{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Cover","Scenario & Results","Program Adjustment Factors","ABP Scenario InputAssumptions","ILSfA Scenario InputAssumptions","Net Metering Credit","ComEd Rates","Ameren Rates","Ameren PEC Capacity EEA","ComEd PtC","EIA_861_Sales","NREL ATB Cost Curve","NREL Capital Costs","Size-specific Assumptions","Group-specific Assumptions","Program-specific Assumptions","Cash Flow","CREST Inputs","Annual Cash Flows & Returns","Public Schools_Group A","Public Schools_Group B","Data Processing"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":56,"comments":4,"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":"Cover","index":0,"n_rows":33,"n_cols":3,"rows_kept":33,"cut":false,"hidden":false,"merged":[[3,1,3,11],[5,1,5,11]]}
["2025 Long-Term Plan REC Pricing Model"]
[]
[null,"INSTRUCTIONS:"]
[null,"1. Make sure macros have been enabled if the user plans to run the model."]
[null,"2. Users can customize the input assumptions in worksheets that are green, blue, or purple.  Users should avoid altering the contents of grey worksheets.  "]
[null,"3. Users can run the model by selecting a Block Group, Program, and Category in cells B2:B4 of the \"Scenario & Results\" Worksheet. Note that the contents of the worksheet will not be updated until the user clicks the \"Run Scenario\" button on the worksheet. "]
[null,"4. Results will be populated into rows 8-15 of the \"Scenario & Results\" worksheet."]
[]
[null,"WORKSHEET CONTENTS:"]
[null,"Cover","Provides instructions and worksheet contents."]
[null,"Scenario & Results","Allows user to select a Block Group, Block Program, and Block Category. Users can make a selection and hit \"Run Scenario\" to run the model and retrieve REC Prices for the selected Group, Program, and Category. "]
[null,"Program Adjustment Factors","Contains program specific adjustment to the final REC prices"]
[null,"ABP Scenario InputAssumptions","Contains input assumptions specific to ABP projects. Users can edit the inputs in the cells but should take care not to alter the format of the worksheet."]
[null,"ILSfA Scenario InputAssumptions","Contains input assumptions specific to ILSFA projects. Users can edit the inputs in the cells but should take care not to alter the format of the worksheet."]
[null,"Net Metering Credit","Contains all of the Net Metering Credits projects are assumed to receive for 25 years in express in $/kWh"]
[null,"Ameren Rates","Contains Ameren Net Metering Rates and Rate sheets"]
[null,"ComEd Rates","Contains ComEd Net Metering Rates and Rate sheets"]
[null,"Ameren PEC Capacity EEA","Contains Ameren backend data for residential rates"]
[null,"ComEd PtC","Contains ComEd backend data for residential rates"]
[null,"EIA_861_Sales","Contains 2021 EIA 861 sales data for Illinois utilties"]
[null,"NREL ATB Cost Curve","Contains NREL ATB cost curves used to scale community solar costs"]
[null,"NREL Capital Costs","Contains capital costs for all project sizes, expressed in $/W dc"]
[null,"Size-specific Assumptions","Contains size-specific model input assumptions"]
[null,"Group-specific Assumptions","Contains group-specific model input assumptions"]
[null,"Program-specific Assumptions","Contains program-specific model input assumptions"]
[null,"CREST Inputs","Contains the input assumptions for the currently selected Group, Program, and Category. Inputs from this worksheet directly read into the Cash Flow worksheet."]
[null,"Cash Flow","Contains the cash flows for the currently selected Group, Program, and Category. Users should not alter the contents of this worksheet."]
[null,"Annual Cash Flows & Returns","Provides an annual overview of cash flows from the cash flow worksheet."]
[null,"Public Schools_Group A ","Contains the calculation for ABP Public Schools REC Prices for Group A, based on modeled ABP DG results"]
[null,"Public Schools_Group B","Contains the calculation for ABP Public Schools REC Prices for Group B, based on modeled ABP DG results"]
[null,"Data Processing","Contains currently selected model run data. Users should not alter the contents of this worksheet."]
[]
[null,"Version updated March 5, 2025"]

{"sheet":"Scenario & Results","index":1,"n_rows":89,"n_cols":16,"rows_kept":89,"cut":false,"hidden":false,"merged":[[0,0,0,3],[18,0,20,4]]}
["To retrieve the REC prices for a specfic Block, based on the assumptions reflected in the model, please select a Block Group, Block Program, and Block Category in the orange cells below:",null,null,null,null,null,null,null,null,"Notes"]
["Block Group","Group A",null,null,null,null,"Program Adjustments","On",null,"To reproduce REC prices for rates with select program adjustments, users need to run the model with Program Adjustment Factors toggle \"ON\"."]
["Block Program","Adjustable Block Program",null,null,null,null,"Residential IRR Adjustment","Off",null,"To reproduce REC prices for DG, users need to run the model twice: First with Residential IRR toggle \"ON\" to get values for 0-10 kW systems; second with Residential toggle \"Off\" to get values for 10-5000 kW DG systems. "]
["Block Category","Distributed Generation"]
["Data Quadrant",{"$f":"VLOOKUP(_xlfn.CONCAT(B2,B3,B4),'Data Processing'!$T$15:$X$30,5,0)","v":1}]
[]
[]
[null,null,null,null,{"$f":"IF(ISNUMBER(B14),\"\",_xlfn.CONCAT('Scenario & Results'!B2,\"_\",'Scenario & Results'!B3,\"_\",'Scenario & Results'!B4))","v":"Group A_Adjustable Block Program_Distributed Generation"},null,null,"IPA Pricing Bin Adders",null,null,"Discount Rate ","25-yr Net Present Value Cost of Energy ($)","25-yr Net Present Value Net Metering Credit ($)","Revenue Shortfall ($)","REC Production (MWh)","Shortfall per REC ($/REC)"]
[{"$f":"'Scenario & Results'!D9","v":"0 - 10 kW"},"NA",null,{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),\"0 - 10 kW\",\"\")","v":"0 - 10 kW"},{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),(H9+$P$15)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B7:$Q7,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0)),\"\")","v":54.342491339754709},null,{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),\"0 - 10 kW\",\"\")","v":"0 - 10 kW"},{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),P9-$P$15,\"\")","v":25.012904931908359},null,"10 kW",6.1446296931677677E-2,31212.245847779752,19003.215669380304,{"$f":"L9-M9","v":12209.030178399447},224.66820856753449,{"$f":"(N9/O9)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":54.342491339754709}]
[{"$f":"'Scenario & Results'!D10","v":"10 - 25 kW"},"NA",null,{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),\"10 - 25 kW\",\"0 - 25 kW\")","v":"10 - 25 kW"},{"$f":"($P$15+H10)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B8:$Q8,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":54.197027024774627},null,{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),\"10 - 25 kW\",\"0 - 25 kW\")","v":"10 - 25 kW"},{"$f":"IF(ISNUMBER(SEARCH(\"*Distributed Generation*\",'Scenario & Results'!$B$4)),AVERAGE(P9:P10)-$P$15,P10-$P$15)","v":24.867440616928278},null,"25 kW",5.9800179613697838E-2,61661.8805682397,31726.23345979815,{"$f":"L10-M10","v":29935.64710844155},553.83499768854938,{"$f":"(N10/O10)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":54.051562709794553}]
[{"$f":"'Scenario & Results'!D11","v":"25 - 100 kW"},"NA",null,"25 - 100 kW",{"$f":"($P$15+H11)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B9:$Q9,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":56.271322276876312},null,"25 - 100 kW",{"$f":"AVERAGE(P10:P11)-$P$15","v":26.941735869029962},null,"100 kW",6.012268727224257E-2,260628.28236428506,128743.27750469305,131885.00485959201,2254.7882634729431,{"$f":"(N11/O11)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":58.491081843958071}]
[{"$f":"'Scenario & Results'!D12","v":"100 - 200 kW"},"NA",null,"100 - 200 kW",{"$f":"($P$15+H12)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B10:$Q10,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":52.701664172998406},null,"100 - 200 kW",{"$f":"AVERAGE(P11:P12)-$P$15","v":23.372077765152056},null,"200 kW",5.9458517445214062E-2,475528.1603974179,261840.70797401178,213687.45242340612,4555.0462481927743,{"$f":"(N12/O12)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":46.912246502038734}]
[{"$f":"'Scenario & Results'!D13","v":"200 - 500 kW"},"NA",null,"200 - 500 kW",{"$f":"($P$15+H13)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B11:$Q11,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":43.348529763332202},null,"200 - 500 kW",{"$f":"AVERAGE(P12:P13)-$P$15","v":14.018943355485852},null,"500 kW",5.9033833344597719E-2,1136963.110438535,673108.44311301073,463854.66732552426,11659.088784416592,{"$f":"(N13/O13)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":39.78481302462567}]
[{"$f":"'Scenario & Results'!D14","v":"500 - 2000 kW"},"NA",null,"500 - 2000 kW",{"$f":"($P$15+H14)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B12:$Q12,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":40.07976465546357},null,"500 - 2000 kW",{"$f":"AVERAGE(P13:P14)-$P$15","v":10.750178247617221},null,"2000 kW",5.9274956357564107E-2,4655716.4510952746,2736951.3392134607,1918765.111881814,47523.928051299321,{"$f":"(N14/O14)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":40.374716286301471}]
[{"$f":"'Scenario & Results'!D15","v":"2000 - 5000 kW"},"NA",null,"2000 - 5000 kW",{"$f":"($P$15+H15)*\n(1+IF($H$2=\"On\",INDEX('Program Adjustment Factors'!$B13:$Q13,1,MATCH('Scenario & Results'!$B$2&'Scenario & Results'!$B$3&'Scenario & Results'!$B$4,'Program Adjustment Factors'!$B$3:$Q$3,0)),0))","v":29.32958640784635},null,"2000 - 5000 kW",0,null,"5000 kW",5.8449140489109E-2,10832772.755179202,7197831.4172650836,3634941.3379141185,123934.2855834369,{"$f":"(N15/O15)+INDEX('Program-specific Assumptions'!$O$2:$O$9,MATCH('Scenario & Results'!$B$4,'Program-specific Assumptions'!$C$2:$C$9,0))","v":29.32958640784635}]
[]
[]
[]
["Please note that the REC Prices presented below do not auto-populate when a new scenario is run. These prices reflect the assumptions provided with the download of this model."]
