPEXUSPVPBPVSC10C22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[26766,2023,"M20CAPEXUSPVPBPVSC10C23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2023,"$/kW",2309.2414286061098]
[26767,2023,"M20CAPEXUSPVPBPVSC10C24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[26768,2023,"M20CAPEXUSPVPBPVSC10C25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2025,"$/kW",2263.06949360626]
[26769,2023,"M20CAPEXUSPVPBPVSC10C26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2026,"$/kW",2204.3150509535299]
[26770,2023,"M20CAPEXUSPVPBPVSC10C27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2027,"$/kW",2145.5611276292798]
[26771,2023,"M20CAPEXUSPVPBPVSC10C28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2028,"$/kW",2086.8077784715501]
[26772,2023,"M20CAPEXUSPVPBPVSC10C29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2029,"$/kW",2028.0550663208401]
[26773,2023,"M20CAPEXUSPVPBPVSC10C30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2030,"$/kW",1969.3030635350899]
[26774,2023,"M20CAPEXUSPVPBPVSC10C31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[26775,2023,"M20CAPEXUSPVPBPVSC10C32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2032,"$/kW",1918.99254587472]
[26776,2023,"M20CAPEXUSPVPBPVSC10C33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2033,"$/kW",1893.8372870445401]
[26777,2023,"M20CAPEXUSPVPBPVSC10C34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2034,"$/kW",1868.6820282143599]
[26778,2023,"M20CAPEXUSPVPBPVSC10C35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2035,"$/kW",1843.5267693841699]
[26779,2023,"M20CAPEXUSPVPBPVSC10C36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2036,"$/kW",1820.91578624153]
[26780,2023,"M20CAPEXUSPVPBPVSC10C37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2037,"$/kW",1798.30480309889]
[26781,2023,"M20CAPEXUSPVPBPVSC10C38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2038,"$/kW",1775.6938199562501]
[26782,2023,"M20CAPEXUSPVPBPVSC10C39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2039,"$/kW",1753.0828368136099]
[26783,2023,"M20CAPEXUSPVPBPVSC10C40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2040,"$/kW",1730.4718536709699]
[26784,2023,"M20CAPEXUSPVPBPVSC10C41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[26785,2023,"M20CAPEXUSPVPBPVSC10C42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2042,"$/kW",1685.24988738569]
[26786,2023,"M20CAPEXUSPVPBPVSC10C43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[26787,2023,"M20CAPEXUSPVPBPVSC10C44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2044,"$/kW",1640.0279211004099]
[26788,2023,"M20CAPEXUSPVPBPVSC10C45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2045,"$/kW",1617.41693795777]
[26789,2023,"M20CAPEXUSPVPBPVSC10C46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2046,"$/kW",1594.80595481513]
[26790,2023,"M20CAPEXUSPVPBPVSC10C47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2047,"$/kW",1572.1949716724901]
[26791,2023,"M20CAPEXUSPVPBPVSC10C48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2048,"$/kW",1549.5839885298501]
[26792,2023,"M20CAPEXUSPVPBPVSC10C49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2049,"$/kW",1526.9730053872099]
[26793,2023,"M20CAPEXUSPVPBPVSC10C50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2050,"$/kW",1504.36202224457]
[26794,2023,"M20CAPEXUSPVPBPVSC10M21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2021,"$/kW",2101.7236400506699]
[26795,2023,"M20CAPEXUSPVPBPVSC10M22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2022,"$/kW",2290.6243867604499]
[26796,2023,"M20CAPEXUSPVPBPVSC10M23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2023,"$/kW",2212.7140423005098]
[26797,2023,"M20CAPEXUSPVPBPVSC10M24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2024,"$/kW",2130.0823531056099]
[26798,2023,"M20CAPEXUSPVPBPVSC10M25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2025,"$/kW",1975.24219647924]
[26799,2023,"M20CAPEXUSPVPBPVSC10M26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2026,"$/kW",1909.9750767698599]
[26800,2023,"M20CAPEXUSPVPBPVSC10M27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2027,"$/kW",1844.7060020517799]
[26801,2023,"M20CAPEXUSPVPBPVSC10M28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2028,"$/kW",1779.4347359952101]
[26802,2023,"M20CAPEXUSPVPBPVSC10M29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2029,"$/kW",1714.1610025796599]
[26803,2023,"M20CAPEXUSPVPBPVSC10M30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2030,"$/kW",1648.8844773963301]
[26804,2023,"M20CAPEXUSPVPBPVSC10M31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2031,"$/kW",1599.6180858370501]
[26805,2023,"M20CAPEXUSPVPBPVSC10M32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2032,"$/kW",1550.3520260693799]
[26806,2023,"M20CAPEXUSPVPBPVSC10M33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2033,"$/kW",1501.0863110195601]
[26807,2023,"M20CAPEXUSPVPBPVSC10M34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2034,"$/kW",1451.8209542940999]
[26808,2023,"M20CAPEXUSPVPBPVSC10M35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2035,"$/kW",1402.5559702251401]
[26809,2023,"M20CAPEXUSPVPBPVSC10M36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2036,"$/kW",1379.8029108451999]
[26810,2023,"M20CAPEXUSPVPBPVSC10M37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2037,"$/kW",1357.05025516312]
[26811,2023,"M20CAPEXUSPVPBPVSC10M38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2038,"$/kW",1334.29801999863]
[26812,2023,"M20CAPEXUSPVPBPVSC10M39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2039,"$/kW",1311.5462231189999]
[26813,2023,"M20CAPEXUSPVPBPVSC10M40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[26814,2023,"M20CAPEXUSPVPBPVSC10M41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2041,"$/kW",1266.04402043304]
[26815,2023,"M20CAPEXUSPVPBPVSC10M42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2042,"$/kW",1243.29365553803]
[26816,2023,"M20CAPEXUSPVPBPVSC10M43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2043,"$/kW",1220.5438109178101]
[26817,2023,"M20CAPEXUSPVPBPVSC10M44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2044,"$/kW",1197.79451021968]
[26818,2023,"M20CAPEXUSPVPBPVSC10M45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2045,"$/kW",1175.0457785460801]
[26819,2023,"M20CAPEXUSPVPBPVSC10M46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2046,"$/kW",1152.29764256824]
[26820,2023,"M20CAPEXUSPVPBPVSC10M47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[26821,2023,"M20CAPEXUSPVPBPVSC10M48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2048,"$/kW",1106.80327298775]
[26822,2023,"M20CAPEXUSPVPBPVSC10M49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2049,"$/kW",1084.0571017536499]
[26823,2023,"M20CAPEXUSPVPBPVSC10M50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2050,"$/kW",1061.31165126735]
[26824,2023,"M20CAPEXUSPVPBPVSC1A21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2021,"$/kW",2101.7236400506699]
[26825,2023,"M20CAPEXUSPVPBPVSC1A22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2022,"$/kW",2290.6243867604499]
[26826,2023,"M20CAPEXUSPVPBPVSC1A23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2023,"$/kW",1950.8672095321899]
[26827,2023,"M20CAPEXUSPVPBPVSC1A24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2024,"$/kW",1856.9591510677501]
[26828,2023,"M20CAPEXUSPVPBPVSC1A25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[26829,2023,"M20CAPEXUSPVPBPVSC1A26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2026,"$/kW",1688.4457554733001]
[26830,2023,"M20CAPEXUSPVPBPVSC1A27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[26831,2023,"M20CAPEXUSPVPBPVSC1A28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2028,"$/kW",1527.29196618941]
[26832,2023,"M20CAPEXUSPVPBPVSC1A29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[26833,2023,"M20CAPEXUSPVPBPVSC1A30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2030,"$/kW",1366.1463434413399]
[26834,2023,"M20CAPEXUSPVPBPVSC1A31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2031,"$/kW",1304.4556927107401]
[26835,2023,"M20CAPEXUSPVPBPVSC1A32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2032,"$/kW",1242.76504177829]
[26836,2023,"M20CAPEXUSPVPBPVSC1A33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2033,"$/kW",1181.0654189532499]
[26837,2023,"M20CAPEXUSPVPBPVSC1A34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[26838,2023,"M20CAPEXUSPVPBPVSC1A35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2035,"$/kW",1057.69372197639]
[26839,2023,"M20CAPEXUSPVPBPVSC1A36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2036,"$/kW",1041.71845952278]
[26840,2023,"M20CAPEXUSPVPBPVSC1A37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2037,"$/kW",1025.75223362935]
[26841,2023,"M20CAPEXUSPVPBPVSC1A38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2038,"$/kW",1009.78600832555]
[26842,2023,"M20CAPEXUSPVPBPVSC1A39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[26843,2023,"M20CAPEXUSPVPBPVSC1A40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2040,"$/kW",977.84441074314805]
[26844,2023,"M20CAPEXUSPVPBPVSC1A41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2041,"$/kW",961.87819400027001]
[26845,2023,"M20CAPEXUSPVPBPVSC1A42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2042,"$/kW",945.92176782457796]
[26846,2023,"M20CAPEXUSPVPBPVSC1A43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2043,"$/kW",929.95556155881104]
[26847,2023,"M20CAPEXUSPVPBPVSC1A44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2044,"$/kW",913.98013287248705]
[26848,2023,"M20CAPEXUSPVPBPVSC1A45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2045,"$/kW",898.01393559056498]
[26849,2023,"M20CAPEXUSPVPBPVSC1A46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2046,"$/kW",882.04774047981005]
[26850,2023,"M20CAPEXUSPVPBPVSC1A47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2047,"$/kW",866.08154770940405]
[26851,2023,"M20CAPEXUSPVPBPVSC1A48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2048,"$/kW",850.105959509885]
[26852,2023,"M20CAPEXUSPVPBPVSC1A49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2049,"$/kW",834.13977367067002]
[26853,2023,"M20CAPEXUSPVPBPVSC1A50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2050,"$/kW",818.18368850308502]
[26854,2023,"M20CAPEXUSPVPBPVSC1C21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2021,"$/kW",2101.7236400506699]
[26855,2023,"M20CAPEXUSPVPBPVSC1C22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[26856,2023,"M20CAPEXUSPVPBPVSC1C23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2023,"$/kW",2309.2414286061098]
[26857,2023,"M20CAPEXUSPVPBPVSC1C24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[26858,2023,"M20CAPEXUSPVPBPVSC1C25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2025,"$/kW",2263.06949360626]
[26859,2023,"M20CAPEXUSPVPBPVSC1C26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2026,"$/kW",2204.3150509535299]
[26860,2023,"M20CAPEXUSPVPBPVSC1C27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2027,"$/kW",2145.5611276292798]
[26861,2023,"M20CAPEXUSPVPBPVSC1C28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2028,"$/kW",2086.8077784715501]
[26862,2023,"M20CAPEXUSPVPBPVSC1C29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2029,"$/kW",2028.0550663208401]
[26863,2023,"M20CAPEXUSPVPBPVSC1C30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2030,"$/kW",1969.3030635350899]
[26864,2023,"M20CAPEXUSPVPBPVSC1C31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[26865,2023,"M20CAPEXUSPVPBPVSC1C32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2032,"$/kW",1918.99254587472]
[26866,2023,"M20CAPEXUSPVPBPVSC1C33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2033,"$/kW",1893.8372870445401]
[26867,2023,"M20CAPEXUSPVPBPVSC1C34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2034,"$/kW",1868.6820282143599]
[26868,2023,"M20CAPEXUSPVPBPVSC1C35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2035,"$/kW",1843.5267693841699]
[26869,2023,"M20CAPEXUSPVPBPVSC1C36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2036,"$/kW",1820.91578624153]
[26870,2023,"M20CAPEXUSPVPBPVSC1C37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2037,"$/kW",1798.30480309889]
[26871,2023,"M20CAPEXUSPVPBPVSC1C38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2038,"$/kW",1775.6938199562501]
[26872,2023,"M20CAPEXUSPVPBPVSC1C39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2039,"$/kW",1753.0828368136099]
[26873,2023,"M20CAPEXUSPVPBPVSC1C40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2040,"$/kW",1730.4718536709699]
[26874,2023,"M20CAPEXUSPVPBPVSC1C41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[26875,2023,"M20CAPEXUSPVPBPVSC1C42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2042,"$/kW",1685.24988738569]
[26876,2023,"M20CAPEXUSPVPBPVSC1C43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[26877,2023,"M20CAPEXUSPVPBPVSC1C44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2044,"$/kW",1640.0279211004099]
[26878,2023,"M20CAPEXUSPVPBPVSC1C45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2045,"$/kW",1617.41693795777]
[26879,2023,"M20CAPEXUSPVPBPVSC1C46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2046,"$/kW",1594.80595481513]
[26880,2023,"M20CAPEXUSPVPBPVSC1C47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2047,"$/kW",1572.1949716724901]
[26881,2023,"M20CAPEXUSPVPBPVSC1C48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2048,"$/kW",1549.5839885298501]
[26882,2023,"M20CAPEXUSPVPBPVSC1C49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2049,"$/kW",1526.9730053872099]
[26883,2023,"M20CAPEXUSPVPBPVSC1C50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2050,"$/kW",1504.36202224457]
[26884,2023,"M20CAPEXUSPVPBPVSC1M21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2021,"$/kW",2101.7236400506699]
[26885,2023,"M20CAPEXUSPVPBPVSC1M22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2022,"$/kW",2290.6243867604499]
[26886,2023,"M20CAPEXUSPVPBPVSC1M23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2023,"$/kW",2212.7140423005098]
[26887,2023,"M20CAPEXUSPVPBPVSC1M24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2024,"$/kW",2130.0823531056099]
[26888,2023,"M20CAPEXUSPVPBPVSC1M25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2025,"$/kW",1975.24219647924]
[26889,2023,"M20CAPEXUSPVPBPVSC1M26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2026,"$/kW",1909.9750767698599]
[26890,2023,"M20CAPEXUSPVPBPVSC1M27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2027,"$/kW",1844.7060020517799]
[26891,2023,"M20CAPEXUSPVPBPVSC1M28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2028,"$/kW",1779.4347359952101]
[26892,2023,"M20CAPEXUSPVPBPVSC1M29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2029,"$/kW",1714.1610025796599]
[26893,2023,"M20CAPEXUSPVPBPVSC1M30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2030,"$/kW",1648.8844773963301]
[26894,2023,"M20CAPEXUSPVPBPVSC1M31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2031,"$/kW",1599.6180858370501]
[26895,2023,"M20CAPEXUSPVPBPVSC1M32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2032,"$/kW",1550.3520260693799]
[26896,2023,"M20CAPEXUSPVPBPVSC1M33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2033,"$/kW",1501.0863110195601]
[26897,2023,"M20CAPEXUSPVPBPVSC1M34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2034,"$/kW",1451.8209542940999]
[26898,2023,"M20CAPEXUSPVPBPVSC1M35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2035,"$/kW",1402.5559702251401]
[26899,2023,"M20CAPEXUSPVPBPVSC1M36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2036,"$/kW",1379.8029108451999]
[26900,2023,"M20CAPEXUSPVPBPVSC1M37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2037,"$/kW",1357.05025516312]
[26901,2023,"M20CAPEXUSPVPBPVSC1M38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2038,"$/kW",1334.29801999863]
[26902,2023,"M20CAPEXUSPVPBPVSC1M39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2039,"$/kW",1311.5462231189999]
[26903,2023,"M20CAPEXUSPVPBPVSC1M40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[26904,2023,"M20CAPEXUSPVPBPVSC1M41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2041,"$/kW",1266.04402043304]
[26905,2023,"M20CAPEXUSPVPBPVSC1M42","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2042,"$/kW",1243.29365553803]
[26906,2023,"M20CAPEXUSPVPBPVSC1M43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2043,"$/kW",1220.5438109178101]
[26907,2023,"M20CAPEXUSPVPBPVSC1M44","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2044,"$/kW",1197.79451021968]
[26908,2023,"M20CAPEXUSPVPBPVSC1M45","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2045,"$/kW",1175.0457785460801]
[26909,2023,"M20CAPEXUSPVPBPVSC1M46","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2046,"$/kW",1152.29764256824]
[26910,2023,"M20CAPEXUSPVPBPVSC1M47","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[26911,2023,"M20CAPEXUSPVPBPVSC1M48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2048,"$/kW",1106.80327298775]
[26912,2023,"M20CAPEXUSPVPBPVSC1M49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2049,"$/kW",1084.0571017536499]
[26913,2023,"M20CAPEXUSPVPBPVSC1M50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2050,"$/kW",1061.31165126735]
[26914,2023,"M20CAPEXUSPVPBPVSC2A21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2021,"$/kW",2101.7236400506699]
[26915,2023,"M20CAPEXUSPVPBPVSC2A22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2022,"$/kW",2290.6243867604499]
[26916,2023,"M20CAPEXUSPVPBPVSC2A23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2023,"$/kW",1950.8672095321899]
[26917,2023,"M20CAPEXUSPVPBPVSC2A24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2024,"$/kW",1856.9591510677501]
[26918,2023,"M20CAPEXUSPVPBPVSC2A25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[26919,2023,"M20CAPEXUSPVPBPVSC2A26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2026,"$/kW",1688.4457554733001]
[26920,2023,"M20CAPEXUSPVPBPVSC2A27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[26921,2023,"M20CAPEXUSPVPBPVSC2A28","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2028,"$/kW",1527.29196618941]
[26922,2023,"M20CAPEXUSPVPBPVSC2A29","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[26923,2023,"M20CAPEXUSPVPBPVSC2A30","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2030,"$/kW",1366.1463434413399]
[26924,2023,"M20CAPEXUSPVPBPVSC2A31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2031,"$/kW",1304.4556927107401]
[26925,2023,"M20CAPEXUSPVPBPVSC2A32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2032,"$/kW",1242.76504177829]
[26926,2023,"M20CAPEXUSPVPBPVSC2A33","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2033,"$/kW",1181.0654189532499]
[26927,2023,"M20CAPEXUSPVPBPVSC2A34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[26928,2023,"M20CAPEXUSPVPBPVSC2A35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2035,"$/kW",1057.69372197639]
[26929,2023,"M20CAPEXUSPVPBPVSC2A36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2036,"$/kW",1041.71845952278]
[26930,2023,"M20CAPEXUSPVPBPVSC2A37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2037,"$/kW",1025.75223362935]
[26931,2023,"M20CAPEXUSPVPBPVSC2A38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2038,"$/kW",1009.78600832555]
[26932,2023,"M20CAPEXUSPVPBPVSC2A39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[26936,2023,"M20CAPEXUSPVPBPVSC2A43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2043,"$/kW",929.95556155881104]
[26957,2023,"M20CAPEXUSPVPBPVSC2C34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2034,"$/kW",1868.6820282143599]
[26996,2023,"M20CAPEXUSPVPBPVSC2M43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2043,"$/kW",1220.5438109178101]
[27014,2023,"M20CAPEXUSPVPBPVSC3A31","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2031,"$/kW",1304.4556927107401]
[27035,2023,"M20CAPEXUSPVPBPVSC3C22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[27052,2023,"M20CAPEXUSPVPBPVSC3C39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2039,"$/kW",1753.0828368136099]
[27067,2023,"M20CAPEXUSPVPBPVSC3M24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2024,"$/kW",2130.0823531056099]
[27091,2023,"M20CAPEXUSPVPBPVSC3M48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2048,"$/kW",1106.80327298775]
[27112,2023,"M20CAPEXUSPVPBPVSC4A39","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[27143,2023,"M20CAPEXUSPVPBPVSC4C40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2040,"$/kW",1730.4718536709699]
[27169,2023,"M20CAPEXUSPVPBPVSC4M36","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2036,"$/kW",1379.8029108451999]
[27190,2023,"M20CAPEXUSPVPBPVSC5A27","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[27219,2023,"M20CAPEXUSPVPBPVSC5C26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2026,"$/kW",2204.3150509535299]
[27225,2023,"M20CAPEXUSPVPBPVSC5C32","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2032,"$/kW",1918.99254587472]
[27246,2023,"M20CAPEXUSPVPBPVSC5M23","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2023,"$/kW",2212.7140423005098]
[27272,2023,"M20CAPEXUSPVPBPVSC5M49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2049,"$/kW",1084.0571017536499]
[27307,2023,"M20CAPEXUSPVPBPVSC6C24","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[27324,2023,"M20CAPEXUSPVPBPVSC6C41","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[27348,2023,"M20CAPEXUSPVPBPVSC6M35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2035,"$/kW",1402.5559702251401]
[27363,2023,"M20CAPEXUSPVPBPVSC6M50","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2050,"$/kW",1061.31165126735]
[27380,2023,"M20CAPEXUSPVPBPVSC7A37","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2037,"$/kW",1025.75223362935]
[27413,2023,"M20CAPEXUSPVPBPVSC7C40","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2040,"$/kW",1730.4718536709699]
[27441,2023,"M20CAPEXUSPVPBPVSC7M38","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2038,"$/kW",1334.29801999863]
[27458,2023,"M20CAPEXUSPVPBPVSC8A25","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[27489,2023,"M20CAPEXUSPVPBPVSC8C26","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2026,"$/kW",2204.3150509535299]
[27497,2023,"M20CAPEXUSPVPBPVSC8C34","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2034,"$/kW",1868.6820282143599]
[27514,2023,"M20CAPEXUSPVPBPVSC8M21","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2021,"$/kW",2101.7236400506699]
[27542,2023,"M20CAPEXUSPVPBPVSC8M49","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2049,"$/kW",1084.0571017536499]
[27575,2023,"M20CAPEXUSPVPBPVSC9C22","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[27596,2023,"M20CAPEXUSPVPBPVSC9C43","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[27618,2023,"M20CAPEXUSPVPBPVSC9M35","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2035,"$/kW",1402.5559702251401]
[27631,2023,"M20CAPEXUSPVPBPVSC9M48","CAPEX","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2048,"$/kW",1106.80327298775]
[47096,2023,"M20CFLWLBWC10T4A39","CF","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2039,null,0.30455759999999998]
[47115,2023,"M20CFLWLBWC10T4C28","CF","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2028,null,0.260871111111111]
[47153,2023,"M20CFLWLBWC10T4M36","CF","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2036,null,0.2775938]
[47174,2023,"M20CFLWLBWC1T1A27","CF","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.54371777777777697]
[47191,2023,"M20CFLWLBWC1T1A44","CF","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2044,null,0.57390611038251305]
[47213,2023,"M20CFLWLBWC1T1C36","CF","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2036,null,0.50799000000000005]
[47230,2023,"M20CFLWLBWC1T1M23","CF","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.50580333333333305]
[47267,2023,"M20CFLWLBWC2T1A30","CF","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2030,null,0.53312099999999996]
[47291,2023,"M20CFLWLBWC2T1C24","CF","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2024,null,0.46929333333333301]
[47308,2023,"M20CFLWLBWC2T1C41","CF","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2041,null,0.479486999999999]
[47332,2023,"M20CFLWLBWC2T1M35","CF","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2035,null,0.50170149999999902]
[47347,2023,"M20CFLWLBWC2T1M50","CF","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2050,null,0.50775999999999999]
[47364,2023,"M20CFLWLBWC3T1A37","CF","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2037,null,0.52413639562841496]
[47385,2023,"M20CFLWLBWC3T1C28","CF","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2028,null,0.46122666666666601]
[47425,2023,"M20CFLWLBWC3T1M38","CF","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2038,null,0.49158239999999898]
[47442,2023,"M20CFLWLBWC4T1A25","CF","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2025,null,0.472469901234567]
[47461,2023,"M20CFLWLBWC4T1A44","CF","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2044,null,0.51289659999999904]
[47481,2023,"M20CFLWLBWC4T1C34","CF","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2034,null,0.452376]
[47502,2023,"M20CFLWLBWC4T1M25","CF","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2025,null,0.45835399999999998]
[47537,2023,"M20CFLWLBWC5T1A30","CF","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2030,null,0.49204300000000001]
[47559,2023,"M20CFLWLBWC5T1C22","CF","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2022,null,0.43070000000000003]
[47580,2023,"M20CFLWLBWC5T1C43","CF","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2043,null,0.44232299999999902]
[47590,2023,"M20CFLWLBWC5T1M23","CF","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.436718]
[47619,2023,"M20CFLWLBWC6T1A22","CF","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2022,null,0.41388927160493799]
[47636,2023,"M20CFLWLBWC6T1A39","CF","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2039,null,0.46918571803278603]
[47666,2023,"M20CFLWLBWC6T1C39","CF","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2039,null,0.416986999999999]
[47675,2023,"M20CFLWLBWC6T1C48","CF","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2048,null,0.421513999999999]
[47714,2023,"M20CFLWLBWC7T1A27","CF","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.413052444444444]
[47719,2023,"M20CFLWLBWC7T1A32","CF","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2032,null,0.43251590746812302]
[47753,2023,"M20CFLWLBWC7T1C36","CF","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2036,null,0.38326399999999999]
[47770,2023,"M20CFLWLBWC7T1M23","CF","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.38161422222222202]
[47784,2023,"M20CFLWLBWC7T1M37","CF","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2037,null,0.4040976]
[47809,2023,"M20CFLWLBWC8T2A32","CF","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2032,null,0.39255380000000001]
[47848,2023,"M20CFLWLBWC8T2C41","CF","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2041,null,0.34818899999999903]
[47860,2023,"M20CFLWLBWC8T2M23","CF","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2023,null,0.34460422222222198]
[47887,2023,"M20CFLWLBWC8T2M50","CF","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2050,null,0.36871999999999999]
[47904,2023,"M20CFLWLBWC9T3A37","CF","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2037,null,0.38130999999999998]
[47936,2023,"M20CFLWLBWC9T3C39","CF","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2039,null,0.33574500000000002]
[47943,2023,"M20CFLWLBWC9T3C46","CF","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2046,null,0.33857999999999999]
[47964,2023,"M20CFLWLBWC9T3M37","CF","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2037,null,0.35271449999999999]
[50269,2023,"M20CFUPVUPVC10A32","CF","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2032,null,0.23081407197105999]
[50301,2023,"M20CFUPVUPVC10C34","CF","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2034,null,0.21372639520672199]
[50322,2023,"M20CFUPVUPVC10M25","CF","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2025,null,0.218167538510667]
[50345,2023,"M20CFUPVUPVC10M48","CF","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2048,null,0.234647154028015]
[50361,2023,"M20CFUPVUPVC1A34","CF","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2034,null,0.36363806292590201]
[50378,2023,"M20CFUPVUPVC1C21","CF","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2021,null,0.33998841019134701]
[50398,2023,"M20CFUPVUPVC1C41","CF","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2041,null,0.34740044482405302]
[50439,2023,"M20CFUPVUPVC2A22","CF","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2022,null,0.33064456673256998]
[50456,2023,"M20CFUPVUPVC2A39","CF","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2039,null,0.35719889096812701]
[50474,2023,"M20CFUPVUPVC2C27","CF","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2027,null,0.32891481311214099]
[50495,2023,"M20CFUPVUPVC2C48","CF","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2048,null,0.34416940873773999]
[50512,2023,"M20CFUPVUPVC2M35","CF","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2035,null,0.34651626960321702]
[50539,2023,"M20CFUPVUPVC3A32","CF","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2032,null,0.33291314871538003]
[50573,2023,"M20CFUPVUPVC3C36","CF","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2036,null,0.31444871242654199]
[50590,2023,"M20CFUPVUPVC3M23","CF","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2023,null,0.31583222607318701]
[50615,2023,"M20CFUPVUPVC3M48","CF","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2048,null,0.33736141991461099]
[50629,2023,"M20CFUPVUPVC4A32","CF","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2032,null,0.31815319447328899]
[50646,2023,"M20CFUPVUPVC4A49","CF","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2049,null,0.33331465104366098]
[50668,2023,"M20CFUPVUPVC4C41","CF","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2041,null,0.30556147035601999]
[50707,2023,"M20CFUPVUPVC4M50","CF","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2050,null,0.32358880076594099]
[50728,2023,"M20CFUPVUPVC5A41","CF","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2041,null,0.31190176875477199]
[50744,2023,"M20CFUPVUPVC5C27","CF","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2027,null,0.28327663878760001]
[50763,2023,"M20CFUPVUPVC5C46","CF","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2046,null,0.29648372173297199]
[50784,2023,"M20CFUPVUPVC5M37","CF","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2037,null,0.30222453205352501]
[50820,2023,"M20CFUPVUPVC6A43","CF","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2043,null,0.29728487630618]
[50823,2023,"M20CFUPVUPVC6A46","CF","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2046,null,0.29878441494270502]
[50862,2023,"M20CFUPVUPVC6M25","CF","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2025,null,0.273605733759402]
[50873,2023,"M20CFUPVUPVC6M36","CF","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2036,null,0.28669822115586902]
[50901,2023,"M20CFUPVUPVC7A34","CF","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2034,null,0.27730421183067699]
[50918,2023,"M20CFUPVUPVC7C21","CF","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2021,null,0.25470627051585798]
[50949,2023,"M20CFUPVUPVC7M22","CF","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2022,null,0.25594881396975699]
[50957,2023,"M20CFUPVUPVC7M30","CF","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2030,null,0.265889161600951]
[50996,2023,"M20CFUPVUPVC8A39","CF","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2039,null,0.26989764202254302]
[51014,2023,"M20CFUPVUPVC8C27","CF","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2027,null,0.24489028160130399]
[51035,2023,"M20CFUPVUPVC8C48","CF","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2048,null,0.259502601818491]
[51052,2023,"M20CFUPVUPVC8M35","CF","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2035,null,0.26175065108267298]
[51090,2023,"M20CFUPVUPVC9A43","CF","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2043,null,0.25851787986242197]
[51091,2023,"M20CFUPVUPVC9A44","CF","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2044,null,0.25886612497540801]
[51134,2023,"M20CFUPVUPVC9M27","CF","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2027,null,0.24002094237544899]
[51143,2023,"M20CFUPVUPVC9M36","CF","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2036,null,0.249810407266747]
[51169,2023,"M20CFUSPVPBPVSC10A32","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2032,null,0.24460717541933599]
[51190,2023,"M20CFUSPVPBPVSC10C23","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2023,null,0.22751949865499799]
[51219,2023,"M20CFUSPVPBPVSC10M22","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2022,null,0.22862978448098401]
[51225,2023,"M20CFUSPVPBPVSC10M28","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2028,null,0.235291499436901]
[51268,2023,"M20CFUSPVPBPVSC1A41","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2041,null,0.385382271403443]
[51285,2023,"M20CFUSPVPBPVSC1C28","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2028,null,0.35378151363962301]
[51305,2023,"M20CFUSPVPBPVSC1C48","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2048,null,0.36984092201048602]
[51324,2023,"M20CFUSPVPBPVSC1M37","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2037,null,0.37323676958262703]
[51341,2023,"M20CFUSPVPBPVSC2A24","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2024,null,0.34789717742170201]
[51358,2023,"M20CFUSPVPBPVSC2A41","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2041,null,0.37302575800139798]
[51402,2023,"M20CFUSPVPBPVSC2M25","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2025,null,0.34773690412929598]
[51419,2023,"M20CFUSPVPBPVSC2M42","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2042,null,0.36339641700912301]
[51434,2023,"M20CFUSPVPBPVSC3A27","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2027,null,0.33776306546835899]
[51458,2023,"M20CFUSPVPBPVSC3C21","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2021,null,0.32703124143400297]
[51479,2023,"M20CFUSPVPBPVSC3C42","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2042,null,0.33550526251970803]
[51510,2023,"M20CFUSPVPBPVSC3M43","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2043,null,0.34886042131801798]
[51536,2023,"M20CFUSPVPBPVSC4A39","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2039,null,0.34016071857927899]
[51557,2023,"M20CFUSPVPBPVSC4C30","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2030,null,0.31201574151517503]
[51563,2023,"M20CFUSPVPBPVSC4C36","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2036,null,0.31323888023002799]
[51596,2023,"M20CFUSPVPBPVSC4M39","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2039,null,0.33223457743164198]
[51613,2023,"M20CFUSPVPBPVSC5A26","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2026,null,0.30601489182240399]
[51639,2023,"M20CFUSPVPBPVSC5C22","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2022,null,0.29706974223587601]
[51652,2023,"M20CFUSPVPBPVSC5C35","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2035,null,0.29706974223587601]
[51691,2023,"M20CFUSPVPBPVSC5M44","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2044,null,0.31930145696599199]
[51715,2023,"M20CFUSPVPBPVSC6A38","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2038,null,0.30857874869357999]
[51730,2023,"M20CFUSPVPBPVSC6C23","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2023,null,0.282350067547745]
[51747,2023,"M20CFUSPVPBPVSC6C40","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2040,null,0.288240298817666]
[51780,2023,"M20CFUSPVPBPVSC6M43","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2043,null,0.30378526733060002]
[51786,2023,"M20CFUSPVPBPVSC6M49","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2049,null,0.30660864681041899]
[51825,2023,"M20CFUSPVPBPVSC7C28","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2028,null,0.26849937396413298]
[51833,2023,"M20CFUSPVPBPVSC7C36","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2036,null,0.26965908118777299]
[51864,2023,"M20CFUSPVPBPVSC7M37","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2037,null,0.28682040047049501]
[51885,2023,"M20CFUSPVPBPVSC8A28","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2028,null,0.270390797374578]
[51909,2023,"M20CFUSPVPBPVSC8C22","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2022,null,0.25868338504957999]
[51920,2023,"M20CFUSPVPBPVSC8C33","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2033,null,0.25868338504957999]
[51941,2023,"M20CFUSPVPBPVSC8M24","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2024,null,0.26229632136701603]
[51962,2023,"M20CFUSPVPBPVSC8M45","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2045,null,0.27991339131003401]
[51998,2023,"M20CFUSPVPBPVSC9C21","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2021,null,0.24678917099588399]
[52019,2023,"M20CFUSPVPBPVSC9C42","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2042,null,0.25443847914175599]
[52038,2023,"M20CFUSPVPBPVSC9M31","CF","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2031,null,0.25849729570895302]
[59738,2023,"M20FOMLWLBWC10T4A21","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2021,"$/kW-yr",30.3]
[59755,2023,"M20FOMLWLBWC10T4A38","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[59794,2023,"M20FOMLWLBWC10T4C47","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2047,"$/kW-yr",26.897150522157901]
[59816,2023,"M20FOMLWLBWC10T4M39","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2039,"$/kW-yr",25.335000000000001]
[59833,2023,"M20FOMLWLBWC1T1A26","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW-yr",26.634320304508801]
[59847,2023,"M20FOMLWLBWC1T1A40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[59872,2023,"M20FOMLWLBWC1T1C35","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW-yr",28.1347695444198]
[59889,2023,"M20FOMLWLBWC1T1M22","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW-yr",29.933333333333302]
[59912,2023,"M20FOMLWLBWC1T1M45","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW-yr",24.225000000000001]
[59950,2023,"M20FOMLWLBWC2T1C23","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW-yr",29.933432030450799]
[59967,2023,"M20FOMLWLBWC2T1C40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW-yr",27.619094951810698]
[59988,2023,"M20FOMLWLBWC2T1M31","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW-yr",26.815000000000001]
[60006,2023,"M20FOMLWLBWC2T1M49","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW-yr",23.484999999999999]
[60027,2023,"M20FOMLWLBWC3T1A40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[60064,2023,"M20FOMLWLBWC3T1C47","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW-yr",26.897150522157901]
[60084,2023,"M20FOMLWLBWC3T1M37","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW-yr",25.704999999999998]
[60105,2023,"M20FOMLWLBWC4T1A28","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2028,"$/kW-yr",25.168048426312399]
[60117,2023,"M20FOMLWLBWC4T1A40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[60140,2023,"M20FOMLWLBWC4T1C33","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2033,"$/kW-yr",28.341039381463499]
[60161,2023,"M20FOMLWLBWC4T1M24","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[60193,2023,"M20FOMLWLBWC5T1A26","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW-yr",26.634320304508801]
[60200,2023,"M20FOMLWLBWC5T1A33","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW-yr",22.464157525853999]
[60239,2023,"M20FOMLWLBWC5T1C42","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[60246,2023,"M20FOMLWLBWC5T1C49","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW-yr",26.690880685114301]
[60278,2023,"M20FOMLWLBWC6T1A21","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW-yr",30.3]
[60295,2023,"M20FOMLWLBWC6T1A38","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[60322,2023,"M20FOMLWLBWC6T1C35","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW-yr",28.1347695444198]
[60334,2023,"M20FOMLWLBWC6T1C47","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW-yr",26.897150522157901]
[60373,2023,"M20FOMLWLBWC7T1A26","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW-yr",26.634320304508801]
[60387,2023,"M20FOMLWLBWC7T1A40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[60412,2023,"M20FOMLWLBWC7T1C35","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW-yr",28.1347695444198]
[60429,2023,"M20FOMLWLBWC7T1M22","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW-yr",29.933333333333302]
[60463,2023,"M20FOMLWLBWC8T2A26","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2026,"$/kW-yr",25.052083454736]
[60468,2023,"M20FOMLWLBWC8T2A31","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2031,"$/kW-yr",21.905717851809101]
[60511,2023,"M20FOMLWLBWC8T2C44","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2044,"$/kW-yr",25.590324271126001]
[60516,2023,"M20FOMLWLBWC8T2C49","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2049,"$/kW-yr",25.105283812731301]
[60546,2023,"M20FOMLWLBWC8T2M49","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2049,"$/kW-yr",21.465]
[60567,2023,"M20FOMLWLBWC9T3A40","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2040,"$/kW-yr",24.809669458684098]
[60592,2023,"M20FOMLWLBWC9T3C35","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2035,"$/kW-yr",35.655945561244899]
[60602,2023,"M20FOMLWLBWC9T3C45","Fixed O&M","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2045,"$/kW-yr",34.348889168097102]
[65509,2023,"M20FOMUPVUPVC10A28","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[65532,2023,"M20FOMUPVUPVC10C21","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2021,"$/kW-yr",22.528908932158799]
[65548,2023,"M20FOMUPVUPVC10C37","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2037,"$/kW-yr",18.275120499861099]
[65565,2023,"M20FOMUPVUPVC10M24","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2024,"$/kW-yr",20.988335586592001]
[65585,2023,"M20FOMUPVUPVC10M44","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2044,"$/kW-yr",14.3052558389694]
[65604,2023,"M20FOMUPVUPVC1A33","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2033,"$/kW-yr",14.4571087688454]
[65643,2023,"M20FOMUPVUPVC1C42","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",17.320983795404]
[65650,2023,"M20FOMUPVUPVC1C49","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2049,"$/kW-yr",15.985212681220499]
[65682,2023,"M20FOMUPVUPVC2A21","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2021,"$/kW-yr",22.528908932158799]
[65699,2023,"M20FOMUPVUPVC2A38","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2038,"$/kW-yr",12.830149277775901]
[65726,2023,"M20FOMUPVUPVC2C35","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2035,"$/kW-yr",18.656778571101]
[65738,2023,"M20FOMUPVUPVC2C47","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2047,"$/kW-yr",16.366859163132698]
[65777,2023,"M20FOMUPVUPVC3A26","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2026,"$/kW-yr",19.2097886177019]
[65779,2023,"M20FOMUPVUPVC3A28","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[65816,2023,"M20FOMUPVUPVC3C35","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2035,"$/kW-yr",18.656778571101]
[65837,2023,"M20FOMUPVUPVC3M26","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2026,"$/kW-yr",19.979536762206099]
[65855,2023,"M20FOMUPVUPVC3M44","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2044,"$/kW-yr",14.3052558389694]
[65872,2023,"M20FOMUPVUPVC4A31","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2031,"$/kW-yr",15.799979919008701]
[65893,2023,"M20FOMUPVUPVC4C22","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2022,"$/kW-yr",22.004631967914399]
[65931,2023,"M20FOMUPVUPVC4M30","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2030,"$/kW-yr",17.982163358158999]
[65950,2023,"M20FOMUPVUPVC4M49","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2049,"$/kW-yr",13.6313640742279]
[65971,2023,"M20FOMUPVUPVC5A40","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[65984,2023,"M20FOMUPVUPVC5C23","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2023,"$/kW-yr",21.743242279362999]
[66010,2023,"M20FOMUPVUPVC5C49","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2049,"$/kW-yr",15.985212681220499]
[66027,2023,"M20FOMUPVUPVC5M36","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2036,"$/kW-yr",15.383614277355599]
[66060,2023,"M20FOMUPVUPVC6A39","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2039,"$/kW-yr",12.7324620873851]
[66088,2023,"M20FOMUPVUPVC6C37","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2037,"$/kW-yr",18.275120499861099]
[66105,2023,"M20FOMUPVUPVC6M24","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2024,"$/kW-yr",20.988335586592001]
[66125,2023,"M20FOMUPVUPVC6M44","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2044,"$/kW-yr",14.3052558389694]
[66144,2023,"M20FOMUPVUPVC7A33","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2033,"$/kW-yr",14.4571087688454]
[66161,2023,"M20FOMUPVUPVC7A50","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2050,"$/kW-yr",11.670475062521]
[66201,2023,"M20FOMUPVUPVC7M30","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2030,"$/kW-yr",17.982163358158999]
[66222,2023,"M20FOMUPVUPVC8A21","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2021,"$/kW-yr",22.528908932158799]
[66239,2023,"M20FOMUPVUPVC8A38","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2038,"$/kW-yr",12.830149277775901]
[66254,2023,"M20FOMUPVUPVC8C23","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2023,"$/kW-yr",21.743242279362999]
[66278,2023,"M20FOMUPVUPVC8C47","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2047,"$/kW-yr",16.366859163132698]
[66299,2023,"M20FOMUPVUPVC8M38","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2038,"$/kW-yr",15.114009570815099]
[66330,2023,"M20FOMUPVUPVC9A39","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2039,"$/kW-yr",12.7324620873851]
[66356,2023,"M20FOMUPVUPVC9C35","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2035,"$/kW-yr",18.656778571101]
[66377,2023,"M20FOMUPVUPVC9M26","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2026,"$/kW-yr",19.979536762206099]
[66383,2023,"M20FOMUPVUPVC9M32","Fixed O&M","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2032,"$/kW-yr",16.9925940333268]
[66412,2023,"M20FOMUSBSUSBS10HA31","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2031,"$/kW-yr",49.339170322880904]
[66433,2023,"M20FOMUSBSUSBS10HC22","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2022,"$/kW-yr",98.895638599999998]
[66450,2023,"M20FOMUSBSUSBS10HC39","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2039,"$/kW-yr",76.544168973955706]
[66492,2023,"M20FOMUSBSUSBS2HA21","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2021,"$/kW-yr",23.578747503900001]
[66511,2023,"M20FOMUSBSUSBS2HA40","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2040,"$/kW-yr",11.1041423846964]
[66528,2023,"M20FOMUSBSUSBS2HC27","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2027,"$/kW-yr",25.410286669168201]
[66545,2023,"M20FOMUSBSUSBS2HC44","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2044,"$/kW-yr",20.4097149363105]
[66567,2023,"M20FOMUSBSUSBS2HM36","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2036,"$/kW-yr",17.176463570925399]
[66588,2023,"M20FOMUSBSUSBS4HA27","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2027,"$/kW-yr",26.303354332513699]
[66621,2023,"M20FOMUSBSUSBS4HC30","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2030,"$/kW-yr",37.322781502702703]
[66645,2023,"M20FOMUSBSUSBS4HM24","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2024,"$/kW-yr",40.969366690030398]
[66666,2023,"M20FOMUSBSUSBS4HM45","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2045,"$/kW-yr",23.135292129313399]
[66674,2023,"M20FOMUSBSUSBS6HA23","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2023,"$/kW-yr",45.108371584961901]
[66701,2023,"M20FOMUSBSUSBS6HA50","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2050,"$/kW-yr",20.681797625392299]