[]
[]
[]
[null,"Group A_Adjustable Block Program_Distributed Generation","Group B_Adjustable Block Program_Distributed Generation"]
["0 - 10 kW",60.898734810461825,73.078481772554184]
["10 - 25 kW",54.197027024774627,65.036432429729544]
["25 - 100 kW",56.271322276876312,67.525586732251568]
["100 - 200 kW",52.701664172998406,63.241997007598087]
["200 - 500 kW",43.348529763332202,52.018235715998642]
["500 - 2000 kW",40.07976465546357,48.095717586556283]
["2000- 5000 kW",29.32958640784635,35.195503689415617]
[]
[null,"Group A_Adjustable Block Program_Community Solar","Group B_Adjustable Block Program_Community Solar"]
["0 - 25 kW",57.433783361060328,63.49266099817816]
["25 - 100 kW",58.786520207417922,64.509531569900446]
["100 - 200 kW",56.280696637272385,62.244987210882456]
["200 - 500 kW",48.77534462199651,55.90516560321754]
["500 - 2000 kW",42.248966006199183,46.02418049632896]
["2000- 5000 kW",34.359263632663037,33.623794212584798]
[]
[null,"Group A_Adjustable Block Program_Community-driven Solar","Group B_Adjustable Block Program_Community-driven Solar"]
["0 - 25 kW",74.147876744689711,81.630137530075956]
["25 - 100 kW",75.681752389519417,83.107903749437398]
["100 - 200 kW",72.204463039149175,79.904941417234781]
["200 - 500 kW",62.425798494926681,71.117600646863451]
["500 - 2000 kW",53.449631193794772,58.02489131817579]
["2000- 5000 kW",42.278401541034391,42.057917679075501]
[]
[null,"Group A_Adjustable Block Program_Public Schools","Group B_Adjustable Block Program_Public Schools"]
["0 - 25 kW",77.16515343868295,93.172942257263657]
["25 - 100 kW",68.566408502824288,84.963006055981694]
["100 - 200 kW",65.814122022409379,76.90590506214599]
["200 - 500 kW",57.723515795785538,66.87709944954598]
["500 - 2000 kW",54.508896567380241,61.038772269627515]
["2000- 5000 kW",42.151608871671868,46.742625984873705]
[]
[]
[null,"Group A_IL Solar for All_Distributed Generation (1-4 Unit)","Group B_IL Solar for All_Distributed Generation (1-4 Unit)"]
["0 - 10 kW",190.55982502505952,180.89184869479539]
["10 - 25 kW",165.40086539460049,160.92416310622747]
["25 - 100 kW",141.80468655468172,139.36961257928209]
["100 - 200 kW",136.59118521703581,132.14217358677195]
["200 - 500 kW",125.44286107999604,121.55232432640901]
["500 - 2000 kW",121.66873474781391,115.48900507426208]
["2000- 5000 kW",105.38077534581387,102.52757763355245]
[]
[null,"Group A_IL Solar for All_Distributed Generation (5+ Units)","Group B_IL Solar for All_Distributed Generation (5+ Units)"]
["0 - 10 kW",109.10849464656742,122.42533890493985]
["10 - 25 kW",92.524617943602493,107.72004675177936]
["25 - 100 kW",78.517392973183888,91.882033710230601]
["100 - 200 kW",76.657520704919705,85.117377780293424]
["200 - 500 kW",69.63588380923369,76.920078305630113]
["500 - 2000 kW",66.612011982918375,72.184243342590719]
["2000- 5000 kW",55.447578239573964,58.837432273473645]
[]
[null,"Group A_IL Solar for All_Low-Income Community Solar ","Group B_IL Solar for All_Low-Income Community Solar "]
["0 - 25 kW",101.08369221255788,112.79733667668958]
["25 - 100 kW",102.81904450756535,114.72980829754516]
["100 - 200 kW",99.807923540738102,112.24208661481086]
["200 - 500 kW",89.903646499303079,103.91884544686512]
["500 - 2000 kW",80.369088771386913,90.116228680689701]
["2000- 5000 kW",68.261869902992714,72.468859986594708]
[]
[null,"Group A_IL Solar for All_Non-profit & Public Facility","Group B_IL Solar for All_Non-profit & Public Facility"]
["0 - 25 kW",101.92585994050079,115.96901569998487]
["25 - 100 kW",103.34284376688369,113.32478161459929]
["100 - 200 kW",98.747423272769069,104.99648357361454]
["200 - 500 kW",88.789744863485311,94.43365043792295]
["500 - 2000 kW",84.81307745831964,87.948606305901791]
["2000- 5000 kW",70.804672396666632,74.246406707862505]

{"sheet":"Program Adjustment Factors","index":2,"n_rows":13,"n_cols":17,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Percentages applied to augment the values of the 2024-25 REC outputs only (i.e. no underlying inputs or other outputs are changed)"]
[]
["Index",{"$f":"B4&B5&B6","v":"Group AAdjustable Block ProgramDistributed Generation"},{"$f":"C4&C5&C6","v":"Group AAdjustable Block ProgramCommunity Solar"},"Group AAdjustable Block ProgramCommunity-driven Solar","Group AAdjustable Block ProgramPublic Schools","Group AIL Solar for AllDistributed Generation (1-4 Unit)","Group AIL Solar for AllDistributed Generation (5+ Units)","Group AIL Solar for AllLow-Income Community Solar ","Group AIL Solar for AllNon-profit & Public Facility","Group BAdjustable Block ProgramDistributed Generation","Group BAdjustable Block ProgramCommunity Solar","Group BAdjustable Block ProgramCommunity-driven Solar","Group BAdjustable Block ProgramPublic Schools","Group BIL Solar for AllDistributed Generation (1-4 Unit)","Group BIL Solar for AllDistributed Generation (5+ Units)","Group BIL Solar for AllLow-Income Community Solar ","Group BIL Solar for AllNon-profit & Public Facility"]
["Block Group","Group A","Group A","Group A","Group A","Group A","Group A","Group A","Group A","Group B","Group B","Group B","Group B","Group B","Group B","Group B","Group B"]
["Block Program","Adjustable Block Program","Adjustable Block Program","Adjustable Block Program","Adjustable Block Program","IL Solar for All","IL Solar for All","IL Solar for All","IL Solar for All","Adjustable Block Program","Adjustable Block Program","Adjustable Block Program","Adjustable Block Program","IL Solar for All","IL Solar for All","IL Solar for All","IL Solar for All"]
["Block Category","Distributed Generation","Community Solar","Community-driven Solar","Public Schools","Distributed Generation (1-4 Unit)","Distributed Generation (5+ Units)","Low-Income Community Solar ","Non-profit & Public Facility","Distributed Generation","Community Solar","Community-driven Solar","Public Schools","Distributed Generation (1-4 Unit)","Distributed Generation (5+ Units)","Low-Income Community Solar ","Non-profit & Public Facility"]
["0 - 10 kW / \"\"",0,0,0,0,0,5.8098648585381385E-2,0,0,7.8124694319183785E-2,0,0,0,0,6.5155921087409974E-2,0,0]
["10 - 25 kW / 0 - 25 kW",0,0,0,0.18415630996074372,0,8.8791793280082576E-2,0,0,6.6091917765489283E-2,0,0,0.2812253826654032,0,0.1262260415371188,0,0]
["25 - 100 kW",0,0,0,1.4966857668359257E-2,0,8.8806498789653077E-3,0,0,0.11964935873208038,0,0,0.17931214208803059,0,7.1261860474865601E-2,0,0]
["100 - 200 kW",0,0,0,3.8028762339128885E-2,0,2.544914367841522E-2,0,0,0.18295529273602318,0,0,0.1970817437461907,0,6.6051660757835418E-2,0,0]
["200 - 500 kW",0,0,0,9.0337691947918408E-2,0,5.6647425756745529E-2,0,0,0.20630493198327571,0,0,0.2692468172533089,0,9.1979766976047594E-2,0,0]
["500 - 2000 kW",0,0,0,0.10331426829642676,0,6.4243879795537806E-2,0,0,0.28098166772526167,0,0,0.3099153923955329,0,0.10858981807969026,0,0]
["2000- 5000 kW",0,0,0,0.12776003388854562,0,7.1157150399690394E-2,0,0,0.28312822467385002,0,0,0.32494662778941685,0,8.9743440244678396E-2,0,0]

{"sheet":"ABP Scenario InputAssumptions","index":3,"n_rows":79,"n_cols":30,"rows_kept":79,"cut":false,"hidden":false,"merged":[[2,21,2,29],[54,11,54,19],[28,11,28,19],[0,1,0,19],[1,1,1,9],[1,11,1,19],[2,11,2,19],[54,1,54,9],[28,1,28,9],[2,1,2,9]]}
[null,"Adjustable Block Program"]
[null,"Group A ",null,null,null,null,null,null,null,null,null,"Group B"]
[null,"Distributed Generation",null,null,null,null,null,null,null,null,null,"Distributed Generation",null,null,null,null,null,null,null,null,null,{"$f":"IF('Scenario & Results'!B3=\"Adjustable Block Program\",'Scenario & Results'!B4,\"\")","v":"Distributed Generation"}]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$3","v":"Distributed Generation"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Generator Nameplate Capacity","kW dc",{"$f":"D4/D6","v":12.183556257016715},{"$f":"'Group-specific Assumptions'!E4","v":30.083576773024731},{"$f":"'Group-specific Assumptions'!F4","v":118.81773724995986},{"$f":"'Group-specific Assumptions'!G4","v":239.91103428812698},{"$f":"'Group-specific Assumptions'!H4","v":607.18123958777551},{"$f":"'Group-specific Assumptions'!I4","v":2507.9048435802279},{"$f":"'Group-specific Assumptions'!J4","v":6392.0363904088626},{"$f":"L$3","v":"Distributed Generation"},"Generator Nameplate Capacity","kW dc",{"$f":"N4/N6","v":12.048524548532965},{"$f":"O4/O6","v":29.775855053847362},123.06710887803615,247.91433235203533,615.45552347026864,{"$f":"S4/S6","v":2551.4849434181338},{"$f":"T4/T6","v":6378.7123585453346},null,"Generator Nameplate Capacity","kW dc",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N83,\"Invalid\")))))))))","v":12.183556257016715},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O83,\"Invalid\")))))))))","v":30.083576773024731},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P83,\"Invalid\")))))))))","v":118.81773724995986},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q83,\"Invalid\")))))))))","v":239.91103428812698},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R83,\"Invalid\")))))))))","v":607.18123958777551},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S83,\"Invalid\")))))))))","v":2507.9048435802279},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J5,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J31,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J57,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J83,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T5,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T31,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T57,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T83,\"Invalid\")))))))))","v":6392.0363904088626}]
[null,"AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!D$5","v":0.82077841551729458},{"$f":"'Group-specific Assumptions'!E$5","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$5","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$5","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$5","v":0.82347735305434921},{"$f":"'Group-specific Assumptions'!I$5","v":0.7974784231226435},{"$f":"'Group-specific Assumptions'!J$5","v":0.78222333144135592},"Distributed Generation","AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!N$5","v":0.8299771444809485},{"$f":"'Group-specific Assumptions'!O$5","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$5","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$5","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$5","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$5","v":0.78385726130159761},{"$f":"'Group-specific Assumptions'!T$5","v":0.78385726130159761},null,"AC to DC Conversion Factor","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N84,\"Invalid\")))))))))","v":0.82077841551729458},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O84,\"Invalid\")))))))))","v":0.83101820600058895},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P84,\"Invalid\")))))))))","v":0.84162518420652532},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q84,\"Invalid\")))))))))","v":0.83364235660709607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R84,\"Invalid\")))))))))","v":0.82347735305434921},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S84,\"Invalid\")))))))))","v":0.7974784231226435},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J6,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J32,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J58,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J84,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T6,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T32,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T58,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T84,\"Invalid\")))))))))","v":0.78222333144135592}]
[null,"Net Capacity Factor","%",{"$f":"'Group-specific Assumptions'!D$6","v":0.14531444227873674},{"$f":"'Group-specific Assumptions'!E$6","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$6","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$6","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$6","v":0.15131692076731679},{"$f":"'Group-specific Assumptions'!I$6","v":0.14932843220854519},{"$f":"'Group-specific Assumptions'!J$6","v":0.15278948211113122},"Distributed Generation","Net Capacity Factor","%",{"$f":"'Group-specific Assumptions'!N$6","v":0.13395453096861032},{"$f":"'Group-specific Assumptions'!O$6","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$6","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$6","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$6","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$6","v":0.14508310403249608},{"$f":"'Group-specific Assumptions'!T$6","v":0.14508310403249608},null,"Net Capacity Factor","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N85,\"Invalid\")))))))))","v":0.14531444227873674},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O85,\"Invalid\")))))))))","v":0.14507485854193855},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P85,\"Invalid\")))))))))","v":0.14954287234374705},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q85,\"Invalid\")))))))))","v":0.14961798369648879},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R85,\"Invalid\")))))))))","v":0.15131692076731679},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S85,\"Invalid\")))))))))","v":0.14932843220854519},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J7,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J33,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J59,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J85,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T7,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T33,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T59,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T85,\"Invalid\")))))))))","v":0.15278948211113122}]
[null,"Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*D$5","v":8858.6053339884311},{"$f":"'NREL Capital Costs'!F$5*E$5","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F$5","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G$5","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H$5","v":263542.10945283051},{"$f":"'NREL Capital Costs'!J$5*I$5","v":1080500.2590287491},{"$f":"'NREL Capital Costs'!K$5*J$5","v":2251686.6892992854},"Distributed Generation","Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*N$5","v":8760.4244262306638},{"$f":"'NREL Capital Costs'!F$5*O$5","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P$5","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q$5","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R$5","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S$5","v":1099276.2142983016},{"$f":"'NREL Capital Costs'!K$5*T$5","v":2246993.1075731358},null,"Generation Equipment","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N86,\"Invalid\")))))))))","v":8858.6053339884311},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O86,\"Invalid\")))))))))","v":13730.073251052652},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P86,\"Invalid\")))))))))","v":54228.13411698753},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q86,\"Invalid\")))))))))","v":105975.34908832927},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R86,\"Invalid\")))))))))","v":263542.10945283051},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S86,\"Invalid\")))))))))","v":1080500.2590287491},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J8,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J34,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J60,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J86,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T8,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T34,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T60,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T86,\"Invalid\")))))))))","v":2251686.6892992854}]
[null,"Balance of Plant","$",{"$f":"IF(D4=10,'NREL Capital Costs'!C$6,'NREL Capital Costs'!C$7)*D$5","v":10162.939861692248},{"$f":"IF(E4=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*E$5","v":28301.861503646775},{"$f":"IF(F4=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*F$5","v":111780.69579945596},{"$f":"IF(G4=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*G$5","v":195182.54003189952},{"$f":"IF(H4=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*H$5","v":453466.00534405123},{"$f":"IF(I4=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*I$5","v":1803126.5130243183},{"$f":"IF(J4=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*J$5","v":4610112.4303812049},"Distributed Generation","Balance of Plant","$",{"$f":"IF(N4=10,'NREL Capital Costs'!C$6,'NREL Capital Costs'!C$7)*N$5","v":10050.30286935665},{"$f":"IF(E4=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*O$5","v":28012.364761170622},{"$f":"IF(F4=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*P$5","v":115778.39621263224},{"$f":"IF(G4=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*Q$5","v":201693.72051753724},{"$f":"IF(H4=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*R$5","v":459645.55473497807},{"$f":"IF(I4=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*S$5","v":1834459.6131054983},{"$f":"IF(J4=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*T$5","v":4600502.7721807268},null,"Balance of Plant","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N87,\"Invalid\")))))))))","v":10162.939861692248},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O87,\"Invalid\")))))))))","v":28301.861503646775},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P87,\"Invalid\")))))))))","v":111780.69579945596},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q87,\"Invalid\")))))))))","v":195182.54003189952},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R87,\"Invalid\")))))))))","v":453466.00534405123},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S87,\"Invalid\")))))))))","v":1803126.5130243183},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J9,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J35,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J61,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J87,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T9,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T35,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T61,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T87,\"Invalid\")))))))))","v":4610112.4303812049}]
[null,"Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*F$5","v":15210.518708399362},{"$f":"'NREL Capital Costs'!H$8*G$5","v":24026.903980516672},{"$f":"'NREL Capital Costs'!I$8*H$5","v":50620.89689692008},{"$f":"'NREL Capital Costs'!J$8*I$5","v":195054.67858951291},{"$f":"'NREL Capital Costs'!K$8*J$5","v":421762.89285942598},"Distributed Generation","Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*P$5","v":15754.504380436034},{"$f":"'NREL Capital Costs'!H$8*Q$5","v":24828.428073310337},{"$f":"'NREL Capital Costs'!I$8*R$5","v":51310.726628148099},{"$f":"'NREL Capital Costs'!J$8*S$5","v":198444.16220111857},{"$f":"'NREL Capital Costs'!K$8*T$5","v":420883.73919382028},null,"Interconnection","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N88,\"Invalid\")))))))))","v":200},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O88,\"Invalid\")))))))))","v":200},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P88,\"Invalid\")))))))))","v":15210.518708399362},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q88,\"Invalid\")))))))))","v":24026.903980516672},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R88,\"Invalid\")))))))))","v":50620.89689692008},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S88,\"Invalid\")))))))))","v":195054.67858951291},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J10,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J36,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J62,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J88,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T10,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T36,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T62,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T88,\"Invalid\")))))))))","v":421762.89285942598}]
[null,"Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*D$5","v":14402.027076729657},{"$f":"'NREL Capital Costs'!F$9*E$5","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G$9*F$5","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H$9*G$5","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I$9*H$5","v":408287.31626890972},{"$f":"'NREL Capital Costs'!J$9*I$5","v":1650265.2412244319},{"$f":"'NREL Capital Costs'!K$9*J$5","v":3491669.7085311282},"Distributed Generation","Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*N$5","v":14242.407809516111},{"$f":"'NREL Capital Costs'!F$9*O$5","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G$9*P$5","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H$9*Q$5","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I$9*R$5","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J$9*S$5","v":1678942.0565173586},{"$f":"'NREL Capital Costs'!K$9*T$5","v":3484391.4147899989},null,"Development Costs & Fee","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N89,\"Invalid\")))))))))","v":14402.027076729657},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O89,\"Invalid\")))))))))","v":23335.500906995268},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P89,\"Invalid\")))))))))","v":92165.617016981705},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q89,\"Invalid\")))))))))","v":170024.89848532321},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R89,\"Invalid\")))))))))","v":408287.31626890972},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S89,\"Invalid\")))))))))","v":1650265.2412244319},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J11,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J37,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J63,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J89,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T11,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T37,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T63,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T89,\"Invalid\")))))))))","v":3491669.7085311282}]
[null,"Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*D$5","v":85.284893799117},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$5","v":210.58503741117312},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$5","v":831.72416074971898},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$5","v":1679.3772400168889},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$5","v":4250.268677114429},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$5","v":17555.333905061594},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$5","v":44744.254732862042},"Distributed Generation","Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*N$5","v":84.339671839730755},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$5","v":208.43098537693155},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$5","v":861.46976214625306},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$5","v":1735.4003264642474},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$5","v":4308.1886642918807},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$5","v":17860.394603926936},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$5","v":44650.98650981734},null,"Project Management Yr 1","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N90,\"Invalid\")))))))))","v":85.284893799117},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O90,\"Invalid\")))))))))","v":210.58503741117312},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P90,\"Invalid\")))))))))","v":831.72416074971898},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q90,\"Invalid\")))))))))","v":1679.3772400168889},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R90,\"Invalid\")))))))))","v":4250.268677114429},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S90,\"Invalid\")))))))))","v":17555.333905061594},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J12,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J38,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J64,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J90,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T12,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T38,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T64,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T90,\"Invalid\")))))))))","v":44744.254732862042}]
[null,"Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*D4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J4","v":0},"Distributed Generation","Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*N4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T4","v":0},null,"Property Tax or PILOT, Yr 1","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S91,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J13,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J39,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J65,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J91,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T13,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T39,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T65,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T91,\"Invalid\")))))))))","v":0}]
[null,"Land Lease","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*D$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$5","v":0},"Distributed Generation","Land Lease","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*N$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$5","v":0},null,"Land Lease","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S92,\"Invalid\")))))))))","v":0},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J14,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J40,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J66,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J92,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T14,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T40,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T66,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T92,\"Invalid\")))))))))","v":0}]
[null,"Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N94,\"Invalid\")))))))))","v":6},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O94,\"Invalid\")))))))))","v":12},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P94,\"Invalid\")))))))))","v":12},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q94,\"Invalid\")))))))))","v":12},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R94,\"Invalid\")))))))))","v":12},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S94,\"Invalid\")))))))))","v":18},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J15,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J41,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J67,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T15,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T41,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T67,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T94,\"Invalid\")))))))))","v":18}]
[null,"% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},"Distributed Generation","% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},null,"% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S94,\"Invalid\")))))))))","v":0.55000000000000004},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J16,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J42,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J68,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J94,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T16,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T42,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T68,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T94,\"Invalid\")))))))))","v":0.55000000000000004}]
[null,"Debt Term","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},"Distributed Generation","Debt Term","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},null,"Debt Term","years",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S95,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J17,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J43,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J69,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J95,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T17,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T43,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T69,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T95,\"Invalid\")))))))))","v":15}]
[null,"Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},"Distributed Generation","Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},null,"Target After-Tax Equity IRR(%)","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S96,\"Invalid\")))))))))","v":0.09},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J18,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J44,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J70,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J96,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T18,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T44,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T70,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T96,\"Invalid\")))))))))","v":0.09}]
[null,"State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Distributed Generation","State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},null,"State Income Tax Rate","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N97,\"Invalid\")))))))))","v":4.9500000000000002E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O97,\"Invalid\")))))))))","v":9.5000000000000001E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P97,\"Invalid\")))))))))","v":9.5000000000000001E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q97,\"Invalid\")))))))))","v":9.5000000000000001E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R97,\"Invalid\")))))))))","v":9.5000000000000001E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S97,\"Invalid\")))))))))","v":9.5000000000000001E-2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J19,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J45,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J71,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J97,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T19,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T45,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T71,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T97,\"Invalid\")))))))))","v":9.5000000000000001E-2}]