[66722,2023,"M20FOMUSBSUSBS6HC41","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2041,"$/kW-yr",48.1502792750642]
[66750,2023,"M20FOMUSBSUSBS6HM39","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2039,"$/kW-yr",35.4370911655189]
[66761,2023,"M20FOMUSBSUSBS6HM50","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2050,"$/kW-yr",28.095648853200998]
[66800,2023,"M20FOMUSBSUSBS8HC29","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2029,"$/kW-yr",70.086509236656795]
[66826,2023,"M20FOMUSBSUSBS8HM25","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2025,"$/kW-yr",64.601464738980994]
[66839,2023,"M20FOMUSBSUSBS8HM38","Fixed O&M","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2038,"$/kW-yr",45.829846779578197]
[66856,2023,"M20FOMUSPVPBPVSC10A25","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2025,"$/kW-yr",49.819706191690898]
[66891,2023,"M20FOMUSPVPBPVSC10C30","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2030,"$/kW-yr",65.654555255847896]
[66895,2023,"M20FOMUSPVPBPVSC10C34","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[66934,2023,"M20FOMUSPVPBPVSC10M43","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2043,"$/kW-yr",46.643941182367101]
[66944,2023,"M20FOMUSPVPBPVSC1A23","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2023,"$/kW-yr",52.064252001343398]
[66973,2023,"M20FOMUSPVPBPVSC1C22","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2022,"$/kW-yr",69.907559665275102]
[66990,2023,"M20FOMUSPVPBPVSC1C39","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2039,"$/kW-yr",62.252890620548598]
[67020,2023,"M20FOMUSPVPBPVSC1M39","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2039,"$/kW-yr",47.183110350451301]
[67029,2023,"M20FOMUSPVPBPVSC1M48","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2048,"$/kW-yr",45.970036701165]
[67072,2023,"M20FOMUSPVPBPVSC2C31","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[67073,2023,"M20FOMUSPVPBPVSC2C32","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2032,"$/kW-yr",64.597529964063]
[67107,2023,"M20FOMUSPVPBPVSC2M36","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2036,"$/kW-yr",47.5875136461284]
[67128,2023,"M20FOMUSPVPBPVSC3A27","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[67149,2023,"M20FOMUSPVPBPVSC3A48","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2048,"$/kW-yr",37.544653298356302]
[67163,2023,"M20FOMUSPVPBPVSC3C32","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2032,"$/kW-yr",64.597529964063]
[67206,2023,"M20FOMUSPVPBPVSC3M45","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[67225,2023,"M20FOMUSPVPBPVSC4A34","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2034,"$/kW-yr",39.895297517392102]
[67245,2023,"M20FOMUSPVPBPVSC4C24","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2024,"$/kW-yr",68.840328035353906]
[67262,2023,"M20FOMUSPVPBPVSC4C41","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[67278,2023,"M20FOMUSPVPBPVSC4M27","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2027,"$/kW-yr",55.640001036461598]
[67301,2023,"M20FOMUSPVPBPVSC4M50","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2050,"$/kW-yr",45.700492740459197]
[67340,2023,"M20FOMUSPVPBPVSC5C29","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2029,"$/kW-yr",66.183950281659705]
[67343,2023,"M20FOMUSPVPBPVSC5C32","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2032,"$/kW-yr",64.597529964063]
[67379,2023,"M20FOMUSPVPBPVSC5M38","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2038,"$/kW-yr",47.317908939587902]
[67396,2023,"M20FOMUSPVPBPVSC6A25","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2025,"$/kW-yr",49.819706191690898]
[67419,2023,"M20FOMUSPVPBPVSC6A48","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2048,"$/kW-yr",37.544653298356302]
[67435,2023,"M20FOMUSPVPBPVSC6C34","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[67474,2023,"M20FOMUSPVPBPVSC6M43","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2043,"$/kW-yr",46.643941182367101]
[67495,2023,"M20FOMUSPVPBPVSC7A34","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2034,"$/kW-yr",39.895297517392102]
[67513,2023,"M20FOMUSPVPBPVSC7C22","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2022,"$/kW-yr",69.907559665275102]
[67534,2023,"M20FOMUSPVPBPVSC7C43","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[67548,2023,"M20FOMUSPVPBPVSC7M27","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2027,"$/kW-yr",55.640001036461598]
[67569,2023,"M20FOMUSPVPBPVSC7M48","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2048,"$/kW-yr",45.970036701165]
[67590,2023,"M20FOMUSPVPBPVSC8A39","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2039,"$/kW-yr",38.415183724565999]
[67624,2023,"M20FOMUSPVPBPVSC8C43","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[67651,2023,"M20FOMUSPVPBPVSC8M40","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2040,"$/kW-yr",47.048314276113501]
[67668,2023,"M20FOMUSPVPBPVSC9A27","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[67677,2023,"M20FOMUSPVPBPVSC9A36","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2036,"$/kW-yr",38.708857571847197]
[67707,2023,"M20FOMUSPVPBPVSC9C36","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2036,"$/kW-yr",62.825375546817597]
[67724,2023,"M20FOMUSPVPBPVSC9M23","Fixed O&M","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2023,"$/kW-yr",59.637533590195098]
[90647,2023,"M20OCCLWLBWC10T4A22","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2022,"$/kW",2059.99951785762]
[90679,2023,"M20OCCLWLBWC10T4C24","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2024,"$/kW",1793.5386278230601]
[90696,2023,"M20OCCLWLBWC10T4C41","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2041,"$/kW",1566.48814909866]
[90712,2023,"M20OCCLWLBWC10T4M27","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2027,"$/kW",1580.2844986888399]
[90735,2023,"M20OCCLWLBWC10T4M50","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2050,"$/kW",1168.97076966808]
[90752,2023,"M20OCCLWLBWC1T1A37","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",951.05931768526398]
[90788,2023,"M20OCCLWLBWC1T1C43","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[90813,2023,"M20OCCLWLBWC1T1M38","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",997.91796574881198]
[90830,2023,"M20OCCLWLBWC2T1A25","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2025,"$/kW",1172.0500693071001]
[90841,2023,"M20OCCLWLBWC2T1A36","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",962.65925261523]
[90869,2023,"M20OCCLWLBWC2T1C34","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2034,"$/kW",1167.6422470597599]
[90890,2023,"M20OCCLWLBWC2T1M25","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1194.71140820803]
[90917,2023,"M20OCCLWLBWC3T1A22","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1444.3135126104901]
[90947,2023,"M20OCCLWLBWC3T1C22","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1465.7481643676799]
[90968,2023,"M20OCCLWLBWC3T1C43","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[90993,2023,"M20OCCLWLBWC3T1M38","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",997.91796574881198]
[91007,2023,"M20OCCLWLBWC4T1A22","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2022,"$/kW",1444.3135126104901]
[91024,2023,"M20OCCLWLBWC4T1A39","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2039,"$/kW",927.85944782533204]
[91046,2023,"M20OCCLWLBWC4T1C31","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2031,"$/kW",1191.9167948120701]
[91063,2023,"M20OCCLWLBWC4T1C48","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2048,"$/kW",1054.3610242156101]
[91102,2023,"M20OCCLWLBWC5T1A27","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1116.1335864622699]
[91122,2023,"M20OCCLWLBWC5T1A47","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",835.05996838560304]
[91141,2023,"M20OCCLWLBWC5T1C36","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1151.4592152248799]
[91158,2023,"M20OCCLWLBWC5T1M23","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1363.2269437626401]
[91187,2023,"M20OCCLWLBWC6T1A22","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2022,"$/kW",1444.3135126104901]
[91197,2023,"M20OCCLWLBWC6T1A32","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1009.05899233509]
[91236,2023,"M20OCCLWLBWC6T1C41","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1111.00163563768]
[91240,2023,"M20OCCLWLBWC6T1C45","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1078.63557196793]
[91275,2023,"M20OCCLWLBWC6T1M50","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",869.92460228882396]
[91292,2023,"M20OCCLWLBWC7T1A37","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2037,"$/kW",951.05931768526398]
[91316,2023,"M20OCCLWLBWC7T1C31","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1191.9167948120701]
[91331,2023,"M20OCCLWLBWC7T1C46","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2046,"$/kW",1070.5440560504901]
[91352,2023,"M20OCCLWLBWC7T1M37","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1008.58407937047]
[91392,2023,"M20OCCLWLBWC8T2A47","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2047,"$/kW",859.76783565831499]
[91409,2023,"M20OCCLWLBWC8T2C34","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2034,"$/kW",1261.3835579627801]
[91430,2023,"M20OCCLWLBWC8T2M25","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2025,"$/kW",1283.2550657940201]
[91445,2023,"M20OCCLWLBWC8T2M40","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2040,"$/kW",1023.18677116626]
[91469,2023,"M20OCCLWLBWC9T3A34","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2034,"$/kW",1108.5367756922201]
[91486,2023,"M20OCCLWLBWC9T3C21","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2021,"$/kW",1333.80658661438]
[91521,2023,"M20OCCLWLBWC9T3M26","OCC","Market",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2026,"$/kW",1253.7405132653601]
[96051,2023,"M20OCCUPVUPVC10A22","OCC","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2022,"$/kW",1325.33519405468]
[96068,2023,"M20OCCUPVUPVC10A39","OCC","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2039,"$/kW",581.74262563503601]
[96101,2023,"M20OCCUPVUPVC10C42","OCC","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2042,"$/kW",940.43067343304403]
[96107,2023,"M20OCCUPVUPVC10C48","OCC","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2048,"$/kW",835.33731823558298]
[96124,2023,"M20OCCUPVUPVC10M35","OCC","Market",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2035,"$/kW",800.30619983642896]
[96166,2023,"M20OCCUPVUPVC1A47","OCC","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2047,"$/kW",524.37837234269]
[96185,2023,"M20OCCUPVUPVC1C36","OCC","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2036,"$/kW",1045.5240286305]
[96202,2023,"M20OCCUPVUPVC1M23","OCC","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2023,"$/kW",1284.9483483455799]
[96219,2023,"M20OCCUPVUPVC1M40","OCC","Market",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2040,"$/kW",737.012383984689]
[96241,2023,"M20OCCUPVUPVC2A32","OCC","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2032,"$/kW",775.40408499816397]
[96262,2023,"M20OCCUPVUPVC2C23","OCC","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2023,"$/kW",1305.15860896048]
[96295,2023,"M20OCCUPVUPVC2M26","OCC","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2026,"$/kW",1163.78781121829]
[96319,2023,"M20OCCUPVUPVC2M50","OCC","Market",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2050,"$/kW",610.42475228120804]
[96340,2023,"M20OCCUPVUPVC3A41","OCC","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2041,"$/kW",567.40156231194896]
[96348,2023,"M20OCCUPVUPVC3A49","OCC","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2049,"$/kW",510.03730901960398]
[96375,2023,"M20OCCUPVUPVC3C46","OCC","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2046,"$/kW",870.36843663473701]
[96396,2023,"M20OCCUPVUPVC3M37","OCC","Market",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2037,"$/kW",774.988673495733]
[96424,2023,"M20OCCUPVUPVC4A35","OCC","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2035,"$/kW",610.42475228120804]
[96457,2023,"M20OCCUPVUPVC4C38","OCC","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2038,"$/kW",1010.49291023135]
[96474,2023,"M20OCCUPVUPVC4M25","OCC","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2025,"$/kW",1204.1746569273901]
[96491,2023,"M20OCCUPVUPVC4M42","OCC","Market",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2042,"$/kW",711.69485764399303]
[96510,2023,"M20OCCUPVUPVC5A31","OCC","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2031,"$/kW",830.39719590381605]
[96530,2023,"M20OCCUPVUPVC5C21","OCC","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2021,"$/kW",1245.8150824114]
[96569,2023,"M20OCCUPVUPVC5M30","OCC","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2030,"$/kW",1002.24042838191]
[96586,2023,"M20OCCUPVUPVC5M47","OCC","Market",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2047,"$/kW",648.40104179225295]
[96608,2023,"M20OCCUPVUPVC6A39","OCC","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2039,"$/kW",581.74262563503601]
[96629,2023,"M20OCCUPVUPVC6C30","OCC","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[96639,2023,"M20OCCUPVUPVC6C40","OCC","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2040,"$/kW",975.46179183219795]
[96664,2023,"M20OCCUPVUPVC6M35","OCC","Market",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2035,"$/kW",800.30619983642896]
[96685,2023,"M20OCCUPVUPVC7A26","OCC","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2026,"$/kW",1105.36275043207]
[96715,2023,"M20OCCUPVUPVC7C26","OCC","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2026,"$/kW",1244.62885367788]
[96746,2023,"M20OCCUPVUPVC7M27","OCC","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2027,"$/kW",1123.4009655092]
[96763,2023,"M20OCCUPVUPVC7M44","OCC","Market",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[96791,2023,"M20OCCUPVUPVC8A42","OCC","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2042,"$/kW",560.23103065040596]
[96802,2023,"M20OCCUPVUPVC8C23","OCC","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2023,"$/kW",1305.15860896048]
[96819,2023,"M20OCCUPVUPVC8C40","OCC","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2040,"$/kW",975.46179183219795]
[96844,2023,"M20OCCUPVUPVC8M35","OCC","Market",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2035,"$/kW",800.30619983642896]
[96880,2023,"M20OCCUPVUPVC9A41","OCC","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2041,"$/kW",567.40156231194896]
[96897,2023,"M20OCCUPVUPVC9C28","OCC","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[96909,2023,"M20OCCUPVUPVC9C40","OCC","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2040,"$/kW",975.46179183219795]
[96936,2023,"M20OCCUPVUPVC9M37","OCC","Market",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2037,"$/kW",774.988673495733]
[96953,2023,"M20OCCUSBSUSBS10HA24","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2024,"$/kW",2686.8470909725302]
[96985,2023,"M20OCCUSBSUSBS10HC26","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2026,"$/kW",3909.8156041429802]
[97014,2023,"M20OCCUSBSUSBS10HM25","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2025,"$/kW",3157.9993203578601]
[97035,2023,"M20OCCUSBSUSBS10HM46","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2046,"$/kW",1877.4881473718001]
[97061,2023,"M20OCCUSBSUSBS2HA42","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2042,"$/kW",424.49422645636599]
[97070,2023,"M20OCCUSBSUSBS2HC21","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2021,"$/kW",943.14990015599994]
[97091,2023,"M20OCCUSBSUSBS2HC42","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2042,"$/kW",828.75306319267895]
[97114,2023,"M20OCCUSBSUSBS2HM35","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2035,"$/kW",697.37856983162806]
[97148,2023,"M20OCCUSBSUSBS4HA39","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2039,"$/kW",762.80161368286394]
[97169,2023,"M20OCCUSBSUSBS4HC30","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2030,"$/kW",1492.9112601081099]
[97190,2023,"M20OCCUSBSUSBS4HM21","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2021,"$/kW",1587.252]
[97208,2023,"M20OCCUSBSUSBS4HM39","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2039,"$/kW",1036.7642128986399]
[97225,2023,"M20OCCUSBSUSBS6HA26","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2026,"$/kW",1547.9192690406201]
[97243,2023,"M20OCCUSBSUSBS6HA44","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2044,"$/kW",960.69622532571202]
[97264,2023,"M20OCCUSBSUSBS6HC35","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2035,"$/kW",2011.5774391368]
[97303,2023,"M20OCCUSBSUSBS6HM44","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2044,"$/kW",1283.7843683152]
[97319,2023,"M20OCCUSBSUSBS8HA30","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2030,"$/kW",1640.9494745874199]
[97342,2023,"M20OCCUSBSUSBS8HC23","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2023,"$/kW",3352.0988274994102]
[97359,2023,"M20OCCUSBSUSBS8HC40","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2040,"$/kW",2489.8495590709399]
[97384,2023,"M20OCCUSBSUSBS8HM35","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2035,"$/kW",1938.28997645188]
[97398,2023,"M20OCCUSBSUSBS8HM49","OCC","Market",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2049,"$/kW",1449.6896824580899]
[97437,2023,"M20OCCUSPVPBPVSC10C28","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2028,"$/kW",2014.07187772668]
[97460,2023,"M20OCCUSPVPBPVSC10M21","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[97476,2023,"M20OCCUSPVPBPVSC10M37","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[97497,2023,"M20OCCUSPVPBPVSC1A28","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[97513,2023,"M20OCCUSPVPBPVSC1A44","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2044,"$/kW",882.12326090122997]
[97532,2023,"M20OCCUSPVPBPVSC1C33","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2033,"$/kW",1827.8273927176699]
[97553,2023,"M20OCCUSPVPBPVSC1M24","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[97589,2023,"M20OCCUSPVPBPVSC2A30","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2030,"$/kW",1318.5291714791499]
[97610,2023,"M20OCCUSPVPBPVSC2C21","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2021,"$/kW",2028.46784540924]
[97631,2023,"M20OCCUSPVPBPVSC2C42","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[97642,2023,"M20OCCUSPVPBPVSC2M23","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2023,"$/kW",2135.5896657202102]
[97670,2023,"M20OCCUSPVPBPVSC3A21","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2021,"$/kW",2028.46784540924]
[97687,2023,"M20OCCUSPVPBPVSC3A38","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2038,"$/kW",974.58981266592298]
[97718,2023,"M20OCCUSPVPBPVSC3C39","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2039,"$/kW",1691.97895339346]
[97748,2023,"M20OCCUSPVPBPVSC3M39","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[97765,2023,"M20OCCUSPVPBPVSC4A26","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2026,"$/kW",1629.5948042021]
[97794,2023,"M20OCCUSPVPBPVSC4C25","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2025,"$/kW",2184.1899725675498]
[97804,2023,"M20OCCUSPVPBPVSC4C35","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2035,"$/kW",1779.27045334885]
[97821,2023,"M20OCCUSPVPBPVSC4M22","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2022,"$/kW",2210.7844370736598]
[97859,2023,"M20OCCUSPVPBPVSC5A30","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2030,"$/kW",1318.5291714791499]
[97882,2023,"M20OCCUSPVPBPVSC5C23","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2023,"$/kW",2228.7525800021199]
[97899,2023,"M20OCCUSPVPBPVSC5C40","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2040,"$/kW",1670.1560784046101]
[97912,2023,"M20OCCUSPVPBPVSC5M23","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2023,"$/kW",2135.5896657202102]
[97938,2023,"M20OCCUSPVPBPVSC5M49","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2049,"$/kW",1046.2721794582801]
[97959,2023,"M20OCCUSPVPBPVSC6A40","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[97988,2023,"M20OCCUSPVPBPVSC6C39","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2039,"$/kW",1691.97895339346]
[98016,2023,"M20OCCUSPVPBPVSC6M37","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[98037,2023,"M20OCCUSPVPBPVSC7A28","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[98064,2023,"M20OCCUSPVPBPVSC7C25","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2025,"$/kW",2184.1899725675498]
[98072,2023,"M20OCCUSPVPBPVSC7C33","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2033,"$/kW",1827.8273927176699]
[98093,2023,"M20OCCUSPVPBPVSC7M24","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[98117,2023,"M20OCCUSPVPBPVSC7M48","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2048,"$/kW",1068.22553054369]
[98154,2023,"M20OCCUSPVPBPVSC8C25","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2025,"$/kW",2184.1899725675498]
[98171,2023,"M20OCCUSPVPBPVSC8C42","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[98193,2023,"M20OCCUSPVPBPVSC8M34","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2034,"$/kW",1401.2175849180301]
[98210,2023,"M20OCCUSPVPBPVSC9A21","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2021,"$/kW",2028.46784540924]
[98227,2023,"M20OCCUSPVPBPVSC9A38","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2038,"$/kW",974.58981266592298]
[98258,2023,"M20OCCUSPVPBPVSC9C39","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2039,"$/kW",1691.97895339346]
[98288,2023,"M20OCCUSPVPBPVSC9M39","OCC","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[109109,2023,"M30CAPEXLWLBWC10T4A26","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2026,"$/kW",1664.4489322253301]
[109138,2023,"M30CAPEXLWLBWC10T4C25","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2025,"$/kW",1885.0829266496801]
[109148,2023,"M30CAPEXLWLBWC10T4C35","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2035,"$/kW",1732.38365636041]
[109165,2023,"M30CAPEXLWLBWC10T4M22","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2022,"$/kW",2200.8444444444399]
[109191,2023,"M30CAPEXLWLBWC10T4M48","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2048,"$/kW",1270.50582713825]
[109226,2023,"M30CAPEXLWLBWC1T1C23","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1477.53384725762]
[109247,2023,"M30CAPEXLWLBWC1T1C44","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[109267,2023,"M30CAPEXLWLBWC1T1M34","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[109282,2023,"M30CAPEXLWLBWC1T1M49","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[109303,2023,"M30CAPEXLWLBWC2T1A40","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[109320,2023,"M30CAPEXLWLBWC2T1C27","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[109360,2023,"M30CAPEXLWLBWC2T1M37","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW",1070.7362452105399]
[109381,2023,"M30CAPEXLWLBWC3T1A28","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[109396,2023,"M30CAPEXLWLBWC3T1A43","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[109420,2023,"M30CAPEXLWLBWC3T1C37","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW",1213.82566143182]
[109437,2023,"M30CAPEXLWLBWC3T1M24","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[109472,2023,"M30CAPEXLWLBWC4T1A29","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2029,"$/kW",1125.5510609922601]
[109476,2023,"M30CAPEXLWLBWC4T1A33","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2033,"$/kW",1058.92566393061]
[109515,2023,"M30CAPEXLWLBWC4T1C42","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[109537,2023,"M30CAPEXLWLBWC4T1M34","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2034,"$/kW",1104.7064258345999]
[109554,2023,"M30CAPEXLWLBWC5T1A21","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW",1363]
[109571,2023,"M30CAPEXLWLBWC5T1A38","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[109590,2023,"M30CAPEXLWLBWC5T1C27","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[109610,2023,"M30CAPEXLWLBWC5T1C47","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2047,"$/kW",1127.9242522314401]
[109649,2023,"M30CAPEXLWLBWC6T1A26","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[109666,2023,"M30CAPEXLWLBWC6T1A43","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2043,"$/kW",935.77806497831705]
[109688,2023,"M30CAPEXLWLBWC6T1C35","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1231.0059432718999]
[109709,2023,"M30CAPEXLWLBWC6T1M26","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[109719,2023,"M30CAPEXLWLBWC6T1M36","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[109744,2023,"M30CAPEXLWLBWC7T1A31","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1083.5551837210701]
[109765,2023,"M30CAPEXLWLBWC7T1C22","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1556.0722383392099]
[109795,2023,"M30CAPEXLWLBWC7T1M22","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW",1540.2333333333299]
[109822,2023,"M30CAPEXLWLBWC7T1M49","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW",934.85552271436404]
[109843,2023,"M30CAPEXLWLBWC8T2A40","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2040,"$/kW",1003.16322681057]
[109871,2023,"M30CAPEXLWLBWC8T2C38","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2038,"$/kW",1302.7153326887801]
[109882,2023,"M30CAPEXLWLBWC8T2C49","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2049,"$/kW",1202.6189055296099]
[109899,2023,"M30CAPEXLWLBWC8T2M36","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2036,"$/kW",1133.3432808525799]
[109938,2023,"M30CAPEXLWLBWC9T3A45","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2045,"$/kW",1027.9631189893601]
[109957,2023,"M30CAPEXLWLBWC9T3C34","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2034,"$/kW",1316.7720607302499]
[109977,2023,"M30CAPEXLWLBWC9T3M24","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2024,"$/kW",1365]
[109998,2023,"M30CAPEXLWLBWC9T3M45","CAPEX","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2045,"$/kW",1083.6448532729601]
[114334,2023,"M30CAPEXUPVUPVC10A27","CAPEX","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[114357,2023,"M30CAPEXUPVUPVC10A50","CAPEX","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[114378,2023,"M30CAPEXUPVUPVC10C41","CAPEX","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[114410,2023,"M30CAPEXUPVUPVC10M43","CAPEX","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[114435,2023,"M30CAPEXUPVUPVC1A38","CAPEX","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[114456,2023,"M30CAPEXUPVUPVC1C29","CAPEX","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[114486,2023,"M30CAPEXUPVUPVC1M29","CAPEX","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[114495,2023,"M30CAPEXUPVUPVC1M38","CAPEX","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[114512,2023,"M30CAPEXUPVUPVC2A25","CAPEX","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[114539,2023,"M30CAPEXUPVUPVC2C22","CAPEX","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[114573,2023,"M30CAPEXUPVUPVC2M26","CAPEX","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[114590,2023,"M30CAPEXUPVUPVC2M43","CAPEX","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[114604,2023,"M30CAPEXUPVUPVC3A27","CAPEX","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[114629,2023,"M30CAPEXUPVUPVC3C22","CAPEX","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[114646,2023,"M30CAPEXUPVUPVC3C39","CAPEX","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[114680,2023,"M30CAPEXUPVUPVC3M43","CAPEX","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[114707,2023,"M30CAPEXUPVUPVC4A40","CAPEX","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[114724,2023,"M30CAPEXUPVUPVC4C27","CAPEX","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[114756,2023,"M30CAPEXUPVUPVC4M29","CAPEX","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2029,"$/kW",1080.2805648006499]
[114763,2023,"M30CAPEXUPVUPVC4M36","CAPEX","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[114784,2023,"M30CAPEXUPVUPVC5A27","CAPEX","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[114809,2023,"M30CAPEXUPVUPVC5C22","CAPEX","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[114841,2023,"M30CAPEXUPVUPVC5M24","CAPEX","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[114862,2023,"M30CAPEXUPVUPVC5M45","CAPEX","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[114885,2023,"M30CAPEXUPVUPVC6A38","CAPEX","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[114897,2023,"M30CAPEXUPVUPVC6A50","CAPEX","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[114918,2023,"M30CAPEXUPVUPVC6C41","CAPEX","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[114938,2023,"M30CAPEXUPVUPVC6M31","CAPEX","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[114979,2023,"M30CAPEXUPVUPVC7A42","CAPEX","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[114996,2023,"M30CAPEXUPVUPVC7C29","CAPEX","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[115014,2023,"M30CAPEXUPVUPVC7C47","CAPEX","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2047,"$/kW",883.65268300769696]
[115035,2023,"M30CAPEXUPVUPVC7M38","CAPEX","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[115052,2023,"M30CAPEXUPVUPVC8A25","CAPEX","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[115079,2023,"M30CAPEXUPVUPVC8C22","CAPEX","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[115113,2023,"M30CAPEXUPVUPVC8M26","CAPEX","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[115130,2023,"M30CAPEXUPVUPVC8M43","CAPEX","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[115155,2023,"M30CAPEXUPVUPVC9A38","CAPEX","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2038,"$/kW",610.18108195715195]
[115169,2023,"M30CAPEXUPVUPVC9C22","CAPEX","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[115186,2023,"M30CAPEXUPVUPVC9C39","CAPEX","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[115208,2023,"M30CAPEXUPVUPVC9M31","CAPEX","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2031,"$/kW",996.58982396294698]
[115247,2023,"M30CAPEXUSPVPBPVSC10A40","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2040,"$/kW",977.84441074314805]
[115268,2023,"M30CAPEXUSPVPBPVSC10C31","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[115284,2023,"M30CAPEXUSPVPBPVSC10C47","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2047,"$/kW",1572.1949716724901]
[115303,2023,"M30CAPEXUSPVPBPVSC10M36","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2036,"$/kW",1379.8029108451999]
[115324,2023,"M30CAPEXUSPVPBPVSC1A27","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[115360,2023,"M30CAPEXUSPVPBPVSC1C33","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2033,"$/kW",1893.8372870445401]
[115363,2023,"M30CAPEXUSPVPBPVSC1C36","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2036,"$/kW",1820.91578624153]
[115402,2023,"M30CAPEXUSPVPBPVSC1M45","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2045,"$/kW",1175.0457785460801]
[115413,2023,"M30CAPEXUSPVPBPVSC2A26","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2026,"$/kW",1688.4457554733001]
[115441,2023,"M30CAPEXUSPVPBPVSC2C24","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[115458,2023,"M30CAPEXUSPVPBPVSC2C41","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[115489,2023,"M30CAPEXUSPVPBPVSC2M42","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2042,"$/kW",1243.29365553803]
[115497,2023,"M30CAPEXUSPVPBPVSC2M50","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2050,"$/kW",1061.31165126735]
[115536,2023,"M30CAPEXUSPVPBPVSC3C29","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2029,"$/kW",2028.0550663208401]
[115554,2023,"M30CAPEXUSPVPBPVSC3C47","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2047,"$/kW",1572.1949716724901]
[115575,2023,"M30CAPEXUSPVPBPVSC3M38","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2038,"$/kW",1334.29801999863]
[115592,2023,"M30CAPEXUSPVPBPVSC4A25","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[115607,2023,"M30CAPEXUSPVPBPVSC4A40","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2040,"$/kW",977.84441074314805]
[115631,2023,"M30CAPEXUSPVPBPVSC4C34","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2034,"$/kW",1868.6820282143599]
[115670,2023,"M30CAPEXUSPVPBPVSC4M43","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2043,"$/kW",1220.5438109178101]
[115683,2023,"M30CAPEXUSPVPBPVSC5A26","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2026,"$/kW",1688.4457554733001]
[115709,2023,"M30CAPEXUSPVPBPVSC5C22","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[115730,2023,"M30CAPEXUSPVPBPVSC5C43","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[115759,2023,"M30CAPEXUSPVPBPVSC5M42","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2042,"$/kW",1243.29365553803]
[115765,2023,"M30CAPEXUSPVPBPVSC5M48","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2048,"$/kW",1106.80327298775]
[115786,2023,"M30CAPEXUSPVPBPVSC6A39","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[115812,2023,"M30CAPEXUSPVPBPVSC6C35","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2035,"$/kW",1843.5267693841699]
[115847,2023,"M30CAPEXUSPVPBPVSC6M40","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[115864,2023,"M30CAPEXUSPVPBPVSC7A27","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[115888,2023,"M30CAPEXUSPVPBPVSC7C21","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2021,"$/kW",2101.7236400506699]
[115903,2023,"M30CAPEXUSPVPBPVSC7C36","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2036,"$/kW",1820.91578624153]
[115920,2023,"M30CAPEXUSPVPBPVSC7M23","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2023,"$/kW",2212.7140423005098]
[115941,2023,"M30CAPEXUSPVPBPVSC7M44","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2044,"$/kW",1197.79451021968]
[115981,2023,"M30CAPEXUSPVPBPVSC8C24","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[115998,2023,"M30CAPEXUSPVPBPVSC8C41","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[116029,2023,"M30CAPEXUSPVPBPVSC8M42","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2042,"$/kW",1243.29365553803]
[116037,2023,"M30CAPEXUSPVPBPVSC8M50","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2050,"$/kW",1061.31165126735]
[116054,2023,"M30CAPEXUSPVPBPVSC9A37","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2037,"$/kW",1025.75223362935]
[116082,2023,"M30CAPEXUSPVPBPVSC9C35","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2035,"$/kW",1843.5267693841699]
[116115,2023,"M30CAPEXUSPVPBPVSC9M38","CAPEX","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2038,"$/kW",1334.29801999863]
[135576,2023,"M30CFLWLBWC10T4A25","CF","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2025,null,0.27768545679012302]
[135602,2023,"M30CFLWLBWC10T4C21","CF","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2021,null,0.25839000000000001]
[135615,2023,"M30CFLWLBWC10T4C34","CF","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2034,null,0.26285599999999998]
[135636,2023,"M30CFLWLBWC10T4M25","CF","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2025,null,0.26632955555555499]
[135655,2023,"M30CFLWLBWC10T4M44","CF","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2044,null,0.27938020000000002]
[135693,2023,"M30CFLWLBWC1T1C22","CF","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2022,null,0.49883333333333302]
[135714,2023,"M30CFLWLBWC1T1C43","CF","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2043,null,0.51229499999999994]
[135731,2023,"M30CFLWLBWC1T1M30","CF","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2030,null,0.53259000000000001]
[135753,2023,"M30CFLWLBWC2T1A22","CF","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2022,null,0.47451171604938203]
[135770,2023,"M30CFLWLBWC2T1A39","CF","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2039,null,0.53675718032786801]
[135807,2023,"M30CFLWLBWC2T1C46","CF","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2046,null,0.48237199999999902]
[135831,2023,"M30CFLWLBWC2T1M40","CF","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2040,null,0.50372099999999997]
[135848,2023,"M30CFLWLBWC3T1A27","CF","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.49958577777777702]
[135860,2023,"M30CFLWLBWC3T1A39","CF","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2039,null,0.52488651803278596]
[135887,2023,"M30CFLWLBWC3T1C36","CF","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2036,null,0.465863999999999]
[135904,2023,"M30CFLWLBWC3T1M23","CF","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.46385866666666598]
[135925,2023,"M30CFLWLBWC3T1M44","CF","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2044,null,0.49395119999999998]
[135965,2023,"M30CFLWLBWC4T1C24","CF","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2024,null,0.44651999999999997]
[135982,2023,"M30CFLWLBWC4T1C41","CF","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2041,null,0.45621899999999999]
[136001,2023,"M30CFLWLBWC4T1M30","CF","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2030,null,0.47543400000000002]
[136021,2023,"M30CFLWLBWC4T1M50","CF","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2050,null,0.48311999999999999]
[136042,2023,"M30CFLWLBWC5T1A41","CF","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2041,null,0.49535515409836001]
[136077,2023,"M30CFLWLBWC5T1C46","CF","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2046,null,0.44391599999999898]
[136099,2023,"M30CFLWLBWC5T1M38","CF","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2038,null,0.4628196]
[136120,2023,"M30CFLWLBWC6T1A29","CF","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2029,null,0.46025182716049301]
[136130,2023,"M30CFLWLBWC6T1A39","CF","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2039,null,0.46918571803278603]
[136155,2023,"M30CFLWLBWC6T1C34","CF","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2034,null,0.41447200000000001]
[136176,2023,"M30CFLWLBWC6T1M25","CF","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2025,null,0.419949111111111]
[136206,2023,"M30CFLWLBWC7T1A25","CF","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2025,null,0.40048434567901198]
[136215,2023,"M30CFLWLBWC7T1A34","CF","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2034,null,0.43281907176684797]
[136254,2023,"M30CFLWLBWC7T1C43","CF","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2043,null,0.38651199999999902]
[136259,2023,"M30CFLWLBWC7T1C48","CF","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2048,null,0.38883199999999901]
[136293,2023,"M30CFLWLBWC8T2A22","CF","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2022,null,0.34507460493827102]
[136310,2023,"M30CFLWLBWC8T2A39","CF","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2039,null,0.39439760000000001]
[136327,2023,"M30CFLWLBWC8T2C26","CF","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2026,null,0.34171777777777701]
[136345,2023,"M30CFLWLBWC8T2C44","CF","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2044,null,0.34944599999999998]
[136388,2023,"M30CFLWLBWC9T3A27","CF","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2027,null,0.36199777777777697]
[136409,2023,"M30CFLWLBWC9T3A48","CF","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2048,null,0.38411499999999998]
[136421,2023,"M30CFLWLBWC9T3C30","CF","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2030,null,0.33210000000000001]
[136444,2023,"M30CFLWLBWC9T3M23","CF","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2023,null,0.33309]
[136465,2023,"M30CFLWLBWC9T3M44","CF","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2044,null,0.35469899999999999]
[138777,2023,"M30CFUPVUPVC10A46","CF","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2046,null,0.23833377191705299]
[138784,2023,"M30CFUPVUPVC10C23","CF","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2023,null,0.21372639520672199]
[138823,2023,"M30CFUPVUPVC10M32","CF","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2032,null,0.22593953929256999]
[138830,2023,"M30CFUPVUPVC10M39","CF","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2039,null,0.230924783618985]
[138862,2023,"M30CFUPVUPVC1A41","CF","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2041,null,0.371589167955168]
[138879,2023,"M30CFUPVUPVC1C28","CF","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2028,null,0.33998841019134701]
[138906,2023,"M30CFUPVUPVC1M25","CF","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2025,null,0.34528272064327997]
[138918,2023,"M30CFUPVUPVC1M37","CF","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2037,null,0.35944366613435103]
[138957,2023,"M30CFUPVUPVC2A46","CF","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2046,null,0.364317063515609]
[138971,2023,"M30CFUPVUPVC2C30","CF","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2030,null,0.32891481311214099]
[138996,2023,"M30CFUPVUPVC2M25","CF","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2025,null,0.33394380068101998]
[139013,2023,"M30CFUPVUPVC2M42","CF","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2042,null,0.34960331356084701]
[139047,2023,"M30CFUPVUPVC3A46","CF","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2046,null,0.34748067352762602]
[139052,2023,"M30CFUPVUPVC3C21","CF","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2021,null,0.31323813798572703]
[139091,2023,"M30CFUPVUPVC3M30","CF","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2030,null,0.32491153437929998]
[139100,2023,"M30CFUPVUPVC3M39","CF","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2039,null,0.33323203623384701]
[139130,2023,"M30CFUPVUPVC4A39","CF","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2039,null,0.32636761513100399]
[139151,2023,"M30CFUPVUPVC4C30","CF","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2030,null,0.29822263806689903]
[139176,2023,"M30CFUPVUPVC4M25","CF","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2025,null,0.30346466113055698]
[139186,2023,"M30CFUPVUPVC4M35","CF","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2035,null,0.31656971878970303]
[139207,2023,"M30CFUPVUPVC5A26","CF","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2026,null,0.29222178837412799]
[139229,2023,"M30CFUPVUPVC5A48","CF","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2048,null,0.31607693173381501]
[139268,2023,"M30CFUPVUPVC5M27","CF","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2027,null,0.29099506388554502]
[139285,2023,"M30CFUPVUPVC5M44","CF","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2044,null,0.30550835351771599]
[139305,2023,"M30CFUPVUPVC6A34","CF","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2034,null,0.29151973928668501]
[139324,2023,"M30CFUPVUPVC6C23","CF","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2023,null,0.268556964099469]
[139341,2023,"M30CFUPVUPVC6C40","CF","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2040,null,0.27444719536939099]
[139381,2023,"M30CFUPVUPVC6M50","CF","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2050,null,0.29328610660877902]
[139402,2023,"M30CFUPVUPVC7A41","CF","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2041,null,0.28153391819634799]
[139419,2023,"M30CFUPVUPVC7C28","CF","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2028,null,0.25470627051585798]
[139446,2023,"M30CFUPVUPVC7M25","CF","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2025,null,0.25967644433145498]
[139458,2023,"M30CFUPVUPVC7M37","CF","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2037,null,0.27302729702221901]
[139475,2023,"M30CFUPVUPVC8A24","CF","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2024,null,0.249907744026303]
[139499,2023,"M30CFUPVUPVC8A48","CF","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2048,null,0.27348084750783902]
[139536,2023,"M30CFUPVUPVC8M25","CF","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2025,null,0.24970753002455201]
[139557,2023,"M30CFUPVUPVC8M46","CF","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2046,null,0.26655725153966597]
[139575,2023,"M30CFUPVUPVC9A34","CF","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2034,null,0.25410792957204298]
[139592,2023,"M30CFUPVUPVC9C21","CF","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2021,null,0.23299606754760799]
[139613,2023,"M30CFUPVUPVC9C42","CF","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2042,null,0.24064537569347999]
[139651,2023,"M30CFUPVUPVC9M50","CF","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2050,null,0.25573191895853797]
[139670,2023,"M30CFUSPVPBPVSC10A39","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2039,null,0.25030724161499501]
[139691,2023,"M30CFUSPVPBPVSC10C30","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2030,null,0.22751949865499799]
[139704,2023,"M30CFUSPVPBPVSC10C43","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2043,null,0.235809632822361]
[139730,2023,"M30CFUSPVPBPVSC10M39","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2039,null,0.244717887067261]
[139747,2023,"M30CFUSPVPBPVSC1A26","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2026,null,0.362877533922144]
[139780,2023,"M30CFUSPVPBPVSC1C29","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2029,null,0.35378151363962301]
[139808,2023,"M30CFUSPVPBPVSC1M27","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2027,null,0.36172297931752201]
[139825,2023,"M30CFUSPVPBPVSC1M44","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2044,null,0.37647486234696498]
[139833,2023,"M30CFUSPVPBPVSC2A22","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2022,null,0.34443767018084498]
[139864,2023,"M30CFUSPVPBPVSC2C23","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2023,null,0.34270791656041699]
[139881,2023,"M30CFUSPVPBPVSC2C40","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2040,null,0.34857506872410898]
[139898,2023,"M30CFUSPVPBPVSC2M27","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2027,null,0.350251397913735]
[139942,2023,"M30CFUSPVPBPVSC3A41","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2041,null,0.35709122570541602]
[139959,2023,"M30CFUSPVPBPVSC3C28","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2028,null,0.32703124143400297]
[139974,2023,"M30CFUSPVPBPVSC3C43","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2043,null,0.33671583696052299]
[139998,2023,"M30CFUSPVPBPVSC3M37","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2037,null,0.34610749886417602]
[140019,2023,"M30CFUSPVPBPVSC4A28","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2028,null,0.32469882286469598]
[140050,2023,"M30CFUSPVPBPVSC4C29","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2029,null,0.31201574151517503]
[140076,2023,"M30CFUSPVPBPVSC4M25","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2025,null,0.31725776457883298]
[140097,2023,"M30CFUSPVPBPVSC4M46","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2046,null,0.33551014902055298]
[140103,2023,"M30CFUSPVPBPVSC5A22","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2022,null,0.29885877215318202]
[140132,2023,"M30CFUSPVPBPVSC5C21","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2021,null,0.29706974223587601]
[140153,2023,"M30CFUSPVPBPVSC5C42","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2042,null,0.305474249564749]
[140179,2023,"M30CFUSPVPBPVSC5M38","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2038,null,0.31648675285382799]
[140192,2023,"M30CFUSPVPBPVSC6A21","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2021,null,0.282350067547745]
[140231,2023,"M30CFUSPVPBPVSC6C30","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2030,null,0.282350067547745]
[140255,2023,"M30CFUSPVPBPVSC6M24","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2024,null,0.28613664479269502]
[140270,2023,"M30CFUSPVPBPVSC6M39","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2039,null,0.30190301434405498]
[140287,2023,"M30CFUSPVPBPVSC7A26","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2026,null,0.27719088985444801]
[140320,2023,"M30CFUSPVPBPVSC7C29","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2029,null,0.26849937396413298]