[null,"Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Distributed Generation","Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},null,"Payment Duration for Cost-Based Tariff","years",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S98,\"Invalid\")))))))))","v":15},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J20,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J46,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J72,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J98,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T20,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T46,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T72,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T98,\"Invalid\")))))))))","v":15}]
[null,"Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$47*100*D27","v":8.3095361311475404},{"$f":"'Net Metering Credit'!$C$36*100*E27","v":6.0910799517895704},{"$f":"'Net Metering Credit'!$C$36*100*F27","v":6.0910799517895704},{"$f":"'Net Metering Credit'!$C$36*100*G27","v":6.0910799517895704},{"$f":"'Net Metering Credit'!$C$36*100*H27","v":6.0910799517895704},{"$f":"'Net Metering Credit'!$C$36*100*I27","v":6.0910799517895704},{"$f":"'Net Metering Credit'!$C$36*100*J27","v":6.0910799517895704},"Distributed Generation","Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$25*100*N27","v":9.7719109266885233},{"$f":"'Net Metering Credit'!$C$13*100*O27","v":6.5645877834805546},{"$f":"'Net Metering Credit'!$C$13*100*P27","v":6.5645877834805546},{"$f":"'Net Metering Credit'!$C$13*100*Q27","v":6.5645877834805546},{"$f":"'Net Metering Credit'!$C$13*100*R27","v":6.5645877834805546},{"$f":"'Net Metering Credit'!$C$13*100*S27","v":6.5645877834805546},{"$f":"'Net Metering Credit'!$C$13*100*T27","v":6.5645877834805546},null,"Post-tariff market value, Yr 1","¢/kWh",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N99,\"Invalid\")))))))))","v":8.3095361311475404},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O99,\"Invalid\")))))))))","v":6.0910799517895704},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P99,\"Invalid\")))))))))","v":6.0910799517895704},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q99,\"Invalid\")))))))))","v":6.0910799517895704},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R99,\"Invalid\")))))))))","v":6.0910799517895704},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S99,\"Invalid\")))))))))","v":6.0910799517895704},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J21,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J47,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J73,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J99,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T21,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T47,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T73,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T99,\"Invalid\")))))))))","v":6.0910799517895704}]
[null,"Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Distributed Generation","Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},null,"Additional State Rebates/Grants","$/Watt",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S100,\"Invalid\")))))))))","v":0.25},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J22,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J48,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J74,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J100,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T22,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T48,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T74,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T100,\"Invalid\")))))))))","v":0.25}]
[null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Distributed Generation","1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N101,\"Invalid\")))))))))","v":0.21},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O101,\"Invalid\")))))))))","v":0.13},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P101,\"Invalid\")))))))))","v":0.13},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q101,\"Invalid\")))))))))","v":0.13},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R101,\"Invalid\")))))))))","v":0.13},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S101,\"Invalid\")))))))))","v":0.13},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J23,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J49,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J75,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J101,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T23,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T49,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T75,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T101,\"Invalid\")))))))))","v":0.13}]
[null,"Taxable Entity","Y/N",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},"Distributed Generation","Taxable Entity","Y/N",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},null,"Taxable Entity","Y/N",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S102,\"Invalid\")))))))))","v":"Yes"},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J24,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J50,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J76,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J102,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T24,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T50,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T76,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T102,\"Invalid\")))))))))","v":"Yes"}]
[null,"Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$53:$AA$53)*D27","v":4108934.7375592794},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E27","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F27","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G27","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H27","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I27","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J27","v":2736951.3392134607},"Distributed Generation","Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$51:$AA$51)*N27","v":4564543.0364230564},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O27","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P27","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q27","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R27","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S27","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T27","v":3323873.9271069327},null,"Net Metering Credit","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N103,\"Invalid\")))))))))","v":4108934.7375592794},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O103,\"Invalid\")))))))))","v":2736951.3392134607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P103,\"Invalid\")))))))))","v":2736951.3392134607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q103,\"Invalid\")))))))))","v":2736951.3392134607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R103,\"Invalid\")))))))))","v":2736951.3392134607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S103,\"Invalid\")))))))))","v":2736951.3392134607},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J25,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J51,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J77,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J103,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T25,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T51,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T77,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T103,\"Invalid\")))))))))","v":2736951.3392134607}]
[null,"Subscriber Savings","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},"Distributed Generation","Subscriber Savings","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},null,"Subscriber Savings","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S104,\"Invalid\")))))))))","v":0.2},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J26,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J52,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J78,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J104,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T26,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T52,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T78,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T104,\"Invalid\")))))))))","v":0.2}]
[null,"% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},"Distributed Generation","% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},null,"% of Net Metering Value Allocated","%",{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!D27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!D53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!D79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!D105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!N27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!N53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!N79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!N105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!E27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!E53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!E79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!E105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!O27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!O53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!O79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!O105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!F27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!F53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!F79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!F105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!P27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!P53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!P79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!P105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!G27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!G53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!G79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!G105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!Q27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!Q53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!Q79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!Q105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!H27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!H53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!H79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!H105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!R27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!R53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!R79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!R105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!I27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!I53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!I79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!I105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!S27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!S53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!S79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!S105,\"Invalid\")))))))))","v":0.8},{"$f":"IF($V$3=\"\",\"\",\nIF('Scenario & Results'!$B$5=1,'ABP Scenario InputAssumptions'!J27,IF('Scenario & Results'!$B$5=2,'ABP Scenario InputAssumptions'!J53,IF('Scenario & Results'!$B$5=3,'ABP Scenario InputAssumptions'!J79,IF('Scenario & Results'!$B$5=4,'ABP Scenario InputAssumptions'!J105,IF('Scenario & Results'!$B$5=5,'ABP Scenario InputAssumptions'!T27,IF('Scenario & Results'!$B$5=6,'ABP Scenario InputAssumptions'!T53,IF('Scenario & Results'!$B$5=7,'ABP Scenario InputAssumptions'!T79,IF('Scenario & Results'!$B$5=8,'ABP Scenario InputAssumptions'!T105,\"Invalid\")))))))))","v":0.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(P8+P9+P10+P11)/P5","v":2300.8767206759521}]
[null,"Community Solar",null,null,null,null,null,null,null,null,null,"Community Solar"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$29","v":"Community Solar"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Generator Nameplate Capacity","kW dc",null,{"$f":"E30/E32","v":30.083576773024731},{"$f":"F30/F32","v":118.81773724995986},239.91103428812698,590.88333333333333,2905.4124806402374,{"$f":"J30/J32","v":7263.5312016005928},{"$f":"L$29","v":"Community Solar"},"Generator Nameplate Capacity","kW dc",null,{"$f":"O30/O32","v":29.775855053847362},{"$f":"P30/P32","v":123.06710887803615},{"$f":"Q30/Q32","v":247.91433235203533},{"$f":"R30/R32","v":615.45552347026864},{"$f":"S30/S32","v":2854.1936210391214},{"$f":"T30/T32","v":7135.4840525978034}]
[null,"AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!E$11","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$11","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$11","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$11","v":0.84619073139085554},{"$f":"'Group-specific Assumptions'!I$11","v":0.68837041670560994},{"$f":"'Group-specific Assumptions'!J$11","v":0.68837041670560994},null,"AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!O$11","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$11","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$11","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$11","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$11","v":0.70072330946905537},{"$f":"'Group-specific Assumptions'!T$11","v":0.70072330946905537}]
[null,"Net Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!E$12","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$12","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$12","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$12","v":0.1569960093799663},{"$f":"'Group-specific Assumptions'!I$12","v":0.17056965931867452},{"$f":"'Group-specific Assumptions'!J$12","v":0.17056965931867452},null,"Net Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!O$12","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$12","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$12","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$12","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$12","v":0.16916040430654217},{"$f":"'Group-specific Assumptions'!T$12","v":0.16916040430654217}]
[null,"Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*E$31","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F$31","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G$31","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H$31","v":256468.13497220221},{"$f":"'NREL Capital Costs'!J$5*I$31","v":1251761.583360374},{"$f":"'NREL Capital Costs'!K$5*J$31","v":2558683.2622690918},null,"Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*O$31","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P$31","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q$57","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R$31","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S$31","v":1229694.5614764185},{"$f":"'NREL Capital Costs'!K$5*T$31","v":2513576.8136504753}]
[null,"Balance of Plant","$",null,{"$f":"IF(E30=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*E$31","v":28301.861503646775},{"$f":"IF(F30=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*F$31","v":111780.69579945596},{"$f":"IF(G30=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*G$31","v":195182.54003189952},{"$f":"IF(H30=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*H$31","v":441294.11009628093},{"$f":"IF(I30=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*I$31","v":2088925.4584457586},{"$f":"IF(J30=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*J$31","v":5238658.454949555},null,"Balance of Plant","$",null,{"$f":"IF(E30=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*O$31","v":28012.364761170622},{"$f":"IF(F30=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*P$31","v":115778.39621263224},{"$f":"IF(G30=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*Q$31","v":201693.72051753724},{"$f":"IF(H30=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*R$31","v":459645.55473497807},{"$f":"IF(I30=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*S$31","v":2052100.2639213125},{"$f":"IF(J30=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*T$31","v":5146307.3296996448}]
[null,"Interconnection","$",null,200,{"$f":"F31*'Group-specific Assumptions'!$C$15","v":13071.139274868085},{"$f":"G31*'Group-specific Assumptions'!$C$15","v":26392.61288203685},{"$f":"H31*'Group-specific Assumptions'!$C$15","v":65003.075499999999},{"$f":"I31*'Group-specific Assumptions'!$C$15","v":319624.42699523253},{"$f":"J31*'Group-specific Assumptions'!$C$15","v":799061.06748808129},null,"Interconnection","$",null,200,{"$f":"P31*'Group-specific Assumptions'!$M$15","v":26623.107663585561},{"$f":"Q31*'Group-specific Assumptions'!$M$15","v":53631.307517715803},{"$f":"R31*'Group-specific Assumptions'!$M$15","v":133141.49339232323},{"$f":"S31*'Group-specific Assumptions'!$M$15","v":617447.7060393932},{"$f":"T31*'Group-specific Assumptions'!$M$15","v":1543619.2650984828}]
[null,"Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*E$31","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G$9*F$31","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H$9*G$31","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I$9*H$31","v":397328.10348106711},{"$f":"'NREL Capital Costs'!J$9*I$31","v":1911835.3874126382},{"$f":"'NREL Capital Costs'!K$9*J$31","v":3967726.4528178386},null,"Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*O$31","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G$9*P$31","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H$9*Q$31","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I$9*R$31","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J$9*S$31","v":1878132.0737038888},{"$f":"'NREL Capital Costs'!K$9*T$31","v":3897780.3004292701}]
[null,"Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$31","v":210.58503741117312},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$31","v":831.72416074971898},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$31","v":1679.3772400168889},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$31","v":4136.1833333333334},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$31","v":20337.887364481663},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$31","v":50844.71841120415},null,"Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$31","v":208.43098537693155},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$31","v":861.46976214625306},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$31","v":1735.4003264642474},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$31","v":4308.1886642918807},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$31","v":19979.355347273849},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$31","v":49948.38836818462}]
[null,"Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E30","v":150},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F30","v":600},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G30","v":1200},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H30","v":3000},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I30","v":12000},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J30","v":30000},null,"Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O30","v":150},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P30","v":600},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q30","v":1200},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R30","v":3000},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S30","v":12000},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T30","v":30000}]
[null,"Land Lease","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$31","v":150.41788386512366},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$31","v":594.08868624979937},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$31","v":1199.5551714406349},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$31","v":2954.4166666666665},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$31","v":14527.062403201187},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$31","v":36317.656008002967},null,"Land Lease","$/yr",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$31","v":148.87927526923681},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$31","v":615.33554439018076},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$31","v":1239.5716617601765},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$31","v":3077.277617351343},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$31","v":14270.968105195607},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$31","v":35677.420262989021}]
[null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18}]
[null,"% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},null,"% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004}]
[null,"Debt Term","years",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},null,"Debt Term","years",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":20}]
[null,"Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},null,"Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1}]
[null,"State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},null,"State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2}]
[null,"Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},null,"Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":20}]
[null,"Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$28*100*E53","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*F53","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*G53","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*H53","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*I53","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*J53","v":3.3305904692307702},null,"Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$4*100*O53","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*P53","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*Q53","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*R53","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*S53","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*T53","v":3.1400680538640575}]
[null,"Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},null,"Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25}]
[null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13}]
[null,"Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},null,"Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"}]
[null,"Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E53","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F53","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G53","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H53","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I53","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J53","v":2736951.3392134607},null,"Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O53","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P53","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q53","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R53","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S53","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T53","v":3323873.9271069327}]
[null,"Subscriber Savings","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},null,"Subscriber Savings","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2}]
[null,"% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},null,"% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8}]
[]
[null,"Community-driven Solar",null,null,null,null,null,null,null,null,null,"Community-driven Solar"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$55","v":"Community-driven Solar"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Generator Nameplate Capacity","kW dc",null,{"$f":"E56/E58","v":30.083576773024731},{"$f":"F56/F58","v":118.81773724995986},{"$f":"G56/G58","v":239.91103428812698},{"$f":"H56/H58","v":590.88333333333333},{"$f":"I56/I58","v":2905.4124806402374},7263.5312016005928,{"$f":"L$55","v":"Community-driven Solar"},"Generator Nameplate Capacity","kW dc",null,{"$f":"O56/O58","v":29.775855053847362},{"$f":"P56/P58","v":123.06710887803615},{"$f":"Q56/Q58","v":247.91433235203533},{"$f":"R56/R58","v":615.45552347026864},{"$f":"S56/S58","v":2854.1936210391214},{"$f":"T56/T58","v":7135.4840525978034}]
[null,"AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!E$11","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$11","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$11","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$11","v":0.84619073139085554},{"$f":"'Group-specific Assumptions'!I$11","v":0.68837041670560994},{"$f":"'Group-specific Assumptions'!J$11","v":0.68837041670560994},"Community-driven Solar","AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!O$11","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$11","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$11","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$11","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$11","v":0.70072330946905537},{"$f":"'Group-specific Assumptions'!T$11","v":0.70072330946905537}]
[null,"Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!E$12","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$12","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$12","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$12","v":0.1569960093799663},{"$f":"'Group-specific Assumptions'!I$12","v":0.17056965931867452},{"$f":"'Group-specific Assumptions'!J$12","v":0.17056965931867452},"Community-driven Solar","Net Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!O$12","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$12","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$12","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$12","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$12","v":0.16916040430654217},{"$f":"'Group-specific Assumptions'!T$12","v":0.16916040430654217}]
[null,"Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*E$57","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F$57","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G$57","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H$57","v":256468.13497220221},{"$f":"'NREL Capital Costs'!J$5*I$57","v":1251761.583360374},{"$f":"'NREL Capital Costs'!K$5*J$57","v":2558683.2622690918},{"$f":"L$3","v":"Distributed Generation"},"Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*O$57","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P$57","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q$57","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R$57","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S$57","v":1229694.5614764185},{"$f":"'NREL Capital Costs'!K$5*T$57","v":2513576.8136504753}]
[null,"Balance of Plant","$",null,{"$f":"IF(E56=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*E$57","v":28301.861503646775},{"$f":"IF(F56=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*F$57","v":111780.69579945596},{"$f":"IF(G56=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*G$57","v":195182.54003189952},{"$f":"IF(H56=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*H$57","v":441294.11009628093},{"$f":"IF(I56=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*I$57","v":2088925.4584457586},{"$f":"IF(J56=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*J$57","v":5238658.454949555},"Distributed Generation","Balance of Plant","$",null,{"$f":"IF(E56=10,'NREL Capital Costs'!F$6,'NREL Capital Costs'!F$7)*O$57","v":28012.364761170622},{"$f":"IF(F56=10,'NREL Capital Costs'!G$6,'NREL Capital Costs'!G$7)*P$57","v":115778.39621263224},{"$f":"IF(G56=10,'NREL Capital Costs'!H$6,'NREL Capital Costs'!H$7)*Q$57","v":201693.72051753724},{"$f":"IF(H56=10,'NREL Capital Costs'!I$6,'NREL Capital Costs'!I$7)*R$57","v":459645.55473497807},{"$f":"IF(I56=10,'NREL Capital Costs'!J$6,'NREL Capital Costs'!J$7)*S$57","v":2052100.2639213125},{"$f":"IF(J56=10,'NREL Capital Costs'!K$6,'NREL Capital Costs'!K$7)*T$57","v":5146307.3296996448}]
[null,"Interconnection","$",null,200,{"$f":"F57*'Group-specific Assumptions'!$C$15","v":13071.139274868085},{"$f":"G57*'Group-specific Assumptions'!$C$15","v":26392.61288203685},{"$f":"H57*'Group-specific Assumptions'!$C$15","v":65003.075499999999},{"$f":"I57*'Group-specific Assumptions'!$C$15","v":319624.42699523253},{"$f":"J57*'Group-specific Assumptions'!$C$15","v":799061.06748808129},{"$f":"L$29","v":"Community Solar"},"Interconnection","$",null,200,{"$f":"P57*'Group-specific Assumptions'!$M$15","v":26623.107663585561},{"$f":"Q57*'Group-specific Assumptions'!$M$15","v":53631.307517715803},{"$f":"R57*'Group-specific Assumptions'!$M$15","v":133141.49339232323},{"$f":"S57*'Group-specific Assumptions'!$M$15","v":617447.7060393932},{"$f":"T57*'Group-specific Assumptions'!$M$15","v":1543619.2650984828}]
[null,"Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*E$57","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G$9*F$57","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H$9*G$57","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I$9*H$57","v":397328.10348106711},{"$f":"'NREL Capital Costs'!J$9*I$57","v":1911835.3874126382},{"$f":"'NREL Capital Costs'!K$9*J$57","v":3967726.4528178386},{"$f":"L$3","v":"Distributed Generation"},"Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*O$57","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G$9*P$57","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H$9*Q$57","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I$9*R$57","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J$9*S$57","v":1878132.0737038888},{"$f":"'NREL Capital Costs'!K$9*T$57","v":3897780.3004292701}]