[140326,2023,"M30CFUSPVPBPVSC7C35","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2035,null,0.26849937396413298]
[140365,2023,"M30CFUSPVPBPVSC7M44","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2044,null,0.29005936400169802]
[140373,2023,"M30CFUSPVPBPVSC8A22","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2022,null,0.26035587252457998]
[140404,2023,"M30CFUSPVPBPVSC8C23","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2023,null,0.25868338504957999]
[140421,2023,"M30CFUSPVPBPVSC8C40","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2040,null,0.26430350821003601]
[140449,2023,"M30CFUSPVPBPVSC8M38","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2038,null,0.27685464556467398]
[140460,2023,"M30CFUSPVPBPVSC8M49","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2049,null,0.28166124602166698]
[140481,2023,"M30CFUSPVPBPVSC9A40","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2040,null,0.27126624797174198]
[140502,2023,"M30CFUSPVPBPVSC9C31","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2031,null,0.24678917099588399]
[140538,2023,"M30CFUSPVPBPVSC9M37","CF","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2037,null,0.26402647583586503]
[148239,2023,"M30FOMLWLBWC10T4A28","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2028,"$/kW-yr",25.168048426312399]
[148258,2023,"M30FOMLWLBWC10T4A47","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2047,"$/kW-yr",16.6886020886319]
[148274,2023,"M30FOMLWLBWC10T4C33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2033,"$/kW-yr",28.341039381463499]
[148295,2023,"M30FOMLWLBWC10T4M24","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[148334,2023,"M30FOMLWLBWC1T1A33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW-yr",22.464157525853999]
[148356,2023,"M30FOMLWLBWC1T1C25","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2025,"$/kW-yr",29.5668640609017]
[148373,2023,"M30FOMLWLBWC1T1C42","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[148387,2023,"M30FOMLWLBWC1T1M26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW-yr",28.466666666666601]
[148412,2023,"M30FOMLWLBWC2T1A21","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW-yr",30.3]
[148429,2023,"M30FOMLWLBWC2T1A38","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[148452,2023,"M30FOMLWLBWC2T1C31","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW-yr",28.547309218507099]
[148490,2023,"M30FOMLWLBWC2T1M39","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW-yr",25.335000000000001]
[148507,2023,"M30FOMLWLBWC3T1A26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW-yr",26.634320304508801]
[148528,2023,"M30FOMLWLBWC3T1A47","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW-yr",16.6886020886319]
[148546,2023,"M30FOMLWLBWC3T1C35","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW-yr",28.1347695444198]
[148563,2023,"M30FOMLWLBWC3T1M22","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2022,"$/kW-yr",29.933333333333302]
[148604,2023,"M30FOMLWLBWC4T1A33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2033,"$/kW-yr",22.464157525853999]
[148624,2023,"M30FOMLWLBWC4T1C23","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2023,"$/kW-yr",29.933432030450799]
[148645,2023,"M30FOMLWLBWC4T1C44","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2044,"$/kW-yr",27.2065552777234]
[148657,2023,"M30FOMLWLBWC4T1M26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2026,"$/kW-yr",28.466666666666601]
[148680,2023,"M30FOMLWLBWC4T1M49","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2049,"$/kW-yr",23.484999999999999]
[148701,2023,"M30FOMLWLBWC5T1A40","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[148733,2023,"M30FOMLWLBWC5T1C42","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[148758,2023,"M30FOMLWLBWC5T1M37","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2037,"$/kW-yr",25.704999999999998]
[148779,2023,"M30FOMLWLBWC6T1A28","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW-yr",25.168048426312399]
[148786,2023,"M30FOMLWLBWC6T1A35","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW-yr",21.639078177679401]
[148818,2023,"M30FOMLWLBWC6T1C37","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2037,"$/kW-yr",27.928499707376201]
[148835,2023,"M30FOMLWLBWC6T1M24","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[148862,2023,"M30FOMLWLBWC7T1A21","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2021,"$/kW-yr",30.3]
[148874,2023,"M30FOMLWLBWC7T1A33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW-yr",22.464157525853999]
[148913,2023,"M30FOMLWLBWC7T1C42","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[148934,2023,"M30FOMLWLBWC7T1M33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW-yr",26.445]
[148948,2023,"M30FOMLWLBWC7T1M47","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2047,"$/kW-yr",23.855]
[148969,2023,"M30FOMLWLBWC8T2A38","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2038,"$/kW-yr",19.189491284798699]
[148990,2023,"M30FOMLWLBWC8T2C29","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2029,"$/kW-yr",27.1208333818944]
[149024,2023,"M30FOMLWLBWC8T2M33","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2033,"$/kW-yr",24.105]
[149047,2023,"M30FOMLWLBWC9T3A26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2026,"$/kW-yr",33.754386128486402]
[149068,2023,"M30FOMLWLBWC9T3A47","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2047,"$/kW-yr",21.149911557870102]
[149077,2023,"M30FOMLWLBWC9T3C26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2026,"$/kW-yr",37.238596532121598]
[149107,2023,"M30FOMLWLBWC9T3M26","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2026,"$/kW-yr",36.566666666666599]
[149124,2023,"M30FOMLWLBWC9T3M43","Fixed O&M","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2043,"$/kW-yr",31.524999999999999]
[154017,2023,"M30FOMUPVUPVC10A42","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2042,"$/kW-yr",12.440588695592201]
[154049,2023,"M30FOMUPVUPVC10C44","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2044,"$/kW-yr",16.939332496139698]
[154066,2023,"M30FOMUPVUPVC10M31","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2031,"$/kW-yr",17.486666208914901]
[154082,2023,"M30FOMUPVUPVC10M47","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2047,"$/kW-yr",13.900913142057201]
[154105,2023,"M30FOMUPVUPVC1A40","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[154122,2023,"M30FOMUPVUPVC1C27","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2027,"$/kW-yr",20.704533182444798]
[154158,2023,"M30FOMUPVUPVC1M33","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2033,"$/kW-yr",16.4998949035956]
[154183,2023,"M30FOMUPVUPVC2A28","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[154200,2023,"M30FOMUPVUPVC2A45","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2045,"$/kW-yr",12.150436714900399]
[154211,2023,"M30FOMUPVUPVC2C26","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2026,"$/kW-yr",20.9632161637381]
[154239,2023,"M30FOMUPVUPVC2M24","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2024,"$/kW-yr",20.988335586592001]
[154260,2023,"M30FOMUPVUPVC2M45","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2045,"$/kW-yr",14.1704723994456]
[154287,2023,"M30FOMUPVUPVC3A42","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2042,"$/kW-yr",12.440588695592201]
[154317,2023,"M30FOMUPVUPVC3C42","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2042,"$/kW-yr",17.320983795404]
[154338,2023,"M30FOMUPVUPVC3M33","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2033,"$/kW-yr",16.4998949035956]
[154340,2023,"M30FOMUPVUPVC3M35","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2035,"$/kW-yr",15.5184203867165]
[154373,2023,"M30FOMUPVUPVC4A38","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2038,"$/kW-yr",12.830149277775901]
[154394,2023,"M30FOMUPVUPVC4C29","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2029,"$/kW-yr",20.189061823154699]
[154416,2023,"M30FOMUPVUPVC4M21","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2021,"$/kW-yr",22.528908932158799]
[154433,2023,"M30FOMUPVUPVC4M38","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2038,"$/kW-yr",15.114009570815099]
[154472,2023,"M30FOMUPVUPVC5A47","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2047,"$/kW-yr",11.9579214406257]
[154492,2023,"M30FOMUPVUPVC5C37","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2037,"$/kW-yr",18.275120499861099]
[154511,2023,"M30FOMUPVUPVC5M26","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2026,"$/kW-yr",19.979536762206099]
[154528,2023,"M30FOMUPVUPVC5M43","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2043,"$/kW-yr",14.4400418135943]
[154557,2023,"M30FOMUPVUPVC6A42","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2042,"$/kW-yr",12.440588695592201]
[154567,2023,"M30FOMUPVUPVC6C22","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2022,"$/kW-yr",22.004631967914399]
[154606,2023,"M30FOMUPVUPVC6M31","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2031,"$/kW-yr",17.486666208914901]
[154610,2023,"M30FOMUPVUPVC6M35","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2035,"$/kW-yr",15.5184203867165]
[154645,2023,"M30FOMUPVUPVC7A40","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[154662,2023,"M30FOMUPVUPVC7C27","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2027,"$/kW-yr",20.704533182444798]
[154686,2023,"M30FOMUPVUPVC7M21","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2021,"$/kW-yr",22.528908932158799]
[154701,2023,"M30FOMUPVUPVC7M36","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2036,"$/kW-yr",15.383614277355599]
[154722,2023,"M30FOMUPVUPVC8A27","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2027,"$/kW-yr",18.521108399602898]
[154762,2023,"M30FOMUPVUPVC8C37","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2037,"$/kW-yr",18.275120499861099]
[154779,2023,"M30FOMUPVUPVC8M24","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2024,"$/kW-yr",20.988335586592001]
[154800,2023,"M30FOMUPVUPVC8M45","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2045,"$/kW-yr",14.1704723994456]
[154815,2023,"M30FOMUPVUPVC9A30","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2030,"$/kW-yr",16.4755943790299]
[154839,2023,"M30FOMUPVUPVC9C24","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2024,"$/kW-yr",21.482554406237799]
[154856,2023,"M30FOMUPVUPVC9C41","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2041,"$/kW-yr",17.511810169201699]
[154891,2023,"M30FOMUPVUPVC9M46","Fixed O&M","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2046,"$/kW-yr",14.035691499109801]
[154917,2023,"M30FOMUSBSUSBS10HA42","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2042,"$/kW-yr",39.679038308070702]
[154934,2023,"M30FOMUSBSUSBS10HC29","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2029,"$/kW-yr",85.608552382888405]
[154944,2023,"M30FOMUSBSUSBS10HC39","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2039,"$/kW-yr",76.544168973955706]
[154973,2023,"M30FOMUSBSUSBS10HM38","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2038,"$/kW-yr",55.553195537075098]
[154990,2023,"M30FOMUSBSUSBS2HA25","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2025,"$/kW-yr",17.069199965716798]
[155032,2023,"M30FOMUSBSUSBS2HC37","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2037,"$/kW-yr",21.491605688583]
[155051,2023,"M30FOMUSBSUSBS2HM26","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2026,"$/kW-yr",20.986641799837201]
[155068,2023,"M30FOMUSBSUSBS2HM43","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2043,"$/kW-yr",15.363821982804399]
[155085,2023,"M30FOMUSBSUSBS4HA30","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2030,"$/kW-yr",22.643539425091099]
[155107,2023,"M30FOMUSBSUSBS4HC22","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2022,"$/kW-yr",44.599999999999902]
[155124,2023,"M30FOMUSBSUSBS4HC39","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2039,"$/kW-yr",35.022912777296398]
[155161,2023,"M30FOMUSBSUSBS4HM46","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2046,"$/kW-yr",22.671407724322499]
[155185,2023,"M30FOMUSBSUSBS6HA40","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2040,"$/kW-yr",26.241112496189899]
[155206,2023,"M30FOMUSBSUSBS6HC31","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2031,"$/kW-yr",51.715540447323903]
[155214,2023,"M30FOMUSBSUSBS6HC39","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2039,"$/kW-yr",48.8633315095162]
[155241,2023,"M30FOMUSBSUSBS6HM36","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2036,"$/kW-yr",37.446123777324999]
[155262,2023,"M30FOMUSBSUSBS8HA27","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.6545416036451]
[155290,2023,"M30FOMUSBSUSBS8HC25","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2025,"$/kW-yr",83.172072341932306]
[155301,2023,"M30FOMUSBSUSBS8HC36","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2036,"$/kW-yr",64.076284036622994]
[155340,2023,"M30FOMUSBSUSBS8HM45","Fixed O&M","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2045,"$/kW-yr",39.718950520611401]
[155366,2023,"M30FOMUSPVPBPVSC10A41","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2041,"$/kW-yr",38.220406389144202]
[155379,2023,"M30FOMUSPVPBPVSC10C24","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2024,"$/kW-yr",68.840328035353906]
[155396,2023,"M30FOMUSPVPBPVSC10C41","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[155419,2023,"M30FOMUSPVPBPVSC10M34","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2034,"$/kW-yr",48.707103953410098]
[155435,2023,"M30FOMUSPVPBPVSC10M50","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2050,"$/kW-yr",45.700492740459197]
[155474,2023,"M30FOMUSPVPBPVSC1C29","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2029,"$/kW-yr",66.183950281659705]
[155484,2023,"M30FOMUSPVPBPVSC1C39","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2039,"$/kW-yr",62.252890620548598]
[155513,2023,"M30FOMUSPVPBPVSC1M38","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2038,"$/kW-yr",47.317908939587902]
[155530,2023,"M30FOMUSPVPBPVSC2A25","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2025,"$/kW-yr",49.819706191690898]
[155560,2023,"M30FOMUSPVPBPVSC2C25","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2025,"$/kW-yr",68.307747819755093]
[155569,2023,"M30FOMUSPVPBPVSC2C34","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[155608,2023,"M30FOMUSPVPBPVSC2M43","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2043,"$/kW-yr",46.643941182367101]
[155613,2023,"M30FOMUSPVPBPVSC2M48","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2048,"$/kW-yr",45.970036701165]
[155647,2023,"M30FOMUSPVPBPVSC3C22","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2022,"$/kW-yr",69.907559665275102]
[155668,2023,"M30FOMUSPVPBPVSC3C43","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[155689,2023,"M30FOMUSPVPBPVSC3M34","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2034,"$/kW-yr",48.707103953410098]
[155703,2023,"M30FOMUSPVPBPVSC3M48","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2048,"$/kW-yr",45.970036701165]
[155746,2023,"M30FOMUSPVPBPVSC4C31","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[155765,2023,"M30FOMUSPVPBPVSC4C50","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2050,"$/kW-yr",60.153816415079902]
[155785,2023,"M30FOMUSPVPBPVSC4M40","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2040,"$/kW-yr",47.048314276113501]
[155802,2023,"M30FOMUSPVPBPVSC5A27","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[155818,2023,"M30FOMUSPVPBPVSC5A43","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2043,"$/kW-yr",38.026405506801296]
[155841,2023,"M30FOMUSPVPBPVSC5C36","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2036,"$/kW-yr",62.825375546817597]
[155880,2023,"M30FOMUSPVPBPVSC5M45","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[155894,2023,"M30FOMUSPVPBPVSC6A29","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[155919,2023,"M30FOMUSPVPBPVSC6C24","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2024,"$/kW-yr",68.840328035353906]
[155936,2023,"M30FOMUSPVPBPVSC6C41","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[155959,2023,"M30FOMUSPVPBPVSC6M34","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2034,"$/kW-yr",48.707103953410098]
[155975,2023,"M30FOMUSPVPBPVSC6M50","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2050,"$/kW-yr",45.700492740459197]
[156014,2023,"M30FOMUSPVPBPVSC7C29","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2029,"$/kW-yr",66.183950281659705]
[156035,2023,"M30FOMUSPVPBPVSC7C50","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2050,"$/kW-yr",60.153816415079902]
[156053,2023,"M30FOMUSPVPBPVSC7M38","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2038,"$/kW-yr",47.317908939587902]
[156074,2023,"M30FOMUSPVPBPVSC8A29","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[156088,2023,"M30FOMUSPVPBPVSC8A43","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2043,"$/kW-yr",38.026405506801296]
[156109,2023,"M30FOMUSPVPBPVSC8C34","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[156130,2023,"M30FOMUSPVPBPVSC8M25","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2025,"$/kW-yr",57.635123527001603]
[156164,2023,"M30FOMUSPVPBPVSC9A29","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[156187,2023,"M30FOMUSPVPBPVSC9C22","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2022,"$/kW-yr",69.907559665275102]
[156208,2023,"M30FOMUSPVPBPVSC9C43","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[156217,2023,"M30FOMUSPVPBPVSC9M22","Fixed O&M","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2022,"$/kW-yr",60.641658428247297]
[179141,2023,"M30OCCLWLBWC10T4A22","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2022,"$/kW",2059.99951785762]
[179158,2023,"M30OCCLWLBWC10T4A39","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2039,"$/kW",1203.09376095468]
[179187,2023,"M30OCCLWLBWC10T4C38","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2038,"$/kW",1599.1567621893901]
[179219,2023,"M30OCCLWLBWC10T4M40","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2040,"$/kW",1307.9059063876]
[179236,2023,"M30OCCLWLBWC1T1A27","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1116.1335864622699]
[179263,2023,"M30OCCLWLBWC1T1C24","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2024,"$/kW",1255.9247935743399]
[179275,2023,"M30OCCLWLBWC1T1C36","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1151.4592152248799]
[179292,2023,"M30OCCLWLBWC1T1M23","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1363.2269437626401]
[179313,2023,"M30OCCLWLBWC1T1M44","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",933.92128401881803]
[179349,2023,"M30OCCLWLBWC2T1A50","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",800.26016359570497]
[179370,2023,"M30OCCLWLBWC2T1C41","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1111.00163563768]
[179391,2023,"M30OCCLWLBWC2T1M32","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1061.9146474787999]
[179402,2023,"M30OCCLWLBWC2T1M43","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",944.58739764048403]
[179430,2023,"M30OCCLWLBWC3T1A41","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",904.65957796539999]
[179447,2023,"M30OCCLWLBWC3T1C28","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1218.64713834445]
[179478,2023,"M30OCCLWLBWC3T1M29","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1105.53978141931]
[179508,2023,"M30OCCLWLBWC4T1A29","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2029,"$/kW",1060.21710361744]
[179525,2023,"M30OCCLWLBWC4T1A46","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2046,"$/kW",846.65990331556895]
[179554,2023,"M30OCCLWLBWC4T1C45","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2045,"$/kW",1078.63557196793]
[179564,2023,"M30OCCLWLBWC4T1M25","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2025,"$/kW",1194.71140820803]
[179581,2023,"M30OCCLWLBWC4T1M42","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2042,"$/kW",955.253511262149]
[179619,2023,"M30OCCLWLBWC5T1A50","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2050,"$/kW",800.26016359570497]
[179642,2023,"M30OCCLWLBWC5T1C43","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[179659,2023,"M30OCCLWLBWC5T1M30","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1083.2468747221301]
[179672,2023,"M30OCCLWLBWC5T1M43","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",944.58739764048403]
[179698,2023,"M30OCCLWLBWC6T1A39","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",927.85944782533204]
[179715,2023,"M30OCCLWLBWC6T1C26","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW",1237.2859659594001]
[179748,2023,"M30OCCLWLBWC6T1M29","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW",1105.53978141931]
[179776,2023,"M30OCCLWLBWC7T1A27","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1116.1335864622699]
[179797,2023,"M30OCCLWLBWC7T1A48","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",823.46003345563702]
[179824,2023,"M30OCCLWLBWC7T1C45","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW",1078.63557196793]
[179832,2023,"M30OCCLWLBWC7T1M23","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1363.2269437626401]
[179853,2023,"M30OCCLWLBWC7T1M44","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",933.92128401881803]
[179877,2023,"M30OCCLWLBWC8T2A38","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2038,"$/kW",969.26644105520995]
[179892,2023,"M30OCCLWLBWC8T2C23","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2023,"$/kW",1516.69508288989]
[179931,2023,"M30OCCLWLBWC8T2M32","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2032,"$/kW",1111.9272583483501]
[179953,2023,"M30OCCLWLBWC9T3A24","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2024,"$/kW",1275.7158017954]
[179970,2023,"M30OCCLWLBWC9T3A41","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2041,"$/kW",1019.29122687811]
[179987,2023,"M30OCCLWLBWC9T3C28","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2028,"$/kW",1288.62486508851]
[180006,2023,"M30OCCLWLBWC9T3C47","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2047,"$/kW",1125.3620640838899]
[180026,2023,"M30OCCLWLBWC9T3M37","OCC","Market",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2037,"$/kW",1110.8469986382099]
[184569,2023,"M30OCCUPVUPVC10A46","OCC","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2046,"$/kW",531.54890400423301]
[184575,2023,"M30OCCUPVUPVC10C22","OCC","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2022,"$/kW",1325.33519405468]
[184608,2023,"M30OCCUPVUPVC10M25","OCC","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2025,"$/kW",1204.1746569273901]
[184625,2023,"M30OCCUPVUPVC10M42","OCC","Market",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2042,"$/kW",711.69485764399303]
[184651,2023,"M30OCCUPVUPVC1A38","OCC","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2038,"$/kW",588.91315729657902]
[184664,2023,"M30OCCUPVUPVC1C21","OCC","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2021,"$/kW",1245.8150824114]
[184707,2023,"M30OCCUPVUPVC1M34","OCC","Market",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2034,"$/kW",840.69304554552605]
[184727,2023,"M30OCCUPVUPVC2A24","OCC","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2024,"$/kW",1215.3489722433701]
[184742,2023,"M30OCCUPVUPVC2A39","OCC","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2039,"$/kW",581.74262563503601]
[184763,2023,"M30OCCUPVUPVC2C30","OCC","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[184780,2023,"M30OCCUPVUPVC2C47","OCC","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2047,"$/kW",852.85287743516005]
[184798,2023,"M30OCCUPVUPVC2M35","OCC","Market",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2035,"$/kW",800.30619983642896]
[184841,2023,"M30OCCUPVUPVC3A48","OCC","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2048,"$/kW",517.20784068114699]
[184856,2023,"M30OCCUPVUPVC3C33","OCC","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2033,"$/kW",1103.39275801848]
[184880,2023,"M30OCCUPVUPVC3M27","OCC","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2027,"$/kW",1123.4009655092]
[184897,2023,"M30OCCUPVUPVC3M44","OCC","Market",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[184909,2023,"M30OCCUPVUPVC4A26","OCC","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2026,"$/kW",1105.36275043207]
[184936,2023,"M30OCCUPVUPVC4C23","OCC","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2023,"$/kW",1305.15860896048]
[184975,2023,"M30OCCUPVUPVC4M32","OCC","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2032,"$/kW",921.46673696371897]
[184985,2023,"M30OCCUPVUPVC4M42","OCC","Market",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2042,"$/kW",711.69485764399303]
[185014,2023,"M30OCCUPVUPVC5A41","OCC","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2041,"$/kW",567.40156231194896]
[185031,2023,"M30OCCUPVUPVC5C28","OCC","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[185050,2023,"M30OCCUPVUPVC5C47","OCC","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2047,"$/kW",852.85287743516005]
[185070,2023,"M30OCCUPVUPVC5M37","OCC","Market",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2037,"$/kW",774.988673495733]
[185109,2023,"M30OCCUPVUPVC6A46","OCC","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2046,"$/kW",531.54890400423301]
[185126,2023,"M30OCCUPVUPVC6C33","OCC","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2033,"$/kW",1103.39275801848]
[185148,2023,"M30OCCUPVUPVC6M25","OCC","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2025,"$/kW",1204.1746569273901]
[185169,2023,"M30OCCUPVUPVC6M46","OCC","Market",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2046,"$/kW",661.05980496260099]
[185179,2023,"M30OCCUPVUPVC7A26","OCC","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2026,"$/kW",1105.36275043207]
[185204,2023,"M30OCCUPVUPVC7C21","OCC","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2021,"$/kW",1245.8150824114]
[185225,2023,"M30OCCUPVUPVC7C42","OCC","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2042,"$/kW",940.43067343304403]
[185255,2023,"M30OCCUPVUPVC7M42","OCC","Market",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2042,"$/kW",711.69485764399303]
[185282,2023,"M30OCCUPVUPVC8A39","OCC","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2039,"$/kW",581.74262563503601]
[185303,2023,"M30OCCUPVUPVC8C30","OCC","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[185331,2023,"M30OCCUPVUPVC8M28","OCC","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2028,"$/kW",1083.0141198000999]
[185342,2023,"M30OCCUPVUPVC8M39","OCC","Market",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2039,"$/kW",749.67114715503703]
[185359,2023,"M30OCCUPVUPVC9A26","OCC","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2026,"$/kW",1105.36275043207]
[185384,2023,"M30OCCUPVUPVC9C21","OCC","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2021,"$/kW",1245.8150824114]
[185420,2023,"M30OCCUPVUPVC9M27","OCC","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2027,"$/kW",1123.4009655092]
[185437,2023,"M30OCCUPVUPVC9M44","OCC","Market",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[185449,2023,"M30OCCUSBSUSBS10HA26","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2026,"$/kW",2441.8864803505098]
[185476,2023,"M30OCCUSBSUSBS10HC23","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2023,"$/kW",4103.1083123611397]
[185493,2023,"M30OCCUSBSUSBS10HC40","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2040,"$/kW",3039.4269024502801]
[185525,2023,"M30OCCUSBSUSBS10HM42","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2042,"$/kW",2049.5088350124702]
[185554,2023,"M30OCCUSBSUSBS2HA41","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2041,"$/kW",434.651850469907]
[185571,2023,"M30OCCUSBSUSBS2HC28","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2028,"$/kW",978.63725017653201]
[185601,2023,"M30OCCUSBSUSBS2HM28","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2028,"$/kW",794.05574081663303]
[185610,2023,"M30OCCUSBSUSBS2HM37","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2037,"$/kW",676.72981384152604]
[185631,2023,"M30OCCUSBSUSBS4HA28","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2028,"$/kW",1003.33150246386]
[185654,2023,"M30OCCUSBSUSBS4HC21","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2021,"$/kW",1587.252]
[185688,2023,"M30OCCUSBSUSBS4HM25","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2025,"$/kW",1436.177127962]
[185709,2023,"M30OCCUSBSUSBS4HM46","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2046,"$/kW",906.85630897290002]
[185730,2023,"M30OCCUSBSUSBS6HA37","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2037,"$/kW",1117.0214253162301]
[185744,2023,"M30OCCUSBSUSBS6HC21","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2021,"$/kW",2231.3540998439998]
[185765,2023,"M30OCCUSBSUSBS6HC42","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2042,"$/kW",1911.75012631353]
[185783,2023,"M30OCCUSBSUSBS6HM30","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2030,"$/kW",1658.8306632598899]
[185804,2023,"M30OCCUSBSUSBS8HA21","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2021,"$/kW",2875.4561996880002]
[185843,2023,"M30OCCUSBSUSBS8HC30","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2030,"$/kW",2672.8540650558798]
[185859,2023,"M30OCCUSBSUSBS8HC46","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2046,"$/kW",2380.04685547998]
[185882,2023,"M30OCCUSBSUSBS8HM39","OCC","Market",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2039,"$/kW",1798.2030803428599]
[185899,2023,"M30OCCUSPVPBPVSC10A26","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2026,"$/kW",1629.5948042021]
[185924,2023,"M30OCCUSPVPBPVSC10C21","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2021,"$/kW",2028.46784540924]
[185938,2023,"M30OCCUSPVPBPVSC10C35","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2035,"$/kW",1779.27045334885]
[185977,2023,"M30OCCUSPVPBPVSC10M44","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[186000,2023,"M30OCCUSPVPBPVSC1A37","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2037,"$/kW",989.99953353699902]
[186016,2023,"M30OCCUSPVPBPVSC1C23","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2023,"$/kW",2228.7525800021199]
[186033,2023,"M30OCCUSPVPBPVSC1C40","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2040,"$/kW",1670.1560784046101]
[186053,2023,"M30OCCUSPVPBPVSC1M30","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2030,"$/kW",1591.4124385603]
[186072,2023,"M30OCCUSPVPBPVSC1M49","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2049,"$/kW",1046.2721794582801]
[186093,2023,"M30OCCUSPVPBPVSC2A40","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[186129,2023,"M30OCCUSPVPBPVSC2C46","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2046,"$/kW",1539.2188284715101]
[186150,2023,"M30OCCUSPVPBPVSC2M37","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[186171,2023,"M30OCCUSPVPBPVSC3A28","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[186182,2023,"M30OCCUSPVPBPVSC3A39","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2039,"$/kW",959.18009239993899]
[186206,2023,"M30OCCUSPVPBPVSC3C33","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2033,"$/kW",1827.8273927176699]
[186227,2023,"M30OCCUSPVPBPVSC3M24","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[186258,2023,"M30OCCUSPVPBPVSC4A25","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2025,"$/kW",1707.36323303572]
[186288,2023,"M30OCCUSPVPBPVSC4C25","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2025,"$/kW",2184.1899725675498]
[186305,2023,"M30OCCUSPVPBPVSC4C42","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[186334,2023,"M30OCCUSPVPBPVSC4M41","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2041,"$/kW",1221.9159252827101]
[186344,2023,"M30OCCUSPVPBPVSC5A21","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2021,"$/kW",2028.46784540924]
[186361,2023,"M30OCCUSPVPBPVSC5A38","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2038,"$/kW",974.58981266592298]
[186399,2023,"M30OCCUSPVPBPVSC5C46","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2046,"$/kW",1539.2188284715101]
[186422,2023,"M30OCCUSPVPBPVSC5M39","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[186439,2023,"M30OCCUSPVPBPVSC6A26","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2026,"$/kW",1629.5948042021]
[186460,2023,"M30OCCUSPVPBPVSC6A47","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2047,"$/kW",835.89418587328396]
[186473,2023,"M30OCCUSPVPBPVSC6C30","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[186495,2023,"M30OCCUSPVPBPVSC6M22","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2022,"$/kW",2210.7844370736598]
[186538,2023,"M30OCCUSPVPBPVSC7A35","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2035,"$/kW",1020.82769800724]
[186549,2023,"M30OCCUSPVPBPVSC7A46","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2046,"$/kW",851.30387534491797]
[186577,2023,"M30OCCUSPVPBPVSC7C44","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[186594,2023,"M30OCCUSPVPBPVSC7M31","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[186625,2023,"M30OCCUSPVPBPVSC8A32","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2032,"$/kW",1199.44833783435]
[186633,2023,"M30OCCUSPVPBPVSC8A40","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[186672,2023,"M30OCCUSPVPBPVSC8C49","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[186690,2023,"M30OCCUSPVPBPVSC8M37","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[186711,2023,"M30OCCUSPVPBPVSC9A28","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[186728,2023,"M30OCCUSPVPBPVSC9A45","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2045,"$/kW",866.713567075328]
[186743,2023,"M30OCCUSPVPBPVSC9C30","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[186767,2023,"M30OCCUSPVPBPVSC9M24","OCC","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[222294,2023,"R20CAPEXLWLBWC10T4A33","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2033,"$/kW",1377.2161297954001]
[222307,2023,"R20CAPEXLWLBWC10T4A46","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2046,"$/kW",1160.58435421795]
[222333,2023,"R20CAPEXLWLBWC10T4C42","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2042,"$/kW",1651.4595563185001]
[222354,2023,"R20CAPEXLWLBWC10T4M33","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2033,"$/kW",1491.7509711897001]
[222383,2023,"R20CAPEXLWLBWC1T1A32","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2032,"$/kW",1071.24042382583]
[222389,2023,"R20CAPEXLWLBWC1T1A38","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW",997.35186445446402]
[222410,2023,"R20CAPEXLWLBWC1T1C29","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[222436,2023,"R20CAPEXLWLBWC1T1M25","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[222467,2023,"R20CAPEXLWLBWC2T1A26","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW",1214.59441312016]
[222488,2023,"R20CAPEXLWLBWC2T1A47","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[222512,2023,"R20CAPEXLWLBWC2T1C41","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[222527,2023,"R20CAPEXLWLBWC2T1M26","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[222544,2023,"R20CAPEXLWLBWC2T1M43","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[222565,2023,"R20CAPEXLWLBWC3T1A34","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[222605,2023,"R20CAPEXLWLBWC3T1C44","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[222622,2023,"R20CAPEXLWLBWC3T1M31","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[222630,2023,"R20CAPEXLWLBWC3T1M39","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2039,"$/kW",1048.0894581278501]
[222661,2023,"R20CAPEXLWLBWC4T1A40","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[222678,2023,"R20CAPEXLWLBWC4T1C27","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2027,"$/kW",1303.6377652480701]
[222706,2023,"R20CAPEXLWLBWC4T1M25","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2025,"$/kW",1268.3333333333201]
[222739,2023,"R20CAPEXLWLBWC5T1A28","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[222756,2023,"R20CAPEXLWLBWC5T1A45","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[222782,2023,"R20CAPEXLWLBWC5T1C41","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2041,"$/kW",1179.4650977516601]
[222795,2023,"R20CAPEXLWLBWC5T1M24","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[222816,2023,"R20CAPEXLWLBWC5T1M45","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[222835,2023,"R20CAPEXLWLBWC6T1A34","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",1046.6109040353799]
[222873,2023,"R20CAPEXLWLBWC6T1C42","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[222894,2023,"R20CAPEXLWLBWC6T1M33","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[222911,2023,"R20CAPEXLWLBWC6T1M50","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",923.53212917301505]
[222933,2023,"R20CAPEXLWLBWC7T1A42","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[222950,2023,"R20CAPEXLWLBWC7T1C29","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[222987,2023,"R20CAPEXLWLBWC7T1M36","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1082.0596387518999]
[222989,2023,"R20CAPEXLWLBWC7T1M38","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2038,"$/kW",1059.4128516692001]
[223028,2023,"R20CAPEXLWLBWC8T2A47","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2047,"$/kW",912.74947020796503]
[223040,2023,"R20CAPEXLWLBWC8T2C29","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2029,"$/kW",1388.1224304525299]
[223067,2023,"R20CAPEXLWLBWC8T2M26","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2026,"$/kW",1330.6666666666599]
[223084,2023,"R20CAPEXLWLBWC8T2M43","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2043,"$/kW",1050.91044184728]
[223105,2023,"R20CAPEXLWLBWC9T3A34","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2034,"$/kW",1176.8483452796099]
[223123,2023,"R20CAPEXLWLBWC9T3C22","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2022,"$/kW",1620.51987747045]
[223162,2023,"R20CAPEXLWLBWC9T3M31","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2031,"$/kW",1251.04299021819]
[223181,2023,"R20CAPEXLWLBWC9T3M50","CAPEX","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2050,"$/kW",1023.85980436395]
[227525,2023,"R20CAPEXUPVUPVC10A40","CAPEX","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[227542,2023,"R20CAPEXUPVUPVC10C27","CAPEX","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2027,"$/kW",1268.67196086946]
[227558,2023,"R20CAPEXUPVUPVC10C43","CAPEX","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[227581,2023,"R20CAPEXUPVUPVC10M36","CAPEX","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[227602,2023,"R20CAPEXUPVUPVC1A27","CAPEX","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[227634,2023,"R20CAPEXUPVUPVC1C29","CAPEX","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[227659,2023,"R20CAPEXUPVUPVC1M24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[227680,2023,"R20CAPEXUPVUPVC1M45","CAPEX","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[227710,2023,"R20CAPEXUPVUPVC2A45","CAPEX","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[227719,2023,"R20CAPEXUPVUPVC2C24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[227736,2023,"R20CAPEXUPVUPVC2C41","CAPEX","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[227763,2023,"R20CAPEXUPVUPVC2M38","CAPEX","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[227797,2023,"R20CAPEXUPVUPVC3A42","CAPEX","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[227814,2023,"R20CAPEXUPVUPVC3C29","CAPEX","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[227839,2023,"R20CAPEXUPVUPVC3M24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[227853,2023,"R20CAPEXUPVUPVC3M38","CAPEX","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[227870,2023,"R20CAPEXUPVUPVC4A25","CAPEX","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[227904,2023,"R20CAPEXUPVUPVC4C29","CAPEX","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[227931,2023,"R20CAPEXUPVUPVC4M26","CAPEX","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[227948,2023,"R20CAPEXUPVUPVC4M43","CAPEX","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[227980,2023,"R20CAPEXUPVUPVC5A45","CAPEX","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2045,"$/kW",558.17467151671497]
[227987,2023,"R20CAPEXUPVUPVC5C22","CAPEX","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[228004,2023,"R20CAPEXUPVUPVC5C39","CAPEX","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2039,"$/kW",1028.83759159482]
[228033,2023,"R20CAPEXUPVUPVC5M38","CAPEX","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[228065,2023,"R20CAPEXUPVUPVC6A40","CAPEX","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2040,"$/kW",595.32210754559799]
[228086,2023,"R20CAPEXUPVUPVC6C31","CAPEX","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[228109,2023,"R20CAPEXUPVUPVC6M24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[228121,2023,"R20CAPEXUPVUPVC6M36","CAPEX","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2036,"$/kW",816.09242237332205]
[228142,2023,"R20CAPEXUPVUPVC7A27","CAPEX","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[228162,2023,"R20CAPEXUPVUPVC7A47","CAPEX","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[228203,2023,"R20CAPEXUPVUPVC7M28","CAPEX","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2028,"$/kW",1122.12593521951]
[228220,2023,"R20CAPEXUPVUPVC7M45","CAPEX","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[228238,2023,"R20CAPEXUPVUPVC8A33","CAPEX","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2033,"$/kW",746.42779190650697]
[228259,2023,"R20CAPEXUPVUPVC8C24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2024,"$/kW",1331.38767898737]
[228276,2023,"R20CAPEXUPVUPVC8C41","CAPEX","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[228314,2023,"R20CAPEXUPVUPVC8M49","CAPEX","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2049,"$/kW",645.58546348868401]
[228337,2023,"R20CAPEXUPVUPVC9A42","CAPEX","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2042,"$/kW",580.46313313404505]
[228354,2023,"R20CAPEXUPVUPVC9C29","CAPEX","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[228379,2023,"R20CAPEXUPVUPVC9M24","CAPEX","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2024,"$/kW",1289.50741689493]
[228393,2023,"R20CAPEXUPVUPVC9M38","CAPEX","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2038,"$/kW",789.86058254491604]
[228410,2023,"R20CAPEXUSPVPBPVSC10A25","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2025,"$/kW",1769.0227021077401]
[228432,2023,"R20CAPEXUSPVPBPVSC10A47","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2047,"$/kW",866.08154770940405]
[228471,2023,"R20CAPEXUSPVPBPVSC10M26","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2026,"$/kW",1909.9750767698599]
[228492,2023,"R20CAPEXUSPVPBPVSC10M47","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[228508,2023,"R20CAPEXUSPVPBPVSC1A33","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2033,"$/kW",1181.0654189532499]
[228527,2023,"R20CAPEXUSPVPBPVSC1C22","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2022,"$/kW",2290.6243867604499]
[228548,2023,"R20CAPEXUSPVPBPVSC1C43","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[228584,2023,"R20CAPEXUSPVPBPVSC1M49","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2049,"$/kW",1084.0571017536499]
[228605,2023,"R20CAPEXUSPVPBPVSC2A40","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2040,"$/kW",977.84441074314805]
[228626,2023,"R20CAPEXUSPVPBPVSC2C31","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[228637,2023,"R20CAPEXUSPVPBPVSC2C42","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2042,"$/kW",1685.24988738569]
[228665,2023,"R20CAPEXUSPVPBPVSC2M40","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[228682,2023,"R20CAPEXUSPVPBPVSC3A27","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[228713,2023,"R20CAPEXUSPVPBPVSC3C28","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2028,"$/kW",2086.8077784715501]
[228721,2023,"R20CAPEXUSPVPBPVSC3C36","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2036,"$/kW",1820.91578624153]
[228760,2023,"R20CAPEXUSPVPBPVSC3M45","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2045,"$/kW",1175.0457785460801]
[228766,2023,"R20CAPEXUSPVPBPVSC4A21","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2021,"$/kW",2101.7236400506699]
[228799,2023,"R20CAPEXUSPVPBPVSC4C24","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2024,"$/kW",2297.52709411673]
[228816,2023,"R20CAPEXUSPVPBPVSC4C41","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[228837,2023,"R20CAPEXUSPVPBPVSC4M32","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2032,"$/kW",1550.3520260693799]
[228852,2023,"R20CAPEXUSPVPBPVSC4M47","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[228894,2023,"R20CAPEXUSPVPBPVSC5C29","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2029,"$/kW",2028.0550663208401]
[228915,2023,"R20CAPEXUSPVPBPVSC5C50","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2050,"$/kW",1504.36202224457]
[228928,2023,"R20CAPEXUSPVPBPVSC5M33","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2033,"$/kW",1501.0863110195601]
[228954,2023,"R20CAPEXUSPVPBPVSC6A29","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[228971,2023,"R20CAPEXUSPVPBPVSC6A46","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2046,"$/kW",882.04774047981005]
[229004,2023,"R20CAPEXUSPVPBPVSC6C49","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2049,"$/kW",1526.9730053872099]
[229010,2023,"R20CAPEXUSPVPBPVSC6M25","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2025,"$/kW",1975.24219647924]
[229049,2023,"R20CAPEXUSPVPBPVSC7A34","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[229057,2023,"R20CAPEXUSPVPBPVSC7A42","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2042,"$/kW",945.92176782457796]
[229088,2023,"R20CAPEXUSPVPBPVSC7C43","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[229105,2023,"R20CAPEXUSPVPBPVSC7M30","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2030,"$/kW",1648.8844773963301]
[229122,2023,"R20CAPEXUSPVPBPVSC7M47","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[229144,2023,"R20CAPEXUSPVPBPVSC8A39","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2039,"$/kW",993.81978364869406]
[229183,2023,"R20CAPEXUSPVPBPVSC8C48","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2048,"$/kW",1549.5839885298501]
[229198,2023,"R20CAPEXUSPVPBPVSC8M33","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2033,"$/kW",1501.0863110195601]
[229222,2023,"R20CAPEXUSPVPBPVSC9A27","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[229239,2023,"R20CAPEXUSPVPBPVSC9A44","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2044,"$/kW",913.98013287248705]
[229274,2023,"R20CAPEXUSPVPBPVSC9C49","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2049,"$/kW",1526.9730053872099]
[229278,2023,"R20CAPEXUSPVPBPVSC9M23","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2023,"$/kW",2212.7140423005098]
[229299,2023,"R20CAPEXUSPVPBPVSC9M44","CAPEX","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2044,"$/kW",1197.79451021968]
[248771,2023,"R20CFLWLBWC10T4A42","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2042,null,0.30516779999999999]
[248800,2023,"R20CFLWLBWC10T4C41","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2041,null,0.26508900000000002]
[248821,2023,"R20CFLWLBWC10T4M32","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2032,null,0.27670059999999902]
[248847,2023,"R20CFLWLBWC1T1A28","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2028,null,0.55145586419753001]
[248860,2023,"R20CFLWLBWC1T1A41","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2041,null,0.57243563497267702]
[248877,2023,"R20CFLWLBWC1T1C28","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2028,null,0.50293333333333301]
[248900,2023,"R20CFLWLBWC1T1M21","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2021,null,0.49814999999999998]
[248938,2023,"R20CFLWLBWC2T1A29","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2029,null,0.52565138271604905]
[248955,2023,"R20CFLWLBWC2T1A46","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2046,null,0.539588747905282]