[null,"Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$57","v":210.58503741117312},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$57","v":831.72416074971898},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$57","v":1679.3772400168889},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$57","v":4136.1833333333334},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$57","v":20337.887364481663},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$57","v":50844.71841120415},"Community-driven Solar","Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$57","v":208.43098537693155},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$57","v":861.46976214625306},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$57","v":1735.4003264642474},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$57","v":4308.1886642918807},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$57","v":19979.355347273849},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$57","v":49948.38836818462}]
[null,"Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E56","v":150},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F56","v":600},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G56","v":1200},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H56","v":3000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I56","v":12000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J56","v":30000},"Community-driven Solar","Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O56","v":150},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P56","v":600},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q56","v":1200},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R56","v":3000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S56","v":12000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T56","v":30000}]
[null,"Land Lease","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$57","v":150.41788386512366},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$57","v":594.08868624979937},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$57","v":1199.5551714406349},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$57","v":2954.4166666666665},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$57","v":14527.062403201187},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$57","v":36317.656008002967},"Community-driven Solar","Land Lease","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$31","v":148.87927526923681},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$31","v":615.33554439018076},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$31","v":1239.5716617601765},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$31","v":3077.277617351343},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$31","v":14270.968105195607},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$31","v":35677.420262989021}]
[null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18}]
[null,"% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},"Community-driven Solar","% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004}]
[null,"Debt Term","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},"Community-driven Solar","Debt Term","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15}]
[null,"Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},"Community-driven Solar","Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1}]
[null,"State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Community-driven Solar","State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2}]
[null,"Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Community-driven Solar","Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15}]
[null,"Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$28*100*E79","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*F79","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*G79","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*H79","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*I79","v":3.3305904692307702},{"$f":"'Net Metering Credit'!$C$28*100*J79","v":3.3305904692307702},"Community-driven Solar","Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$4*100*O79","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*P79","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*Q79","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*R79","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*S79","v":3.1400680538640575},{"$f":"'Net Metering Credit'!$C$4*100*T79","v":3.1400680538640575}]
[null,"Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Community-driven Solar","Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25}]
[null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Community-driven Solar","1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13}]
[null,"Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},"Community-driven Solar","Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"}]
[null,"Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E79","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F79","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G79","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H79","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I79","v":2736951.3392134607},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J79","v":2736951.3392134607},"Community-driven Solar","Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O79","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P79","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q79","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R79","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S79","v":3323873.9271069327},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T79","v":3323873.9271069327}]
[null,"Subscriber Savings","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},"Community-driven Solar","Subscriber Savings","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.2}]
[null,"% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},"Community-driven Solar","% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.8}]

{"sheet":"ILSfA Scenario InputAssumptions","index":4,"n_rows":105,"n_cols":30,"rows_kept":105,"cut":false,"hidden":false,"merged":[[2,21,2,29],[54,1,54,9],[54,11,54,19],[80,1,80,9],[80,11,80,19],[28,1,28,9],[28,11,28,19],[0,1,0,19],[1,1,1,9],[1,11,1,19],[2,1,2,9],[2,11,2,19]]}
[null,"IL Solar for All"]
[null,"Group A ",null,null,null,null,null,null,null,null,null,"Group B"]
[null,"Distributed Generation (1-4 Unit)",null,null,null,null,null,null,null,null,null,"Distributed Generation (1-4 Unit)",null,null,null,null,null,null,null,null,null,{"$f":"IF('Scenario & Results'!B3=\"Adjustable Block Program\",\"\",'Scenario & Results'!B4)","v":""}]
[{"$f":"B$3","v":"Distributed Generation (1-4 Unit)"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$3","v":"Distributed Generation (1-4 Unit)"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[{"$f":"B$3","v":"Distributed Generation (1-4 Unit)"},"Generator Nameplate Capacity","kW dc",{"$f":"D4/D6","v":12.183556257016715},{"$f":"'Group-specific Assumptions'!E4","v":30.083576773024731},{"$f":"'Group-specific Assumptions'!F4","v":118.81773724995986},{"$f":"'Group-specific Assumptions'!G4","v":239.91103428812698},{"$f":"'Group-specific Assumptions'!H4","v":607.18123958777551},{"$f":"'Group-specific Assumptions'!I4","v":2507.9048435802279},{"$f":"'Group-specific Assumptions'!J4","v":6392.0363904088626},{"$f":"L$3","v":"Distributed Generation (1-4 Unit)"},"Generator Nameplate Capacity","kW dc",{"$f":"N4/N6","v":12.048524548532965},{"$f":"O4/O6","v":29.775855053847362},123.06710887803615,247.91433235203533,615.45552347026864,{"$f":"S4/S6","v":2551.4849434181338},{"$f":"T4/T6","v":6378.7123585453346},null,"Generator Nameplate Capacity","kW dc",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S83,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J5,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J31,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J57,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J83,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T5,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T31,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T57,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T83,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!D$5","v":0.82077841551729458},{"$f":"'Group-specific Assumptions'!E$5","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$5","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$5","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$5","v":0.82347735305434921},{"$f":"'Group-specific Assumptions'!I$5","v":0.7974784231226435},{"$f":"'Group-specific Assumptions'!J$5","v":0.78222333144135592},"Distributed Generation (1-4 Unit)","AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!N$5","v":0.8299771444809485},{"$f":"'Group-specific Assumptions'!O$5","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$5","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$5","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$5","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$5","v":0.78385726130159761},{"$f":"'Group-specific Assumptions'!T$5","v":0.78385726130159761},null,"AC to DC Conversion Factor","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S84,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J6,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J32,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J58,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J84,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T6,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T32,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T58,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T84,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Capacity Factor","%",{"$f":"'Group-specific Assumptions'!D$6","v":0.14531444227873674},{"$f":"'Group-specific Assumptions'!E$6","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$6","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$6","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$6","v":0.15131692076731679},{"$f":"'Group-specific Assumptions'!I$6","v":0.14932843220854519},{"$f":"'Group-specific Assumptions'!J$6","v":0.15278948211113122},"Distributed Generation (1-4 Unit)","Capacity Factor","%",{"$f":"'Group-specific Assumptions'!N$6","v":0.13395453096861032},{"$f":"'Group-specific Assumptions'!O$6","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$6","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$6","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$6","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$6","v":0.14508310403249608},{"$f":"'Group-specific Assumptions'!T$6","v":0.14508310403249608},null,"Capacity Factor","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S85,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J7,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J33,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J59,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J85,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T7,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T33,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T59,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T85,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*D5","v":8858.6053339884311},{"$f":"'NREL Capital Costs'!F$5*E5","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F5","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G5","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H5","v":263542.10945283051},{"$f":"'NREL Capital Costs'!J$5*I5","v":1080500.2590287491},{"$f":"'NREL Capital Costs'!K$5*J5","v":2251686.6892992854},"Distributed Generation (1-4 Unit)","Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*N5","v":8760.4244262306638},{"$f":"'NREL Capital Costs'!F$5*O5","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P5","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q5","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R5","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S5","v":1099276.2142983016},{"$f":"'NREL Capital Costs'!K$5*T5","v":2246993.1075731358},null,"Generation Equipment","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S86,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J8,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J34,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J60,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J86,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T8,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T34,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T60,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T86,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Balance of Plant","$",{"$f":"'NREL Capital Costs'!C$6*D5","v":10162.939861692248},{"$f":"'NREL Capital Costs'!F$6*E5","v":24378.867647209147},{"$f":"'NREL Capital Costs'!G$6*F5","v":96286.485892694705},{"$f":"'NREL Capital Costs'!H$6*G5","v":170166.90358034699},{"$f":"'NREL Capital Costs'!I$6*H5","v":398791.46153661836},{"$f":"'NREL Capital Costs'!J$6*I5","v":1591235.5358618158},{"$f":"'NREL Capital Costs'!K$6*J5","v":4061593.0319957007},"Distributed Generation (1-4 Unit)","Balance of Plant","$",{"$f":"'NREL Capital Costs'!C$6*N5","v":10050.30286935665},{"$f":"'NREL Capital Costs'!F$6*O5","v":24129.498793212919},{"$f":"'NREL Capital Costs'!G$6*P5","v":99730.054763719658},{"$f":"'NREL Capital Costs'!H$6*Q5","v":175843.5764103689},{"$f":"'NREL Capital Costs'!I$6*R5","v":404225.94064685662},{"$f":"'NREL Capital Costs'!J$6*S5","v":1618886.5863775462},{"$f":"'NREL Capital Costs'!K$6*T5","v":4053126.7480652467},null,"Balance of Plant","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S87,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J9,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J35,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J61,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J87,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T9,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T35,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T61,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T87,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*F5","v":15210.518708399362},{"$f":"'NREL Capital Costs'!H$8*G5","v":24026.903980516672},{"$f":"'NREL Capital Costs'!I$8*H5","v":50620.89689692008},{"$f":"'NREL Capital Costs'!J$8*I5","v":195054.67858951291},{"$f":"'NREL Capital Costs'!K$8*J5","v":421762.89285942598},"Distributed Generation (1-4 Unit)","Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*P5","v":15754.504380436034},{"$f":"'NREL Capital Costs'!H$8*Q5","v":24828.428073310337},{"$f":"'NREL Capital Costs'!I$8*R5","v":51310.726628148099},{"$f":"'NREL Capital Costs'!J$8*S5","v":198444.16220111857},{"$f":"'NREL Capital