[248976,2023,"R20CFLWLBWC2T1C37","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2037,null,0.47717899999999902]
[248994,2023,"R20CFLWLBWC2T1M25","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2025,null,0.48173088888888799]
[249011,2023,"R20CFLWLBWC2T1M42","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2042,null,0.5045288]
[249041,2023,"R20CFLWLBWC3T1A42","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2042,null,0.52601194754098302]
[249072,2023,"R20CFLWLBWC3T1C43","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2043,null,0.46981199999999901]
[249089,2023,"R20CFLWLBWC3T1M30","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2030,null,0.48842399999999903]
[249117,2023,"R20CFLWLBWC4T1A28","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2028,null,0.49373519753086398]
[249128,2023,"R20CFLWLBWC4T1A39","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2039,null,0.51118959999999902]
[249149,2023,"R20CFLWLBWC4T1C30","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2030,null,0.45018000000000002]
[249170,2023,"R20CFLWLBWC4T1M21","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2021,null,0.44468999999999997]
[249206,2023,"R20CFLWLBWC5T1A27","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.47102977777777699]
[249227,2023,"R20CFLWLBWC5T1A48","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2048,null,0.49746040983606499]
[249246,2023,"R20CFLWLBWC5T1C37","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2037,null,0.439136999999999]
[249262,2023,"R20CFLWLBWC5T1M23","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.436718]
[249283,2023,"R20CFLWLBWC5T1M44","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2044,null,0.46504980000000001]
[249322,2023,"R20CFLWLBWC6T1C23","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2023,null,0.40854777777777701]
[249344,2023,"R20CFLWLBWC6T1C45","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2045,null,0.42000499999999902]
[249361,2023,"R20CFLWLBWC6T1M32","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2032,null,0.43630219999999997]
[249375,2023,"R20CFLWLBWC6T1M46","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2046,null,0.4412316]
[249400,2023,"R20CFLWLBWC7T1A41","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2041,null,0.43387429435336899]
[249417,2023,"R20CFLWLBWC7T1C28","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2028,null,0.379448888888888]
[249451,2023,"R20CFLWLBWC7T1M32","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2032,null,0.40247359999999999]
[249478,2023,"R20CFLWLBWC8T2A29","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2029,null,0.38601449382716002]
[249495,2023,"R20CFLWLBWC8T2A46","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2046,null,0.39624140000000002]
[249516,2023,"R20CFLWLBWC8T2C37","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2037,null,0.34651299999999902]
[249534,2023,"R20CFLWLBWC8T2M25","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2025,null,0.34981844444444399]
[249551,2023,"R20CFLWLBWC8T2M42","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2042,null,0.36637360000000002]
[249569,2023,"R20CFLWLBWC9T3A30","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2030,null,0.379525]
[249612,2023,"R20CFLWLBWC9T3C43","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2043,null,0.33736500000000003]
[249633,2023,"R20CFLWLBWC9T3M34","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2034,null,0.35186400000000001]
[249645,2023,"R20CFLWLBWC9T3M46","CF","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2046,null,0.35526600000000003]
[251948,2023,"R20CFUPVUPVC10A39","CF","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2039,null,0.23651413816672001]
[251969,2023,"R20CFUPVUPVC10C30","CF","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2030,null,0.21372639520672199]
[252001,2023,"R20CFUPVUPVC10M32","CF","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2032,null,0.22593953929256999]
[252026,2023,"R20CFUPVUPVC1A27","CF","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2027,null,0.35090363453037299]
[252047,2023,"R20CFUPVUPVC1A48","CF","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2048,null,0.37874305242338802]
[252054,2023,"R20CFUPVUPVC1C25","CF","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2025,null,0.33998841019134701]
[252086,2023,"R20CFUPVUPVC1M27","CF","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2027,null,0.34792987586924601]
[252103,2023,"R20CFUPVUPVC1M44","CF","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2044,null,0.36268175889868898]
[252130,2023,"R20CFUPVUPVC2A41","CF","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2041,null,0.35923265455312198]
[252142,2023,"R20CFUPVUPVC2C23","CF","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2023,null,0.32891481311214099]
[252181,2023,"R20CFUPVUPVC2M32","CF","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2032,null,0.34274452892655799]
[252195,2023,"R20CFUPVUPVC2M46","CF","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2046,null,0.35136733867949199]
[252220,2023,"R20CFUPVUPVC3A41","CF","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2041,null,0.34329812225714001]
[252237,2023,"R20CFUPVUPVC3C28","CF","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2028,null,0.31323813798572703]
[252271,2023,"R20CFUPVUPVC3M32","CF","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2032,null,0.32750562246676101]
[252276,2023,"R20CFUPVUPVC3M37","CF","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2037,null,0.33231439541590002]
[252315,2023,"R20CFUPVUPVC4A46","CF","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2046,null,0.33123054026986398]
[252324,2023,"R20CFUPVUPVC4C25","CF","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2025,null,0.29822263806689903]
[252354,2023,"R20CFUPVUPVC4M25","CF","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2025,null,0.30346466113055698]
[252375,2023,"R20CFUPVUPVC4M46","CF","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2046,null,0.32171704557227798]
[252400,2023,"R20CFUPVUPVC5A41","CF","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2041,null,0.31190176875477199]
[252410,2023,"R20CFUPVUPVC5C21","CF","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2021,null,0.28327663878760001]
[252431,2023,"R20CFUPVUPVC5C42","CF","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2042,null,0.291681146116473]
[252453,2023,"R20CFUPVUPVC5M34","CF","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2034,null,0.29999989316648001]
[252488,2023,"R20CFUPVUPVC6A39","CF","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2039,null,0.29528549145747901]
[252509,2023,"R20CFUPVUPVC6C30","CF","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2030,null,0.268556964099469]
[252529,2023,"R20CFUPVUPVC6C50","CF","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2050,null,0.28622765790923299]
[252548,2023,"R20CFUPVUPVC6M39","CF","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2039,null,0.28810991089577898]
[252565,2023,"R20CFUPVUPVC7A26","CF","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2026,null,0.26339778640617301]
[252605,2023,"R20CFUPVUPVC7C36","CF","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2036,null,0.25586597773949699]
[252626,2023,"R20CFUPVUPVC7M27","CF","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2027,null,0.26216153123925301]
[252643,2023,"R20CFUPVUPVC7M44","CF","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2044,null,0.27626626055342202]
[252670,2023,"R20CFUPVUPVC8A41","CF","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2041,null,0.270693909908164]
[252682,2023,"R20CFUPVUPVC8C23","CF","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2023,null,0.24489028160130399]
[252699,2023,"R20CFUPVUPVC8C40","CF","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2040,null,0.25051040476176101]
[252723,2023,"R20CFUPVUPVC8M34","CF","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2034,null,0.26054633897686102]
[252760,2023,"R20CFUPVUPVC9A41","CF","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2041,null,0.25782138963645101]
[252777,2023,"R20CFUPVUPVC9C28","CF","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2028,null,0.23299606754760799]
[252799,2023,"R20CFUPVUPVC9C50","CF","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2050,null,0.249387442145905]
[252816,2023,"R20CFUPVUPVC9M37","CF","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2037,null,0.25023337238759003]
[252837,2023,"R20CFUSPVPBPVSC10A28","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2028,null,0.23839347477775899]
[252875,2023,"R20CFUSPVPBPVSC10C36","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2036,null,0.22855576542591799]
[252894,2023,"R20CFUSPVPBPVSC10M25","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2025,null,0.231960641958942]
[252915,2023,"R20CFUSPVPBPVSC10M46","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2046,null,0.24761306405206199]
[252928,2023,"R20CFUSPVPBPVSC1A29","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2029,null,0.36833514609165702]
[252950,2023,"R20CFUSPVPBPVSC1C21","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2021,null,0.35378151363962301]
[252971,2023,"R20CFUSPVPBPVSC1C42","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2042,null,0.36242888737778001]
[253004,2023,"R20CFUSPVPBPVSC1M45","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2045,null,0.37693744702758503]
[253032,2023,"R20CFUSPVPBPVSC2A43","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2043,null,0.375059521586393]
[253049,2023,"R20CFUSPVPBPVSC2C30","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2030,null,0.34270791656041699]
[253057,2023,"R20CFUSPVPBPVSC2C38","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2038,null,0.34622820785863201]
[253088,2023,"R20CFUSPVPBPVSC2M39","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2039,null,0.36207339817013801]
[253105,2023,"R20CFUSPVPBPVSC3A26","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2026,null,0.33597442812929901]
[253122,2023,"R20CFUSPVPBPVSC3A43","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2043,null,0.35876424621361003]
[253166,2023,"R20CFUSPVPBPVSC3M27","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2027,null,0.33481350569638502]
[253183,2023,"R20CFUSPVPBPVSC3M44","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2044,null,0.34931924172699202]
[253204,2023,"R20CFUSPVPBPVSC4A35","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2035,null,0.33738190421421699]
[253219,2023,"R20CFUSPVPBPVSC4A50","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2050,null,0.34780245808320298]
[253239,2023,"R20CFUSPVPBPVSC4C40","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2040,null,0.31813143508944203]
[253260,2023,"R20CFUSPVPBPVSC4M31","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2031,null,0.32512079917432002]
[253295,2023,"R20CFUSPVPBPVSC5A36","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2036,null,0.32271261293230302]
[253321,2023,"R20CFUSPVPBPVSC5C32","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2032,null,0.29706974223587601]
[253338,2023,"R20CFUSPVPBPVSC5C49","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2049,null,0.31387875689362199]
[253348,2023,"R20CFUSPVPBPVSC5M29","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2029,null,0.30736097569980197]
[253377,2023,"R20CFUSPVPBPVSC6A28","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2028,null,0.29471463880240001]
[253394,2023,"R20CFUSPVPBPVSC6A45","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2045,null,0.312077672178806]
[253413,2023,"R20CFUSPVPBPVSC6C34","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2034,null,0.282350067547745]
[253455,2023,"R20CFUSPVPBPVSC6M46","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2046,null,0.30519695707050898]
[253472,2023,"R20CFUSPVPBPVSC7A33","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2033,null,0.28935901210088899]
[253489,2023,"R20CFUSPVPBPVSC7A50","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2050,null,0.29906412642603603]
[253511,2023,"R20CFUSPVPBPVSC7C42","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2042,null,0.27661732452960802]
[253528,2023,"R20CFUSPVPBPVSC7M29","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2029,null,0.27843972159532698]
[253565,2023,"R20CFUSPVPBPVSC8A36","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2036,null,0.28249634364238702]
[253589,2023,"R20CFUSPVPBPVSC8C30","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2030,null,0.25868338504957999]
[253610,2023,"R20CFUSPVPBPVSC8M21","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2021,null,0.25868338504957999]
[253618,2023,"R20CFUSPVPBPVSC8M29","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2029,null,0.26831788189607703]
[253645,2023,"R20CFUSPVPBPVSC9A26","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2026,null,0.25490911792835902]
[253666,2023,"R20CFUSPVPBPVSC9A47","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2047,null,0.27370396376264]
[253694,2023,"R20CFUSPVPBPVSC9C45","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2045,null,0.25771675406141498]
[253723,2023,"R20CFUSPVPBPVSC9M44","CF","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2044,null,0.26698723168176097]
[261424,2023,"R20FOMLWLBWC10T4A35","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2035,"$/kW-yr",21.639078177679401]
[261427,2023,"R20FOMLWLBWC10T4A38","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[261463,2023,"R20FOMLWLBWC10T4C44","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2044,"$/kW-yr",27.2065552777234]
[261480,2023,"R20FOMLWLBWC10T4M31","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2031,"$/kW-yr",26.815000000000001]
[261503,2023,"R20FOMLWLBWC1T1A24","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW-yr",28.100592182705299]
[261519,2023,"R20FOMLWLBWC1T1A40","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[261558,2023,"R20FOMLWLBWC1T1C49","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW-yr",26.690880685114301]
[261568,2023,"R20FOMLWLBWC1T1M29","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2029,"$/kW-yr",27.3666666666666]
[261597,2023,"R20FOMLWLBWC2T1A28","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW-yr",25.168048426312399]
[261614,2023,"R20FOMLWLBWC2T1A45","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW-yr",17.5136814368065]
[261644,2023,"R20FOMLWLBWC2T1C45","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2045,"$/kW-yr",27.1034203592016]
[261653,2023,"R20FOMLWLBWC2T1M24","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[261692,2023,"R20FOMLWLBWC3T1A33","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2033,"$/kW-yr",22.464157525853999]
[261697,2023,"R20FOMLWLBWC3T1A38","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[261731,2023,"R20FOMLWLBWC3T1C42","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[261752,2023,"R20FOMLWLBWC3T1M33","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW-yr",26.445]
[261773,2023,"R20FOMLWLBWC4T1A24","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2024,"$/kW-yr",28.100592182705299]
[261787,2023,"R20FOMLWLBWC4T1A38","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2038,"$/kW-yr",20.401459155417498]
[261808,2023,"R20FOMLWLBWC4T1C29","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2029,"$/kW-yr",28.8337281218035]
[261849,2023,"R20FOMLWLBWC4T1M40","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2040,"$/kW-yr",25.15]
[261865,2023,"R20FOMLWLBWC5T1A26","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2026,"$/kW-yr",26.634320304508801]
[261886,2023,"R20FOMLWLBWC5T1A47","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW-yr",16.6886020886319]
[261902,2023,"R20FOMLWLBWC5T1C33","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2033,"$/kW-yr",28.341039381463499]
[261925,2023,"R20FOMLWLBWC5T1M26","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW-yr",28.466666666666601]
[261942,2023,"R20FOMLWLBWC5T1M43","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW-yr",24.594999999999999]
[261978,2023,"R20FOMLWLBWC6T1A49","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW-yr",15.8635227404573]
[262003,2023,"R20FOMLWLBWC6T1C44","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW-yr",27.2065552777234]
[262020,2023,"R20FOMLWLBWC6T1M31","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW-yr",26.815000000000001]
[262043,2023,"R20FOMLWLBWC7T1A24","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2024,"$/kW-yr",28.100592182705299]
[262059,2023,"R20FOMLWLBWC7T1A40","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[262076,2023,"R20FOMLWLBWC7T1C27","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW-yr",29.200296091352602]
[262119,2023,"R20FOMLWLBWC7T1M40","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2040,"$/kW-yr",25.15]
[262137,2023,"R20FOMLWLBWC8T2A28","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2028,"$/kW-yr",23.672916836630399]
[262154,2023,"R20FOMLWLBWC8T2A45","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2045,"$/kW-yr",16.4732647177883]
[262172,2023,"R20FOMLWLBWC8T2C33","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2033,"$/kW-yr",26.657413279594302]
[262193,2023,"R20FOMLWLBWC8T2M24","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2024,"$/kW-yr",27.2]
[262214,2023,"R20FOMLWLBWC8T2M45","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2045,"$/kW-yr",22.125]
[262248,2023,"R20FOMLWLBWC9T3A49","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2049,"$/kW-yr",20.104266443351801]
[262271,2023,"R20FOMLWLBWC9T3C42","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2042,"$/kW-yr",34.741006086041402]
[262292,2023,"R20FOMLWLBWC9T3M33","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2033,"$/kW-yr",34.274999999999999]
[262301,2023,"R20FOMLWLBWC9T3M42","Fixed O&M","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2042,"$/kW-yr",31.8]
[267195,2023,"R20FOMUPVUPVC10A42","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2042,"$/kW-yr",12.440588695592201]
[267212,2023,"R20FOMUPVUPVC10C29","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2029,"$/kW-yr",20.189061823154699]
[267241,2023,"R20FOMUPVUPVC10M28","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2028,"$/kW-yr",18.9776537199788]
[267273,2023,"R20FOMUPVUPVC1A30","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2030,"$/kW-yr",16.4755943790299]
[267290,2023,"R20FOMUPVUPVC1A47","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2047,"$/kW-yr",11.9579214406257]
[267317,2023,"R20FOMUPVUPVC1C44","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2044,"$/kW-yr",16.939332496139698]
[267329,2023,"R20FOMUPVUPVC1M26","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2026,"$/kW-yr",19.979536762206099]
[267346,2023,"R20FOMUPVUPVC1M43","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2043,"$/kW-yr",14.4400418135943]
[267382,2023,"R20FOMUPVUPVC2A49","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2049,"$/kW-yr",11.766117035874601]
[267407,2023,"R20FOMUPVUPVC2C44","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2044,"$/kW-yr",16.939332496139698]
[267424,2023,"R20FOMUPVUPVC2M31","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2031,"$/kW-yr",17.486666208914901]
[267435,2023,"R20FOMUPVUPVC2M42","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2042,"$/kW-yr",14.574830319242499]
[267463,2023,"R20FOMUPVUPVC3A40","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[267480,2023,"R20FOMUPVUPVC3C27","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2027,"$/kW-yr",20.704533182444798]
[267511,2023,"R20FOMUPVUPVC3M28","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2028,"$/kW-yr",18.9776537199788]
[267541,2023,"R20FOMUPVUPVC4A28","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[267562,2023,"R20FOMUPVUPVC4A49","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2049,"$/kW-yr",11.766117035874601]
[267564,2023,"R20FOMUPVUPVC4C21","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2021,"$/kW-yr",22.528908932158799]
[267597,2023,"R20FOMUPVUPVC4M24","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2024,"$/kW-yr",20.988335586592001]
[267618,2023,"R20FOMUPVUPVC4M45","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2045,"$/kW-yr",14.1704723994456]
[267640,2023,"R20FOMUPVUPVC5A37","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2037,"$/kW-yr",12.9280395242028]
[267657,2023,"R20FOMUPVUPVC5C24","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2024,"$/kW-yr",21.482554406237799]
[267696,2023,"R20FOMUPVUPVC5M33","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2033,"$/kW-yr",16.4998949035956]
[267716,2023,"R20FOMUPVUPVC6A23","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2023,"$/kW-yr",21.299393786603702]
[267735,2023,"R20FOMUPVUPVC6A42","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2042,"$/kW-yr",12.440588695592201]
[267752,2023,"R20FOMUPVUPVC6C29","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2029,"$/kW-yr",20.189061823154699]
[267769,2023,"R20FOMUPVUPVC6C46","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2046,"$/kW-yr",16.557683125788198]
[267791,2023,"R20FOMUPVUPVC6M38","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2038,"$/kW-yr",15.114009570815099]
[267830,2023,"R20FOMUPVUPVC7A47","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2047,"$/kW-yr",11.9579214406257]
[267834,2023,"R20FOMUPVUPVC7C21","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2021,"$/kW-yr",22.528908932158799]
[267869,2023,"R20FOMUPVUPVC7M26","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2026,"$/kW-yr",19.979536762206099]
[267886,2023,"R20FOMUPVUPVC7M43","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2043,"$/kW-yr",14.4400418135943]
[267910,2023,"R20FOMUPVUPVC8A37","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2037,"$/kW-yr",12.9280395242028]
[267925,2023,"R20FOMUPVUPVC8C22","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2022,"$/kW-yr",22.004631967914399]
[267946,2023,"R20FOMUPVUPVC8C43","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2043,"$/kW-yr",17.130157904493199]
[267986,2023,"R20FOMUPVUPVC9A23","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2023,"$/kW-yr",21.299393786603702]
[268003,2023,"R20FOMUPVUPVC9A40","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[268024,2023,"R20FOMUPVUPVC9C31","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2031,"$/kW-yr",19.676018654765301]
[268039,2023,"R20FOMUPVUPVC9C46","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2046,"$/kW-yr",16.557683125788198]
[268059,2023,"R20FOMUPVUPVC9M36","Fixed O&M","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2036,"$/kW-yr",15.383614277355599]
[268080,2023,"R20FOMUSBSUSBS10HA27","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2027,"$/kW-yr",58.330135239210797]
[268115,2023,"R20FOMUSBSUSBS10HC32","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2032,"$/kW-yr",80.453643862846704]
[268141,2023,"R20FOMUSBSUSBS10HM28","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2028,"$/kW-yr",70.124862325374195]
[268158,2023,"R20FOMUSBSUSBS10HM45","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2045,"$/kW-yr",48.010779716260501]
[268168,2023,"R20FOMUSBSUSBS2HA25","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2025,"$/kW-yr",17.069199965716798]
[268197,2023,"R20FOMUSBSUSBS2HC24","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2024,"$/kW-yr",27.6805680411513]
[268214,2023,"R20FOMUSBSUSBS2HC41","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2041,"$/kW-yr",20.873382401570201]
[268244,2023,"R20FOMUSBSUSBS2HM41","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2041,"$/kW-yr",15.883007784161601]
[268275,2023,"R20FOMUSBSUSBS4HA42","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2042,"$/kW-yr",17.879026323074498]
[268292,2023,"R20FOMUSBSUSBS4HC29","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2029,"$/kW-yr",39.042422944193397]
[268309,2023,"R20FOMUSBSUSBS4HC46","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2046,"$/kW-yr",33.234125990869202]
[268331,2023,"R20FOMUSBSUSBS4HM38","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2038,"$/kW-yr",26.3831492645845]
[268348,2023,"R20FOMUSBSUSBS6HA25","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2025,"$/kW-yr",40.417691758136897]
[268369,2023,"R20FOMUSBSUSBS6HA46","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2046,"$/kW-yr",22.9051134585415]
[268406,2023,"R20FOMUSBSUSBS6HM23","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2023,"$/kW-yr",60.215913556010499]
[268430,2023,"R20FOMUSBSUSBS6HM47","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2047,"$/kW-yr",30.0932821235555]
[268447,2023,"R20FOMUSBSUSBS8HA34","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2034,"$/kW-yr",38.131298675507999]
[268459,2023,"R20FOMUSBSUSBS8HA46","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2046,"$/kW-yr",29.5196553446129]
[268486,2023,"R20FOMUSBSUSBS8HC43","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2043,"$/kW-yr",60.873705181886599]
[268503,2023,"R20FOMUSBSUSBS8HM30","Fixed O&M","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2030,"$/kW-yr",52.845404927846303]
[268535,2023,"R20FOMUSPVPBPVSC10A32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2032,"$/kW-yr",42.080330177936503]
[268564,2023,"R20FOMUSPVPBPVSC10C31","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[268581,2023,"R20FOMUSPVPBPVSC10C48","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[268600,2023,"R20FOMUSPVPBPVSC10M37","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2037,"$/kW-yr",47.452710039488899]
[268620,2023,"R20FOMUSPVPBPVSC1A27","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[268637,2023,"R20FOMUSPVPBPVSC1A44","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2044,"$/kW-yr",37.929689099017097]
[268676,2023,"R20FOMUSPVPBPVSC1M23","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2023,"$/kW-yr",59.637533590195098]
[268698,2023,"R20FOMUSPVPBPVSC1M45","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[268715,2023,"R20FOMUSPVPBPVSC2A32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2032,"$/kW-yr",42.080330177936503]
[268729,2023,"R20FOMUSPVPBPVSC2A46","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2046,"$/kW-yr",37.736810562194897]
[268754,2023,"R20FOMUSPVPBPVSC2C41","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[268775,2023,"R20FOMUSPVPBPVSC2M32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2032,"$/kW-yr",50.680647916026501]
[268805,2023,"R20FOMUSPVPBPVSC3A32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2032,"$/kW-yr",42.080330177936503]
[268832,2023,"R20FOMUSPVPBPVSC3C29","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2029,"$/kW-yr",66.183950281659705]
[268853,2023,"R20FOMUSPVPBPVSC3C50","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2050,"$/kW-yr",60.153816415079902]
[268881,2023,"R20FOMUSPVPBPVSC3M48","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2048,"$/kW-yr",45.970036701165]
[268892,2023,"R20FOMUSPVPBPVSC4A29","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[268909,2023,"R20FOMUSPVPBPVSC4A46","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2046,"$/kW-yr",37.736810562194897]
[268934,2023,"R20FOMUSPVPBPVSC4C41","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[268970,2023,"R20FOMUSPVPBPVSC4M47","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2047,"$/kW-yr",46.104812510830001]
[268987,2023,"R20FOMUSPVPBPVSC5A34","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2034,"$/kW-yr",39.895297517392102]
[269010,2023,"R20FOMUSPVPBPVSC5C27","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2027,"$/kW-yr",67.244575709194294]
[269026,2023,"R20FOMUSPVPBPVSC5C43","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[269043,2023,"R20FOMUSPVPBPVSC5M30","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2030,"$/kW-yr",52.659808296093303]
[269075,2023,"R20FOMUSPVPBPVSC6A32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2032,"$/kW-yr",42.080330177936503]
[269104,2023,"R20FOMUSPVPBPVSC6C31","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[269121,2023,"R20FOMUSPVPBPVSC6C48","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[269128,2023,"R20FOMUSPVPBPVSC6M25","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2025,"$/kW-yr",57.635123527001603]
[269160,2023,"R20FOMUSPVPBPVSC7A27","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[269181,2023,"R20FOMUSPVPBPVSC7A48","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2048,"$/kW-yr",37.544653298356302]
[269204,2023,"R20FOMUSPVPBPVSC7C41","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[269238,2023,"R20FOMUSPVPBPVSC7M45","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[269259,2023,"R20FOMUSPVPBPVSC8A36","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2036,"$/kW-yr",38.708857571847197]
[269280,2023,"R20FOMUSPVPBPVSC8C27","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2027,"$/kW-yr",67.244575709194294]
[269294,2023,"R20FOMUSPVPBPVSC8C41","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[269315,2023,"R20FOMUSPVPBPVSC8M32","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2032,"$/kW-yr",50.680647916026501]
[269333,2023,"R20FOMUSPVPBPVSC8M50","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2050,"$/kW-yr",45.700492740459197]
[269354,2023,"R20FOMUSPVPBPVSC9A41","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2041,"$/kW-yr",38.220406389144202]
[269393,2023,"R20FOMUSPVPBPVSC9C50","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2050,"$/kW-yr",60.153816415079902]
[269409,2023,"R20FOMUSPVPBPVSC9M36","Fixed O&M","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2036,"$/kW-yr",47.5875136461284]
[292326,2023,"R20OCCLWLBWC10T4A29","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2029,"$/kW",1400.2315596088899]
[292343,2023,"R20OCCLWLBWC10T4A46","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2046,"$/kW",1093.2168474417399]
[292356,2023,"R20OCCLWLBWC10T4C29","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2029,"$/kW",1704.1506577743901]
[292382,2023,"R20OCCLWLBWC10T4M25","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2025,"$/kW",1669.2468024099801]
[292421,2023,"R20OCCLWLBWC1T1A34","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",985.85912247516205]
[292444,2023,"R20OCCLWLBWC1T1C27","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2027,"$/kW",1227.96655215193]
[292460,2023,"R20OCCLWLBWC1T1C43","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[292477,2023,"R20OCCLWLBWC1T1M30","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2030,"$/kW",1083.2468747221301]
[292497,2023,"R20OCCLWLBWC1T1M50","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2050,"$/kW",869.92460228882396]
[292516,2023,"R20OCCLWLBWC2T1A39","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2039,"$/kW",927.85944782533204]
[292537,2023,"R20OCCLWLBWC2T1C30","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2030,"$/kW",1200.00831072951]
[292573,2023,"R20OCCLWLBWC2T1M36","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1019.25019299214]
[292594,2023,"R20OCCLWLBWC3T1A27","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1116.1335864622699]
[292615,2023,"R20OCCLWLBWC3T1A48","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",823.46003345563702]
[292626,2023,"R20OCCLWLBWC3T1C29","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1209.32772453698]
[292650,2023,"R20OCCLWLBWC3T1M23","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2023,"$/kW",1363.2269437626401]
[292671,2023,"R20OCCLWLBWC3T1M44","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",933.92128401881803]
[292702,2023,"R20OCCLWLBWC4T1A45","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2045,"$/kW",858.25983824553498]
[292732,2023,"R20OCCLWLBWC4T1C45","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2045,"$/kW",1078.63557196793]
[292749,2023,"R20OCCLWLBWC4T1M32","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2032,"$/kW",1061.9146474787999]
[292778,2023,"R20OCCLWLBWC5T1A31","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW",1020.65892726506]
[292788,2023,"R20OCCLWLBWC5T1A41","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",904.65957796539999]
[292805,2023,"R20OCCLWLBWC5T1C28","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1218.64713834445]
[292843,2023,"R20OCCLWLBWC5T1M36","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2036,"$/kW",1019.25019299214]
[292866,2023,"R20OCCLWLBWC6T1A29","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1060.21710361744]
[292883,2023,"R20OCCLWLBWC6T1A46","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",846.65990331556895]
[292896,2023,"R20OCCLWLBWC6T1C29","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1209.32772453698]
[292922,2023,"R20OCCLWLBWC6T1M25","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1194.71140820803]
[292939,2023,"R20OCCLWLBWC6T1M42","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2042,"$/kW",955.253511262149]
[292972,2023,"R20OCCLWLBWC7T1A45","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",858.25983824553498]
[293000,2023,"R20OCCLWLBWC7T1C43","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[293021,2023,"R20OCCLWLBWC7T1M34","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1040.58242023547]
[293048,2023,"R20OCCLWLBWC8T2A31","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2031,"$/kW",1054.43202303057]
[293056,2023,"R20OCCLWLBWC8T2A39","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2039,"$/kW",957.09992934444404]
[293077,2023,"R20OCCLWLBWC8T2C30","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2030,"$/kW",1295.6694526318799]
[293101,2023,"R20OCCLWLBWC8T2M24","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2024,"$/kW",1313.08360292405]
[293134,2023,"R20OCCLWLBWC9T3A27","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2027,"$/kW",1217.6250169764101]
[293155,2023,"R20OCCLWLBWC9T3A48","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2048,"$/kW",930.04567806400496]
[293177,2023,"R20OCCLWLBWC9T3C40","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2040,"$/kW",1187.2724266709799]
[293194,2023,"R20OCCLWLBWC9T3M27","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2027,"$/kW",1237.7272985955501]
[293211,2023,"R20OCCLWLBWC9T3M44","OCC","R&D",20,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2044,"$/kW",1032.00634269028]
[297734,2023,"R20OCCUPVUPVC10A33","OCC","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2033,"$/kW",720.41097409251199]
[297754,2023,"R20OCCUPVUPVC10C23","OCC","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2023,"$/kW",1305.15860896048]
[297793,2023,"R20OCCUPVUPVC10M32","OCC","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2032,"$/kW",921.46673696371897]
[297799,2023,"R20OCCUPVUPVC10M38","OCC","R&D",20,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2038,"$/kW",762.32991032538496]
[297832,2023,"R20OCCUPVUPVC1A41","OCC","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2041,"$/kW",567.40156231194896]
[297849,2023,"R20OCCUPVUPVC1C28","OCC","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[297875,2023,"R20OCCUPVUPVC1M24","OCC","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2024,"$/kW",1244.5615026364801]
[297888,2023,"R20OCCUPVUPVC1M37","OCC","R&D",20,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2037,"$/kW",774.988673495733]
[297927,2023,"R20OCCUPVUPVC2A46","OCC","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2046,"$/kW",531.54890400423301]
[297951,2023,"R20OCCUPVUPVC2C40","OCC","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2040,"$/kW",975.46179183219795]
[297966,2023,"R20OCCUPVUPVC2M25","OCC","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2025,"$/kW",1204.1746569273901]
[297987,2023,"R20OCCUPVUPVC2M46","OCC","R&D",20,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2046,"$/kW",661.05980496260099]
[298004,2023,"R20OCCUPVUPVC3A33","OCC","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2033,"$/kW",720.41097409251199]
[298022,2023,"R20OCCUPVUPVC3C21","OCC","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2021,"$/kW",1245.8150824114]
[298065,2023,"R20OCCUPVUPVC3M34","OCC","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2034,"$/kW",840.69304554552605]
[298080,2023,"R20OCCUPVUPVC3M49","OCC","R&D",20,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2049,"$/kW",623.08351545155699]
[298100,2023,"R20OCCUPVUPVC4A39","OCC","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2039,"$/kW",581.74262563503601]
[298121,2023,"R20OCCUPVUPVC4C30","OCC","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[298133,2023,"R20OCCUPVUPVC4C42","OCC","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2042,"$/kW",940.43067343304403]
[298160,2023,"R20OCCUPVUPVC4M39","OCC","R&D",20,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2039,"$/kW",749.67114715503703]
[298199,2023,"R20OCCUPVUPVC5A48","OCC","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2048,"$/kW",517.20784068114699]
[298209,2023,"R20OCCUPVUPVC5C28","OCC","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[298238,2023,"R20OCCUPVUPVC5M27","OCC","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2027,"$/kW",1123.4009655092]
[298255,2023,"R20OCCUPVUPVC5M44","OCC","R&D",20,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[298274,2023,"R20OCCUPVUPVC6A33","OCC","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2033,"$/kW",720.41097409251199]
[298294,2023,"R20OCCUPVUPVC6C23","OCC","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2023,"$/kW",1305.15860896048]
[298333,2023,"R20OCCUPVUPVC6M32","OCC","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2032,"$/kW",921.46673696371897]
[298350,2023,"R20OCCUPVUPVC6M49","OCC","R&D",20,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2049,"$/kW",623.08351545155699]
[298372,2023,"R20OCCUPVUPVC7A41","OCC","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2041,"$/kW",567.40156231194896]
[298389,2023,"R20OCCUPVUPVC7C28","OCC","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[298410,2023,"R20OCCUPVUPVC7C49","OCC","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2049,"$/kW",817.82175903600603]
[298424,2023,"R20OCCUPVUPVC7M33","OCC","R&D",20,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2033,"$/kW",881.079891254622]
[298449,2023,"R20OCCUPVUPVC8A28","OCC","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2028,"$/kW",995.37652862077096]
[298488,2023,"R20OCCUPVUPVC8C37","OCC","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2037,"$/kW",1028.0084694309201]
[298500,2023,"R20OCCUPVUPVC8C49","OCC","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2049,"$/kW",817.82175903600603]
[298527,2023,"R20OCCUPVUPVC8M46","OCC","R&D",20,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2046,"$/kW",661.05980496260099]
[298544,2023,"R20OCCUPVUPVC9A33","OCC","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2033,"$/kW",720.41097409251199]
[298565,2023,"R20OCCUPVUPVC9C24","OCC","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2024,"$/kW",1284.9820238662801]
[298583,2023,"R20OCCUPVUPVC9C42","OCC","R&D",20,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2042,"$/kW",940.43067343304403]
[298622,2023,"R20OCCUSBSUSBS10HA21","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2021,"$/kW",3519.5582995320001]
[298641,2023,"R20OCCUSBSUSBS10HA40","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2040,"$/kW",1655.12330430733]
[298661,2023,"R20OCCUSBSUSBS10HC30","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2030,"$/kW",3262.8254675297599]
[298678,2023,"R20OCCUSBSUSBS10HC47","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2047,"$/kW",2883.0479068946402]
[298694,2023,"R20OCCUSBSUSBS10HM33","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2033,"$/kW",2438.60087284769]
[298717,2023,"R20OCCUSBSUSBS2HA26","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2026,"$/kW",653.95205773074099]
[298738,2023,"R20OCCUSBSUSBS2HA47","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2047,"$/kW",377.52576622726798]
[298770,2023,"R20OCCUSBSUSBS2HC49","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2049,"$/kW",785.47743310177702]
[298795,2023,"R20OCCUSBSUSBS2HM44","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2044,"$/kW",604.15183119808898]
[298816,2023,"R20OCCUSBSUSBS4HA35","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2035,"$/kW",826.339648537318]
[298846,2023,"R20OCCUSBSUSBS4HC35","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2035,"$/kW",1441.8030662101901]
[298851,2023,"R20OCCUSBSUSBS4HC40","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2040,"$/kW",1390.69487231227]
[298872,2023,"R20OCCUSBSUSBS4HM31","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2031,"$/kW",1185.27804161059]
[298899,2023,"R20OCCUSBSUSBS6HA28","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2028,"$/kW",1410.34966652858]
[298933,2023,"R20OCCUSBSUSBS6HC32","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2032,"$/kW",2054.36057320391]
[298950,2023,"R20OCCUSBSUSBS6HC49","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2049,"$/kW",1811.9228134902601]
[298975,2023,"R20OCCUSBSUSBS6HM44","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2044,"$/kW",1283.7843683152]
[298989,2023,"R20OCCUSBSUSBS8HA28","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2028,"$/kW",1817.3678305932899]
[299006,2023,"R20OCCUSBSUSBS8HA45","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2045,"$/kW",1209.3972326022299]
[299040,2023,"R20OCCUSBSUSBS8HC49","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2049,"$/kW",2325.1455036845]
[299067,2023,"R20OCCUSBSUSBS8HM46","OCC","R&D",20,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2046,"$/kW",1553.9442012388299]
[299084,2023,"R20OCCUSPVPBPVSC10A33","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2033,"$/kW",1139.89926173819]
[299093,2023,"R20OCCUSPVPBPVSC10A42","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2042,"$/kW",912.95156686659197]
[299123,2023,"R20OCCUSPVPBPVSC10C42","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[299140,2023,"R20OCCUSPVPBPVSC10M29","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2029,"$/kW",1654.41374371345]
[299169,2023,"R20OCCUSPVPBPVSC1A28","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[299201,2023,"R20OCCUSPVPBPVSC1C30","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[299222,2023,"R20OCCUSPVPBPVSC1M21","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[299245,2023,"R20OCCUSPVPBPVSC1M44","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[299257,2023,"R20OCCUSPVPBPVSC2A26","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2026,"$/kW",1629.5948042021]
[299278,2023,"R20OCCUSPVPBPVSC2A47","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2047,"$/kW",835.89418587328396]
[299298,2023,"R20OCCUSPVPBPVSC2C37","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2037,"$/kW",1735.62470337116]
[299335,2023,"R20OCCUSPVPBPVSC2M44","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[299356,2023,"R20OCCUSPVPBPVSC3A35","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2035,"$/kW",1020.82769800724]
[299374,2023,"R20OCCUSPVPBPVSC3C23","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2023,"$/kW",2228.7525800021199]
[299395,2023,"R20OCCUSPVPBPVSC3C44","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[299412,2023,"R20OCCUSPVPBPVSC3M31","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[299450,2023,"R20OCCUSPVPBPVSC4A39","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2039,"$/kW",959.18009239993899]
[299451,2023,"R20OCCUSPVPBPVSC4A40","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[299490,2023,"R20OCCUSPVPBPVSC4C49","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[299515,2023,"R20OCCUSPVPBPVSC4M44","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[299529,2023,"R20OCCUSPVPBPVSC5A28","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[299546,2023,"R20OCCUSPVPBPVSC5A45","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2045,"$/kW",866.713567075328]
[299568,2023,"R20OCCUSPVPBPVSC5C37","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2037,"$/kW",1735.62470337116]
[299585,2023,"R20OCCUSPVPBPVSC5M24","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[299624,2023,"R20OCCUSPVPBPVSC6A33","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2033,"$/kW",1139.89926173819]
[299644,2023,"R20OCCUSPVPBPVSC6C23","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2023,"$/kW",2228.7525800021199]
[299663,2023,"R20OCCUSPVPBPVSC6C42","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[299684,2023,"R20OCCUSPVPBPVSC6M33","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2033,"$/kW",1448.76579254432]
[299697,2023,"R20OCCUSPVPBPVSC6M46","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2046,"$/kW",1112.1341891715999]
[299719,2023,"R20OCCUSPVPBPVSC7A38","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2038,"$/kW",974.58981266592298]
[299762,2023,"R20OCCUSPVPBPVSC7M21","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[299773,2023,"R20OCCUSPVPBPVSC7M32","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2032,"$/kW",1496.3143460055401]
[299801,2023,"R20OCCUSPVPBPVSC8A30","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2030,"$/kW",1318.5291714791499]
[299818,2023,"R20OCCUSPVPBPVSC8A47","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2047,"$/kW",835.89418587328396]
[299849,2023,"R20OCCUSPVPBPVSC8C48","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2048,"$/kW",1495.57307849381]
[299857,2023,"R20OCCUSPVPBPVSC8M26","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2026,"$/kW",1843.4026981146301]
[299896,2023,"R20OCCUSPVPBPVSC9A35","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2035,"$/kW",1020.82769800724]
[299902,2023,"R20OCCUSPVPBPVSC9A41","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2041,"$/kW",928.35183015918005]
[299935,2023,"R20OCCUSPVPBPVSC9C44","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[299952,2023,"R20OCCUSPVPBPVSC9M31","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[299967,2023,"R20OCCUSPVPBPVSC9M46","OCC","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2046,"$/kW",1112.1341891715999]
[310795,2023,"R30CAPEXLWLBWC10T4A40","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2040,"$/kW",1260.56825063831]
[310834,2023,"R30CAPEXLWLBWC10T4C49","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2049,"$/kW",1570.5354562765799]
[310847,2023,"R30CAPEXLWLBWC10T4M32","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2032,"$/kW",1506.5006474597999]
[310873,2023,"R30CAPEXLWLBWC1T1A28","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[310890,2023,"R30CAPEXLWLBWC1T1A45","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2045,"$/kW",911.14854518785603]
[310923,2023,"R30CAPEXLWLBWC1T1C48","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2048,"$/kW",1119.3341113114]
[310929,2023,"R30CAPEXLWLBWC1T1M24","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[310950,2023,"R30CAPEXLWLBWC1T1M45","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[310976,2023,"R30CAPEXLWLBWC2T1A41","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[311007,2023,"R30CAPEXLWLBWC2T1C42","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW",1170.87495683162]
[311028,2023,"R30CAPEXLWLBWC2T1M33","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW",1116.02981937595]
[311052,2023,"R30CAPEXLWLBWC3T1A27","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[311067,2023,"R30CAPEXLWLBWC3T1A42","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW",948.09282487354596]
[311084,2023,"R30CAPEXLWLBWC3T1C29","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW",1283.8503536640801]
[311105,2023,"R30CAPEXLWLBWC3T1C50","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[311145,2023,"R30CAPEXLWLBWC4T1A30","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2030,"$/kW",1095.8699436162899]
[311162,2023,"R30CAPEXLWLBWC4T1A47","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2047,"$/kW",886.51902539739694]
[311181,2023,"R30CAPEXLWLBWC4T1C36","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[311201,2023,"R30CAPEXLWLBWC4T1M26","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2026,"$/kW",1244.6666666666599]
[311218,2023,"R30CAPEXLWLBWC4T1M43","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2043,"$/kW",1002.79588396246]
[311246,2023,"R30CAPEXLWLBWC5T1A41","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",960.40758476877602]
[311279,2023,"R30CAPEXLWLBWC5T1C44","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW",1153.6946749915401]
[311296,2023,"R30CAPEXLWLBWC5T1M31","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW",1138.67660645865]
[311322,2023,"R30CAPEXLWLBWC6T1A27","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2027,"$/kW",1184.9132957442]
[311335,2023,"R30CAPEXLWLBWC6T1A40","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW",972.72234466400505]
[311356,2023,"R30CAPEXLWLBWC6T1C31","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2031,"$/kW",1265.36650695205]
[311375,2023,"R30CAPEXLWLBWC6T1C50","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1102.15382947132]
[311413,2023,"R30CAPEXLWLBWC7T1A28","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2028,"$/kW",1155.23217836822]
[311434,2023,"R30CAPEXLWLBWC7T1A49","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2049,"$/kW",861.88950560693797]
[311451,2023,"R30CAPEXLWLBWC7T1C36","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1222.4158023518601]
[311469,2023,"R30CAPEXLWLBWC7T1M24","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW",1291.99999999999]
[311490,2023,"R30CAPEXLWLBWC7T1M45","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",980.14909687976206]
[311527,2023,"R30CAPEXLWLBWC8T2C22","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2022,"$/kW",1697.8488493775501]
[311529,2023,"R30CAPEXLWLBWC8T2C24","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2024,"$/kW",1451.1709114196899]
[311568,2023,"R30CAPEXLWLBWC8T2M33","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2033,"$/kW",1168.67164042629]
[311580,2023,"R30CAPEXLWLBWC8T2M45","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2045,"$/kW",1027.3582021314701]
[311607,2023,"R30CAPEXLWLBWC9T3A42","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2042,"$/kW",1068.56818070488]
[311624,2023,"R30CAPEXLWLBWC9T3C29","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2029,"$/kW",1361.1817563161301]
[311656,2023,"R30CAPEXLWLBWC9T3M31","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2031,"$/kW",1251.04299021819]
[311663,2023,"R30CAPEXLWLBWC9T3M38","CAPEX","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2038,"$/kW",1167.34392174557]
[316026,2023,"R30CAPEXUPVUPVC10A47","CAPEX","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2047,"$/kW",543.31569710516203]
[316045,2023,"R30CAPEXUPVUPVC10C36","CAPEX","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[316065,2023,"R30CAPEXUPVUPVC10M26","CAPEX","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2026,"$/kW",1205.8166760572201]
[316082,2023,"R30CAPEXUPVUPVC10M43","CAPEX","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2043,"$/kW",724.28098297390204]
[316098,2023,"R30CAPEXUPVUPVC1A29","CAPEX","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2029,"$/kW",974.34428857055696]
[316121,2023,"R30CAPEXUPVUPVC1C22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2022,"$/kW",1373.1981577326401]
[316142,2023,"R30CAPEXUPVUPVC1C43","CAPEX","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[316181,2023,"R30CAPEXUPVUPVC2A22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[316195,2023,"R30CAPEXUPVUPVC2A36","CAPEX","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[316220,2023,"R30CAPEXUPVUPVC2C31","CAPEX","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[316237,2023,"R30CAPEXUPVUPVC2C48","CAPEX","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[316271,2023,"R30CAPEXUPVUPVC3A22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[316276,2023,"R30CAPEXUPVUPVC3A27","CAPEX","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[316315,2023,"R30CAPEXUPVUPVC3C36","CAPEX","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[316336,2023,"R30CAPEXUPVUPVC3M27","CAPEX","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2027,"$/kW",1163.97130563836]
[316354,2023,"R30CAPEXUPVUPVC3M45","CAPEX","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[316371,2023,"R30CAPEXUPVUPVC4A32","CAPEX","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2032,"$/kW",803.40691607251904]
[316389,2023,"R30CAPEXUPVUPVC4A50","CAPEX","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2050,"$/kW",521.02723548783194]
[316410,2023,"R30CAPEXUPVUPVC4C41","CAPEX","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2041,"$/kW",992.54136444804101]
[316449,2023,"R30CAPEXUPVUPVC4M50","CAPEX","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2050,"$/kW",632.46954357448101]
[316465,2023,"R30CAPEXUPVUPVC5A36","CAPEX","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2036,"$/kW",625.040056368705]
[316488,2023,"R30CAPEXUPVUPVC5C29","CAPEX","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2029,"$/kW",1226.8614821241899]
[316509,2023,"R30CAPEXUPVUPVC5C50","CAPEX","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2050,"$/kW",829.20834228752506]
[316541,2023,"R30CAPEXUPVUPVC6A22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[316544,2023,"R30CAPEXUPVUPVC6A25","CAPEX","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2025,"$/kW",1202.2607852346]
[316587,2023,"R30CAPEXUPVUPVC6C38","CAPEX","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2038,"$/kW",1046.98570516821]
[316594,2023,"R30CAPEXUPVUPVC6C45","CAPEX","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[316626,2023,"R30CAPEXUPVUPVC6M47","CAPEX","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2047,"$/kW",671.81730331709002]
[316643,2023,"R30CAPEXUPVUPVC7A34","CAPEX","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2034,"$/kW",689.44866774049399]
[316670,2023,"R30CAPEXUPVUPVC7C31","CAPEX","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[316682,2023,"R30CAPEXUPVUPVC7C43","CAPEX","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2043,"$/kW",956.24513730126]
[316721,2023,"R30CAPEXUPVUPVC8A22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[316723,2023,"R30CAPEXUPVUPVC8A24","CAPEX","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2024,"$/kW",1259.23990940061]
[316760,2023,"R30CAPEXUPVUPVC8C31","CAPEX","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2031,"$/kW",1185.0510033789201]
[316777,2023,"R30CAPEXUPVUPVC8C48","CAPEX","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2048,"$/kW",865.50456943430697]
[316811,2023,"R30CAPEXUPVUPVC9A22","CAPEX","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2022,"$/kW",1373.1981577326401]
[316816,2023,"R30CAPEXUPVUPVC9A27","CAPEX","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2027,"$/kW",1088.30253690258]
[316855,2023,"R30CAPEXUPVUPVC9C36","CAPEX","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2036,"$/kW",1083.2819323149899]
[316864,2023,"R30CAPEXUPVUPVC9C45","CAPEX","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2045,"$/kW",919.94891015447797]
[316894,2023,"R30CAPEXUPVUPVC9M45","CAPEX","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2045,"$/kW",698.04914314549603]
[316915,2023,"R30CAPEXUSPVPBPVSC10A36","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2036,"$/kW",1041.71845952278]
[316940,2023,"R30CAPEXUSPVPBPVSC10C31","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[316950,2023,"R30CAPEXUSPVPBPVSC10C41","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[316971,2023,"R30CAPEXUSPVPBPVSC10M32","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2032,"$/kW",1550.3520260693799]
[316993,2023,"R30CAPEXUSPVPBPVSC1A24","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2024,"$/kW",1856.9591510677501]
[317028,2023,"R30CAPEXUSPVPBPVSC1C29","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2029,"$/kW",2028.0550663208401]
[317049,2023,"R30CAPEXUSPVPBPVSC1C50","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2050,"$/kW",1504.36202224457]
[317069,2023,"R30CAPEXUSPVPBPVSC1M40","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[317088,2023,"R30CAPEXUSPVPBPVSC2A29","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[317105,2023,"R30CAPEXUSPVPBPVSC2A46","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2046,"$/kW",882.04774047981005]
[317145,2023,"R30CAPEXUSPVPBPVSC2M26","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2026,"$/kW",1909.9750767698599]
[317166,2023,"R30CAPEXUSPVPBPVSC2M47","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2047,"$/kW",1129.5501306506701]
[317183,2023,"R30CAPEXUSPVPBPVSC3A34","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[317198,2023,"R30CAPEXUSPVPBPVSC3A49","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2049,"$/kW",834.13977367067002]
[317222,2023,"R30CAPEXUSPVPBPVSC3C43","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[317239,2023,"R30CAPEXUSPVPBPVSC3M30","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2030,"$/kW",1648.8844773963301]
[317263,2023,"R30CAPEXUSPVPBPVSC4A24","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2024,"$/kW",1856.9591510677501]
[317300,2023,"R30CAPEXUSPVPBPVSC4C31","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2031,"$/kW",1944.14780470491]
[317317,2023,"R30CAPEXUSPVPBPVSC4C48","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2048,"$/kW",1549.5839885298501]
[317339,2023,"R30CAPEXUSPVPBPVSC4M40","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2040,"$/kW",1288.7948833067301]
[317356,2023,"R30CAPEXUSPVPBPVSC5A27","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2027,"$/kW",1607.86919951548]
[317377,2023,"R30CAPEXUSPVPBPVSC5A48","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2048,"$/kW",850.105959509885]
[317392,2023,"R30CAPEXUSPVPBPVSC5C33","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2033,"$/kW",1893.8372870445401]
[317434,2023,"R30CAPEXUSPVPBPVSC5M45","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2045,"$/kW",1175.0457785460801]
[317455,2023,"R30CAPEXUSPVPBPVSC6A36","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2036,"$/kW",1041.71845952278]
[317468,2023,"R30CAPEXUSPVPBPVSC6A49","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2049,"$/kW",834.13977367067002]
[317490,2023,"R30CAPEXUSPVPBPVSC6C41","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2041,"$/kW",1707.86087052833]
[317511,2023,"R30CAPEXUSPVPBPVSC6M32","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2032,"$/kW",1550.3520260693799]
[317544,2023,"R30CAPEXUSPVPBPVSC7A35","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2035,"$/kW",1057.69372197639]
[317550,2023,"R30CAPEXUSPVPBPVSC7A41","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2041,"$/kW",961.87819400027001]
[317589,2023,"R30CAPEXUSPVPBPVSC7C50","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2050,"$/kW",1504.36202224457]
[317597,2023,"R30CAPEXUSPVPBPVSC7M28","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2028,"$/kW",1779.4347359952101]
[317628,2023,"R30CAPEXUSPVPBPVSC8A29","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2029,"$/kW",1446.71453588484]
[317645,2023,"R30CAPEXUSPVPBPVSC8A46","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2046,"$/kW",882.04774047981005]
[317673,2023,"R30CAPEXUSPVPBPVSC8C44","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2044,"$/kW",1640.0279211004099]
[317684,2023,"R30CAPEXUSPVPBPVSC8M25","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2025,"$/kW",1975.24219647924]
[317723,2023,"R30CAPEXUSPVPBPVSC9A34","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2034,"$/kW",1119.3747763342899]
[317738,2023,"R30CAPEXUSPVPBPVSC9A49","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2049,"$/kW",834.13977367067002]
[317762,2023,"R30CAPEXUSPVPBPVSC9C43","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2043,"$/kW",1662.6389042430501]
[317779,2023,"R30CAPEXUSPVPBPVSC9M30","CAPEX","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2030,"$/kW",1648.8844773963301]
[337258,2023,"R30CFLWLBWC10T4A35","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2035,null,0.30374400000000001]
[337262,2023,"R30CFLWLBWC10T4A39","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2039,null,0.30455759999999998]
[337283,2023,"R30CFLWLBWC10T4C30","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2030,null,0.26157999999999998]
[337311,2023,"R30CFLWLBWC10T4M28","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2028,null,0.27228422222222198]
[337340,2023,"R30CFLWLBWC1T1A27","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.54371777777777697]
[337361,2023,"R30CFLWLBWC1T1A48","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2048,null,0.57586876393442599]
[337387,2023,"R30CFLWLBWC1T1C44","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2044,null,0.51290999999999998]
[337396,2023,"R30CFLWLBWC1T1M23","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2023,null,0.50580333333333305]
[337417,2023,"R30CFLWLBWC1T1M44","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2044,null,0.53861700000000001]
[337440,2023,"R30CFLWLBWC2T1A37","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2037,null,0.53594871183970805]
[337478,2023,"R30CFLWLBWC2T1C45","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2045,null,0.48179499999999897]
[337495,2023,"R30CFLWLBWC2T1M32","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2032,null,0.50048979999999998]
[337516,2023,"R30CFLWLBWC3T1A23","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2023,null,0.47092464197530798]
[337534,2023,"R30CFLWLBWC3T1A41","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2041,null,0.52563677158469901]
[337551,2023,"R30CFLWLBWC3T1C28","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2028,null,0.46122666666666601]
[337581,2023,"R30CFLWLBWC3T1M28","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2028,null,0.48140533333333302]
[337612,2023,"R30CFLWLBWC4T1A29","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2029,null,0.50090560493827097]
[337629,2023,"R30CFLWLBWC4T1A46","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2046,null,0.51357939999999902]
[337657,2023,"R30CFLWLBWC4T1C44","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2044,null,0.457866]
[337668,2023,"R30CFLWLBWC4T1M25","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2025,null,0.45835399999999998]
[337685,2023,"R30CFLWLBWC4T1M42","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2042,null,0.48004560000000002]
[337710,2023,"R30CFLWLBWC5T1A37","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2037,null,0.49415128524590102]
[337746,2023,"R30CFLWLBWC5T1C43","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2043,null,0.44232299999999902]
[337767,2023,"R30CFLWLBWC5T1M34","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2034,null,0.46133279999999999]
[337786,2023,"R30CFLWLBWC6T1A23","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2023,null,0.420389530864197]
[337802,2023,"R30CFLWLBWC6T1A39","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2039,null,0.46918571803278603]
[337823,2023,"R30CFLWLBWC6T1C30","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2030,null,0.41245999999999999]
[337862,2023,"R30CFLWLBWC6T1M39","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2039,null,0.43876689999999902]
[337880,2023,"R30CFLWLBWC7T1A27","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2027,null,0.413052444444444]
[337901,2023,"R30CFLWLBWC7T1A48","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2048,null,0.43492041311475399]
[337915,2023,"R30CFLWLBWC7T1C32","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2032,null,0.38140800000000002]
[337940,2023,"R30CFLWLBWC7T1M27","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2027,null,0.39316266666666599]
[337957,2023,"R30CFLWLBWC7T1M44","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2044,null,0.40637119999999999]
[337991,2023,"R30CFLWLBWC8T2A48","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2048,null,0.39676820000000002]
[338018,2023,"R30CFLWLBWC8T2C45","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2045,null,0.34986499999999998]
[338035,2023,"R30CFLWLBWC8T2M32","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2032,null,0.363440599999999]
[338056,2023,"R30CFLWLBWC9T3A23","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2023,null,0.33920197530864199]
[338074,2023,"R30CFLWLBWC9T3A41","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2041,null,0.382329999999999]
[338091,2023,"R30CFLWLBWC9T3C28","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2028,null,0.33119999999999999]
[338109,2023,"R30CFLWLBWC9T3C46","CF","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2046,null,0.33857999999999999]
[340432,2023,"R30CFUPVUPVC10A29","CF","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2029,null,0.22615379648987699]
[340449,2023,"R30CFUPVUPVC10A46","CF","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2046,null,0.23833377191705299]
[340465,2023,"R30CFUPVUPVC10C32","CF","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2032,null,0.21372639520672199]
[340488,2023,"R30CFUPVUPVC10M25","CF","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2025,null,0.218167538510667]
[340509,2023,"R30CFUPVUPVC10M46","CF","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2046,null,0.23381996060378599]
[340526,2023,"R30CFUPVUPVC1A33","CF","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2033,null,0.36181885886939802]
[340562,2023,"R30CFUPVUPVC1C39","CF","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2039,null,0.344929766613151]
[340587,2023,"R30CFUPVUPVC1M34","CF","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2034,null,0.35719491916012902]
[340604,2023,"R30CFUPVUPVC2A21","CF","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2021,null,0.32891481311214099]
[340627,2023,"R30CFUPVUPVC2A44","CF","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2044,null,0.36228329993061398]
[340643,2023,"R30CFUPVUPVC2C30","CF","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2030,null,0.32891481311214099]
[340660,2023,"R30CFUPVUPVC2C47","CF","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2047,null,0.342995978305002]
[340680,2023,"R30CFUPVUPVC2M37","CF","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2037,null,0.34739828216253998]
[340721,2023,"R30CFUPVUPVC3A48","CF","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2048,null,0.34915369403581997]
[340738,2023,"R30CFUPVUPVC3C35","CF","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2035,null,0.31323813798572703]
[340756,2023,"R30CFUPVUPVC3M23","CF","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2023,null,0.31583222607318701]
[340777,2023,"R30CFUPVUPVC3M44","CF","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2044,null,0.33552613827871602]
[340798,2023,"R30CFUPVUPVC4A35","CF","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2035,null,0.32358880076594099]
[340832,2023,"R30CFUPVUPVC4C39","CF","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2039,null,0.303115192926313]
[340855,2023,"R30CFUPVUPVC4M32","CF","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2032,null,0.31263820149195898]
[340876,2023,"R30CFUPVUPVC5A23","CF","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2023,null,0.28685469862221202]
[340885,2023,"R30CFUPVUPVC5A32","CF","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2032,null,0.30295596787796197]
[340911,2023,"R30CFUPVUPVC5C28","CF","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2028,null,0.28327663878760001]
[340932,2023,"R30CFUPVUPVC5C49","CF","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2049,null,0.30008565344534599]
[340961,2023,"R30CFUPVUPVC5M48","CF","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2048,null,0.30738482292582497]
[340971,2023,"R30CFUPVUPVC6A28","CF","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2028,null,0.28092153535412401]
[341010,2023,"R30CFUPVUPVC6C37","CF","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2037,null,0.27091305660743797]
[341014,2023,"R30CFUPVUPVC6C41","CF","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2041,null,0.27562524162337498]
[341049,2023,"R30CFUPVUPVC6M46","CF","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2046,null,0.29140385362223398]
[341066,2023,"R30CFUPVUPVC7A33","CF","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2033,null,0.27556590865261399]
[341102,2023,"R30CFUPVUPVC7C39","CF","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2039,null,0.259345099410415]
[341105,2023,"R30CFUPVUPVC7C42","CF","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2042,null,0.26282422108133302]
[341144,2023,"R30CFUPVUPVC8A21","CF","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2021,null,0.24489028160130399]
[341155,2023,"R30CFUPVUPVC8A32","CF","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2032,null,0.26328764382630099]
[341183,2023,"R30CFUPVUPVC8C30","CF","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2030,null,0.24489028160130399]
[341200,2023,"R30CFUPVUPVC8C47","CF","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2047,null,0.25837857718639901]
[341231,2023,"R30CFUPVUPVC8M48","CF","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2048,null,0.26743117889548301]
[341239,2023,"R30CFUPVUPVC9A26","CF","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2026,null,0.24111601448008299]
[341260,2023,"R30CFUPVUPVC9A47","CF","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2047,null,0.259910860314364]
[341284,2023,"R30CFUPVUPVC9C41","CF","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2041,null,0.23955261738692701]
[341317,2023,"R30CFUPVUPVC9M44","CF","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2044,null,0.25319412823348503]
[341338,2023,"R30CFUSPVPBPVSC10A35","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2035,null,0.24926745090051899]
[341360,2023,"R30CFUSPVPBPVSC10C27","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2027,null,0.22751949865499799]
[341373,2023,"R30CFUSPVPBPVSC10C40","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2040,null,0.2327008325096]
[341394,2023,"R30CFUSPVPBPVSC10M31","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2031,null,0.238622356914859]
[341436,2023,"R30CFUSPVPBPVSC1A43","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2043,null,0.38742623839436402]
[341455,2023,"R30CFUSPVPBPVSC1C32","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2032,null,0.35378151363962301]
[341472,2023,"R30CFUSPVPBPVSC1C49","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2049,null,0.371076261115937]
[341489,2023,"R30CFUSPVPBPVSC1M36","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2036,null,0.37277418490200798]
[341511,2023,"R30CFUSPVPBPVSC2A28","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2028,null,0.35481619190341601]
[341528,2023,"R30CFUSPVPBPVSC2A45","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2045,null,0.37709328517138702]
[341554,2023,"R30CFUSPVPBPVSC2C41","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2041,null,0.34974849915684703]
[341589,2023,"R30CFUSPVPBPVSC2M46","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2046,null,0.36516044212776799]
[341606,2023,"R30CFUSPVPBPVSC3A33","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2033,null,0.34849488950271501]
[341630,2023,"R30CFUSPVPBPVSC3C27","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2027,null,0.32703124143400297]
[341645,2023,"R30CFUSPVPBPVSC3C42","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2042,null,0.33550526251970803]
[341662,2023,"R30CFUSPVPBPVSC3M29","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2029,null,0.33740759378384599]
[341706,2023,"R30CFUSPVPBPVSC4A43","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2043,null,0.34293953294434198]
[341723,2023,"R30CFUSPVPBPVSC4C30","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2030,null,0.31201574151517503]
[341744,2023,"R30CFUSPVPBPVSC4M21","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2021,null,0.31201574151517503]
[341759,2023,"R30CFUSPVPBPVSC4M36","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2036,null,0.33083076103639403]
[341779,2023,"R30CFUSPVPBPVSC5A26","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2026,null,0.30601489182240399]
[341800,2023,"R30CFUSPVPBPVSC5A47","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2047,null,0.32927358332794199]
[341835,2023,"R30CFUSPVPBPVSC5M22","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2022,null,0.29835614641886699]
[341861,2023,"R30CFUSPVPBPVSC5M48","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2048,null,0.32117792637409998]
[341878,2023,"R30CFUSPVPBPVSC6A35","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2035,null,0.30707921005705502]
[341888,2023,"R30CFUSPVPBPVSC6A45","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2045,null,0.312077672178806]
[341917,2023,"R30CFUSPVPBPVSC6C44","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2044,null,0.29295248383360301]
[341934,2023,"R30CFUSPVPBPVSC6M31","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2031,null,0.29497199169757599]
[341964,2023,"R30CFUSPVPBPVSC7A31","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2031,null,0.28588240574476298]
[341995,2023,"R30CFUSPVPBPVSC7C32","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2032,null,0.26849937396413298]
[342012,2023,"R30CFUSPVPBPVSC7C49","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2049,null,0.28473527509508301]
[342029,2023,"R30CFUSPVPBPVSC7M36","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2036,null,0.28635769139460898]
[342051,2023,"R30CFUSPVPBPVSC8A28","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2028,null,0.270390797374578]
[342068,2023,"R30CFUSPVPBPVSC8A45","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2045,null,0.28607954912768302]
[342105,2023,"R30CFUSPVPBPVSC8M22","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2022,null,0.25988769715539201]
[342129,2023,"R30CFUSPVPBPVSC8M46","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2046,null,0.28035035498794197]
[342146,2023,"R30CFUSPVPBPVSC9A33","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2033,null,0.26627704363382398]
[342158,2023,"R30CFUSPVPBPVSC9A45","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2045,null,0.27300747353666899]
[342185,2023,"R30CFUSPVPBPVSC9C42","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2042,null,0.25443847914175599]
[342206,2023,"R30CFUSPVPBPVSC9M33","CF","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2033,null,0.260838920651567]
[349914,2023,"R30FOMLWLBWC10T4A31","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2031,"$/kW-yr",23.2892368740286]
[349943,2023,"R30FOMLWLBWC10T4C30","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2030,"$/kW-yr",28.650444137028899]
[349964,2023,"R30FOMLWLBWC10T4M21","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2021,"$/kW-yr",30.3]
[349967,2023,"R30FOMLWLBWC10T4M24","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[350003,2023,"R30FOMLWLBWC1T1A30","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW-yr",23.701776548115902]
[350020,2023,"R30FOMLWLBWC1T1A47","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW-yr",16.6886020886319]
[350043,2023,"R30FOMLWLBWC1T1C40","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2040,"$/kW-yr",27.619094951810698]
[350059,2023,"R30FOMLWLBWC1T1M26","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW-yr",28.466666666666601]
[350098,2023,"R30FOMLWLBWC2T1A35","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2035,"$/kW-yr",21.639078177679401]
[350119,2023,"R30FOMLWLBWC2T1C26","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW-yr",29.383580076127199]
[350137,2023,"R30FOMLWLBWC2T1C44","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2044,"$/kW-yr",27.2065552777234]
[350154,2023,"R30FOMLWLBWC2T1M31","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2031,"$/kW-yr",26.815000000000001]
[350184,2023,"R30FOMLWLBWC3T1A31","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2031,"$/kW-yr",23.2892368740286]
[350193,2023,"R30FOMLWLBWC3T1A40","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2040,"$/kW-yr",19.576379807243001]
[350232,2023,"R30FOMLWLBWC3T1C49","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW-yr",26.690880685114301]
[350237,2023,"R30FOMLWLBWC3T1M24","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[350271,2023,"R30FOMLWLBWC4T1A28","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2028,"$/kW-yr",25.168048426312399]
[350292,2023,"R30FOMLWLBWC4T1A49","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2049,"$/kW-yr",15.8635227404573]
[350313,2023,"R30FOMLWLBWC4T1C40","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2040,"$/kW-yr",27.619094951810698]
[350327,2023,"R30FOMLWLBWC4T1M24","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2024,"$/kW-yr",29.2]
[350348,2023,"R30FOMLWLBWC4T1M45","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2045,"$/kW-yr",24.225000000000001]
[350389,2023,"R30FOMLWLBWC5T1C26","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2026,"$/kW-yr",29.383580076127199]
[350405,2023,"R30FOMLWLBWC5T1C42","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2042,"$/kW-yr",27.412825114767099]
[350426,2023,"R30FOMLWLBWC5T1M33","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2033,"$/kW-yr",26.445]
[350442,2023,"R30FOMLWLBWC5T1M49","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2049,"$/kW-yr",23.484999999999999]
[350465,2023,"R30FOMLWLBWC6T1A42","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Advanced",2042,"$/kW-yr",18.7513004590684]
[350482,2023,"R30FOMLWLBWC6T1C29","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2029,"$/kW-yr",28.8337281218035]
[350518,2023,"R30FOMLWLBWC6T1M35","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2035,"$/kW-yr",26.074999999999999]
[350543,2023,"R30FOMLWLBWC7T1A30","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2030,"$/kW-yr",23.701776548115902]
[350560,2023,"R30FOMLWLBWC7T1A47","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2047,"$/kW-yr",16.6886020886319]
[350571,2023,"R30FOMLWLBWC7T1C28","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW-yr",29.0170121065781]
[350599,2023,"R30FOMLWLBWC7T1M26","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2026,"$/kW-yr",28.466666666666601]
[350616,2023,"R30FOMLWLBWC7T1M43","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW-yr",24.594999999999999]
[350659,2023,"R30FOMLWLBWC8T2C26","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2026,"$/kW-yr",27.638020863684002]
[350677,2023,"R30FOMLWLBWC8T2C44","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2044,"$/kW-yr",25.590324271126001]
[350694,2023,"R30FOMLWLBWC8T2M31","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2031,"$/kW-yr",24.434999999999999]
[350712,2023,"R30FOMLWLBWC8T2M49","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2049,"$/kW-yr",21.465]
[350733,2023,"R30FOMLWLBWC9T3A40","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2040,"$/kW-yr",24.809669458684098]
[350754,2023,"R30FOMLWLBWC9T3C31","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2031,"$/kW-yr",36.178768118504102]
[350788,2023,"R30FOMLWLBWC9T3M35","Fixed O&M","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2035,"$/kW-yr",33.725000000000001]
[355675,2023,"R30FOMUPVUPVC10A28","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[355696,2023,"R30FOMUPVUPVC10A49","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2049,"$/kW-yr",11.766117035874601]
[355713,2023,"R30FOMUPVUPVC10C36","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2036,"$/kW-yr",18.465949293045998]
[355726,2023,"R30FOMUPVUPVC10C49","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2049,"$/kW-yr",15.985212681220499]
[355752,2023,"R30FOMUPVUPVC10M45","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Moderate",2045,"$/kW-yr",14.1704723994456]
[355769,2023,"R30FOMUPVUPVC1A32","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2032,"$/kW-yr",15.127200867362401]
[355791,2023,"R30FOMUPVUPVC1C24","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2024,"$/kW-yr",21.482554406237799]
[355830,2023,"R30FOMUPVUPVC1M33","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2033,"$/kW-yr",16.4998949035956]
[355847,2023,"R30FOMUPVUPVC1M50","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2050,"$/kW-yr",13.4965933716863]
[355867,2023,"R30FOMUPVUPVC2A40","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2040,"$/kW-yr",12.6349749071898]
[355886,2023,"R30FOMUPVUPVC2C29","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2029,"$/kW-yr",20.189061823154699]
[355903,2023,"R30FOMUPVUPVC2C46","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2046,"$/kW-yr",16.557683125788198]
[355943,2023,"R30FOMUPVUPVC3A26","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2026,"$/kW-yr",19.2097886177019]
[355964,2023,"R30FOMUPVUPVC3A47","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2047,"$/kW-yr",11.9579214406257]
[355985,2023,"R30FOMUPVUPVC3C38","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2038,"$/kW-yr",18.084292191215098]
[355996,2023,"R30FOMUPVUPVC3C49","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2049,"$/kW-yr",15.985212681220499]
[356020,2023,"R30FOMUPVUPVC3M43","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2043,"$/kW-yr",14.4400418135943]
[356041,2023,"R30FOMUPVUPVC4A34","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2034,"$/kW-yr",13.7895653541272]
[356072,2023,"R30FOMUPVUPVC4C35","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2035,"$/kW-yr",18.656778571101]
[356102,2023,"R30FOMUPVUPVC4M35","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2035,"$/kW-yr",15.5184203867165]
[356119,2023,"R30FOMUPVUPVC5A22","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2022,"$/kW-yr",22.004631967914399]
[356148,2023,"R30FOMUPVUPVC5C21","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2021,"$/kW-yr",22.528908932158799]
[356158,2023,"R30FOMUPVUPVC5C31","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2031,"$/kW-yr",19.676018654765301]
[356175,2023,"R30FOMUPVUPVC5C48","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2048,"$/kW-yr",16.176035681719402]
[356201,2023,"R30FOMUPVUPVC5M44","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2044,"$/kW-yr",14.3052558389694]
[356236,2023,"R30FOMUPVUPVC6A49","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2049,"$/kW-yr",11.766117035874601]
[356253,2023,"R30FOMUPVUPVC6C36","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2036,"$/kW-yr",18.465949293045998]
[356266,2023,"R30FOMUPVUPVC6C49","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2049,"$/kW-yr",15.985212681220499]
[356292,2023,"R30FOMUPVUPVC6M45","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2045,"$/kW-yr",14.1704723994456]
[356309,2023,"R30FOMUPVUPVC7A32","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2032,"$/kW-yr",15.127200867362401]
[356342,2023,"R30FOMUPVUPVC7C35","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2035,"$/kW-yr",18.656778571101]
[356370,2023,"R30FOMUPVUPVC7M33","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2033,"$/kW-yr",16.4998949035956]
[356391,2023,"R30FOMUPVUPVC8A24","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2024,"$/kW-yr",20.598687363266801]
[356395,2023,"R30FOMUPVUPVC8A28","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2028,"$/kW-yr",17.835980117732099]
[356426,2023,"R30FOMUPVUPVC8C29","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2029,"$/kW-yr",20.189061823154699]
[356447,2023,"R30FOMUPVUPVC8C50","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2050,"$/kW-yr",15.794390161308201]
[356471,2023,"R30FOMUPVUPVC8M44","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Moderate",2044,"$/kW-yr",14.3052558389694]
[356504,2023,"R30FOMUPVUPVC9A47","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2047,"$/kW-yr",11.9579214406257]
[356525,2023,"R30FOMUPVUPVC9C38","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2038,"$/kW-yr",18.084292191215098]
[356547,2023,"R30FOMUPVUPVC9M30","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2030,"$/kW-yr",17.982163358158999]
[356564,2023,"R30FOMUPVUPVC9M47","Fixed O&M","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Moderate",2047,"$/kW-yr",13.900913142057201]
[356581,2023,"R30FOMUSBSUSBS10HA34","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2034,"$/kW-yr",46.669403928834399]
[356600,2023,"R30FOMUSBSUSBS10HC23","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2023,"$/kW-yr",102.577707809028]
[356620,2023,"R30FOMUSBSUSBS10HC43","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2043,"$/kW-yr",74.310183323160899]
[356659,2023,"R30FOMUSBSUSBS2HA22","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2022,"$/kW-yr",26.501453799999901]
[356676,2023,"R30FOMUSBSUSBS2HA39","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2039,"$/kW-yr",11.3269369125473]
[356698,2023,"R30FOMUSBSUSBS2HC31","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2031,"$/kW-yr",22.418940619102401]
[356715,2023,"R30FOMUSBSUSBS2HC48","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2048,"$/kW-yr",19.791491649297601]
[356741,2023,"R30FOMUSBSUSBS2HM44","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Moderate",2044,"$/kW-yr",15.1037957799522]
[356754,2023,"R30FOMUSBSUSBS4HA27","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2027,"$/kW-yr",26.303354332513699]
[356793,2023,"R30FOMUSBSUSBS4HC36","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2036,"$/kW-yr",35.789535685765202]
[356817,2023,"R30FOMUSBSUSBS4HM30","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2030,"$/kW-yr",30.096128235148299]
[356832,2023,"R30FOMUSBSUSBS4HM45","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2045,"$/kW-yr",23.135292129313399]
[356853,2023,"R30FOMUSBSUSBS6HA36","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2036,"$/kW-yr",28.4817331268539]
[356870,2023,"R30FOMUSBSUSBS6HC23","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2023,"$/kW-yr",65.027233565941998]
[356888,2023,"R30FOMUSBSUSBS6HC41","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2041,"$/kW-yr",48.1502792750642]
[356909,2023,"R30FOMUSBSUSBS6HM32","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2032,"$/kW-yr",40.128331970105499]
[356946,2023,"R30FOMUSBSUSBS8HA39","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2039,"$/kW-yr",34.556247201120101]
[356966,2023,"R30FOMUSBSUSBS8HC29","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2029,"$/kW-yr",70.086509236656795]
[356987,2023,"R30FOMUSBSUSBS8HC50","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2050,"$/kW-yr",57.671126327150297]
[356999,2023,"R30FOMUSBSUSBS8HM32","Fixed O&M","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2032,"$/kW-yr",51.088875635801301]
[357026,2023,"R30FOMUSPVPBPVSC10A29","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[357043,2023,"R30FOMUSPVPBPVSC10A46","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2046,"$/kW-yr",37.736810562194897]
[357075,2023,"R30FOMUSPVPBPVSC10C48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[357104,2023,"R30FOMUSPVPBPVSC10M47","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2047,"$/kW-yr",46.104812510830001]
[357121,2023,"R30FOMUSPVPBPVSC1A34","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2034,"$/kW-yr",39.895297517392102]
[357151,2023,"R30FOMUSPVPBPVSC1C34","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[357160,2023,"R30FOMUSPVPBPVSC1C43","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[357177,2023,"R30FOMUSPVPBPVSC1M30","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2030,"$/kW-yr",52.659808296093303]
[357216,2023,"R30FOMUSPVPBPVSC2A39","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2039,"$/kW-yr",38.415183724565999]
[357238,2023,"R30FOMUSPVPBPVSC2C31","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[357255,2023,"R30FOMUSPVPBPVSC2C48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[357269,2023,"R30FOMUSPVPBPVSC2M32","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2032,"$/kW-yr",50.680647916026501]
[357294,2023,"R30FOMUSPVPBPVSC3A27","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[357315,2023,"R30FOMUSPVPBPVSC3A48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2048,"$/kW-yr",37.544653298356302]
[357345,2023,"R30FOMUSPVPBPVSC3C48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[357372,2023,"R30FOMUSPVPBPVSC3M45","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[357393,2023,"R30FOMUSPVPBPVSC4A36","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2036,"$/kW-yr",38.708857571847197]
[357421,2023,"R30FOMUSPVPBPVSC4C34","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2034,"$/kW-yr",63.542768525409201]
[357428,2023,"R30FOMUSPVPBPVSC4C41","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Conservative",2041,"$/kW-yr",61.871236422973297]
[357449,2023,"R30FOMUSPVPBPVSC4M32","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2032,"$/kW-yr",50.680647916026501]
[357474,2023,"R30FOMUSPVPBPVSC5A27","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[357510,2023,"R30FOMUSPVPBPVSC5C33","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2033,"$/kW-yr",64.069872745839703]
[357527,2023,"R30FOMUSPVPBPVSC5C50","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2050,"$/kW-yr",60.153816415079902]
[357550,2023,"R30FOMUSPVPBPVSC5M43","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2043,"$/kW-yr",46.643941182367101]
[357566,2023,"R30FOMUSPVPBPVSC6A29","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2029,"$/kW-yr",45.377774573402696]
[357583,2023,"R30FOMUSPVPBPVSC6A46","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2046,"$/kW-yr",37.736810562194897]
[357615,2023,"R30FOMUSPVPBPVSC6C48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2048,"$/kW-yr",60.535461935491099]
[357644,2023,"R30FOMUSPVPBPVSC6M47","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2047,"$/kW-yr",46.104812510830001]
[357661,2023,"R30FOMUSPVPBPVSC7A34","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2034,"$/kW-yr",39.895297517392102]
[357668,2023,"R30FOMUSPVPBPVSC7A41","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2041,"$/kW-yr",38.220406389144202]
[357700,2023,"R30FOMUSPVPBPVSC7C43","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2043,"$/kW-yr",61.489584158264897]
[357717,2023,"R30FOMUSPVPBPVSC7M30","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2030,"$/kW-yr",52.659808296093303]
[357744,2023,"R30FOMUSPVPBPVSC8A27","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[357778,2023,"R30FOMUSPVPBPVSC8C31","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2031,"$/kW-yr",65.125753045025903]
[357799,2023,"R30FOMUSPVPBPVSC8M22","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2022,"$/kW-yr",60.641658428247297]
[357820,2023,"R30FOMUSPVPBPVSC8M43","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2043,"$/kW-yr",46.643941182367101]
[357834,2023,"R30FOMUSPVPBPVSC9A27","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2027,"$/kW-yr",47.592069810882499]
[357855,2023,"R30FOMUSPVPBPVSC9A48","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2048,"$/kW-yr",37.544653298356302]
[357873,2023,"R30FOMUSPVPBPVSC9C36","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2036,"$/kW-yr",62.825375546817597]
[357912,2023,"R30FOMUSPVPBPVSC9M45","Fixed O&M","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2045,"$/kW-yr",46.374371768218502]
[380827,2023,"R30OCCLWLBWC10T4A36","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Advanced",2036,"$/kW",1250.1838667459399]
[380843,2023,"R30OCCLWLBWC10T4C22","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2022,"$/kW",2103.6878882189098]
[380866,2023,"R30OCCLWLBWC10T4C45","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Conservative",2045,"$/kW",1522.92999831103]
[380883,2023,"R30OCCLWLBWC10T4M32","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2032,"$/kW",1419.0540157632199]
[380896,2023,"R30OCCLWLBWC10T4M45","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class10","Wind Turbine Technology 4","Class10","Land-Based Wind - Class 10 - Technology 4",0,"Utility","Y","Moderate",2045,"$/kW",1238.43833802784]
[380922,2023,"R30OCCLWLBWC1T1A41","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Advanced",2041,"$/kW",904.65957796539999]
[380961,2023,"R30OCCLWLBWC1T1C50","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Conservative",2050,"$/kW",1038.1779923807301]
[380984,2023,"R30OCCLWLBWC1T1M43","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class1","Wind Turbine Technology 1","Class1","Land-Based Wind - Class 1 - Technology 1",0,"Utility","Y","Moderate",2043,"$/kW",944.58739764048403]
[381000,2023,"R30OCCLWLBWC2T1A29","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2029,"$/kW",1060.21710361744]
[381017,2023,"R30OCCLWLBWC2T1A46","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Advanced",2046,"$/kW",846.65990331556895]
[381037,2023,"R30OCCLWLBWC2T1C36","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Conservative",2036,"$/kW",1151.4592152248799]
[381056,2023,"R30OCCLWLBWC2T1M25","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class2","Wind Turbine Technology 1","Class2","Land-Based Wind - Class 2 - Technology 1",0,"Utility","Y","Moderate",2025,"$/kW",1194.71140820803]
[381095,2023,"R30OCCLWLBWC3T1A34","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",985.85912247516205]
[381113,2023,"R30OCCLWLBWC3T1C22","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2022,"$/kW",1465.7481643676799]
[381134,2023,"R30OCCLWLBWC3T1C43","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[381155,2023,"R30OCCLWLBWC3T1M34","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2034,"$/kW",1040.58242023547]
[381166,2023,"R30OCCLWLBWC3T1M45","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class3","Wind Turbine Technology 1","Class3","Land-Based Wind - Class 3 - Technology 1",0,"Utility","Y","Moderate",2045,"$/kW",923.25517039715203]
[381190,2023,"R30OCCLWLBWC4T1A39","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Advanced",2039,"$/kW",927.85944782533204]
[381211,2023,"R30OCCLWLBWC4T1C30","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Conservative",2030,"$/kW",1200.00831072951]
[381250,2023,"R30OCCLWLBWC4T1M39","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class4","Wind Turbine Technology 1","Class4","Land-Based Wind - Class 4 - Technology 1",1,"Utility","Y","Moderate",2039,"$/kW",987.251852127147]
[381275,2023,"R30OCCLWLBWC5T1A34","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2034,"$/kW",985.85912247516205]
[381289,2023,"R30OCCLWLBWC5T1A48","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Advanced",2048,"$/kW",823.46003345563702]
[381306,2023,"R30OCCLWLBWC5T1C35","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Conservative",2035,"$/kW",1159.55073114232]
[381328,2023,"R30OCCLWLBWC5T1M27","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2027,"$/kW",1150.12559481367]
[381345,2023,"R30OCCLWLBWC5T1M44","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class5","Wind Turbine Technology 1","Class5","Land-Based Wind - Class 5 - Technology 1",0,"Utility","Y","Moderate",2044,"$/kW",933.92128401881803]
[381384,2023,"R30OCCLWLBWC6T1C23","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2023,"$/kW",1391.7686281199899]
[381404,2023,"R30OCCLWLBWC6T1C43","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Conservative",2043,"$/kW",1094.8186038028]
[381423,2023,"R30OCCLWLBWC6T1M32","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class6","Wind Turbine Technology 1","Class6","Land-Based Wind - Class 6 - Technology 1",0,"Utility","Y","Moderate",2032,"$/kW",1061.9146474787999]
[381444,2023,"R30OCCLWLBWC7T1A23","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2023,"$/kW",1350.76320736712]
[381457,2023,"R30OCCLWLBWC7T1A36","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Advanced",2036,"$/kW",962.65925261523]
[381479,2023,"R30OCCLWLBWC7T1C28","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2028,"$/kW",1218.64713834445]
[381500,2023,"R30OCCLWLBWC7T1C49","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class7","Wind Turbine Technology 1","Class7","Land-Based Wind - Class 7 - Technology 1",0,"Utility","Y","Conservative",2049,"$/kW",1046.26950829817]
[381533,2023,"R30OCCLWLBWC8T2A22","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2022,"$/kW",1570.0250096269599]
[381557,2023,"R30OCCLWLBWC8T2A46","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Advanced",2046,"$/kW",871.93434736908102]