Costs'!K$8*T5","v":420883.73919382028},null,"Interconnection","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S88,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J10,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J36,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J62,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J88,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T10,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T36,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T62,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T88,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*2*D5","v":28804.054153459314},{"$f":"'NREL Capital Costs'!F$9*2*E5","v":46671.001813990537},{"$f":"'NREL Capital Costs'!G$9*2*F5","v":184331.23403396341},{"$f":"'NREL Capital Costs'!H$9*2*G5","v":340049.79697064642},{"$f":"'NREL Capital Costs'!I$9*2*H5","v":816574.63253781945},{"$f":"'NREL Capital Costs'!J$9*2*I5","v":3300530.4824488638},{"$f":"'NREL Capital Costs'!K$9*2*J5","v":6983339.4170622565},"Distributed Generation (1-4 Unit)","Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*1.5*N5","v":21363.611714274168},{"$f":"'NREL Capital Costs'!F$9*1.5*O5","v":34645.206811245458},{"$f":"'NREL Capital Costs'!G$9*1.5*P5","v":143192.71204911076},{"$f":"'NREL Capital Costs'!H$9*1.5*Q5","v":263545.25115707156},{"$f":"'NREL Capital Costs'!I$9*1.5*R5","v":620776.79836868623},{"$f":"'NREL Capital Costs'!J$9*1.5*S5","v":2518413.0847760378},{"$f":"'NREL Capital Costs'!K$9*1.5*T5","v":5226587.1221849984},null,"Development Costs & Fee","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S89,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J11,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J37,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J63,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J89,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T11,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T37,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T63,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T89,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*D$5","v":85.284893799117},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$5","v":210.58503741117312},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$5","v":831.72416074971898},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$5","v":1679.3772400168889},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$5","v":4250.268677114429},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$5","v":17555.333905061594},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$5","v":44744.254732862042},"Distributed Generation (1-4 Unit)","Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*N$5","v":84.339671839730755},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$5","v":208.43098537693155},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$5","v":861.46976214625306},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$5","v":1735.4003264642474},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$5","v":4308.1886642918807},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$5","v":17860.394603926936},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$5","v":44650.98650981734},null,"Project Management Yr 1","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S90,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J12,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J38,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J64,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J90,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T12,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T38,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T64,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T90,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*D4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J4","v":0},"Distributed Generation (1-4 Unit)","Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*N4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S4","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T4","v":0},null,"Property Tax or PILOT, Yr 1","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S91,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J13,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J39,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J65,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J91,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T13,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T39,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T65,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T91,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Land Lease","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*D$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$5","v":0},"Distributed Generation (1-4 Unit)","Land Lease","$/yr",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*N$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$5","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$5","v":0},null,"Land Lease","$/yr",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S92,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J14,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J40,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J66,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J92,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T14,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T40,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T66,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T92,\"Invalid\")))))))))","v":""}]
[null,"Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S93,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J15,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J41,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J67,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J93,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T15,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T41,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T67,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T93,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},"Distributed Generation (1-4 Unit)","% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},null,"% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S94,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J16,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J42,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J68,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J94,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T16,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T42,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T68,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T94,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Debt Term","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},"Distributed Generation (1-4 Unit)","Debt Term","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},null,"Debt Term","years",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S95,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J17,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J43,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J69,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J95,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T17,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T43,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T69,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T95,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},"Distributed Generation (1-4 Unit)","Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},null,"Target After-Tax Equity IRR(%)","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S96,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J18,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J44,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J70,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J96,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T18,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T44,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T70,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T96,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Distributed Generation (1-4 Unit)","State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},null,"State Income Tax Rate","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S97,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J19,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J45,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J71,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J97,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T19,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T45,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T71,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T97,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Distributed Generation (1-4 Unit)","Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},null,"Payment Duration for Cost-Based Tariff","years",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S98,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J20,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J46,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J72,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J98,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T20,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T46,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T72,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T98,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$47*100*D27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*E27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*F27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*G27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*H27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*I27","v":0},{"$f":"'Net Metering Credit'!$C$36*100*J27","v":0},"Distributed Generation (1-4 Unit)","Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$25*100*N27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*O27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*P27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*Q27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*R27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*S27","v":0},{"$f":"'Net Metering Credit'!$C$13*100*T27","v":0},null,"Post-tariff market value, Yr 1","¢/kWh",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S99,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J21,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J47,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J73,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J99,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T21,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T47,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T73,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T99,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Distributed Generation (1-4 Unit)","Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},null,"Additional State Rebates/Grants","$/Watt",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S100,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J22,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J48,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J74,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J100,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T22,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T48,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T74,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T100,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Distributed Generation (1-4 Unit)","1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S101,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J23,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J49,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J75,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J101,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T23,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T49,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T75,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T101,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Taxable Entity","Y/N",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},"Distributed Generation (1-4 Unit)","Taxable Entity","Y/N",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},null,"Taxable Entity","Y/N",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S102,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J24,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J50,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J76,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J102,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T24,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T50,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T76,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T102,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$53:$AA$53)*D27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J27","v":0},"Distributed Generation (1-4 Unit)","Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$51:$AA$51)*N27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S27","v":0},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T27","v":0},null,"Net Metering Credit","$",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S103,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J25,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J51,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J77,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J103,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T25,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T51,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T77,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T103,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","Subscriber Savings","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},"Distributed Generation (1-4 Unit)","Subscriber Savings","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":1},null,"Subscriber Savings","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S104,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J26,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J52,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J78,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J104,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T26,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T52,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T78,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T104,\"Invalid\")))))))))","v":""}]