[381578,2023,"R30OCCLWLBWC8T2C37","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Conservative",2037,"$/kW",1235.66913696096]
[381609,2023,"R30OCCLWLBWC8T2M38","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2038,"$/kW",1045.3718929617801]
[381617,2023,"R30OCCLWLBWC8T2M46","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class8","Wind Turbine Technology 2","Class8","Land-Based Wind - Class 8 - Technology 2",0,"Utility","Y","Moderate",2046,"$/kW",956.63140577969398]
[381634,2023,"R30OCCLWLBWC9T3A33","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Advanced",2033,"$/kW",1121.2861398085199]
[381662,2023,"R30OCCLWLBWC9T3C31","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Conservative",2031,"$/kW",1266.87146428296]
[381695,2023,"R30OCCLWLBWC9T3M34","OCC","R&D",30,"LandbasedWind","Land-Based Wind","Class9","Wind Turbine Technology 3","Class9","Land-Based Wind - Class 9 - Technology 3",0,"Utility","Y","Moderate",2034,"$/kW",1144.63585118732]
[386216,2023,"R30OCCUPVUPVC10A21","OCC","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2021,"$/kW",1245.8150824114]
[386231,2023,"R30OCCUPVUPVC10A36","OCC","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Advanced",2036,"$/kW",603.25422061966503]
[386255,2023,"R30OCCUPVUPVC10C30","OCC","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[386272,2023,"R30OCCUPVUPVC10C47","OCC","R&D",30,"UtilityPV","Utility PV","Class10","Tracking PV","Class10","Utility PV - Class 10",0,"Utility","Y","Conservative",2047,"$/kW",852.85287743516005]
[386307,2023,"R30OCCUPVUPVC1A22","OCC","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2022,"$/kW",1325.33519405468]
[386333,2023,"R30OCCUPVUPVC1A48","OCC","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Advanced",2048,"$/kW",517.20784068114699]
[386350,2023,"R30OCCUPVUPVC1C35","OCC","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2035,"$/kW",1063.0395878300801]
[386360,2023,"R30OCCUPVUPVC1C45","OCC","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Conservative",2045,"$/kW",887.88399583431396]
[386389,2023,"R30OCCUPVUPVC1M44","OCC","R&D",30,"UtilityPV","Utility PV","Class1","Tracking PV","Class1","Utility PV - Class 1",0,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[386410,2023,"R30OCCUPVUPVC2A35","OCC","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Advanced",2035,"$/kW",610.42475228120804]
[386436,2023,"R30OCCUPVUPVC2C31","OCC","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Conservative",2031,"$/kW",1143.7459282068801]
[386467,2023,"R30OCCUPVUPVC2M32","OCC","R&D",30,"UtilityPV","Utility PV","Class2","Tracking PV","Class2","Utility PV - Class 2",0,"Utility","Y","Moderate",2032,"$/kW",921.46673696371897]
[386488,2023,"R30OCCUPVUPVC3A23","OCC","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2023,"$/kW",1270.34208314902]
[386512,2023,"R30OCCUPVUPVC3A47","OCC","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Advanced",2047,"$/kW",524.37837234269]
[386523,2023,"R30OCCUPVUPVC3C28","OCC","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2028,"$/kW",1204.2756834894799]
[386544,2023,"R30OCCUPVUPVC3C49","OCC","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Conservative",2049,"$/kW",817.82175903600603]
[386565,2023,"R30OCCUPVUPVC3M40","OCC","R&D",30,"UtilityPV","Utility PV","Class3","Tracking PV","Class3","Utility PV - Class 3",0,"Utility","Y","Moderate",2040,"$/kW",737.012383984689]
[386605,2023,"R30OCCUPVUPVC4A50","OCC","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Advanced",2050,"$/kW",502.86677735806001]
[386622,2023,"R30OCCUPVUPVC4C37","OCC","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Conservative",2037,"$/kW",1028.0084694309201]
[386641,2023,"R30OCCUPVUPVC4M26","OCC","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2026,"$/kW",1163.78781121829]
[386661,2023,"R30OCCUPVUPVC4M46","OCC","R&D",30,"UtilityPV","Utility PV","Class4","Tracking PV","Class4","Utility PV - Class 4",0,"Utility","Y","Moderate",2046,"$/kW",661.05980496260099]
[386678,2023,"R30OCCUPVUPVC5A33","OCC","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Advanced",2033,"$/kW",720.41097409251199]
[386706,2023,"R30OCCUPVUPVC5C31","OCC","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Conservative",2031,"$/kW",1143.7459282068801]
[386739,2023,"R30OCCUPVUPVC5M34","OCC","R&D",30,"UtilityPV","Utility PV","Class5","Tracking PV","Class5","Utility PV - Class 5",1,"Utility","Y","Moderate",2034,"$/kW",840.69304554552605]
[386756,2023,"R30OCCUPVUPVC6A21","OCC","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2021,"$/kW",1245.8150824114]
[386782,2023,"R30OCCUPVUPVC6A47","OCC","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Advanced",2047,"$/kW",524.37837234269]
[386795,2023,"R30OCCUPVUPVC6C30","OCC","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2030,"$/kW",1163.92251330108]
[386812,2023,"R30OCCUPVUPVC6C47","OCC","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Conservative",2047,"$/kW",852.85287743516005]
[386835,2023,"R30OCCUPVUPVC6M40","OCC","R&D",30,"UtilityPV","Utility PV","Class6","Tracking PV","Class6","Utility PV - Class 6",0,"Utility","Y","Moderate",2040,"$/kW",737.012383984689]
[386873,2023,"R30OCCUPVUPVC7A48","OCC","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Advanced",2048,"$/kW",517.20784068114699]
[386894,2023,"R30OCCUPVUPVC7C39","OCC","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Conservative",2039,"$/kW",992.97735103177502]
[386911,2023,"R30OCCUPVUPVC7M26","OCC","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2026,"$/kW",1163.78781121829]
[386929,2023,"R30OCCUPVUPVC7M44","OCC","R&D",30,"UtilityPV","Utility PV","Class7","Tracking PV","Class7","Utility PV - Class 7",0,"Utility","Y","Moderate",2044,"$/kW",686.37733130329696]
[386950,2023,"R30OCCUPVUPVC8A35","OCC","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2035,"$/kW",610.42475228120804]
[386964,2023,"R30OCCUPVUPVC8A49","OCC","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Advanced",2049,"$/kW",510.03730901960398]
[386989,2023,"R30OCCUPVUPVC8C44","OCC","R&D",30,"UtilityPV","Utility PV","Class8","Tracking PV","Class8","Utility PV - Class 8",0,"Utility","Y","Conservative",2044,"$/kW",905.39955503389103]
[387028,2023,"R30OCCUPVUPVC9A23","OCC","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2023,"$/kW",1270.34208314902]
[387040,2023,"R30OCCUPVUPVC9A35","OCC","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Advanced",2035,"$/kW",610.42475228120804]
[387067,2023,"R30OCCUPVUPVC9C32","OCC","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2032,"$/kW",1123.5693431126799]
[387084,2023,"R30OCCUPVUPVC9C49","OCC","R&D",30,"UtilityPV","Utility PV","Class9","Tracking PV","Class9","Utility PV - Class 9",0,"Utility","Y","Conservative",2049,"$/kW",817.82175903600603]
[387116,2023,"R30OCCUSBSUSBS10HA21","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2021,"$/kW",3519.5582995320001]
[387123,2023,"R30OCCUSBSUSBS10HA28","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Advanced",2028,"$/kW",2224.3859946580101]
[387162,2023,"R30OCCUSBSUSBS10HC37","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Conservative",2037,"$/kW",3106.44647197412]
[387181,2023,"R30OCCUSBSUSBS10HM26","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2026,"$/kW",3040.47674447603]
[387201,2023,"R30OCCUSBSUSBS10HM46","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","10Hr Battery Storage","Lithium Ion - 10 Hr",null,"Utility-Scale Battery Storage - 10Hr",0,"Utility","Y","Moderate",2046,"$/kW",1877.4881473718001]
[387218,2023,"R30OCCUSBSUSBS2HA33","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2033,"$/kW",510.19178797055798]
[387234,2023,"R30OCCUSBSUSBS2HA49","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Advanced",2049,"$/kW",359.11226478670602]
[387257,2023,"R30OCCUSBSUSBS2HC42","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","2Hr Battery Storage","Lithium Ion - 2 Hr",null,"Utility-Scale Battery Storage - 2Hr",0,"Utility","Y","Conservative",2042,"$/kW",828.75306319267895]
[387296,2023,"R30OCCUSBSUSBS4HA21","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2021,"$/kW",1587.252]
[387310,2023,"R30OCCUSBSUSBS4HA35","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Advanced",2035,"$/kW",826.339648537318]
[387335,2023,"R30OCCUSBSUSBS4HC30","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Conservative",2030,"$/kW",1492.9112601081099]
[387356,2023,"R30OCCUSBSUSBS4HM21","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","4Hr Battery Storage","Lithium Ion - 4 Hr",null,"Utility-Scale Battery Storage - 4Hr",1,"Utility","Y","Moderate",2021,"$/kW",1587.252]
[387386,2023,"R30OCCUSBSUSBS6HA21","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2021,"$/kW",2231.3540998439998]
[387391,2023,"R30OCCUSBSUSBS6HA26","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2026,"$/kW",1547.9192690406201]
[387412,2023,"R30OCCUSBSUSBS6HA47","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Advanced",2047,"$/kW",893.95893206578603]
[387439,2023,"R30OCCUSBSUSBS6HC44","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Conservative",2044,"$/kW",1883.2280369354501]
[387473,2023,"R30OCCUSBSUSBS6HM48","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","6Hr Battery Storage","Lithium Ion - 6 Hr",null,"Utility-Scale Battery Storage - 6Hr",0,"Utility","Y","Moderate",2048,"$/kW",1177.0786986353901]
[387490,2023,"R30OCCUSBSUSBS8HA35","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Advanced",2035,"$/kW",1497.946207966]
[387515,2023,"R30OCCUSBSUSBS8HC30","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2030,"$/kW",2672.8540650558798]
[387529,2023,"R30OCCUSBSUSBS8HC44","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Conservative",2044,"$/kW",2416.6477566769699]
[387546,2023,"R30OCCUSBSUSBS8HM31","OCC","R&D",30,"Utility-Scale Battery Storage","Utility-Scale Battery Storage","8Hr Battery Storage","Lithium Ion - 8 Hr",null,"Utility-Scale Battery Storage - 8Hr",0,"Utility","Y","Moderate",2031,"$/kW",2078.67759172159]
[387568,2023,"R30OCCUSPVPBPVSC10A23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Advanced",2023,"$/kW",1882.8695313642099]
[387607,2023,"R30OCCUSPVPBPVSC10C32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2032,"$/kW",1852.10586240208]
[387624,2023,"R30OCCUSPVPBPVSC10C49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[387633,2023,"R30OCCUSPVPBPVSC10M28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class10","Utility-Scale PV-Plus Battery","Class10","PV+Storage - Class 10",0,"Utility","Y","Moderate",2028,"$/kW",1717.4123544061799]
[387663,2023,"R30OCCUSPVPBPVSC1A28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[387680,2023,"R30OCCUSPVPBPVSC1A45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Advanced",2045,"$/kW",866.713567075328]
[387709,2023,"R30OCCUSPVPBPVSC1C44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[387741,2023,"R30OCCUSPVPBPVSC1M46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class1","Utility-Scale PV-Plus Battery","Class1","PV+Storage - Class 1",0,"Utility","Y","Moderate",2046,"$/kW",1112.1341891715999]
[387762,2023,"R30OCCUSPVPBPVSC2A37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Advanced",2037,"$/kW",989.99953353699902]
[387785,2023,"R30OCCUSPVPBPVSC2C30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[387797,2023,"R30OCCUSPVPBPVSC2C42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[387818,2023,"R30OCCUSPVPBPVSC2M33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class2","Utility-Scale PV-Plus Battery","Class2","PV+Storage - Class 2",0,"Utility","Y","Moderate",2033,"$/kW",1448.76579254432]
[387838,2023,"R30OCCUSPVPBPVSC3A23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Advanced",2023,"$/kW",1882.8695313642099]
[387875,2023,"R30OCCUSPVPBPVSC3C30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[387896,2023,"R30OCCUSPVPBPVSC3M21","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[387914,2023,"R30OCCUSPVPBPVSC3M39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class3","Utility-Scale PV-Plus Battery","Class3","PV+Storage - Class 3",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[387935,2023,"R30OCCUSPVPBPVSC4A30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2030,"$/kW",1318.5291714791499]
[387952,2023,"R30OCCUSPVPBPVSC4A47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Advanced",2047,"$/kW",835.89418587328396]
[387990,2023,"R30OCCUSPVPBPVSC4M25","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2025,"$/kW",1906.3949256225901]
[387991,2023,"R30OCCUSPVPBPVSC4M26","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class4","Utility-Scale PV-Plus Battery","Class4","PV+Storage - Class 4",0,"Utility","Y","Moderate",2026,"$/kW",1843.4026981146301]
[388030,2023,"R30OCCUSPVPBPVSC5A35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2035,"$/kW",1020.82769800724]
[388043,2023,"R30OCCUSPVPBPVSC5A48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Advanced",2048,"$/kW",820.47542845118903]
[388069,2023,"R30OCCUSPVPBPVSC5C44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[388086,2023,"R30OCCUSPVPBPVSC5M31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class5","Utility-Scale PV-Plus Battery","Class5","PV+Storage - Class 5",1,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[388108,2023,"R30OCCUSPVPBPVSC6A23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2023,"$/kW",1882.8695313642099]
[388125,2023,"R30OCCUSPVPBPVSC6A40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[388164,2023,"R30OCCUSPVPBPVSC6C49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[388184,2023,"R30OCCUSPVPBPVSC6M39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class6","Utility-Scale PV-Plus Battery","Class6","PV+Storage - Class 6",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[388203,2023,"R30OCCUSPVPBPVSC7A28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[388224,2023,"R30OCCUSPVPBPVSC7A49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Advanced",2049,"$/kW",805.06574566915799]
[388237,2023,"R30OCCUSPVPBPVSC7C32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Conservative",2032,"$/kW",1852.10586240208]
[388259,2023,"R30OCCUSPVPBPVSC7M24","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class7","Utility-Scale PV-Plus Battery","Class7","PV+Storage - Class 7",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[388302,2023,"R30OCCUSPVPBPVSC8A37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2037,"$/kW",989.99953353699902]
[388313,2023,"R30OCCUSPVPBPVSC8A48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Advanced",2048,"$/kW",820.47542845118903]
[388326,2023,"R30OCCUSPVPBPVSC8C31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2031,"$/kW",1876.3843320864901]
[388327,2023,"R30OCCUSPVPBPVSC8C32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2032,"$/kW",1852.10586240208]
[388328,2023,"R30OCCUSPVPBPVSC8C33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2033,"$/kW",1827.8273927176699]
[388329,2023,"R30OCCUSPVPBPVSC8C34","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2034,"$/kW",1803.5489230332601]
[388330,2023,"R30OCCUSPVPBPVSC8C35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2035,"$/kW",1779.27045334885]
[388331,2023,"R30OCCUSPVPBPVSC8C36","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2036,"$/kW",1757.4475783600101]
[388332,2023,"R30OCCUSPVPBPVSC8C37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2037,"$/kW",1735.62470337116]
[388333,2023,"R30OCCUSPVPBPVSC8C38","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2038,"$/kW",1713.8018283823101]
[388334,2023,"R30OCCUSPVPBPVSC8C39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2039,"$/kW",1691.97895339346]
[388335,2023,"R30OCCUSPVPBPVSC8C40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2040,"$/kW",1670.1560784046101]
[388336,2023,"R30OCCUSPVPBPVSC8C41","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2041,"$/kW",1648.33320341576]
[388337,2023,"R30OCCUSPVPBPVSC8C42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[388338,2023,"R30OCCUSPVPBPVSC8C43","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2043,"$/kW",1604.6874534380599]
[388339,2023,"R30OCCUSPVPBPVSC8C44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[388340,2023,"R30OCCUSPVPBPVSC8C45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2045,"$/kW",1561.0417034603599]
[388341,2023,"R30OCCUSPVPBPVSC8C46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2046,"$/kW",1539.2188284715101]
[388342,2023,"R30OCCUSPVPBPVSC8C47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2047,"$/kW",1517.3959534826599]
[388343,2023,"R30OCCUSPVPBPVSC8C48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2048,"$/kW",1495.57307849381]
[388344,2023,"R30OCCUSPVPBPVSC8C49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[388345,2023,"R30OCCUSPVPBPVSC8C50","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Conservative",2050,"$/kW",1451.92732851611]
[388346,2023,"R30OCCUSPVPBPVSC8M21","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[388347,2023,"R30OCCUSPVPBPVSC8M22","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2022,"$/kW",2210.7844370736598]
[388348,2023,"R30OCCUSPVPBPVSC8M23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2023,"$/kW",2135.5896657202102]
[388349,2023,"R30OCCUSPVPBPVSC8M24","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[388350,2023,"R30OCCUSPVPBPVSC8M25","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2025,"$/kW",1906.3949256225901]
[388351,2023,"R30OCCUSPVPBPVSC8M26","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2026,"$/kW",1843.4026981146301]
[388352,2023,"R30OCCUSPVPBPVSC8M27","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2027,"$/kW",1780.40858373998]
[388353,2023,"R30OCCUSPVPBPVSC8M28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2028,"$/kW",1717.4123544061799]
[388354,2023,"R30OCCUSPVPBPVSC8M29","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2029,"$/kW",1654.41374371345]
[388355,2023,"R30OCCUSPVPBPVSC8M30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2030,"$/kW",1591.4124385603]
[388356,2023,"R30OCCUSPVPBPVSC8M31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[388357,2023,"R30OCCUSPVPBPVSC8M32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2032,"$/kW",1496.3143460055401]
[388358,2023,"R30OCCUSPVPBPVSC8M33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2033,"$/kW",1448.76579254432]
[388359,2023,"R30OCCUSPVPBPVSC8M34","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2034,"$/kW",1401.2175849180301]
[388360,2023,"R30OCCUSPVPBPVSC8M35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2035,"$/kW",1353.66973695926]
[388361,2023,"R30OCCUSPVPBPVSC8M36","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2036,"$/kW",1331.7097378150399]
[388362,2023,"R30OCCUSPVPBPVSC8M37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[388363,2023,"R30OCCUSPVPBPVSC8M38","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2038,"$/kW",1287.7909246408699]
[388364,2023,"R30OCCUSPVPBPVSC8M39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[388365,2023,"R30OCCUSPVPBPVSC8M40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2040,"$/kW",1243.87380448012]
[388366,2023,"R30OCCUSPVPBPVSC8M41","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2041,"$/kW",1221.9159252827101]
[388367,2023,"R30OCCUSPVPBPVSC8M42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2042,"$/kW",1199.9585267068701]
[388368,2023,"R30OCCUSPVPBPVSC8M43","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2043,"$/kW",1178.0016302715901]
[388369,2023,"R30OCCUSPVPBPVSC8M44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[388370,2023,"R30OCCUSPVPBPVSC8M45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2045,"$/kW",1134.0894365194099]
[388371,2023,"R30OCCUSPVPBPVSC8M46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2046,"$/kW",1112.1341891715999]
[388372,2023,"R30OCCUSPVPBPVSC8M47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2047,"$/kW",1090.17954413238]
[388373,2023,"R30OCCUSPVPBPVSC8M48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2048,"$/kW",1068.22553054369]
[388374,2023,"R30OCCUSPVPBPVSC8M49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2049,"$/kW",1046.2721794582801]
[388375,2023,"R30OCCUSPVPBPVSC8M50","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class8","Utility-Scale PV-Plus Battery","Class8","PV+Storage - Class 8",0,"Utility","Y","Moderate",2050,"$/kW",1024.31952399892]
[388376,2023,"R30OCCUSPVPBPVSC9A21","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2021,"$/kW",2028.46784540924]
[388377,2023,"R30OCCUSPVPBPVSC9A22","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2022,"$/kW",2210.7844370736598]
[388378,2023,"R30OCCUSPVPBPVSC9A23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2023,"$/kW",1882.8695313642099]
[388379,2023,"R30OCCUSPVPBPVSC9A24","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2024,"$/kW",1792.23464798091]
[388380,2023,"R30OCCUSPVPBPVSC9A25","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2025,"$/kW",1707.36323303572]
[388381,2023,"R30OCCUSPVPBPVSC9A26","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2026,"$/kW",1629.5948042021]
[388382,2023,"R30OCCUSPVPBPVSC9A27","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2027,"$/kW",1551.82675242803]
[388383,2023,"R30OCCUSPVPBPVSC9A28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2028,"$/kW",1474.0580468954399]
[388384,2023,"R30OCCUSPVPBPVSC9A29","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2029,"$/kW",1396.2891512500601]
[388385,2023,"R30OCCUSPVPBPVSC9A30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2030,"$/kW",1318.5291714791499]
[388386,2023,"R30OCCUSPVPBPVSC9A31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2031,"$/kW",1258.98875475416]
[388387,2023,"R30OCCUSPVPBPVSC9A32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2032,"$/kW",1199.44833783435]
[388388,2023,"R30OCCUSPVPBPVSC9A33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2033,"$/kW",1139.89926173819]
[388389,2023,"R30OCCUSPVPBPVSC9A34","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2034,"$/kW",1080.3588528421001]
[388390,2023,"R30OCCUSPVPBPVSC9A35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2035,"$/kW",1020.82769800724]
[388391,2023,"R30OCCUSPVPBPVSC9A36","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2036,"$/kW",1005.40925497714]
[388392,2023,"R30OCCUSPVPBPVSC9A37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2037,"$/kW",989.99953353699902]
[388393,2023,"R30OCCUSPVPBPVSC9A38","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2038,"$/kW",974.58981266592298]
[388394,2023,"R30OCCUSPVPBPVSC9A39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2039,"$/kW",959.18009239993899]
[388395,2023,"R30OCCUSPVPBPVSC9A40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2040,"$/kW",943.76154276772297]
[388396,2023,"R30OCCUSPVPBPVSC9A41","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2041,"$/kW",928.35183015918005]
[388397,2023,"R30OCCUSPVPBPVSC9A42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2042,"$/kW",912.95156686659197]
[388398,2023,"R30OCCUSPVPBPVSC9A43","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2043,"$/kW",897.54186436997804]
[388399,2023,"R30OCCUSPVPBPVSC9A44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2044,"$/kW",882.12326090122997]
[388400,2023,"R30OCCUSPVPBPVSC9A45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2045,"$/kW",866.713567075328]
[388401,2023,"R30OCCUSPVPBPVSC9A46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2046,"$/kW",851.30387534491797]
[388402,2023,"R30OCCUSPVPBPVSC9A47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2047,"$/kW",835.89418587328396]
[388403,2023,"R30OCCUSPVPBPVSC9A48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2048,"$/kW",820.47542845118903]
[388404,2023,"R30OCCUSPVPBPVSC9A49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2049,"$/kW",805.06574566915799]
[388405,2023,"R30OCCUSPVPBPVSC9A50","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Advanced",2050,"$/kW",789.66581149880403]
[388406,2023,"R30OCCUSPVPBPVSC9C21","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2021,"$/kW",2028.46784540924]
[388407,2023,"R30OCCUSPVPBPVSC9C22","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2022,"$/kW",2210.7844370736598]
[388408,2023,"R30OCCUSPVPBPVSC9C23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2023,"$/kW",2228.7525800021199]
[388409,2023,"R30OCCUSPVPBPVSC9C24","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2024,"$/kW",2217.4465498517902]
[388410,2023,"R30OCCUSPVPBPVSC9C25","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2025,"$/kW",2184.1899725675498]
[388411,2023,"R30OCCUSPVPBPVSC9C26","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2026,"$/kW",2127.48342208448]
[388412,2023,"R30OCCUSPVPBPVSC9C27","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2027,"$/kW",2070.7773728286402]
[388413,2023,"R30OCCUSPVPBPVSC9C28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2028,"$/kW",2014.07187772668]
[388414,2023,"R30OCCUSPVPBPVSC9C29","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2029,"$/kW",1957.3669974288]
[388415,2023,"R30OCCUSPVPBPVSC9C30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2030,"$/kW",1900.6628017708899]
[388416,2023,"R30OCCUSPVPBPVSC9C31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2031,"$/kW",1876.3843320864901]
[388417,2023,"R30OCCUSPVPBPVSC9C32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2032,"$/kW",1852.10586240208]
[388418,2023,"R30OCCUSPVPBPVSC9C33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2033,"$/kW",1827.8273927176699]
[388419,2023,"R30OCCUSPVPBPVSC9C34","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2034,"$/kW",1803.5489230332601]
[388420,2023,"R30OCCUSPVPBPVSC9C35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2035,"$/kW",1779.27045334885]
[388421,2023,"R30OCCUSPVPBPVSC9C36","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2036,"$/kW",1757.4475783600101]
[388422,2023,"R30OCCUSPVPBPVSC9C37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2037,"$/kW",1735.62470337116]
[388423,2023,"R30OCCUSPVPBPVSC9C38","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2038,"$/kW",1713.8018283823101]
[388424,2023,"R30OCCUSPVPBPVSC9C39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2039,"$/kW",1691.97895339346]
[388425,2023,"R30OCCUSPVPBPVSC9C40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2040,"$/kW",1670.1560784046101]
[388426,2023,"R30OCCUSPVPBPVSC9C41","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2041,"$/kW",1648.33320341576]
[388427,2023,"R30OCCUSPVPBPVSC9C42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2042,"$/kW",1626.5103284269101]
[388428,2023,"R30OCCUSPVPBPVSC9C43","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2043,"$/kW",1604.6874534380599]
[388429,2023,"R30OCCUSPVPBPVSC9C44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2044,"$/kW",1582.8645784492101]
[388430,2023,"R30OCCUSPVPBPVSC9C45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2045,"$/kW",1561.0417034603599]
[388431,2023,"R30OCCUSPVPBPVSC9C46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2046,"$/kW",1539.2188284715101]
[388432,2023,"R30OCCUSPVPBPVSC9C47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2047,"$/kW",1517.3959534826599]
[388433,2023,"R30OCCUSPVPBPVSC9C48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2048,"$/kW",1495.57307849381]
[388434,2023,"R30OCCUSPVPBPVSC9C49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2049,"$/kW",1473.7502035049599]
[388435,2023,"R30OCCUSPVPBPVSC9C50","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Conservative",2050,"$/kW",1451.92732851611]
[388436,2023,"R30OCCUSPVPBPVSC9M21","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2021,"$/kW",2028.46784540924]
[388437,2023,"R30OCCUSPVPBPVSC9M22","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2022,"$/kW",2210.7844370736598]
[388438,2023,"R30OCCUSPVPBPVSC9M23","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2023,"$/kW",2135.5896657202102]
[388439,2023,"R30OCCUSPVPBPVSC9M24","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2024,"$/kW",2055.8381125903902]
[388440,2023,"R30OCCUSPVPBPVSC9M25","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2025,"$/kW",1906.3949256225901]
[388441,2023,"R30OCCUSPVPBPVSC9M26","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2026,"$/kW",1843.4026981146301]
[388442,2023,"R30OCCUSPVPBPVSC9M27","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2027,"$/kW",1780.40858373998]
[388443,2023,"R30OCCUSPVPBPVSC9M28","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2028,"$/kW",1717.4123544061799]
[388444,2023,"R30OCCUSPVPBPVSC9M29","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2029,"$/kW",1654.41374371345]
[388445,2023,"R30OCCUSPVPBPVSC9M30","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2030,"$/kW",1591.4124385603]
[388446,2023,"R30OCCUSPVPBPVSC9M31","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2031,"$/kW",1543.8632321694299]
[388447,2023,"R30OCCUSPVPBPVSC9M32","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2032,"$/kW",1496.3143460055401]
[388448,2023,"R30OCCUSPVPBPVSC9M33","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2033,"$/kW",1448.76579254432]
[388449,2023,"R30OCCUSPVPBPVSC9M34","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2034,"$/kW",1401.2175849180301]
[388450,2023,"R30OCCUSPVPBPVSC9M35","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2035,"$/kW",1353.66973695926]
[388451,2023,"R30OCCUSPVPBPVSC9M36","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2036,"$/kW",1331.7097378150399]
[388452,2023,"R30OCCUSPVPBPVSC9M37","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2037,"$/kW",1309.7501282977501]
[388453,2023,"R30OCCUSPVPBPVSC9M38","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2038,"$/kW",1287.7909246408699]
[388454,2023,"R30OCCUSPVPBPVSC9M39","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2039,"$/kW",1265.83214399239]
[388455,2023,"R30OCCUSPVPBPVSC9M40","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2040,"$/kW",1243.87380448012]
[388456,2023,"R30OCCUSPVPBPVSC9M41","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2041,"$/kW",1221.9159252827101]
[388457,2023,"R30OCCUSPVPBPVSC9M42","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2042,"$/kW",1199.9585267068701]
[388458,2023,"R30OCCUSPVPBPVSC9M43","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2043,"$/kW",1178.0016302715901]
[388459,2023,"R30OCCUSPVPBPVSC9M44","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2044,"$/kW",1156.04525879994]
[388460,2023,"R30OCCUSPVPBPVSC9M45","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2045,"$/kW",1134.0894365194099]
[388461,2023,"R30OCCUSPVPBPVSC9M46","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2046,"$/kW",1112.1341891715999]
[388462,2023,"R30OCCUSPVPBPVSC9M47","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2047,"$/kW",1090.17954413238]
[388463,2023,"R30OCCUSPVPBPVSC9M48","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2048,"$/kW",1068.22553054369]
[388464,2023,"R30OCCUSPVPBPVSC9M49","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2049,"$/kW",1046.2721794582801]
[388465,2023,"R30OCCUSPVPBPVSC9M50","OCC","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","Class9","Utility-Scale PV-Plus Battery","Class9","PV+Storage - Class 9",0,"Utility","Y","Moderate",2050,"$/kW",1024.31952399892]
[455964,2023,"M20IDCNLW21","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[455965,2023,"M20IDCNLW22","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[455966,2023,"M20IDCNLW23","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[455967,2023,"M20IDCNLW24","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[455968,2023,"M20IDCNLW25","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[455969,2023,"M20IDCNLW26","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[455970,2023,"M20IDCNLW27","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[455971,2023,"M20IDCNLW28","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[455972,2023,"M20IDCNLW29","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[455973,2023,"M20IDCNLW30","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[455974,2023,"M20IDCNLW31","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[455975,2023,"M20IDCNLW32","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[455976,2023,"M20IDCNLW33","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[455977,2023,"M20IDCNLW34","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[455978,2023,"M20IDCNLW35","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[455979,2023,"M20IDCNLW36","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[455980,2023,"M20IDCNLW37","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[455981,2023,"M20IDCNLW38","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[455982,2023,"M20IDCNLW39","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[455983,2023,"M20IDCNLW40","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[455984,2023,"M20IDCNLW41","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[455985,2023,"M20IDCNLW42","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[455986,2023,"M20IDCNLW43","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[455987,2023,"M20IDCNLW44","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[455988,2023,"M20IDCNLW45","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[455989,2023,"M20IDCNLW46","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[455990,2023,"M20IDCNLW47","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[455991,2023,"M20IDCNLW48","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[455992,2023,"M20IDCNLW49","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[455993,2023,"M20IDCNLW50","Interest During Construction - Nominal","Market",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[456144,2023,"M20IDCNUPV21","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[456145,2023,"M20IDCNUPV22","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[456146,2023,"M20IDCNUPV23","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[456147,2023,"M20IDCNUPV24","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[456148,2023,"M20IDCNUPV25","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[456149,2023,"M20IDCNUPV26","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[456150,2023,"M20IDCNUPV27","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[456151,2023,"M20IDCNUPV28","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[456152,2023,"M20IDCNUPV29","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[456153,2023,"M20IDCNUPV30","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[456154,2023,"M20IDCNUPV31","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[456155,2023,"M20IDCNUPV32","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[456156,2023,"M20IDCNUPV33","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[456157,2023,"M20IDCNUPV34","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[456158,2023,"M20IDCNUPV35","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[456159,2023,"M20IDCNUPV36","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[456160,2023,"M20IDCNUPV37","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[456161,2023,"M20IDCNUPV38","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[456162,2023,"M20IDCNUPV39","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[456163,2023,"M20IDCNUPV40","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[456164,2023,"M20IDCNUPV41","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[456165,2023,"M20IDCNUPV42","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[456166,2023,"M20IDCNUPV43","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[456167,2023,"M20IDCNUPV44","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[456168,2023,"M20IDCNUPV45","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[456169,2023,"M20IDCNUPV46","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[456170,2023,"M20IDCNUPV47","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[456171,2023,"M20IDCNUPV48","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[456172,2023,"M20IDCNUPV49","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[456173,2023,"M20IDCNUPV50","Interest During Construction - Nominal","Market",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[456174,2023,"M20IDCNUSPVPB21","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[456175,2023,"M20IDCNUSPVPB22","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[456176,2023,"M20IDCNUSPVPB23","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[456177,2023,"M20IDCNUSPVPB24","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[456178,2023,"M20IDCNUSPVPB25","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[456179,2023,"M20IDCNUSPVPB26","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[456180,2023,"M20IDCNUSPVPB27","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[456181,2023,"M20IDCNUSPVPB28","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[456182,2023,"M20IDCNUSPVPB29","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[456183,2023,"M20IDCNUSPVPB30","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[456184,2023,"M20IDCNUSPVPB31","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[456185,2023,"M20IDCNUSPVPB32","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[456186,2023,"M20IDCNUSPVPB33","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[456187,2023,"M20IDCNUSPVPB34","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[456188,2023,"M20IDCNUSPVPB35","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[456189,2023,"M20IDCNUSPVPB36","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[456190,2023,"M20IDCNUSPVPB37","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[456191,2023,"M20IDCNUSPVPB38","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[456192,2023,"M20IDCNUSPVPB39","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[456193,2023,"M20IDCNUSPVPB40","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[456194,2023,"M20IDCNUSPVPB41","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[456195,2023,"M20IDCNUSPVPB42","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[456196,2023,"M20IDCNUSPVPB43","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[456197,2023,"M20IDCNUSPVPB44","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[456198,2023,"M20IDCNUSPVPB45","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[456199,2023,"M20IDCNUSPVPB46","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[456200,2023,"M20IDCNUSPVPB47","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[456201,2023,"M20IDCNUSPVPB48","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[456202,2023,"M20IDCNUSPVPB49","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[456203,2023,"M20IDCNUSPVPB50","Interest During Construction - Nominal","Market",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[468684,2023,"M30IDCNLW21","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[468685,2023,"M30IDCNLW22","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[468686,2023,"M30IDCNLW23","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[468687,2023,"M30IDCNLW24","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[468688,2023,"M30IDCNLW25","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[468689,2023,"M30IDCNLW26","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[468690,2023,"M30IDCNLW27","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[468691,2023,"M30IDCNLW28","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[468692,2023,"M30IDCNLW29","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[468693,2023,"M30IDCNLW30","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[468694,2023,"M30IDCNLW31","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[468695,2023,"M30IDCNLW32","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[468696,2023,"M30IDCNLW33","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[468697,2023,"M30IDCNLW34","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[468698,2023,"M30IDCNLW35","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[468699,2023,"M30IDCNLW36","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[468700,2023,"M30IDCNLW37","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[468701,2023,"M30IDCNLW38","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[468702,2023,"M30IDCNLW39","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[468703,2023,"M30IDCNLW40","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[468704,2023,"M30IDCNLW41","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[468705,2023,"M30IDCNLW42","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[468706,2023,"M30IDCNLW43","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[468707,2023,"M30IDCNLW44","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[468708,2023,"M30IDCNLW45","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[468709,2023,"M30IDCNLW46","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[468710,2023,"M30IDCNLW47","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[468711,2023,"M30IDCNLW48","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[468712,2023,"M30IDCNLW49","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[468713,2023,"M30IDCNLW50","Interest During Construction - Nominal","Market",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[468864,2023,"M30IDCNUPV21","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[468865,2023,"M30IDCNUPV22","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[468866,2023,"M30IDCNUPV23","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[468867,2023,"M30IDCNUPV24","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[468868,2023,"M30IDCNUPV25","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[468869,2023,"M30IDCNUPV26","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[468870,2023,"M30IDCNUPV27","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[468871,2023,"M30IDCNUPV28","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[468872,2023,"M30IDCNUPV29","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[468873,2023,"M30IDCNUPV30","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[468874,2023,"M30IDCNUPV31","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[468875,2023,"M30IDCNUPV32","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[468876,2023,"M30IDCNUPV33","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[468877,2023,"M30IDCNUPV34","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[468878,2023,"M30IDCNUPV35","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[468879,2023,"M30IDCNUPV36","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[468880,2023,"M30IDCNUPV37","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[468881,2023,"M30IDCNUPV38","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[468882,2023,"M30IDCNUPV39","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[468883,2023,"M30IDCNUPV40","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[468884,2023,"M30IDCNUPV41","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[468885,2023,"M30IDCNUPV42","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[468886,2023,"M30IDCNUPV43","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[468887,2023,"M30IDCNUPV44","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[468888,2023,"M30IDCNUPV45","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[468889,2023,"M30IDCNUPV46","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[468890,2023,"M30IDCNUPV47","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[468891,2023,"M30IDCNUPV48","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[468892,2023,"M30IDCNUPV49","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[468893,2023,"M30IDCNUPV50","Interest During Construction - Nominal","Market",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[468894,2023,"M30IDCNUSPVPB21","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[468895,2023,"M30IDCNUSPVPB22","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[468896,2023,"M30IDCNUSPVPB23","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[468897,2023,"M30IDCNUSPVPB24","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[468898,2023,"M30IDCNUSPVPB25","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[468899,2023,"M30IDCNUSPVPB26","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[468900,2023,"M30IDCNUSPVPB27","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[468901,2023,"M30IDCNUSPVPB28","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[468902,2023,"M30IDCNUSPVPB29","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[468903,2023,"M30IDCNUSPVPB30","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[468904,2023,"M30IDCNUSPVPB31","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[468905,2023,"M30IDCNUSPVPB32","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[468906,2023,"M30IDCNUSPVPB33","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[468907,2023,"M30IDCNUSPVPB34","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[468908,2023,"M30IDCNUSPVPB35","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[468909,2023,"M30IDCNUSPVPB36","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[468910,2023,"M30IDCNUSPVPB37","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[468911,2023,"M30IDCNUSPVPB38","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[468912,2023,"M30IDCNUSPVPB39","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[468913,2023,"M30IDCNUSPVPB40","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[468914,2023,"M30IDCNUSPVPB41","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[468915,2023,"M30IDCNUSPVPB42","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[468916,2023,"M30IDCNUSPVPB43","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[468917,2023,"M30IDCNUSPVPB44","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[468918,2023,"M30IDCNUSPVPB45","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[468919,2023,"M30IDCNUSPVPB46","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[468920,2023,"M30IDCNUSPVPB47","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[468921,2023,"M30IDCNUSPVPB48","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[468922,2023,"M30IDCNUSPVPB49","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[468923,2023,"M30IDCNUSPVPB50","Interest During Construction - Nominal","Market",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[486204,2023,"R20IDCNLW21","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[486205,2023,"R20IDCNLW22","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[486206,2023,"R20IDCNLW23","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[486207,2023,"R20IDCNLW24","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[486208,2023,"R20IDCNLW25","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[486209,2023,"R20IDCNLW26","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[486210,2023,"R20IDCNLW27","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[486211,2023,"R20IDCNLW28","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[486212,2023,"R20IDCNLW29","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[486213,2023,"R20IDCNLW30","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[486214,2023,"R20IDCNLW31","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[486215,2023,"R20IDCNLW32","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[486216,2023,"R20IDCNLW33","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[486217,2023,"R20IDCNLW34","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[486218,2023,"R20IDCNLW35","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[486219,2023,"R20IDCNLW36","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[486220,2023,"R20IDCNLW37","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[486221,2023,"R20IDCNLW38","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[486222,2023,"R20IDCNLW39","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[486223,2023,"R20IDCNLW40","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[486224,2023,"R20IDCNLW41","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[486225,2023,"R20IDCNLW42","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[486226,2023,"R20IDCNLW43","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[486227,2023,"R20IDCNLW44","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[486228,2023,"R20IDCNLW45","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[486229,2023,"R20IDCNLW46","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[486230,2023,"R20IDCNLW47","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[486231,2023,"R20IDCNLW48","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[486232,2023,"R20IDCNLW49","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[486233,2023,"R20IDCNLW50","Interest During Construction - Nominal","R&D",20,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[486384,2023,"R20IDCNUPV21","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[486385,2023,"R20IDCNUPV22","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[486386,2023,"R20IDCNUPV23","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[486387,2023,"R20IDCNUPV24","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[486388,2023,"R20IDCNUPV25","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[486389,2023,"R20IDCNUPV26","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[486390,2023,"R20IDCNUPV27","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[486391,2023,"R20IDCNUPV28","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[486392,2023,"R20IDCNUPV29","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[486393,2023,"R20IDCNUPV30","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[486394,2023,"R20IDCNUPV31","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[486395,2023,"R20IDCNUPV32","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[486396,2023,"R20IDCNUPV33","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[486397,2023,"R20IDCNUPV34","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[486398,2023,"R20IDCNUPV35","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[486399,2023,"R20IDCNUPV36","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[486400,2023,"R20IDCNUPV37","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[486401,2023,"R20IDCNUPV38","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[486402,2023,"R20IDCNUPV39","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[486403,2023,"R20IDCNUPV40","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[486404,2023,"R20IDCNUPV41","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[486405,2023,"R20IDCNUPV42","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[486406,2023,"R20IDCNUPV43","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[486407,2023,"R20IDCNUPV44","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[486408,2023,"R20IDCNUPV45","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[486409,2023,"R20IDCNUPV46","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[486410,2023,"R20IDCNUPV47","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[486411,2023,"R20IDCNUPV48","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[486412,2023,"R20IDCNUPV49","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[486413,2023,"R20IDCNUPV50","Interest During Construction - Nominal","R&D",20,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[486414,2023,"R20IDCNUSPVPB21","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[486415,2023,"R20IDCNUSPVPB22","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[486416,2023,"R20IDCNUSPVPB23","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[486417,2023,"R20IDCNUSPVPB24","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[486418,2023,"R20IDCNUSPVPB25","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[486419,2023,"R20IDCNUSPVPB26","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[486420,2023,"R20IDCNUSPVPB27","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[486421,2023,"R20IDCNUSPVPB28","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[486422,2023,"R20IDCNUSPVPB29","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[486423,2023,"R20IDCNUSPVPB30","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[486424,2023,"R20IDCNUSPVPB31","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[486425,2023,"R20IDCNUSPVPB32","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[486426,2023,"R20IDCNUSPVPB33","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[486427,2023,"R20IDCNUSPVPB34","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[486428,2023,"R20IDCNUSPVPB35","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[486429,2023,"R20IDCNUSPVPB36","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[486430,2023,"R20IDCNUSPVPB37","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[486431,2023,"R20IDCNUSPVPB38","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[486432,2023,"R20IDCNUSPVPB39","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[486433,2023,"R20IDCNUSPVPB40","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[486434,2023,"R20IDCNUSPVPB41","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[486435,2023,"R20IDCNUSPVPB42","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[486436,2023,"R20IDCNUSPVPB43","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[486437,2023,"R20IDCNUSPVPB44","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[486438,2023,"R20IDCNUSPVPB45","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[486439,2023,"R20IDCNUSPVPB46","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[486440,2023,"R20IDCNUSPVPB47","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[486441,2023,"R20IDCNUSPVPB48","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[486442,2023,"R20IDCNUSPVPB49","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[486443,2023,"R20IDCNUSPVPB50","Interest During Construction - Nominal","R&D",20,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[498924,2023,"R30IDCNLW21","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[498925,2023,"R30IDCNLW22","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[498926,2023,"R30IDCNLW23","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[498927,2023,"R30IDCNLW24","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[498928,2023,"R30IDCNLW25","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[498929,2023,"R30IDCNLW26","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[498930,2023,"R30IDCNLW27","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[498931,2023,"R30IDCNLW28","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[498932,2023,"R30IDCNLW29","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[498933,2023,"R30IDCNLW30","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[498934,2023,"R30IDCNLW31","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[498935,2023,"R30IDCNLW32","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[498936,2023,"R30IDCNLW33","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[498937,2023,"R30IDCNLW34","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[498938,2023,"R30IDCNLW35","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[498939,2023,"R30IDCNLW36","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[498940,2023,"R30IDCNLW37","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[498941,2023,"R30IDCNLW38","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[498942,2023,"R30IDCNLW39","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[498943,2023,"R30IDCNLW40","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[498944,2023,"R30IDCNLW41","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[498945,2023,"R30IDCNLW42","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[498946,2023,"R30IDCNLW43","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[498947,2023,"R30IDCNLW44","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[498948,2023,"R30IDCNLW45","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[498949,2023,"R30IDCNLW46","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[498950,2023,"R30IDCNLW47","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[498951,2023,"R30IDCNLW48","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[498952,2023,"R30IDCNLW49","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[498953,2023,"R30IDCNLW50","Interest During Construction - Nominal","R&D",30,"LandbasedWind","Land-Based Wind","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[499104,2023,"R30IDCNUPV21","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[499105,2023,"R30IDCNUPV22","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[499106,2023,"R30IDCNUPV23","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[499107,2023,"R30IDCNUPV24","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[499108,2023,"R30IDCNUPV25","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[499109,2023,"R30IDCNUPV26","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[499110,2023,"R30IDCNUPV27","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[499111,2023,"R30IDCNUPV28","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[499112,2023,"R30IDCNUPV29","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[499113,2023,"R30IDCNUPV30","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[499114,2023,"R30IDCNUPV31","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[499115,2023,"R30IDCNUPV32","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[499116,2023,"R30IDCNUPV33","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[499117,2023,"R30IDCNUPV34","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[499118,2023,"R30IDCNUPV35","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[499119,2023,"R30IDCNUPV36","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[499120,2023,"R30IDCNUPV37","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[499121,2023,"R30IDCNUPV38","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[499122,2023,"R30IDCNUPV39","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[499123,2023,"R30IDCNUPV40","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[499124,2023,"R30IDCNUPV41","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[499125,2023,"R30IDCNUPV42","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[499126,2023,"R30IDCNUPV43","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[499127,2023,"R30IDCNUPV44","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[499128,2023,"R30IDCNUPV45","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[499129,2023,"R30IDCNUPV46","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[499130,2023,"R30IDCNUPV47","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[499131,2023,"R30IDCNUPV48","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[499132,2023,"R30IDCNUPV49","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[499133,2023,"R30IDCNUPV50","Interest During Construction - Nominal","R&D",30,"UtilityPV","Utility PV","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]
[499134,2023,"R30IDCNUSPVPB21","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2021,null,6.5000000000000002E-2]
[499135,2023,"R30IDCNUSPVPB22","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2022,null,6.5000000000000002E-2]
[499136,2023,"R30IDCNUSPVPB23","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2023,null,6.5000000000000002E-2]
[499137,2023,"R30IDCNUSPVPB24","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2024,null,6.5000000000000002E-2]
[499138,2023,"R30IDCNUSPVPB25","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2025,null,6.5000000000000002E-2]
[499139,2023,"R30IDCNUSPVPB26","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2026,null,6.5000000000000002E-2]
[499140,2023,"R30IDCNUSPVPB27","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2027,null,6.5000000000000002E-2]
[499141,2023,"R30IDCNUSPVPB28","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2028,null,6.5000000000000002E-2]
[499142,2023,"R30IDCNUSPVPB29","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2029,null,6.5000000000000002E-2]
[499143,2023,"R30IDCNUSPVPB30","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2030,null,6.5000000000000002E-2]
[499144,2023,"R30IDCNUSPVPB31","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2031,null,6.5000000000000002E-2]
[499145,2023,"R30IDCNUSPVPB32","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2032,null,6.5000000000000002E-2]
[499146,2023,"R30IDCNUSPVPB33","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2033,null,6.5000000000000002E-2]
[499147,2023,"R30IDCNUSPVPB34","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2034,null,6.5000000000000002E-2]
[499148,2023,"R30IDCNUSPVPB35","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2035,null,6.5000000000000002E-2]
[499149,2023,"R30IDCNUSPVPB36","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2036,null,6.5000000000000002E-2]
[499150,2023,"R30IDCNUSPVPB37","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2037,null,6.5000000000000002E-2]
[499151,2023,"R30IDCNUSPVPB38","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2038,null,6.5000000000000002E-2]
[499152,2023,"R30IDCNUSPVPB39","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2039,null,6.5000000000000002E-2]
[499153,2023,"R30IDCNUSPVPB40","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2040,null,6.5000000000000002E-2]
[499154,2023,"R30IDCNUSPVPB41","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2041,null,6.5000000000000002E-2]
[499155,2023,"R30IDCNUSPVPB42","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2042,null,6.5000000000000002E-2]
[499156,2023,"R30IDCNUSPVPB43","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2043,null,6.5000000000000002E-2]
[499157,2023,"R30IDCNUSPVPB44","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2044,null,6.5000000000000002E-2]
[499158,2023,"R30IDCNUSPVPB45","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2045,null,6.5000000000000002E-2]
[499159,2023,"R30IDCNUSPVPB46","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2046,null,6.5000000000000002E-2]
[499160,2023,"R30IDCNUSPVPB47","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2047,null,6.5000000000000002E-2]
[499161,2023,"R30IDCNUSPVPB48","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2048,null,6.5000000000000002E-2]
[499162,2023,"R30IDCNUSPVPB49","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2049,null,6.5000000000000002E-2]
[499163,2023,"R30IDCNUSPVPB50","Interest During Construction - Nominal","R&D",30,"Utility-Scale PV-Plus-Battery","Utility-Scale PV-Plus-Battery","*",null,null,"*",0,null,null,"*",2050,null,6.5000000000000002E-2]

{"sheet":"BLS Data Series","index":14,"n_rows":175,"n_cols":17,"rows_kept":175,"cut":false,"hidden":false,"merged":[[6,1,6,5],[7,1,7,5],[8,1,8,5],[9,1,9,5],[0,0,0,5],[1,0,1,5],[2,0,2,5],[3,1,3,5],[4,0,4,5],[5,1,5,5]]}
["CPI for All Urban Consumers (CPI-U)"]
["Original Data Value"]
["https://data.bls.gov/timeseries/CUUR0000SA0"]
["Series Id:","CUUR0000SA0"]
["Not Seasonally Adjusted"]
["Series Title:","All items in U.S. city average, all urban consumers, not seasonally adjusted"]
["Area:","U.S. city average"]
["Item:","All items"]
["Base Period:","1982-84=100"]
["Years:","1913 to 2021"]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
["Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual","HALF1","HALF2","Inflation_Factor_2021"]
[1913,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.6999999999999993,9.8000000000000007,9.9,9.9,10,10,10.1,10,9.9,null,null,{"$f":"N13/$N$121","v":3.6535409823965748E-2}]
[1914,10,9.9,9.9,9.8000000000000007,9.9,9.9,10,10.199999999999999,10.199999999999999,10.1,10.199999999999999,10.1,10,null,null,{"$f":"N14/$N$121","v":3.690445436764217E-2}]
[1915,10.1,10,9.9,10,10.1,10.1,10.1,10.1,10.1,10.199999999999999,10.3,10.3,10.1,null,null,3.7273498911318592E-2]
[1916,10.4,10.4,10.5,10.6,10.7,10.8,10.8,10.9,11.1,11.3,11.5,11.6,10.9,null,null,4.022585526072997E-2]
[1917,11.7,12,12,12.6,12.8,13,12.8,13,13.3,13.5,13.5,13.7,12.8,null,null,4.7237701590581979E-2]
[1918,14,14.1,14,14.2,14.5,14.7,15.1,15.4,15.7,16,16.3,16.5,15.1,null,null,5.5725726095139677E-2]
[1919,16.5,16.2,16.399999999999999,16.7,16.899999999999999,16.899999999999999,17.399999999999999,17.7,17.8,18.100000000000001,18.5,18.899999999999999,17.3,null,null,6.3844706056020953E-2]
[1920,19.3,19.5,19.7,20.3,20.6,20.9,20.8,20.3,20,19.899999999999999,19.8,19.399999999999999,20,null,null,7.380890873528434E-2]
[1921,19,18.399999999999999,18.3,18.100000000000001,17.7,17.600000000000001,17.7,17.7,17.5,17.5,17.399999999999999,17.3,17.899999999999999,null,null,6.6058973318079486E-2]
[1922,16.899999999999999,16.899999999999999,16.7,16.7,16.7,16.7,16.8,16.600000000000001,16.600000000000001,16.7,16.8,16.899999999999999,16.8,null,null,6.1999483337638849E-2]
[1923,16.8,16.8,16.8,16.899999999999999,16.899999999999999,17,17.2,17.100000000000001,17.2,17.3,17.3,17.3,17.100000000000001,null,null,6.3106616968668122E-2]
[1924,17.3,17.2,17.100000000000001,17,17,17,17.100000000000001,17,17.100000000000001,17.2,17.2,17.3,17.100000000000001,null,null,6.3106616968668122E-2]
[1925,17.3,17.2,17.3,17.2,17.3,17.5,17.7,17.7,17.7,17.7,18,17.899999999999999,17.5,null,null,6.4582795143373797E-2]
[1926,17.899999999999999,17.899999999999999,17.8,17.899999999999999,17.8,17.7,17.5,17.399999999999999,17.5,17.600000000000001,17.7,17.7,17.7,null,null,6.5320884230726642E-2]
[1927,17.5,17.399999999999999,17.3,17.3,17.399999999999999,17.600000000000001,17.3,17.2,17.3,17.399999999999999,17.3,17.3,17.399999999999999,null,null,6.4213750599697375E-2]
[1928,17.3,17.100000000000001,17.100000000000001,17.100000000000001,17.2,17.100000000000001,17.100000000000001,17.100000000000001,17.3,17.2,17.2,17.100000000000001,17.100000000000001,null,null,6.3106616968668122E-2]
[1929,17.100000000000001,17.100000000000001,17,16.899999999999999,17,17.100000000000001,17.3,17.3,17.3,17.3,17.3,17.2,17.100000000000001,null,null,6.3106616968668122E-2]
[1930,17.100000000000001,17,16.899999999999999,17,16.899999999999999,16.8,16.600000000000001,16.5,16.600000000000001,16.5,16.399999999999999,16.100000000000001,16.7,null,null,6.1630438793962419E-2]
[1931,15.9,15.7,15.6,15.5,15.3,15.1,15.1,15.1,15,14.9,14.7,14.6,15.2,null,null,5.6094770638816099E-2]
[1932,14.3,14.1,14,13.9,13.7,13.6,13.6,13.5,13.4,13.3,13.2,13.1,13.7,null,null,5.0559102483669772E-2]
[1933,12.9,12.7,12.6,12.6,12.6,12.7,13.1,13.2,13.2,13.2,13.2,13.2,13,null,null,4.7975790677934824E-2]
[1934,13.2,13.3,13.3,13.3,13.3,13.4,13.4,13.4,13.6,13.5,13.5,13.4,13.4,null,null,4.9451968852640513E-2]
[1935,13.6,13.7,13.7,13.8,13.8,13.7,13.7,13.7,13.7,13.7,13.8,13.8,13.7,null,null,5.0559102483669772E-2]
[1936,13.8,13.8,13.7,13.7,13.7,13.8,13.9,14,14,14,14,14,13.9,null,null,5.1297191571022617E-2]
[1937,14.1,14.1,14.2,14.3,14.4,14.4,14.5,14.5,14.6,14.6,14.5,14.4,14.4,null,null,5.3142414289404728E-2]
[1938,14.2,14.1,14.1,14.2,14.1,14.1,14.1,14.1,14.1,14,14,14,14.1,null,null,5.2035280658375462E-2]
[1939,14,13.9,13.9,13.8,13.8,13.8,13.8,13.8,14.1,14,14,14,13.9,null,null,5.1297191571022617E-2]
[1940,13.9,14,14,14,14,14.1,14,14,14,14,14,14.1,14,null,null,5.1666236114699039E-2]
[1941,14.1,14.1,14.2,14.3,14.4,14.7,14.7,14.9,15.1,15.3,15.4,15.5,14.7,null,null,5.4249547920433988E-2]
[1942,15.7,15.8,16,16.100000000000001,16.3,16.3,16.399999999999999,16.5,16.5,16.7,16.8,16.899999999999999,16.3,null,null,6.0154260619256744E-2]
[1943,16.899999999999999,16.899999999999999,17.2,17.399999999999999,17.5,17.5,17.399999999999999,17.3,17.399999999999999,17.399999999999999,17.399999999999999,17.399999999999999,17.3,null,null,6.3844706056020953E-2]
[1944,17.399999999999999,17.399999999999999,17.399999999999999,17.5,17.5,17.600000000000001,17.7,17.7,17.7,17.7,17.7,17.8,17.600000000000001,null,null,6.495183968705022E-2]
[1945,17.8,17.8,17.8,17.8,17.899999999999999,18.100000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.100000000000001,18.2,18,null,null,6.6428017861755909E-2]
[1946,18.2,18.100000000000001,18.3,18.399999999999999,18.5,18.7,19.8,20.2,20.399999999999999,20.8,21.3,21.5,19.5,null,null,7.1963686016902229E-2]
[1947,21.5,21.5,21.9,21.9,21.9,22,22.2,22.5,23,23,23.1,23.4,22.3,null,null,8.2296933239842038E-2]
[1948,23.7,23.5,23.4,23.8,23.9,24.1,24.4,24.5,24.5,24.4,24.2,24.1,24.1,null,null,8.8939735026017638E-2]
[1949,24,23.8,23.8,23.9,23.8,23.9,23.7,23.8,23.9,23.7,23.8,23.6,23.8,null,null,8.7832601394988372E-2]
[1950,23.5,23.5,23.6,23.6,23.7,23.8,24.1,24.3,24.4,24.6,24.7,25,24.1,null,null,8.8939735026017638E-2]
[1951,25.4,25.7,25.8,25.8,25.9,25.9,25.9,25.9,26.1,26.2,26.4,26.5,26,null,null,9.5951581355869647E-2]
[1952,26.5,26.3,26.3,26.4,26.4,26.5,26.7,26.7,26.7,26.7,26.7,26.7,26.5,null,null,9.7796804074251759E-2]
[1953,26.6,26.5,26.6,26.6,26.7,26.8,26.8,26.9,26.9,27,26.9,26.9,26.7,null,null,9.8534893161604589E-2]
[1954,26.9,26.9,26.9,26.8,26.9,26.9,26.9,26.9,26.8,26.8,26.8,26.7,26.9,null,null,9.9272982248957434E-2]
[1955,26.7,26.7,26.7,26.7,26.7,26.7,26.8,26.8,26.9,26.9,26.9,26.8,26.8,null,null,9.8903937705281025E-2]
[1956,26.8,26.8,26.8,26.9,27,27.2,27.4,27.3,27.4,27.5,27.5,27.6,27.2,null,null,0.1003801158799867]
[1957,27.6,27.7,27.8,27.9,28,28.1,28.3,28.3,28.3,28.3,28.4,28.4,28.1,null,null,0.1037015167730745]
[1958,28.6,28.6,28.8,28.9,28.9,28.9,29,28.9,28.9,28.9,29,28.9,28.9,null,null,0.10665387312248586]
[1959,29,28.9,28.9,29,29,29.1,29.2,29.2,29.3,29.4,29.4,29.4,29.1,null,null,0.10739196220983872]
[1960,29.3,29.4,29.4,29.5,29.5,29.6,29.6,29.6,29.6,29.8,29.8,29.8,29.6,null,null,0.10923718492822083]
[1961,29.8,29.8,29.8,29.8,29.8,29.8,30,29.9,30,30,30,30,29.9,null,null,0.11034431855925009]
[1962,30,30.1,30.1,30.2,30.2,30.2,30.3,30.3,30.4,30.4,30.4,30.4,30.2,null,null,0.11145145219027935]
[1963,30.4,30.4,30.5,30.5,30.5,30.6,30.7,30.7,30.7,30.8,30.8,30.9,30.6,null,null,0.11292763036498504]
[1964,30.9,30.9,30.9,30.9,30.9,31,31.1,31,31.1,31.1,31.2,31.2,31,null,null,0.11440380853969073]
[1965,31.2,31.2,31.3,31.4,31.4,31.6,31.6,31.6,31.6,31.7,31.7,31.8,31.5,null,null,0.11624903125807284]
[1966,31.8,32,32.1,32.299999999999997,32.299999999999997,32.4,32.5,32.700000000000003,32.700000000000003,32.9,32.9,32.9,32.4,null,null,0.11957043215116063]
[1967,32.9,32.9,33,33.1,33.200000000000003,33.299999999999997,33.4,33.5,33.6,33.700000000000003,33.799999999999997,33.9,33.4,null,null,0.12326087758792484]
[1968,34.1,34.200000000000003,34.299999999999997,34.4,34.5,34.700000000000003,34.9,35,35.1,35.299999999999997,35.4,35.5,34.799999999999997,null,null,0.12842750119939475]
[1969,35.6,35.799999999999997,36.1,36.299999999999997,36.4,36.6,36.799999999999997,37,37.1,37.299999999999997,37.5,37.700000000000003,36.700000000000003,null,null,0.13543934752924677]
[1970,37.799999999999997,38,38.200000000000003,38.5,38.6,38.799999999999997,39,39,39.200000000000003,39.4,39.6,39.799999999999997,38.799999999999997,null,null,0.14318928294645161]
[1971,39.799999999999997,39.9,40,40.1,40.299999999999997,40.6,40.700000000000003,40.799999999999997,40.799999999999997,40.9,40.9,41.1,40.5,null,null,0.14946304018895079]
[1972,41.1,41.3,41.4,41.5,41.6,41.7,41.9,42,42.1,42.3,42.4,42.5,41.8,null,null,0.15426061925674425]
[1973,42.6,42.9,43.3,43.6,43.9,44.2,44.3,45.1,45.2,45.6,45.9,46.2,44.4,null,null,0.16385577739233123]
[1974,46.6,47.2,47.8,48,48.6,49,49.4,50,50.6,51.1,51.5,51.9,49.3,null,null,0.18193896003247589]
[1975,52.1,52.5,52.7,52.9,53.2,53.6,54.2,54.3,54.6,54.9,55.3,55.5,53.8,null,null,0.19854596449791487]
[1976,55.6,55.8,55.9,56.1,56.5,56.8,57.1,57.4,57.6,57.9,58,58.2,56.9,null,null,0.20998634535188396]
[1977,58.5,59.1,59.5,60,60.3,60.7,61,61.2,61.4,61.6,61.9,62.1,60.6,null,null,0.22364099346791155]
[1978,62.5,62.9,63.4,63.9,64.5,65.2,65.7,66,66.5,67.099999999999994,67.400000000000006,67.7,65.2,null,null,{"$f":"N78/$N$121","v":0.24061704247702698}]
[1979,68.3,69.099999999999994,69.8,70.599999999999994,71.5,72.3,73.099999999999994,73.8,74.599999999999994,75.2,75.900000000000006,76.7,72.599999999999994,null,null,0.26792633870908211]
[1980,77.8,78.900000000000006,80.099999999999994,81,81.8,82.7,82.7,83.3,84,84.8,85.5,86.3,82.4,null,null,0.30409270398937149]
[1981,87,87.9,88.5,89.1,89.8,90.6,91.6,92.3,93.2,93.4,93.7,94,90.9,null,null,0.33546149020186733]
[1982,94.3,94.6,94.5,94.9,95.8,97,97.5,97.7,97.9,98.2,98,97.6,96.5,null,null,0.35612798464774692]
[1983,97.8,97.9,97.9,98.6,99.2,99.5,99.9,100.2,100.7,101,101.2,101.3,99.6,null,null,0.36756836550171601]
[1984,101.9,102.4,102.6,103.1,103.4,103.7,104.1,104.5,105,105.3,105.3,105.3,103.9,102.9,104.9,0.38343728087980217]
[1985,105.5,106,106.4,106.9,107.3,107.6,107.8,108,108.3,108.7,109,109.3,107.6,106.6,108.5,0.39709192899582973]
[1986,109.6,109.3,108.8,108.6,108.9,109.5,109.5,109.7,110.2,110.3,110.4,110.5,109.6,109.1,110.1,0.40447281986935818]
[1987,111.2,111.6,112.1,112.7,113.1,113.5,113.8,114.4,115,115.3,115.4,115.4,113.6,112.4,114.9,0.41923460161641501]
[1988,115.7,116,116.5,117.1,117.5,118,118.5,119,119.8,120.2,120.3,120.5,118.3,116.8,119.7,0.43657969516920686]
[1989,121.1,121.6,122.3,123.1,123.8,124.1,124.4,124.6,125,125.6,125.9,126.1,124,122.7,125.3,0.45761523415876293]
[1990,127.4,128,128.69999999999999,128.9,129.19999999999999,129.9,130.4,131.6,132.69999999999999,133.5,133.80000000000001,133.80000000000001,130.69999999999999,128.69999999999999,132.6,0.48234121858508311]
[1991,134.6,134.80000000000001,135,135.19999999999999,135.6,136,136.19999999999999,136.6,137.19999999999999,137.4,137.80000000000001,137.9,136.19999999999999,135.19999999999999,137.19999999999999,0.50263866848728633]
[1992,138.1,138.6,139.30000000000001,139.5,139.69999999999999,140.19999999999999,140.5,140.9,141.30000000000001,141.80000000000001,142,141.9,140.30000000000001,139.19999999999999,141.4,0.5177694947780197]
[1993,142.6,143.1,143.6,144,144.19999999999999,144.4,144.4,144.80000000000001,145.1,145.69999999999999,145.80000000000001,145.80000000000001,144.5,143.69999999999999,145.30000000000001,0.53326936561242932]
[1994,146.19999999999999,146.69999999999999,147.19999999999999,147.4,147.5,148,148.4,149,149.4,149.5,149.69999999999999,149.69999999999999,148.19999999999999,147.19999999999999,149.30000000000001,0.54692401372845689]
[1995,150.30000000000001,150.9,151.4,151.9,152.19999999999999,152.5,152.5,152.9,153.19999999999999,153.69999999999999,153.6,153.5,152.4,151.5,153.19999999999999,0.56242388456286674]
[1996,154.4,154.9,155.69999999999999,156.30000000000001,156.6,156.69999999999999,157,157.30000000000001,157.80000000000001,158.30000000000001,158.6,158.6,156.9,155.80000000000001,157.9,0.57903088902830568]
[1997,159.1,159.6,160,160.19999999999999,160.1,160.30000000000001,160.5,160.80000000000001,161.19999999999999,161.6,161.5,161.30000000000001,160.5,159.9,161.19999999999999,0.59231649260065689]
[1998,161.6,161.9,162.19999999999999,162.5,162.80000000000001,163,163.19999999999999,163.4,163.6,164,164,163.9,163,162.30000000000001,163.69999999999999,0.60154260619256739]
[1999,164.3,164.5,165,166.2,166.2,166.2,166.7,167.1,167.9,168.2,168.3,168.3,166.6,165.4,167.8,0.61482820976491859]
[2000,168.8,169.8,171.2,171.3,171.5,172.4,172.8,172.8,173.7,174,174.1,174,172.2,170.8,173.6,0.63549470421079812]
[2001,175.1,175.8,176.2,176.9,177.7,178,177.5,177.5,178.3,177.7,177.4,176.7,177.1,176.6,177.5,0.65357788685094287]
[2002,177.1,177.8,178.8,179.8,179.8,179.9,180.1,180.7,181,181.3,181.3,180.9,179.9,178.9,180.9,0.66391113407388269]
[2003,181.7,183.1,184.2,183.8,183.5,183.7,183.9,184.6,185.2,185,184.5,184.3,184,183.3,184.6,0.67904196036461595]
[2004,185.2,186.2,187.4,188,189.1,189.7,189.4,189.5,189.9,190.9,191,190.3,188.9,187.6,190.2,0.69712514300476058]
[2005,190.7,191.8,193.3,194.6,194.4,194.5,195.4,196.4,198.8,199.2,197.6,196.8,195.3,193.2,197.4,0.72074399380005161]
[2006,198.3,198.7,199.8,201.5,202.5,202.9,203.5,203.9,202.9,201.8,201.5,201.8,201.6,200.6,202.6,0.74399380005166615]
[2007,202.416,203.499,205.352,206.68600000000001,207.94900000000001,208.352,208.29900000000001,207.917,208.49,208.93600000000001,210.17699999999999,210.036,207.34200000000001,205.709,208.976,0.76518433774956629]
[2008,211.08,211.69300000000001,213.52799999999999,214.82300000000001,216.63200000000001,218.815,219.964,219.08600000000001,218.78299999999999,216.57300000000001,212.42500000000001,210.22800000000001,215.303,214.429,216.17699999999999,0.79456397387164623]
[2009,211.143,212.19300000000001,212.709,213.24,213.85599999999999,215.69300000000001,215.351,215.834,215.96899999999999,216.17699999999999,216.33,215.94900000000001,214.53700000000001,213.13900000000001,215.935,0.79173709266708481]
[2010,216.68700000000001,216.74100000000001,217.631,218.00899999999999,218.178,217.965,218.011,218.31200000000001,218.43899999999999,218.71100000000001,218.803,219.179,218.05600000000001,217.535,218.57599999999999,0.80472377015905816]
[2011,220.22300000000001,221.309,223.46700000000001,224.90600000000001,225.964,225.72200000000001,225.922,226.54499999999999,226.88900000000001,226.42099999999999,226.23,225.672,224.93899999999999,223.59800000000001,226.28,0.83012510610030621]
[2012,226.66499999999999,227.66300000000001,229.392,230.08500000000001,229.815,229.47800000000001,229.10400000000001,230.37899999999999,231.40700000000001,231.31700000000001,230.221,229.601,229.59399999999999,228.85,230.33799999999999,0.84730412960844359]
[2013,230.28,232.166,232.773,232.53100000000001,232.94499999999999,233.50399999999999,233.596,233.87700000000001,234.149,233.54599999999999,233.06899999999999,233.04900000000001,232.95699999999999,232.36600000000001,233.548,0.85971509761228171]
[2014,233.916,234.78100000000001,236.29300000000001,237.072,237.9,238.34299999999999,238.25,237.852,238.03100000000001,237.43299999999999,236.15100000000001,234.81200000000001,236.73599999999999,236.38399999999999,237.08799999999999,0.87366129091781364]
[2015,233.70699999999999,234.72200000000001,236.119,236.59899999999999,237.80500000000001,238.63800000000001,238.654,238.316,237.94499999999999,237.83799999999999,237.33600000000001,236.52500000000001,237.017,236.26499999999999,237.76900000000001,0.87469830608554444]
[2016,236.916,237.11099999999999,238.13200000000001,239.261,240.22900000000001,241.018,240.62799999999999,240.84899999999999,241.428,241.72900000000001,241.35300000000001,241.43199999999999,240.00700000000001,238.77799999999999,241.23699999999999,0.88573273794146945]
[2017,242.839,243.60300000000001,243.80099999999999,244.524,244.733,244.95500000000001,244.786,245.51900000000001,246.81899999999999,246.66300000000001,246.66900000000001,246.524,245.12,244.07599999999999,246.16300000000001,0.90460198545964488]
[2018,247.86699999999999,248.99100000000001,249.554,250.54599999999999,251.58799999999999,251.989,252.006,252.14599999999999,252.43899999999999,252.88499999999999,252.03800000000001,251.233,251.107,250.089,252.125,0.92669668228955226]
[2019,251.71199999999999,252.77600000000001,254.202,255.548,256.09199999999998,256.14299999999997,256.57100000000003,256.55799999999999,256.75900000000001,257.346,257.20800000000003,256.97399999999999,255.65700000000001,254.41200000000001,256.90300000000002,0.94348820902682951]
[2020,257.971,258.678,258.11500000000001,256.38900000000001,256.39400000000001,257.79700000000003,259.101,259.91800000000001,260.27999999999997,260.38799999999998,260.22899999999998,260.47399999999999,258.81099999999998,257.55700000000002,260.065,0.9551278739343837]
[2021,261.58199999999999,263.01400000000001,264.87700000000001,267.05399999999997,269.19499999999999,271.69600000000003,273.00299999999999,273.56700000000001,274.31,276.589,277.94799999999998,278.80200000000002,270.97000000000003,266.23599999999999,275.70299999999997,1]
[2022,281.14800000000002,283.71600000000001,287.50400000000002,289.10899999999998,292.29599999999999,296.31099999999998,296.27600000000001,296.17099999999999,296.80799999999999,298.012,297.71100000000001,296.79700000000003,292.65499999999997,288.34699999999998,296.96300000000002,1.0800273092962318]
[2023,299.17,300.83999999999997,301.83600000000001,303.363,304.12700000000001,305.10899999999998,305.69099999999997,307.02600000000001,307.78899999999999,{"$f":"IF(K$11=1,$M122,J123)*(1+IF(($A123-Inflation_Year)*12+(K$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A123-Inflation_Year)*12+(K$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":308.38535713375029},{"$f":"IF(L$11=1,$M122,K123)*(1+IF(($A123-Inflation_Year)*12+(L$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A123-Inflation_Year)*12+(L$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":308.98286974034392},{"$f":"IF(M$11=1,$M122,L123)*(1+IF(($A123-Inflation_Year)*12+(M$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A123-Inflation_Year)*12+(M$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":309.58154005856937},{"$f":"AVERAGE(B123:M123)","v":305.15839724438865},302.40800000000002,null,1.1261704146008364]
[2024,{"$f":"IF(B$11=1,$M123,A124)*(1+IF(($A124-Inflation_Year)*12+(B$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(B$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":310.18137033155296},{"$f":"IF(C$11=1,$M123,B124)*(1+IF(($A124-Inflation_Year)*12+(C$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(C$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":310.78236280676703},{"$f":"IF(D$11=1,$M123,C124)*(1+IF(($A124-Inflation_Year)*12+(D$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(D$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":311.38451973603867},{"$f":"IF(E$11=1,$M123,D124)*(1+IF(($A124-Inflation_Year)*12+(E$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(E$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":311.98784337555799},{"$f":"IF(F$11=1,$M123,E124)*(1+IF(($A124-Inflation_Year)*12+(F$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(F$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":312.59233598588645},{"$f":"IF(G$11=1,$M123,F124)*(1+IF(($A124-Inflation_Year)*12+(G$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(G$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":313.1979998319656},{"$f":"IF(H$11=1,$M123,G124)*(1+IF(($A124-Inflation_Year)*12+(H$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(H$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":313.80483718312541},{"$f":"IF(I$11=1,$M123,H124)*(1+IF(($A124-Inflation_Year)*12+(I$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(I$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":314.41285031309275},{"$f":"IF(J$11=1,$M123,I124)*(1+IF(($A124-Inflation_Year)*12+(J$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A124-Inflation_Year)*12+(J$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":315.02204149999994},315.63241302639341,316.24396717924202,316.85670624994577,313.50827062663069,null,null,1.1569851667218904]
[2025,317.47063253434447,318.0857483327261,318.70205594983565,319.31955769488366,319.93825588155482,320.55815282801683,321.17925085692889,321.80155229545045,322.42505947524995,323.04977473251364,323.6757004079542,324.3028388468195,320.87571498635651,null,null,1.184174318139855]
[2026,324.93119239890154,325.56076341854515,326.19155426465676,326.82356730071336,327.45680489477132,328.09126941947522,328.7269632520667,329.3638887743935,330.0020483729183,330.64144443872772,331.28207936754109,331.92395555971973,328.41629428853588,null,null,1.2120024146161414]
[2027,332.56707542027573,333.21144135888096,333.8570557898762,334.50392113228014,335.15203980979845,335.80141425083286,336.45204688849026,337.10394016059178,337.75709650968196,338.41151838303784,339.06720823267835,339.72416851537321,336.13407720431644,null,null,1.2404844713596206]
[2028,340.38240169265225,341.04191023081466,341.70269660093828,342.36476327888874,343.02811274532877,343.69274748572752,344.35866999036983,345.02588275436574,345.69438827765953,346.36418906503928,347.03528762614633,347.73598415311767,344.03558615842076,null,null,1.2696445590228465]
[2029,348.43809545155585,349.14162437801605,349.8465737948211,350.55294657007312,351.2607455776652,351.96997369729314,352.68063381446711,353.3927288205233,354.10626161263588,354.82123509382859,355.53765217298672,356.2555157648689,352.33366556239457,null,null,1.3002681682931487]
[2030,356.97482879011881,357.69559417527728,358.41781485279404,359.14149376103973,359.86663384431785,360.5932380528767,361.32130934292144,362.050850676626,362.78186502214533,363.51435535362725,364.24832465122478,364.98377590110806,360.96584036867307,null,null,1.3321247384163304]
[2031,365.72071209547659,366.45913623257144,367.19905131668736,367.94046035818508,368.68336637350353,369.42777238517209,370.17368142182289,370.92109651820323,371.67002071518777,372.42045705979103,373.17240860517973,373.92587841068513,369.80950345770549,null,null,1.3647617945075301]
[2032,374.6808695418157,375.43738507026933,376.19542807394606,376.95500163696045,377.71610884965418,378.47875280860859,379.24293661665735,380.00866338289899,380.77593622270967,381.54475825775569,382.31513261600639,383.08706243174669,378.86983629241917,null,null,1.3981984584729643]
[2033,383.86055084558996,384.63560100449075,385.41221606175759,386.19039917706584,386.97015351647059,387.75148225241941,388.53438856376539,389.31887563577999,390.10494666016604,390.8926048350707,391.68185336509856,392.32874779041782,388.1401516423411,null,null,1.432410051453449]
[2034,392.97671061447426,393.62574360181526,394.27584851990247,394.92702713911666,395.57928123276258,396.23261257707367,396.88702295121698,397.54251413729799,398.19908792036551,398.85674608841646,399.51549043240084,400.17532274622647,396.56611733008913,null,null,1.4635056180761306]
[2035,400.83624482676402,401.49825847385182,402.16136549030074,402.8255676818992,403.49086685741804,404.15726482861533,404.82476341024147,405.49336442004409,406.16306967877296,406.83388101018494,407.50580024104897,408.17882920115113,404.4974396766911,null,null,1.4927757304376539]
[2036,408.85296972329945,409.528223643329,410.20459280010692,410.8820790355374,411.56068419456659,412.24041012518785,412.92125867844652,413.60323170844521,414.28633107234867,414.97055863038889,415.65591624587023,416.34240578517444,412.58738847022499,null,null,1.5226312450464072]
[2037,417.03002911776571,417.71878811619587,418.40868465610936,419.09972061624842,419.7918978784582,420.48521832769188,421.17968385201573,421.87529634261438,422.5720576937959,423.26996980299691,423.96903457078787,424.66925390087818,420.83913623962991,null,null,1.5530838699473368]
[2038,425.3706297001213,426.07316387852006,426.77685834923182,427.48171502857366,428.18773583602763,428.89492269424596,429.6032775290563,430.31280226946694,431.0234988476721,431.73536919905717,432.44841526220398,433.16263897889604,429.25591896442273,null,null,1.5841455473462844]
[2039,433.87804229412399,434.59462715609072,435.31239551621672,436.03134932914543,436.75149055274846,437.47282114813117,438.19534307963772,438.91905831485656,439.6439688246258,440.37007658303855,441.09738356744828,441.8258917584742,437.84103734371155,null,null,1.6158284582932114]
[2040,442.55560314000672,443.28651969921276,444.01864342654125,444.75197631572848,445.48652036380361,446.22227757109397,446.95924994123067,447.69743948115388,448.43684820111849,449.17747811469951,449.91933123879744,450.66240959364387,446.59785809058593,null,null,1.6481450274590763]
[2041,451.40671520280705,452.15225009319721,452.89901629507227,453.64701584204329,454.39625077107991,455.14672312251605,455.89843494005544,456.65138827077715,457.40558516514108,458.16102767699368,458.91771786357356,459.67565778551693,455.52981525239778,null,null,1.6811079280082581]
[2042,460.43484950686337,461.19529509506134,461.95699662097394,462.71995615888437,463.48417578650174,464.24965758496666,465.01640363885684,465.78441603619297,466.55369686844415,467.32424823053384,468.09607222084531,468.86917094122754,464.64041155744604,null,null,{"$f":"N142/$N$121","v":1.7147300865684245}]
[2043,469.6435464970009,470.41920099696284,471.19613655339367,471.97435528206228,472.753859302232,473.53465073666621,474.31673171163419,475.10010435691703,475.88477080581328,476.67073319514475,477.45799366526245,478.24655436005236,473.93321978859512,null,null,1.7490246882997935]
[2044,479.03641742694117,479.82758501690233,480.62005928446177,481.41384238770377,482.20893648827689,483.00534375139978,483.80306634586714,484.60210644405566,485.40246622192984,486.20414785904796,487.00715353856805,487.81148544725374,483.41188418436724,null,null,1.7840051820657903]
[2045,488.61714577548037,489.4241367172408,490.23246047015147,491.0421192354583,491.85311521804289,492.6654506264282,493.4791276727849,494.29414857293716,495.11051554636879,495.92823081622925,496.74729660933968,497.56771515619909,493.08012186805513,null,null,1.8196852857071082]
[2046,498.38948869099022,499.21261945158585,500.0371096795547,500.86296162016771,501.69017752240399,502.51875963895702,503.34871022624088,504.18003154439623,505.01272585729652,505.84679543255419,506.68224254152688,507.51906945932348,502.94172430541647,null,null,1.8560789914212512]
[2047,508.35727846481046,509.19687184061797,510.03785187314622,510.88022085257148,511.72398107285244,512.56913483173651,513.41568443076608,514.26363217528456,515.11298037444283,515.96373134120563,516.81588739235781,517.66945084851034,513.00055879152512,null,null,1.8932005712496773]
[2048,518.52442403410703,519.38080927743067,520.23860891060951,521.09782526962329,521.95846069430991,522.82051752837174,523.68399811938184,524.54890481879067,525.41523998193213,526.28300596803024,527.15220514020541,528.02283986548093,523.2605699673561,null,null,1.9310645826746726]
[2049,528.89491251478955,529.76842546297974,530.64338108882214,531.51978177501621,532.39762990819656,533.27692787893955,534.15767808176986,535.0398829151668,535.92354478157108,536.80866608739109,537.69524924300981,538.58329666279087,533.7257813667037,null,null,1.9696858743281678]
[2050,539.47281076508568,540.36379397223959,541.25624871059881,542.15017741051668,543.04558250636057,543.94246643651843,544.84083164340541,545.74068057347029,546.64201567720261,547.54483940913906,548.44915422787005,549.35496259604679,544.40029699403783,null,null,2.0090795918147313]
[2051,550.26226698038749,551.17106985168459,552.08137368481096,552.99318095872718,553.90649415648795,554.82131576524898,555.7376482762736,556.65549418493981,557.57485599074687,558.495736197322,559.41813731242769,560.3420618479679,555.28830293391877,null,null,2.0492611836510268]
[2052,561.26751231999538,562.19449124871835,563.12300115850724,564.0530445779018,564.98462403961787,565.91774208055415,566.85240124179927,567.78860406863885,568.72635311056194,569.66565092126859,570.60650005867637,571.54890308492747,566.39406899259723,null,null,2.0902464073240474]
[2053,572.4928625663955,573.43838107369299,574.38546118167767,575.33410546946016,576.28431652041047,577.23609692216542,578.18944926663551,579.14437615001179,580.10088017277337,581.05896393969419,582.01863005985012,582.97988114662621,577.72195037244944,null,null,2.1320513354705297]
[2054,583.94271981772363,584.90714869516705,585.8731704053115,586.84078757884959,587.81000285081893,588.78081886060897,589.75323825196847,590.72726367301232,591.70289777622918,592.68014321848841,593.65900266104745,594.63947876955899,589.27638937989877,null,null,2.1746923621799414]
[2055,595.62157421407835,596.60529166907065,597.59063381341798,598.57760333042688,599.56620290783565,600.55643523782157,601.54830301700827,602.541808946473,603.53695573175423,604.53374608285867,605.53218271426886,606.53226834495069,601.06191716749697,null,null,2.2181862094235409]
[2056,607.53400569836049,608.53739750245256,609.54244648968677,610.54915539703586,611.55752696599279,612.56756394257843,613.57926907734884,614.5926451254029,615.60769484638968,616.62442100451619,617.64282636855467,618.66291371185014,613.0831555108474,null,null,2.2625499336120138]
[2057,619.6846858123281,620.70814545250209,621.73329541948101,622.76013850497702,623.7886775053131,624.81891522143042,625.85085445889615,626.88449802791126,627.91984874331786,628.95690942460692,629.99568289592617,631.03617198608754,625.34481862106475,null,null,2.3078009322842554]
[2058,632.07837952857506,633.12230836155254,634.16796132787101,635.21534127507698,636.26445105541973,637.31529352585937,638.3678715480745,639.42218798846989,640.47824571818455,641.53604761309941,642.59559655384498,643.65689542580958,637.85171499348644,null,null,2.3539569509299421]
[2059,644.71994711914692,645.78475452878388,646.85132055442875,647.9196481005788,648.98974007652839,650.06159939637689,651.13522897903636,652.21063174823962,653.2878106325486,654.36676856536167,655.4475084849222,656.53003333432605,650.60874929335648,null,null,2.4010360899485419]
[2060,657.61434606153011,658.7004496193598,659.78834696551758,660.87804106259068,661.96953487805933,663.06283138430479,664.1579335586174,665.25484438320484,666.35356684520002,667.45410393666941,668.55645865462111,669.66063400101314,663.62092427922414,null,null,2.4490568117475147]
[2061,670.76663298276128,671.87445861174763,672.98411390482852,674.09560188384307,675.20892557562104,676.32408801199142,677.44109222979023,678.55994127086933,679.68063818210442,680.80318601540318,681.92758782771398,683.05384668103375,676.89334276480895,null,null,2.4980379479824664]
[2062,684.1819656424168,685.31194778398287,686.44379618292544,687.57751392152034,688.71310408713396,689.85056977223167,690.98991407438655,692.13114009628725,693.27425094574699,694.41924973571167,695.56613958426863,696.71492361465482,690.43120962010551,null,null,2.5479987069421171]
[2063,697.86560495526555,699.01818673966295,700.1726721065844,701.32906419995118,702.48736616887697,703.64758116767666,704.80971235587458,705.97376289821329,707.13973596466224,708.30763473042623,709.47746237595436,710.64922208694827,704.23983381250798,null,null,2.5989586810809606]
[2064,711.82291705437126,712.99855047445658,714.17612554871641,715.35564548395052,716.53711349225489,717.72053279103056,718.90590660299245,720.0932381561779,721.28253068395588,722.4737874250352,723.66701162347385,724.86220652868769,718.32463048875854,null,null,2.6509378547025815]
[2065,726.05937539545914,727.2585214839462,728.45964805969118,729.66275839362993,730.86785576210036,732.07494344685153,733.28402473505264,734.49510291930187,735.70818129763541,736.92326317353627,738.14035185594366,739.35945065926171,732.69112309853415,null,null,2.7039566117966345]
[2066,{"$f":"IF(B$11=1,$M165,A166)*(1+IF(($A166-Inflation_Year)*12+(B$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(B$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":740.58056290336856},{"$f":"IF(C$11=1,$M165,B166)*(1+IF(($A166-Inflation_Year)*12+(C$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(C$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":741.80369191362536},{"$f":"IF(D$11=1,$M165,C166)*(1+IF(($A166-Inflation_Year)*12+(D$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(D$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":743.02884102088524},{"$f":"IF(E$11=1,$M165,D166)*(1+IF(($A166-Inflation_Year)*12+(E$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(E$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":744.25601356150275},{"$f":"IF(F$11=1,$M165,E166)*(1+IF(($A166-Inflation_Year)*12+(F$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(F$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":745.48521287734263},{"$f":"IF(G$11=1,$M165,F166)*(1+IF(($A166-Inflation_Year)*12+(G$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(G$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":746.71644231578887},{"$f":"IF(H$11=1,$M165,G166)*(1+IF(($A166-Inflation_Year)*12+(H$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(H$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":747.94970522975404},{"$f":"IF(I$11=1,$M165,H166)*(1+IF(($A166-Inflation_Year)*12+(I$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(I$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":749.18500497768821},{"$f":"IF(J$11=1,$M165,I166)*(1+IF(($A166-Inflation_Year)*12+(J$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(J$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":750.42234492358841},{"$f":"IF(K$11=1,$M165,J166)*(1+IF(($A166-Inflation_Year)*12+(K$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(K$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":751.66172843700735},{"$f":"IF(L$11=1,$M165,K166)*(1+IF(($A166-Inflation_Year)*12+(L$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(L$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":752.90315889306294},{"$f":"IF(M$11=1,$M165,L166)*(1+IF(($A166-Inflation_Year)*12+(M$11-Inflation_Month)<=60,Inflation_5_Year,IF(($A166-Inflation_Year)*12+(M$11-Inflation_Month)<=120,Inflation_5_Year_Forward,Inflation)))^(1/12)","v":754.14663967244735},747.34494556050515,null,null,2.7580357440325685]
[2067,755.39217416143629,756.63976575189815,757.88941784130327,759.1411338327332,760.39491713488985,761.650771162105,762.90869933434942,764.16870507724229,765.43079182206043,766.6949630057477,767.96122207092435,769.22957246589647,762.29184447171565,null,null,2.8131964589132212]
[2068,770.50001764466526,771.77256106693642,773.04720619812963,774.32395650938815,775.60281547758791,776.88378658534737,778.16687332103675,779.45207917878747,780.73940765850205,782.02886226586315,783.32044651234344,784.61416391521504,777.53768136115025,null,null,2.8694603880914866]
[2069,785.91001799755918,787.20801228827577,788.50815032209289,789.81043563957655,791.11487178714037,792.42146231705499,793.73021078745808,795.04112076236379,796.35419581167264,797.66943951118094,798.98685544259081,800.30644719351983,793.08843498837371,null,null,2.9268495958533181]
[2070,801.62821835751083,802.95217253404167,804.27831332853509,805.60664435236845,806.93716922288354,808.26989156339653,809.6048150032077,810.94194317761162,812.28127972790662,813.62282830140509,814.96659255144311,816.31257613739069,808.95020368814164,null,null,2.9853865877703862]
[2071,817.66078272466154,819.01121598472309,820.36387959510637,821.71877723941634,823.07591260734171,824.43528939466489,825.79691130327228,827.16078204116423,828.52690532246515,829.89528486743359,831.26592440247236,832.63882766013887,825.12920776190515,null,null,3.0450943195257967]
[2072,834.01399837915517,835.39144030441787,836.77115718700884,838.15315278420508,839.53743085948895,840.92399518255866,842.31284952933822,843.70399768198797,845.09744342891486,846.49319056478259,847.89124289052222,849.29160421334211,841.63179191714346,null,null,3.1059962059163131]
[2073,850.69427834673866,852.09926911050661,853.50658033074944,854.91621583988956,856.32817947667911,857.74247508621022,859.15910651992533,860.57807763562812,861.99939229749361,863.42305437607877,864.84906774833314,866.27743629760937,858.46442775548678,null,null,3.1681161300346412]
[2074,867.70816391367384,869.14125449271717,870.57671193736485,872.01454015668776,873.45474306621315,874.8973245879348,876.34228865032424,877.78963918834108,879.2393801434439,880.69151546360069,882.14604910330013,883.60298502356193,875.63371631059692,null,null,3.2314784526353355]
[2075,885.0623271919477,886.52407958257197,887.98824617611263,889.45483095982206,890.92383792753787,892.395271079694,893.86913442333127,895.34543197210849,896.82416774631326,898.30534577287324,899.78897008536671,901.27504472403371,893.14639063680943,null,null,3.2961080216880441]

{"sheet":"Tax Depreciation","index":15,"n_rows":62,"n_cols":23,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["cur_project_year","5_Year_MACRS","7_Year_MACRS","15_Year_MACRS","20_Year_MACRS","5_Year_ADS","12_Year_ADS","20_Year_ADS","28_Year_ADS","50_Year_ADS","5_Year_SL","15_Year_SL","20_Year_SL",null,"cur_project_year","LandbasedWind","UtilityPV","OffShoreWind","Utility-Scale Battery Storage","Coal_FE","NaturalGas_FE","Transmission","Nuclear"]
[1,0.2,0.1429,0.05,3.7499999999999999E-2,0.15000000000000002,6.25E-2,3.7500000000000006E-2,2.6785714285714284E-2,1.4999999999999999E-2,0.1,3.3300000000000003E-2,2.5000000000000001E-2,null,1,{"$f":"SUMPRODUCT(OFFSET(Technology_Depreciation,_xlfn.XMATCH(P$1,INDEX(Technology_Depreciation,,1))-1,1,1,COLUMNS(INDEX(Technology_Depreciation,1,))-1),$B2:$M2)","v":0.191665},0.191665,0.191665,0.191665,3.7289999999999997E-2,4.9165E-2,4.9165E-2,4.9165E-2]
[2,0.32,0.24490000000000001,9.5000000000000001E-2,7.2190000000000004E-2,0.255,0.1171875,7.2187500000000016E-2,5.2136479591836732E-2,2.955E-2,0.2,6.6699999999999995E-2,0.05,null,2,0.30733499999999997,0.30733499999999997,0.30733499999999997,0.30733499999999997,7.1915500000000007E-2,9.3585000000000002E-2,9.3585000000000002E-2,9.3585000000000002E-2]
[3,0.192,0.1749,8.5500000000000007E-2,6.6769999999999996E-2,0.17850000000000002,0.1025390625,6.6773437500000005E-2,4.9343453899416904E-2,2.8663499999999998E-2,0.2,6.6699999999999995E-2,0.05,null,3,0.18573500000000001,0.18573500000000001,0.18573500000000001,0.18573500000000001,6.6766499999999993E-2,8.456000000000001E-2,8.456000000000001E-2,8.456000000000001E-2]
[4,0.1152,0.1249,7.6999999999999999E-2,6.1769999999999999E-2,0.1666,8.97216796875E-2,6.1765429687500005E-2,4.6700054583376713E-2,2.7803594999999997E-2,0.2,6.6699999999999995E-2,0.05,null,4,0.112775,0.112775,0.112775,0.112775,6.2016499999999995E-2,7.6484999999999997E-2,7.6484999999999997E-2,7.6484999999999997E-2]
[5,0.1152,8.9300000000000004E-2,6.93E-2,5.713E-2,0.1666,7.85064697265625E-2,5.7133022460937509E-2,4.4198265944981538E-2,2.6969487149999999E-2,0.2,6.6699999999999995E-2,0.05,null,5,0.112775,0.112775,0.112775,0.112775,5.7608499999999993E-2,6.9169999999999995E-2,6.9169999999999995E-2,6.9169999999999995E-2]
[6,5.7599999999999998E-2,8.9200000000000002E-2,6.2300000000000001E-2,5.2850000000000001E-2,8.3300000000000041E-2,7.3272705078125E-2,5.2848045776367189E-2,4.1830501697928957E-2,2.6160402535499998E-2,0.1,6.6699999999999995E-2,0.05,null,6,5.8054999999999995E-2,5.8054999999999995E-2,5.8054999999999995E-2,5.8054999999999995E-2,5.35425E-2,6.2520000000000006E-2,6.2520000000000006E-2,6.2520000000000006E-2]
[7,0,8.9300000000000004E-2,5.8999999999999997E-2,4.888E-2,0,7.3272705078125E-2,4.8884442343139649E-2,3.9589581964111331E-2,2.5375590459434997E-2,0,6.6699999999999995E-2,0.05,null,7,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,4.9770999999999996E-2,5.9384999999999993E-2,5.9384999999999993E-2,5.9384999999999993E-2]
[8,0,4.4600000000000001E-2,5.8999999999999997E-2,4.5220000000000003E-2,0,7.3272705078125E-2,4.5218109167404173E-2,3.7468711501748221E-2,2.4614322745651951E-2,0,6.6699999999999995E-2,0.05,null,8,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,4.6294000000000002E-2,5.9384999999999993E-2,5.9384999999999993E-2,5.9384999999999993E-2]
[9,0,0,5.91E-2,4.462E-2,0,7.3272705078125E-2,4.4615201045172109E-2,3.546145909986885E-2,2.3875893063282388E-2,0,6.6699999999999995E-2,0.05,null,9,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,4.5723999999999994E-2,5.9479999999999998E-2,5.9479999999999998E-2,5.9479999999999998E-2]
[10,0,0,5.8999999999999997E-2,4.4609999999999997E-2,0,7.3272705078125E-2,4.4615201045172116E-2,3.3561738076661594E-2,2.3159616271383916E-2,0,6.6699999999999995E-2,0.05,null,10,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,4.5714499999999991E-2,5.9384999999999993E-2,5.9384999999999993E-2,5.9384999999999993E-2]
[11,0,0,5.91E-2,4.462E-2,0,7.3272705078125E-2,4.4615201045172116E-2,3.2049948073208372E-2,2.2464827783242401E-2,0,6.6699999999999995E-2,0.05,null,11,{"$f":"SUMPRODUCT(OFFSET(Technology_Depreciation,_xlfn.XMATCH(P$1,INDEX(Technology_Depreciation,,1))-1,1,1,COLUMNS(INDEX(Technology_Depreciation,1,))-1),$B12:$M12)","v":3.3349999999999999E-3},3.3349999999999999E-3,3.3349999999999999E-3,3.3349999999999999E-3,4.5723999999999994E-2,5.9479999999999998E-2,5.9479999999999998E-2,5.9479999999999998E-2]
[12,0,0,5.8999999999999997E-2,4.4609999999999997E-2,0,7.3272705078125E-2,4.4615201045172116E-2,3.2049948073208372E-2,2.1790882949745127E-2,0,6.6600000000000006E-2,0.05,null,12,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,4.5709499999999993E-2,5.9379999999999995E-2,5.9379999999999995E-2,5.9379999999999995E-2]
[13,0,0,5.91E-2,4.462E-2,0,3.66363525390625E-2,4.4615201045172109E-2,3.2049948073208372E-2,2.1137156461252776E-2,0,6.6600000000000006E-2,0.05,null,13,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,4.5718999999999996E-2,5.9475E-2,5.9475E-2,5.9475E-2]
[14,0,0,5.8999999999999997E-2,4.4609999999999997E-2,0,0,4.4615201045172109E-2,3.2049948073208372E-2,2.0503041767415194E-2,0,6.6600000000000006E-2,0.05,null,14,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,4.5709499999999993E-2,5.9379999999999995E-2,5.9379999999999995E-2,5.9379999999999995E-2]
[15,0,0,5.91E-2,4.462E-2,0,0,4.4615201045172102E-2,3.2049948073208372E-2,1.9887950514392735E-2,0,6.6600000000000006E-2,0.05,null,15,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,3.3300000000000005E-3,4.5718999999999996E-2,5.9475E-2,5.9475E-2,5.9475E-2]
[16,0,0,2.9499999999999998E-2,4.4609999999999997E-2,0,0,4.4615201045172095E-2,3.2049948073208372E-2,1.9291311998960954E-2,0,3.3300000000000003E-2,0.05,null,16,1.6650000000000002E-3,1.6650000000000002E-3,1.6650000000000002E-3,1.6650000000000002E-3,4.4044499999999993E-2,2.9689999999999998E-2,2.9689999999999998E-2,2.9689999999999998E-2]
[17,0,0,0,4.462E-2,0,0,4.4615201045172088E-2,3.2049948073208372E-2,1.8712572638992127E-2,0,0,0.05,null,17,0,0,0,0,4.2388999999999996E-2,0,0,0]
[18,0,0,0,4.4609999999999997E-2,0,0,4.4615201045172075E-2,3.2049948073208372E-2,1.8151195459822363E-2,0,0,0.05,null,18,0,0,0,0,4.2379499999999994E-2,0,0,0]
[19,0,0,0,4.462E-2,0,0,4.4615201045172095E-2,3.2049948073208365E-2,1.8058112406182249E-2,0,0,0.05,null,19,0,0,0,0,4.2388999999999996E-2,0,0,0]
[20,0,0,0,4.4609999999999997E-2,0,0,4.4615201045172061E-2,3.2049948073208365E-2,1.8058112406182249E-2,0,0,0.05,null,20,0,0,0,0,4.2379499999999994E-2,0,0,0]
[21,0,0,0,2.231E-2,0,0,2.2307600522586069E-2,3.2049948073208365E-2,1.8058112406182249E-2,0,0,2.5000000000000001E-2,null,21,{"$f":"SUMPRODUCT(OFFSET(Technology_Depreciation,_xlfn.XMATCH(P$1,INDEX(Technology_Depreciation,,1))-1,1,1,COLUMNS(INDEX(Technology_Depreciation,1,))-1),$B22:$M22)","v":0},0,0,0,2.1194499999999998E-2,0,0,0]
[22,0,0,0,0,0,0,0,3.2049948073208365E-2,1.8058112406182245E-2,0,0,0,null,22,0,0,0,0,0,0,0,0]
[23,0,0,0,0,0,0,0,3.2049948073208365E-2,1.8058112406182245E-2,0,0,0,null,23,0,0,0,0,0,0,0,0]
[24,0,0,0,0,0,0,0,3.2049948073208358E-2,1.8058112406182245E-2,0,0,0,null,24,0,0,0,0,0,0,0,0]
[25,0,0,0,0,0,0,0,3.2049948073208351E-2,1.8058112406182245E-2,0,0,0,null,25,0,0,0,0,0,0,0,0]
[26,0,0,0,0,0,0,0,3.2049948073208344E-2,1.8058112406182242E-2,0,0,0,null,26,0,0,0,0,0,0,0,0]
[27,0,0,0,0,0,0,0,3.2049948073208337E-2,1.8058112406182242E-2,0,0,0,null,27,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,3.2049948073208302E-2,1.8058112406182242E-2,0,0,0,null,28,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,1.6024974036604189E-2,1.8058112406182238E-2,0,0,0,null,29,0,0,0,0,0,0,0,0]
[30,0,0,0,0,0,0,0,0,1.8058112406182238E-2,0,0,0,null,30,0,0,0,0,0,0,0,0]
[31,0,0,0,0,0,0,0,0,1.8058112406182238E-2,0,0,0,null,31,{"$f":"SUMPRODUCT(OFFSET(Technology_Depreciation,_xlfn.XMATCH(P$1,INDEX(Technology_Depreciation,,1))-1,1,1,COLUMNS(INDEX(Technology_Depreciation,1,))-1),$B32:$M32)","v":0},0,0,0,0,0,0,0]
[32,0,0,0,0,0,0,0,0,1.8058112406182235E-2,0,0,0,null,32,0,0,0,0,0,0,0,0]
[33,0,0,0,0,0,0,0,0,1.8058112406182235E-2,0,0,0,null,33,0,0,0,0,0,0,0,0]
[34,0,0,0,0,0,0,0,0,1.8058112406182231E-2,0,0,0,null,34,0,0,0,0,0,0,0,0]
[35,0,0,0,0,0,0,0,0,1.8058112406182228E-2,0,0,0,null,35,0,0,0,0,0,0,0,0]
[36,0,0,0,0,0,0,0,0,1.8058112406182228E-2,0,0,0,null,36,0,0,0,0,0,0,0,0]
[37,0,0,0,0,0,0,0,0,1.8058112406182224E-2,0,0,0,null,37,0,0,0,0,0,0,0,0]
[38,0,0,0,0,0,0,0,0,1.8058112406182221E-2,0,0,0,null,38,0,0,0,0,0,0,0,0]
[39,0,0,0,0,0,0,0,0,1.8058112406182217E-2,0,0,0,null,39,0,0,0,0,0,0,0,0]
[40,0,0,0,0,0,0,0,0,1.8058112406182211E-2,0,0,0,null,40,0,0,0,0,0,0,0,0]
[41,0,0,0,0,0,0,0,0,1.8058112406182217E-2,0,0,0,null,41,{"$f":"SUMPRODUCT(OFFSET(Technology_Depreciation,_xlfn.XMATCH(P$1,INDEX(Technology_Depreciation,,1))-1,1,1,COLUMNS(INDEX(Technology_Depreciation,1,))-1),$B42:$M42)","v":0},0,0,0,0,0,0,0]
[42,0,0,0,0,0,0,0,0,1.8058112406182211E-2,0,0,0,null,42,0,0,0,0,0,0,0,0]
[43,0,0,0,0,0,0,0,0,1.8058112406182217E-2,0,0,0,null,43,0,0,0,0,0,0,0,0]
[44,0,0,0,0,0,0,0,0,1.8058112406182211E-2,0,0,0,null,44,0,0,0,0,0,0,0,0]
[45,0,0,0,0,0,0,0,0,1.8058112406182217E-2,0,0,0,null,45,0,0,0,0,0,0,0,0]
[46,0,0,0,0,0,0,0,0,1.8058112406182211E-2,0,0,0,null,46,0,0,0,0,0,0,0,0]
[47,0,0,0,0,0,0,0,0,1.8058112406182221E-2,0,0,0,null,47,0,0,0,0,0,0,0,0]
[48,0,0,0,0,0,0,0,0,1.8058112406182207E-2,0,0,0,null,48,0,0,0,0,0,0,0,0]
[49,0,0,0,0,0,0,0,0,1.8058112406182224E-2,0,0,0,null,49,0,0,0,0,0,0,0,0]
[50,0,0,0,0,0,0,0,0,1.8058112406182197E-2,0,0,0,null,50,0,0,0,0,0,0,0,0]
[51,0,0,0,0,0,0,0,0,9.0290562030911348E-3,0,0,0,null,51,0,0,0,0,0,0,0,0]
[]
["Technology","5_Year_MACRS","7_Year_MACRS","15_Year_MACRS","20_Year_MACRS","5_Year_ADS","12_Year_ADS","20_Year_ADS","28_Year_ADS","50_Year_ADS","5_Year_SL","15_Year_SL","20_Year_SL"]
["LandbasedWind",0.95,0,0,0,0,0,0,0,0,0,0.05,0]
["UtilityPV",0.95,0,0,0,0,0,0,0,0,0,0.05,0]
["OffShoreWind",0.95,0,0,0,0,0,0,0,0,0,0.05,0]
["Utility-Scale Battery Storage",0.95,0,0,0,0,0,0,0,0,0,0.05,0]
["Coal_FE",0,0,0,0.95,0,0,0,0,0,0,0.05,0]
["NaturalGas_FE",0,0,0.95,0,0,0,0,0,0,0,0.05,0]
["Transmission",0,0,0.95,0,0,0,0,0,0,0,0.05,0]
["Nuclear",0,0,0.95,0,0,0,0,0,0,0,0.05,0]

{"sheet":"Credit Subsidy Calculator","index":16,"n_rows":49,"n_cols":38,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Daily Treasury Yield Curve Rates",null,"Sources: Daily Treasury Yield Curve Rates",null,null,"Yr"]
[null,null,"Date","1 Mo","2 Mo","3 Mo","6 Mo",1,2,3,5,7,10,20,30]
[null,null,"Sources: Daily Treasury Yield Curve Rates"]
[null,null,"2023-10-31",5.56,5.57,5.59,5.54,5.44,5.07,4.9000000000000004,4.82,4.8899999999999997,4.88,5.21,5.04]
[null,null,"Estimated Values"]
[null,null,"Term","x^2","x","c"]
[null,null,"Coefficients",{"$f":"LINEST(Rates,Years^{1;2},TRUE,FALSE)","v":9.7244060843447162E-4},-2.8889764430411888E-2,5.132051250027704,"2021-09-07",{"$f":"(H$3^2)*$D8+H$3*$E8+$F8","v":5.1041339262057264},5.0781614836006179,5.0541339222123787,5.011913443086506,4.9774724888281101,4.9403976665670326,4.9432322047932544,5.1405548647063721]
[]
[]
[null,"Example: 20-year securitization (assume no recoveries)"]
[]
[null,"Loan Volume",{"$f":"Total_Debt_Required_No_Constr","v":2099927298.9746342}]
[null,"Tenor",{"$f":"USDA_T_Loan_Tenor","v":30}]
[null,"Weighted Average Life",{"$f":"($C14+1)-(1+'Inputs and Outputs'!$C341)/'Inputs and Outputs'!$C341+$C14/((1+'Inputs and Outputs'!$C341)^($C14)-1)","v":18.533521356476744}]
[null,"Treasury Rate (calculated)",{"$f":"((C$15^2)*$D8+C$15*$E8+$F8)/100","v":4.9306471834697954E-2}]
[null,"Infrastructure Average Recovery Rate",0.77,"https://www.spglobal.com/ratings/en/research/articles/221219-default-transition-and-recovery-2021-annual-infrastructure-default-and-rating-transition-study-12576939"]
[null,"Existing or New Asset Life",30]
[null,"Credit Rating","A"]
[null,"Detail Credit Rating",{"$f":"IF(INDEX(coop_structure_HC!$L$3:$L$34,_xlfn.XMATCH(Coop_EIA_ID,coop_structure_HC!$A$3:$A$34))=\"\",\"A3\",INDEX(coop_structure_HC!$L$3:$L$34,_xlfn.XMATCH(Coop_EIA_ID,coop_structure_HC!$A$3:$A$34)))","v":"A3"}]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Treasury Yield Curve",null,{"$f":"((D$21^2)*$D8+D$21*$E8+$F8)/100","v":5.1041339262057263E-2},5.0781614836006177E-2,5.0541339222123789E-2,5.032051242041008E-2,5.0119134430865062E-2,4.9937205253488735E-2,4.9774724888281101E-2,4.9631693335242151E-2,4.9508110594371893E-2,4.9403976665670327E-2,4.9319291549137445E-2,4.9254055244773248E-2,4.920826775257775E-2,4.9181929072550937E-2,4.9175039204692822E-2,4.9187598149003392E-2,4.921960590548264E-2,4.9271062474130593E-2,4.9341967854947225E-2,4.9432322047932548E-2,4.9542125053086562E-2,4.9671376870409262E-2,4.982007749990066E-2,4.9988226941560743E-2,5.0175825195389517E-2,5.0382872261386977E-2,5.0609368139553128E-2,5.0855312829887964E-2,5.1120706332391498E-2,5.1405548647063724E-2,{"$f":"((AH$21^2)*$D8+AH$21*$E8+$F8)/100","v":5.1709839773904621E-2},{"$f":"((AI$21^2)*$D8+AI$21*$E8+$F8)/100","v":5.2033579712914231E-2},{"$f":"((AJ$21^2)*$D8+AJ$21*$E8+$F8)/100","v":5.2376768464092519E-2},5.2739406027439484E-2,5.3121492402955155E-2]
[null,"Loan Payments",null,{"$f":"IF(D$21<=$C$14,-PMT(Other_Loan_Rate,$C$14,$C$13),0)","v":125007885.91913038},125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,0,0,0,0,0]
[null,"Cumulative Default Probability (Credit Rating)",null,{"$f":"IF(D$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!D$21,'Ex42'!$B$3:$U$3)),$W24-$V24+C24)","v":5.2883980134055264E-4},{"$f":"IF(E$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!E$21,'Ex42'!$B$3:$U$3)),$W24-$V24+D24)","v":1.6274488179059965E-3},{"$f":"IF(F$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!F$21,'Ex42'!$B$3:$U$3)),$W24-$V24+E24)","v":3.4421880587583997E-3},{"$f":"IF(G$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!G$21,'Ex42'!$B$3:$U$3)),$W24-$V24+F24)","v":5.2904695680601188E-3},{"$f":"IF(H$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!H$21,'Ex42'!$B$3:$U$3)),$W24-$V24+G24)","v":7.565386586315892E-3},{"$f":"IF(I$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!I$21,'Ex42'!$B$3:$U$3)),$W24-$V24+H24)","v":1.0097719951927653E-2},{"$f":"IF(J$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!J$21,'Ex42'!$B$3:$U$3)),$W24-$V24+I24)","v":1.2731524113384296E-2},{"$f":"IF(K$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!K$21,'Ex42'!$B$3:$U$3)),$W24-$V24+J24)","v":1.5456762274044133E-2},{"$f":"IF(L$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!L$21,'Ex42'!$B$3:$U$3)),$W24-$V24+K24)","v":1.8065177418065681E-2},{"$f":"IF(M$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!M$21,'Ex42'!$B$3:$U$3)),$W24-$V24+L24)","v":2.0653274532069443E-2},{"$f":"IF(N$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!N$21,'Ex42'!$B$3:$U$3)),$W24-$V24+M24)","v":2.3207485364103886E-2},{"$f":"IF(O$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!O$21,'Ex42'!$B$3:$U$3)),$W24-$V24+N24)","v":2.5631515783195447E-2},{"$f":"IF(P$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!P$21,'Ex42'!$B$3:$U$3)),$W24-$V24+O24)","v":2.8224064703884166E-2},{"$f":"IF(Q$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!Q$21,'Ex42'!$B$3:$U$3)),$W24-$V24+P24)","v":3.1105202288902012E-2},{"$f":"IF(R$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!R$21,'Ex42'!$B$3:$U$3)),$W24-$V24+Q24)","v":3.4387407917956692E-2},{"$f":"IF(S$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!S$21,'Ex42'!$B$3:$U$3)),$W24-$V24+R24)","v":3.7748391035404505E-2},{"$f":"IF(T$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!T$21,'Ex42'!$B$3:$U$3)),$W24-$V24+S24)","v":4.1267322726259326E-2},{"$f":"IF(U$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!U$21,'Ex42'!$B$3:$U$3)),$W24-$V24+T24)","v":4.5075725194398175E-2},{"$f":"IF(V$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!V$21,'Ex42'!$B$3:$U$3)),$W24-$V24+U24)","v":4.8304596555907242E-2},{"$f":"IF(W$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!W$21,'Ex42'!$B$3:$U$3)),$W24-$V24+V24)","v":5.166122043423671E-2},{"$f":"IF(X$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!X$21,'Ex42'!$B$3:$U$3)),$W24-$V24+W24)","v":5.5017844312566178E-2},{"$f":"IF(Y$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!Y$21,'Ex42'!$B$3:$U$3)),$W24-$V24+X24)","v":5.8374468190895645E-2},{"$f":"IF(Z$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!Z$21,'Ex42'!$B$3:$U$3)),$W24-$V24+Y24)","v":6.1731092069225113E-2},{"$f":"IF(AA$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AA$21,'Ex42'!$B$3:$U$3)),$W24-$V24+Z24)","v":6.5087715947554581E-2},{"$f":"IF(AB$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AB$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AA24)","v":6.8444339825884049E-2},{"$f":"IF(AC$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AC$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AB24)","v":7.1800963704213516E-2},{"$f":"IF(AD$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AD$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AC24)","v":7.5157587582542984E-2},{"$f":"IF(AE$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AE$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AD24)","v":7.8514211460872452E-2},{"$f":"IF(AF$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AF$21,'Ex42'!$B$3:$U$3)),$W24-$V24+Z24)","v":6.5087715947554581E-2},{"$f":"IF(AG$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AG$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AA24)","v":6.8444339825884049E-2},{"$f":"IF(AH$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AH$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AB24)","v":7.1800963704213516E-2},{"$f":"IF(AI$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AI$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AC24)","v":7.5157587582542984E-2},{"$f":"IF(AJ$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AJ$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AD24)","v":7.8514211460872452E-2},{"$f":"IF(AK$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AK$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AE24)","v":8.1870835339201919E-2},{"$f":"IF(AL$21<=20,INDEX('Ex42'!$B$4:$U$13,_xlfn.XMATCH('Credit Subsidy Calculator'!$C$19,'Ex42'!$A$4:$A$10),_xlfn.XMATCH('Credit Subsidy Calculator'!AL$21,'Ex42'!$B$3:$U$3)),$W24-$V24+AK24)","v":8.5227459217531387E-2}]
[null,"Cumulative Default Probability (Detail Credit Rating)",null,{"$f":"IF(D$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(D$21,'Ex43'!$B$3:$U$3)),$W25-$V25+C25)","v":5.3977628452939186E-4},{"$f":"IF(E$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(E$21,'Ex43'!$B$3:$U$3)),$W25-$V25+D25)","v":1.6614799243773737E-3},{"$f":"IF(F$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(F$21,'Ex43'!$B$3:$U$3)),$W25-$V25+E25)","v":3.5692807736675825E-3},{"$f":"IF(G$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(G$21,'Ex43'!$B$3:$U$3)),$W25-$V25+F25)","v":5.3055144421503275E-3},{"$f":"IF(H$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(H$21,'Ex43'!$B$3:$U$3)),$W25-$V25+G25)","v":7.9331913207083549E-3},{"$f":"IF(I$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(I$21,'Ex43'!$B$3:$U$3)),$W25-$V25+H25)","v":1.0336011887448926E-2},{"$f":"IF(J$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(J$21,'Ex43'!$B$3:$U$3)),$W25-$V25+I25)","v":1.3119570115828094E-2},{"$f":"IF(K$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(K$21,'Ex43'!$B$3:$U$3)),$W25-$V25+J25)","v":1.6270861398938186E-2},{"$f":"IF(L$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(L$21,'Ex43'!$B$3:$U$3)),$W25-$V25+K25)","v":1.9396276558674153E-2},{"$f":"IF(M$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(M$21,'Ex43'!$B$3:$U$3)),$W25-$V25+L25)","v":2.2109088504883356E-2},{"$f":"IF(N$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(N$21,'Ex43'!$B$3:$U$3)),$W25-$V25+M25)","v":2.461694585598706E-2},{"$f":"IF(O$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(O$21,'Ex43'!$B$3:$U$3)),$W25-$V25+N25)","v":2.7211403093651776E-2},{"$f":"IF(P$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(P$21,'Ex43'!$B$3:$U$3)),$W25-$V25+O25)","v":3.0001419719711042E-2},{"$f":"IF(Q$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(Q$21,'Ex43'!$B$3:$U$3)),$W25-$V25+P25)","v":3.269827902656397E-2},{"$f":"IF(R$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(R$21,'Ex43'!$B$3:$U$3)),$W25-$V25+Q25)","v":3.6163618348034721E-2},{"$f":"IF(S$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(S$21,'Ex43'!$B$3:$U$3)),$W25-$V25+R25)","v":3.9473035145824453E-2},{"$f":"IF(T$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(T$21,'Ex43'!$B$3:$U$3)),$W25-$V25+S25)","v":4.2446799017498815E-2},{"$f":"IF(U$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(U$21,'Ex43'!$B$3:$U$3)),$W25-$V25+T25)","v":4.6791685363833158E-2},{"$f":"IF(V$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(V$21,'Ex43'!$B$3:$U$3)),$W25-$V25+U25)","v":5.1490935864293874E-2},{"$f":"IF(W$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(W$21,'Ex43'!$B$3:$U$3)),$W25-$V25+V25)","v":5.6638640931737094E-2},{"$f":"IF(X$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(X$21,'Ex43'!$B$3:$U$3)),$W25-$V25+W25)","v":6.1786345999180314E-2},{"$f":"IF(Y$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(Y$21,'Ex43'!$B$3:$U$3)),$W25-$V25+X25)","v":6.6934051066623534E-2},{"$f":"IF(Z$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(Z$21,'Ex43'!$B$3:$U$3)),$W25-$V25+Y25)","v":7.2081756134066755E-2},{"$f":"IF(AA$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AA$21,'Ex43'!$B$3:$U$3)),$W25-$V25+Z25)","v":7.7229461201509975E-2},{"$f":"IF(AB$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AB$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AA25)","v":8.2377166268953195E-2},{"$f":"IF(AC$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AC$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AB25)","v":8.7524871336396415E-2},{"$f":"IF(AD$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AD$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AC25)","v":9.2672576403839635E-2},{"$f":"IF(AE$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AE$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AD25)","v":9.7820281471282855E-2},{"$f":"IF(AF$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AF$21,'Ex43'!$B$3:$U$3)),$W25-$V25+Z25)","v":7.7229461201509975E-2},{"$f":"IF(AG$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AG$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AA25)","v":8.2377166268953195E-2},{"$f":"IF(AH$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AH$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AB25)","v":8.7524871336396415E-2},{"$f":"IF(AI$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AI$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AC25)","v":9.2672576403839635E-2},{"$f":"IF(AJ$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AJ$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AD25)","v":9.7820281471282855E-2},{"$f":"IF(AK$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AK$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AE25)","v":0.10296798653872608},{"$f":"IF(AL$21<=20,INDEX('Ex43'!$B$4:$U$24,_xlfn.XMATCH($C$20,'Ex43'!$A$4:$A$24),_xlfn.XMATCH(AL$21,'Ex43'!$B$3:$U$3)),$W25-$V25+AK25)","v":0.1081156916061693}]
[null,"Expected Defaults net of Recoveries",null,{"$f":"-D24*D$23*(1-$C$17)","v":-15205.103477759336},{"$f":"-E24*E$23*(1-$C$17)","v":-46792.105318643771},-98969.149997136468,-152110.59573121878,-217518.58616274811,-290327.76347259671,-366054.41020679841,-444409.95025755023,-519406.61669087317,-593819.10290912609,-667257.29705913097,-736952.5682208197,-811493.05195578036,-894330.9832211833,-988700.34819438204,-1085334.708842451,-1186510.3774569973,-1296008.8559493816,-1388844.7639950083,-1485353.7886118053,-1581862.8132286021,-1678371.8378453993,-1774880.862462196,-1871389.8870789933,-1967898.9116957902,-2064407.9363125872,-2160916.960929384,-2257425.985546181,-1871389.8870789933,-1967898.9116957902,0,0,0,0,0]
[null,"Expected Defaults net of Recoveries (Detail)",null,{"$f":"-D25*D$23*(1-$C$17)","v":-15519.547205609524},{"$f":"-E25*E$23*(1-$C$17)","v":-47770.561354003185},-102623.29606663599,-152543.16314912416,-228093.63938656141,-297179.08882354788,-377211.43659991818,-467816.77667982277,-557678.13127960754,-635676.39512671554,-707781.84262580716,-782377.19393505924,-862595.23235872493,-940134.82889005856,-1039769.6196810417,-1134921.3551099407,-1220422.4601187019,-1345345.8231629566,-1480457.7983703685,-1628463.6557681111,-1776469.5131658535,-1924475.370563596,-2072481.2279613384,-2220487.0853590807,-2368492.9427568233,-2516498.8001545658,-2664504.6575523079,-2812510.5149500505,-2220487.0853590807,-2368492.9427568233,0,0,0,0,0]
[null,"NPV of Expected Defaults",{"$f":"SUM(D28:AL28)","v":-12269602.559073405},{"$f":"D26/(1+D$22)^D$21","v":-14466.703553672718},-42378.702404770178,-85361.178057737081,-124989.08202762771,-170334.84990027547,-216724.8022855196,-260539.06984071524,-301639.55340096087,-336229.09013597202,-366629.24841377523,-392924.49248830322,-413877.35034905461,-434592.92463219195,-456653.7747670486,-481221.96282625484,-503400.12320381933,-524255.24836599734,-545292.40109693084,-556198.60701305629,-565901.94342740416,-573022.20943674399,-577715.97855243471,-580132.36977601179,-580414.1200295639,-578698.514917981,-575118.18789987278,-569801.79692067672,-562874.58676039369,-440797.5030640965,-437416.18352454272,{"$f":"AH26/(1+AH$22)^AH$21","v":0},0,0,0,0]
[null,"NPV of Expected Defaults (Detail)",{"$f":"SUM(D29:AL29)","v":-13684044.234172391},{"$f":"D27/(1+D$22)^D$21","v":-14765.877064841137},-43264.871061988648,-88512.889609231206,-125344.52212185093,-178615.98180418517,-221839.2016606204,-268480.07860225299,-317526.74194040813,-361003.5079327214,-392472.31663301884,-416787.98048653832,-439388.11527737998,-461960.56010716304,-480041.64728400268,-506078.48797039845,-526399.40963311028,-539239.17742064607,-566050.80347298819,-592887.40292804572,-620425.08301092382,-643517.55216601386,-662427.80463504128,-677405.15519763168,-688687.09112100722,-696500.89261240186,-701065.03871624044,-702590.41380462912,-701281.32837929809,-523025.78397498874,-526458.51754282427,0,0,0,0,0]
[null,"NPV of Loan Payments",{"$f":"SUM(D30:AL30)","v":1925661226.6589093},{"$f":"D23/(1+D$22)^D$21","v":118937173.30557066},113217218.15123139,107819663.08564758,102718820.02786581,97891402.569407076,93316288.583304897,88974309.315723658,84848061.701571062,80921741.063275054,77180991.712453336,73612773.285950631,70205240.917816952,66947637.583276168,63830197.154761098,60844056.888040535,57981178.212069973,55234274.832642317,52596747.279909164,50062623.135696441,47626502.270211309,45283506.500917174,43029233.160425492,40859712.126452155,38771365.926188476,36760972.580699399,34825630.902882874,32962728.005679786,31169908.816078659,29445047.425410256,27786220.137749776,{"$f":"AH23/(1+AH$22)^AH$21","v":0},{"$f":"AI23/(1+AI$22)^AI$21","v":0},{"$f":"AJ23/(1+AJ$22)^AJ$21","v":0},0,0]
[null,"Credit Subsidy Cost (Detail)",{"$f":"IF(USDA_CSC=\"No\",-C30-C29+C13,WA_CSC*$C$13)","v":405285968.70210433}]
[null,"Credit Subsidy Cost",{"$f":"-C30-C28+C13","v":186535674.8747983}]
[]
[null,"Year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,"Rate Base (End of Year)",null,{"$f":"IF(D$34<=$C$18,$C$13/$C$18*($C$18-D21),0)","v":2029929722.3421464},1959932145.7096586,1889934569.0771706,1819936992.4446828,1749939415.8121951,1679941839.1797073,1609944262.5472195,1539946685.9147317,1469949109.282244,1399951532.649756,1329953956.0172682,1259956379.3847804,1189958802.7522926,1119961226.1198049,1049963649.4873171,979966072.85482931,909968496.22234142,839970919.58985364,769973342.95736587,699975766.32487798,629978189.6923902,559980613.05990243,489983036.42741466,419985459.79492682,349987883.16243899,279990306.52995121,209992729.89746341,139995153.26497561,69997576.632487804,0,0,0,0,0,0]
[null,"Depreciation",null,{"$f":"IF(D$34<=$C$18,$C$13/$C$18,0)","v":69997576.632487804},69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,69997576.632487804,0,0,0,0,0]
[null,"Return on Capital (pre-tax)",null,{"$f":"(D35+D36)*Cur_ROR/(1-Tax_Rate)","v":104996364.94873172},101496486.11710733,97996607.285482928,94496728.453858539,90996849.622234151,87496970.790609762,83997091.958985373,80497213.127360985,76997334.295736596,73497455.464112192,69997576.632487804,66497697.800863415,62997818.969239026,59497940.137614638,55998061.305990249,52498182.47436586,48998303.642741464,45498424.811117075,41998545.979492687,38498667.147868291,34998788.316243902,31498909.484619513,27999030.652995124,24499151.821370736,20999272.98974634,17499394.158121951,13999515.326497562,10499636.494873172,6999757.6632487811,3499878.8316243906,0,0,0,0,0]
[null,"Utility Finance Customer Capital Costs (Avg. Utility Rate of Return)",null,{"$f":"D36+D37","v":174993941.58121952},171494062.74959514,167994183.91797072,164494305.08634633,160994426.25472194,157494547.42309755,153994668.59147316,150494789.75984877,146994910.92822438,143495032.0966,139995153.26497561,136495274.43335122,132995395.60172683,129495516.77010244,125995637.93847805,122495759.10685366,118995880.27522928,115496001.44360489,111996122.6119805,108496243.78035609,104996364.94873171,101496486.11710732,97996607.285482928,94496728.453858539,90996849.622234136,87496970.790609747,83997091.958985358,80497213.12736097,{"$f":"AF36+AF37","v":76997334.295736581},73497455.464112192,0,0,0,0,0]
[null,"Loan Payments (Federally Guaranteed Debt)",null,{"$f":"D23","v":125007885.91913038},125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,125007885.91913038,0,0,0,0,0]
[null,"Customer Savings from Refinancing with Federal Guarantee",null,{"$f":"D38-D39","v":49986055.662089139},46486176.830464751,42986297.998840332,39486419.167215943,35986540.335591555,32486661.503967166,28986782.672342777,25486903.840718389,21987025.009094,18487146.177469611,14987267.345845222,11487388.514220834,7987509.6825964451,4487630.8509720564,987752.01934766769,-2512126.812276721,-6012005.6439011097,-9511884.4755254984,-13011763.307149887,-16511642.138774291,-20011520.970398679,-23511399.802023068,-27011278.633647457,-30511157.465271845,-34011036.296896249,-37510915.128520638,-41010793.960145026,-44510672.791769415,{"$f":"AF38-AF39","v":-48010551.623393804},-51510430.455018193,0,0,0,0,0]
[null,"Customer Savings Discounted at Treasury Yield Curve",null,{"$f":"D40/(1+D$22)^D$21","v":47558600.974900439},42101628.905525118,37075806.325790659,32445940.143376362,28180405.429386564,24250747.524628092,20631330.164443649,17299023.767654527,14232928.838494791,11414130.120025001,8825477.7304157298,6451392.0240132567,4277689.3592881905,2291426.3357804599,480760.39055124344,-1165175.071340404,-2656382.5920986398,-4002100.9893612177,-5210895.280623585,-6290737.2284975685,-7249077.3945454853,-8092909.4718368631,-8828827.5657441877,-9463077.0068608895,-10001599.207590796,-10450071.013442449,-10813938.950057559,-11098448.726341099,-11308670.321690472,-11449518.960262269,0,0,0,0,0]
[null,"Customer Savings Discounted aUtility Rate of Return",null,{"$f":"D40/(1+Cur_ROR)^D$21","v":47605767.297227748},42164332.726045124,37133180.433076628,32485574.76953816,28196395.99360862,24242046.999582723,20600365.265773322,17250539.735638332,14173032.361965688,11349504.058493981,8762744.817117162,6396607.7618612805,4235946.9231669158,2266558.5276999949,475125.60998011095,-1150834.2374074932,-2623018.1483318335,-3952384.4662942016,-5149196.5813024854,-6223064.2670666883,-7182982.6571769193,-8037368.9913876131,-8794097.2559973393,-9460530.8355617244,-10043553.286786653,-10549597.33940158,-10984672.223089946,-11354389.414138149,-11663986.890340284,-11918351.977847124,0,0,0,0,0]
[null,"NPV of Customer Savings from Lower New ERA Financing Costs",{"$f":"SUM(D42:AL42)","v":178249694.70864579}]
[null,"New ERA Grant",{"$f":"970000000 - $C$31","v":564714031.29789567}]
[null,"Ratepayer Cost of Additional Equity Required to Maintain 25% Capitalization Ratio",0]
[null,"Total NPV Benefit of USDA New ERA Financing",{"$f":"C43+C44+C45","v":742963726.00654149}]
[]
[null,"Loan Required for Only Transmission and Old Fossil Costs",{"$f":"Transmission_CAPEX+'Inputs and Outputs'!$C$287","v":150000000}]
[null,"Credit Subsidy Cost for Loan",{"$f":"(C31/C13)*C48","v":28949999.999999996}]

{"sheet":"Ex42","index":17,"n_rows":13,"n_cols":21,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Exhibit 42 Average cumulative issuer-weighted global default rates by letter rating, 1983-2020"]
["Source: Moody's Investors Service"]
["Rating\\Horizon",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Aaa",0,1.2292754802345485E-4,1.2292754802345485E-4,3.519343842675049E-4,6.1613982558306191E-4,9.224483929171079E-4,1.2470351601235885E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3]
["Aa",2.1609826639545915E-4,6.07679432771846E-4,1.1160756208103972E-3,1.9688577692111853E-3,3.0097739895337261E-3,3.9270840651227656E-3,4.8454916844278273E-3,5.6400112750722986E-3,6.4490280238602704E-3,7.2851156139229767E-3,8.2216386415649989E-3,9.386216623827992E-3,1.0561984404603098E-2,1.1408125426438098E-2,1.220644352985778E-2,1.3027242747008283E-2,1.4010681809662917E-2,1.5443809944544196E-2,1.7405919351440979E-2,1.9123662142329301E-2]
["A",5.2883980134055264E-4,1.6274488179059965E-3,3.4421880587583997E-3,5.2904695680601188E-3,7.565386586315892E-3,1.0097719951927653E-2,1.2731524113384296E-2,1.5456762274044133E-2,1.8065177418065681E-2,2.0653274532069443E-2,2.3207485364103886E-2,2.5631515783195447E-2,2.8224064703884166E-2,3.1105202288902012E-2,3.4387407917956692E-2,3.7748391035404505E-2,4.1267322726259326E-2,4.5075725194398175E-2,4.8304596555907242E-2,5.166122043423671E-2]
["Baa",1.5553731230986134E-3,4.003018871245323E-3,6.9471451209717205E-3,1.0425590709113086E-2,1.4047523116461624E-2,1.7935403790419913E-2,2.1643835997948946E-2,2.5460931639939011E-2,2.9468622285087065E-2,3.3623743720390231E-2,3.8123382242348125E-2,4.2856368843349979E-2,4.7935110150224669E-2,5.3157656038262946E-2,5.8173152063407674E-2,6.3488605686025212E-2,6.860636518132146E-2,7.3163683258403833E-2,7.7273342321114047E-2,8.0780892615879507E-2]
["Ba",8.2995828200399524E-3,2.3473653487069646E-2,4.1408871474420628E-2,6.0447797527664937E-2,7.7669588270300238E-2,9.3798137058676567E-2,0.10856813122216213,0.122287786228373,0.13572542941637933,0.14942615226020339,0.16172735775105818,0.17428038896764664,0.18594974144275778,0.19706832163524346,0.20902895986348413,0.22029655320932706,0.23030795514383462,0.23981412107613864,0.24989062666015727,0.25625260229012514]
["B",3.210773048263682E-2,7.7326702336110276E-2,0.12437214582634459,0.16713670308790796,0.20578841129658187,0.23991735909218204,0.26999225133206928,0.2965445972065357,0.32057332687648343,0.34133810007731691,0.35926068692953195,0.37617406617726112,0.39298174524664875,0.41058732525686292,0.42606537779879039,0.44075378983984659,0.45455509426333573,0.46840362207291342,0.48127076462561658,0.49495670380701495]
["Caa-C",9.8189773468158603E-2,0.17606122374621236,0.24310485348282573,0.30163503919631551,0.35243172873715323,0.39478731333394201,0.43061037188945772,0.46258968475732187,0.49190808816796117,0.51597898977242318,0.53604938387942425,0.54830694079540976,0.55847400258788049,0.56396547660408514,0.57025299932256635,0.57841091109384712,0.58521371462832605,0.59212156158813833,0.60009652000606906,0.60744808904541514]
["IG",8.3795667857744505E-4,2.2645567534382849E-3,4.159962071887735E-3,6.3238192646507541E-3,8.7274564038755109E-3,1.1282255229879135E-2,1.3794803562684921E-2,1.6313698503238605E-2,1.8823616885121019E-2,2.1352685124264248E-2,2.3972257120865925E-2,2.6636555215163837E-2,2.9453766750206389E-2,3.2335477734306894E-2,3.5289199146533945E-2,3.8337200310920028E-2,4.1406732721088302E-2,4.4526128015482391E-2,4.7396090103675625E-2,5.0084917314464961E-2]
["SG",4.2154329093079146E-2,8.5395327729568149E-2,0.12659360075019477,0.1634332554562935,0.19546499705170228,0.22297761279186679,0.24663916025421662,0.26741681121653371,0.2863937189888337,0.30339097055323716,0.31806742833144763,0.3316560782368162,0.34459545803403147,0.357250469922476,0.36945295103376663,0.38106458330809334,0.3915397212508922,0.40168608503441328,0.4117953902404804,0.42021816426849823]
["All",1.6815489890744773E-2,3.3577262591275914E-2,4.9029840099479638E-2,6.2367782965380814E-2,7.3666242935898407E-2,8.3213495380138336E-2,9.126755588058344E-2,9.827805948870949E-2,0.10461072953752926,0.11032164049282478,0.11545746346456298,0.1202872843512709,0.12501824889992197,0.12967174394624892,0.13423839866379395,0.13872040032247379,0.14296724492736035,0.14714605492698773,0.15106872417169048,0.1545351536591073]

{"sheet":"Ex43","index":18,"n_rows":24,"n_cols":21,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Exhibit 43 Average cumulative issuer-weighted global default rates by alphanumeric rating, 1983-2020"]
["Source: Moody's Investors Service"]
["Rating\\Horizon",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Aaa",0,1.2292754802345485E-4,1.2292754802345485E-4,3.519343842675049E-4,6.1613982558306191E-4,9.224483929171079E-4,1.2470351601235885E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3,1.2749762138329901E-3]
["Aa1",0,0,0,5.0181141859184653E-4,9.028899593855888E-4,1.3233708638886732E-3,1.3524630518733094E-3,1.3524630518733094E-3,1.5626909261566846E-3,2.0116465498593028E-3,2.5072538980488446E-3,3.061352813085283E-3,4.2766215213566605E-3,5.7376182860194858E-3,7.3596746220687681E-3,8.5318051530225425E-3,9.5000861823280047E-3,1.0563057801359133E-2,1.1647003127321587E-2,1.1647003127321587E-2]
["Aa2",0,1.1954686245796431E-4,1.0518225396658476E-3,2.2434299257190204E-3,3.3335815047002004E-3,4.1295054443305501E-3,4.976766534397159E-3,5.8745843390789476E-3,7.013160128006124E-3,8.3280612160732126E-3,9.4487607783836358E-3,1.0666759586318464E-2,1.1735132702447859E-2,1.222724761290761E-2,1.2768842818576598E-2,1.3869349634497596E-2,1.582809731264867E-2,1.796959752103644E-2,2.0055818972086525E-2,2.2104806478919548E-2]
["Aa3",4.3323699898556445E-4,1.1519247096878349E-3,1.6387524781532603E-3,2.4519058059758736E-3,3.7523794548599554E-3,4.9693937555113088E-3,6.3476106015736278E-3,7.4565741063025159E-3,8.3478509803178724E-3,9.0692684048803152E-3,1.0098507174547855E-2,1.1507100283299043E-2,1.2732964532166768E-2,1.3543352246035978E-2,1.4165246054810732E-2,1.46751782354827E-2,1.5071901540064214E-2,1.6221988736784154E-2,1.8466004196147967E-2,2.0674744779025311E-2]
["A1",6.2597187978419289E-4,1.8605110626308541E-3,3.8431657780855222E-3,5.7837613470523852E-3,7.7819743657392415E-3,9.7614919079884732E-3,1.1466357751814926E-2,1.3065216888756614E-2,1.4336787387892347E-2,1.5841983640322965E-2,1.7617877665173642E-2,1.9506285123391254E-2,2.160463618310926E-2,2.4175877949247693E-2,2.6774130809820385E-2,2.9333793183408452E-2,3.190469100040294E-2,3.4266325115512086E-2,3.5707820954310687E-2,3.7186310779610987E-2]
["A2",4.3750455518509757E-4,1.4021898473349781E-3,2.9910783452884449E-3,4.870166588830549E-3,7.0392078213821208E-3,1.014758617079059E-2,1.3416773959090134E-2,1.6701667807323739E-2,1.9982216476603476E-2,2.3388345106593822E-2,2.6651614083971653E-2,2.9380641580994404E-2,3.2219634145025933E-2,3.5526630870575726E-2,3.9236423603980386E-2,4.3330051858187391E-2,4.8130497600088917E-2,5.2785907734096305E-2,5.6451184626633011E-2,6.0137076627384878E-2]
["A3",5.3977628452939186E-4,1.6614799243773737E-3,3.5692807736675825E-3,5.3055144421503275E-3,7.9331913207083549E-3,1.0336011887448926E-2,1.3119570115828094E-2,1.6270861398938186E-2,1.9396276558674153E-2,2.2109088504883356E-2,2.461694585598706E-2,2.7211403093651776E-2,3.0001419719711042E-2,3.269827902656397E-2,3.6163618348034721E-2,3.9473035145824453E-2,4.2446799017498815E-2,4.6791685363833158E-2,5.1490935864293874E-2,5.6638640931737094E-2]
["Baa1",1.0580937497897125E-3,2.8504285441426358E-3,4.912008200055995E-3,7.2087414687503903E-3,9.3034194218600819E-3,1.1847594907340664E-2,1.435750171416228E-2,1.6718208617061969E-2,1.947211832823359E-2,2.261130434268388E-2,2.6496764622045976E-2,3.118660845860588E-2,3.6023128985836483E-2,4.0944788608160199E-2,4.6335037997559891E-2,5.1599798619342829E-2,5.629462287296183E-2,5.8916040085204568E-2,6.053110459408706E-2,6.2270595232168047E-2]
["Baa2",1.4264582999801156E-3,3.6075440222465005E-3,6.1003356353303007E-3,9.4040778548865056E-3,1.2498050330949528E-2,1.5766007726722542E-2,1.9305106759092139E-2,2.2875784793820575E-2,2.6609376927085426E-2,3.0592581184388012E-2,3.534412699756595E-2,3.9936021389832321E-2,4.475121166098539E-2,4.9221809152405482E-2,5.3864291663318187E-2,5.8292745071947372E-2,6.2434611424198816E-2,6.7159556978363177E-2,7.2715342701404673E-2,7.7754570059678341E-2]
["Baa3",2.2648093102919375E-3,5.7699393116174003E-3,1.0263310952895011E-2,1.5303902287775006E-2,2.1354710945765465E-2,2.7618856010902859E-2,3.2985771364095529E-2,3.8918881362491109E-2,4.4876242017143464E-2,5.0585640951811284E-2,5.5555215433466643E-2,6.0556055475505355E-2,6.6348401654476308E-2,7.3046375415620313E-2,7.8070287609585454E-2,8.4680848282770338E-2,9.1719568095112614E-2,9.8776568864369252E-2,0.10444389550706923,0.10833296118368441]
["Ba1",4.2346157814935337E-3,1.3821528253348925E-2,2.5121869859096146E-2,3.6199688284443199E-2,4.7142713339289433E-2,5.797721478143647E-2,6.6411215664210266E-2,7.3625195223762319E-2,8.065346776093818E-2,8.860353026589729E-2,9.7009976879528281E-2,0.10535057512758317,0.11296147518967892,0.11909257567360088,0.12828567700505722,0.1372175007155485,0.14463673241599251,0.15257705445835656,0.16453663445183409,0.17360551286239156]
["Ba2",6.7938091388333177E-3,1.7989586158212778E-2,3.1311090946704812E-2,4.5131598623296965E-2,5.9007020586896886E-2,7.0875596102648375E-2,8.2465727463469363E-2,9.4834525389357327E-2,0.10846619615556918,0.12219216573914493,0.13420271269866835,0.14705498639670234,0.1585083717501844,0.16926726177863538,0.18103601251399515,0.19005169670727728,0.19700530426725349,0.20379762198461582,0.21182002785025389,0.21281666489579887]
["Ba3",1.2936524060171539E-2,3.612962337172454E-2,6.3711581958362018E-2,9.4373580450247685E-2,0.12032026527252537,0.14523113614822147,0.16910152695363567,0.19074265579853,0.21083637490959883,0.23090439690871578,0.24806846940997351,0.2655069056017153,0.28254874824543119,0.30042698887598762,0.31638223958307088,0.33342172421301852,0.35051771312231006,0.36565773186042461,0.37591179577072309,0.38495960270243956]
["B1",1.9341351803721873E-2,5.2125904596187156E-2,8.8002075701735127E-2,0.12223289714020091,0.15615749158308945,0.18644194130797132,0.21611528391466106,0.24320747490310102,0.26670955732002,0.2859296981586259,0.30374364851457047,0.31901427171065933,0.33783814232179232,0.35750270316769051,0.37313202951499802,0.38838955162310884,0.40298976199602121,0.41850395649333239,0.43296002489772156,0.44643539491646389]
["B2",2.9758011021272401E-2,7.5933965096183331E-2,0.1231786899177203,0.16686729975571679,0.20449407878258152,0.23864236631671731,0.26674550916184614,0.28907089167162714,0.31207319900011621,0.33435765754229152,0.35342735515777024,0.37500255611462463,0.39248885033233438,0.40952271108486238,0.42754934631853225,0.44664856812115339,0.46436913957320358,0.48124370137071437,0.49599612285056993,0.51529525927080255]
["B3",4.6433445927740236E-2,0.10316746110115371,0.16177054093923604,0.21312907882277154,0.25861981258913047,0.29787929200854391,0.33142266493594918,0.36336060117146329,0.39047656674677278,0.41261667488120113,0.43000921251068869,0.44375366271810357,0.45675850472457136,0.47256963437833166,0.48470193626563174,0.49204063521686536,0.49863010494244497,0.50392969330067727,0.50965474920180664,0.51187644721670766]
["Caa",7.8099990993574009E-2,0.15286597413681058,0.21873661062285399,0.2766861661709572,0.32908739267054976,0.37408962664936929,0.41128323917313658,0.44477237438466399,0.47585291882957281,0.50218564732823545,0.52368692165702446,0.53660246419837909,0.54778003830672672,0.55467162650926727,0.56282361317424723,0.57374809501345658,0.57927330384033471,0.58547532968142801,0.59692858169018503,0.60766777368315983]
["Ca-C",0.34518254450660557,0.46619965901260896,0.54988439229575725,0.61591061738489528,0.64647077925391772,0.65695815760730158,0.67561702099241483,0.6904434262394159,0.70188217889385873,0.70732316216975222,0.71527293309856632,0.72145496165636136,0.72541707807672073,0.72541707807672073,0.72541707807672073,0.72541707807672073,0.73217949841225816,0.73799447898516135,0.73799447898516135,0.73799447898516135]
["IG ",8.3795667857744505E-4,2.2645567534382849E-3,4.159962071887735E-3,6.3238192646507541E-3,8.7274564038755109E-3,1.1282255229879135E-2,1.3794803562684921E-2,1.6313698503238605E-2,1.8823616885121019E-2,2.1352685124264248E-2,2.3972257120865925E-2,2.6636555215163837E-2,2.9453766750206389E-2,3.2335477734306894E-2,3.5289199146533945E-2,3.8337200310920028E-2,4.1406732721088302E-2,4.4526128015482391E-2,4.7396090103675625E-2,5.0084917314464961E-2]
["SG",4.2154329093079146E-2,8.5395327729568149E-2,0.12659360075019477,0.1634332554562935,0.19546499705170228,0.22297761279186679,0.24663916025421662,0.26741681121653371,0.2863937189888337,0.30339097055323716,0.31806742833144763,0.3316560782368162,0.34459545803403147,0.357250469922476,0.36945295103376663,0.38106458330809334,0.3915397212508922,0.40168608503441328,0.4117953902404804,0.42021816426849823]
["All",1.6815489890744773E-2,3.3577262591275914E-2,4.9029840099479638E-2,6.2367782965380814E-2,7.3666242935898407E-2,8.3213495380138336E-2,9.126755588058344E-2,9.827805948870949E-2,0.10461072953752926,0.11032164049282478,0.11545746346456298,0.1202872843512709,0.12501824889992197,0.12967174394624892,0.13423839866379395,0.13872040032247379,0.14296724492736035,0.14714605492698773,0.15106872417169048,0.1545351536591073]