["Distributed Generation (1-4 Unit)","% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},"Distributed Generation (1-4 Unit)","% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},{"$f":"VLOOKUP($B3,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0},null,"% of Net Metering Value Allocated","%",{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!D27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!D53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!D79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!D105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!N27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!N53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!N79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!N105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!E27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!E53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!E79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!E105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!O27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!O53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!O79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!O105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!F27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!F53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!F79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!F105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!P27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!P53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!P79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!P105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!G27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!G53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!G79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!G105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!Q27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!Q53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!Q79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!Q105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!H27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!H53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!H79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!H105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!R27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!R53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!R79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!R105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!I27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!I53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!I79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!I105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!S27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!S53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!S79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!S105,\"Invalid\")))))))))","v":""},{"$f":"IF($V$3=\"\",\"\",IF('Scenario & Results'!$B$5=1,'ILSfA Scenario InputAssumptions'!J27,IF('Scenario & Results'!$B$5=2,'ILSfA Scenario InputAssumptions'!J53,IF('Scenario & Results'!$B$5=3,'ILSfA Scenario InputAssumptions'!J79,IF('Scenario & Results'!$B$5=4,'ILSfA Scenario InputAssumptions'!J105,IF('Scenario & Results'!$B$5=5,'ILSfA Scenario InputAssumptions'!T27,IF('Scenario & Results'!$B$5=6,'ILSfA Scenario InputAssumptions'!T53,IF('Scenario & Results'!$B$5=7,'ILSfA Scenario InputAssumptions'!T79,IF('Scenario & Results'!$B$5=8,'ILSfA Scenario InputAssumptions'!T105,\"Invalid\")))))))))","v":""}]
[]
[null,"Distributed Generation (5+ Units)",null,null,null,null,null,null,null,null,null,"Distributed Generation (5+ Units)"]
[{"$f":"B$29","v":"Distributed Generation (5+ Units)"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$29","v":"Distributed Generation (5+ Units)"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[{"$f":"B$29","v":"Distributed Generation (5+ Units)"},"Generator Nameplate Capacity","kW dc",{"$f":"D30/D32","v":12.183556257016715},{"$f":"E30/E32","v":30.083576773024731},118.81773724995986,239.91103428812698,607.18123958777551,2507.9048435802279,{"$f":"J30/J32","v":6392.0363904088626},{"$f":"L$29","v":"Distributed Generation (5+ Units)"},"Generator Nameplate Capacity","kW dc",{"$f":"N30/N32","v":12.048524548532965},{"$f":"O30/O32","v":29.775855053847362},{"$f":"P30/P32","v":123.06710887803615},{"$f":"Q30/Q32","v":247.91433235203533},{"$f":"R30/R32","v":615.45552347026864},{"$f":"S30/S32","v":2551.4849434181338},{"$f":"T30/T32","v":6378.7123585453346}]
["Distributed Generation (5+ Units)","AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!D$5","v":0.82077841551729458},{"$f":"'Group-specific Assumptions'!E$5","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$5","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$5","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$5","v":0.82347735305434921},{"$f":"'Group-specific Assumptions'!I$5","v":0.7974784231226435},{"$f":"'Group-specific Assumptions'!J$5","v":0.78222333144135592},"Distributed Generation (5+ Units)","AC to DC Conversion Factor","%",{"$f":"'Group-specific Assumptions'!N$5","v":0.8299771444809485},{"$f":"'Group-specific Assumptions'!O$5","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$5","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$5","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$5","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$5","v":0.78385726130159761},{"$f":"'Group-specific Assumptions'!T$5","v":0.78385726130159761}]
["Distributed Generation (5+ Units)","Capacity Factor","%",{"$f":"'Group-specific Assumptions'!D$6","v":0.14531444227873674},{"$f":"'Group-specific Assumptions'!E$6","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$6","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$6","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$6","v":0.15131692076731679},{"$f":"'Group-specific Assumptions'!I$6","v":0.14932843220854519},{"$f":"'Group-specific Assumptions'!J$6","v":0.15278948211113122},"Distributed Generation (5+ Units)","Capacity Factor","%",{"$f":"'Group-specific Assumptions'!N$6","v":0.13395453096861032},{"$f":"'Group-specific Assumptions'!O$6","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$6","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$6","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$6","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$6","v":0.14508310403249608},{"$f":"'Group-specific Assumptions'!T$6","v":0.14508310403249608}]
["Distributed Generation (5+ Units)","Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*D31","v":8858.6053339884311},{"$f":"'NREL Capital Costs'!F$5*E31","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F31","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G31","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H31","v":263542.10945283051},{"$f":"'NREL Capital Costs'!J$5*I31","v":1080500.2590287491},{"$f":"'NREL Capital Costs'!K$5*J31","v":2251686.6892992854},{"$f":"L$3","v":"Distributed Generation (1-4 Unit)"},"Generation Equipment","$",{"$f":"'NREL Capital Costs'!C$5*N31","v":8760.4244262306638},{"$f":"'NREL Capital Costs'!F$5*O31","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P31","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q31","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R31","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S31","v":1099276.2142983016},{"$f":"'NREL Capital Costs'!K$5*T31","v":2246993.1075731358}]
["Distributed Generation (5+ Units)","Balance of Plant","$",{"$f":"'NREL Capital Costs'!C$6*D31","v":10162.939861692248},{"$f":"'NREL Capital Costs'!F$6*E31","v":24378.867647209147},{"$f":"'NREL Capital Costs'!G$6*F31","v":96286.485892694705},{"$f":"'NREL Capital Costs'!H$6*G31","v":170166.90358034699},{"$f":"'NREL Capital Costs'!I$6*H31","v":398791.46153661836},{"$f":"'NREL Capital Costs'!J$6*I31","v":1591235.5358618158},{"$f":"'NREL Capital Costs'!K$6*J31","v":4061593.0319957007},"Distributed Generation (1-4 Unit)","Balance of Plant","$",{"$f":"'NREL Capital Costs'!C$6*N31","v":10050.30286935665},{"$f":"'NREL Capital Costs'!F$6*O31","v":24129.498793212919},{"$f":"'NREL Capital Costs'!G$6*P31","v":99730.054763719658},{"$f":"'NREL Capital Costs'!H$6*Q31","v":175843.5764103689},{"$f":"'NREL Capital Costs'!I$6*R31","v":404225.94064685662},{"$f":"'NREL Capital Costs'!J$6*S31","v":1618886.5863775462},{"$f":"'NREL Capital Costs'!K$6*T31","v":4053126.7480652467}]
["Distributed Generation (5+ Units)","Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*F31","v":15210.518708399362},{"$f":"'NREL Capital Costs'!H$8*G31","v":24026.903980516672},{"$f":"'NREL Capital Costs'!I$8*H31","v":50620.89689692008},{"$f":"'NREL Capital Costs'!J$8*I31","v":195054.67858951291},{"$f":"'NREL Capital Costs'!K$8*J31","v":421762.89285942598},"Distributed Generation (1-4 Unit)","Interconnection","$",200,200,{"$f":"'NREL Capital Costs'!G$8*P31","v":15754.504380436034},{"$f":"'NREL Capital Costs'!H$8*Q31","v":24828.428073310337},{"$f":"'NREL Capital Costs'!I$8*R31","v":51310.726628148099},{"$f":"'NREL Capital Costs'!J$8*S31","v":198444.16220111857},{"$f":"'NREL Capital Costs'!K$8*T31","v":420883.73919382028}]
["Distributed Generation (5+ Units)","Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*D31","v":14402.027076729657},{"$f":"'NREL Capital Costs'!F$9*E31","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G$9*F31","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H$9*G31","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I$9*H31","v":408287.31626890972},{"$f":"'NREL Capital Costs'!J$9*I31","v":1650265.2412244319},{"$f":"'NREL Capital Costs'!K$9*J31","v":3491669.7085311282},"Distributed Generation (1-4 Unit)","Development Costs & Fee","$",{"$f":"'NREL Capital Costs'!C$9*N31","v":14242.407809516111},{"$f":"'NREL Capital Costs'!F$9*O31","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G$9*P31","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H$9*Q31","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I$9*R31","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J$9*S31","v":1678942.0565173586},{"$f":"'NREL Capital Costs'!K$9*T31","v":3484391.4147899989}]
["Distributed Generation (5+ Units)","Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*D$31","v":85.284893799117},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$31","v":210.58503741117312},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$31","v":831.72416074971898},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$31","v":1679.3772400168889},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$31","v":4250.268677114429},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$31","v":17555.333905061594},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$31","v":44744.254732862042},"Distributed Generation (5+ Units)","Project Management Yr 1","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*N$31","v":84.339671839730755},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$31","v":208.43098537693155},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$31","v":861.46976214625306},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$31","v":1735.4003264642474},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$31","v":4308.1886642918807},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$31","v":17860.394603926936},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$31","v":44650.98650981734}]
["Distributed Generation (5+ Units)","Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*D30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J30","v":0},"Distributed Generation (5+ Units)","Property Tax or PILOT, Yr 1","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*N30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S30","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T30","v":0}]
["Distributed Generation (5+ Units)","Land Lease","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*D$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$31","v":0},"Distributed Generation (5+ Units)","Land Lease","$/yr",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*N$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$31","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$31","v":0}]
["Distributed Generation (5+ Units)","Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",{"$f":"'Size-specific Assumptions'!D$6","v":6},{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18}]
["Distributed Generation (5+ Units)","% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},"Distributed Generation (5+ Units)","% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0}]
["Distributed Generation (5+ Units)","Debt Term","years",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},"Distributed Generation (5+ Units)","Debt Term","years",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15}]
["Distributed Generation (5+ Units)","Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},"Distributed Generation (5+ Units)","Target After-Tax Equity IRR(%)","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09}]
["Distributed Generation (5+ Units)","State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Distributed Generation (5+ Units)","State Income Tax Rate","%",{"$f":"'Size-specific Assumptions'!D$3","v":4.9500000000000002E-2},{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2}]
["Distributed Generation (5+ Units)","Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Distributed Generation (5+ Units)","Payment Duration for Cost-Based Tariff","years",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15}]
["Distributed Generation (5+ Units)","Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$47*100*D53","v":5.1934600819672125},{"$f":"'Net Metering Credit'!$C$36*100*E53","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*F53","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*G53","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*H53","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*I53","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*J53","v":3.8069249698684811},"Distributed Generation (5+ Units)","Post-tariff market value, Yr 1","¢/kWh",{"$f":"'Net Metering Credit'!$C$25*100*N53","v":6.1074443291803266},{"$f":"'Net Metering Credit'!$C$13*100*O53","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*P53","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*Q53","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*R53","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*S53","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*T53","v":4.1028673646753466}]
["Distributed Generation (5+ Units)","Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Distributed Generation (5+ Units)","Additional State Rebates/Grants","$/Watt",{"$f":"'Size-specific Assumptions'!D$5","v":0.25},{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25}]
["Distributed Generation (5+ Units)","1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Distributed Generation (5+ Units)","1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"'Size-specific Assumptions'!D$4","v":0.21},{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13}]
["Distributed Generation (5+ Units)","Taxable Entity","Y/N",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},"Distributed Generation (5+ Units)","Taxable Entity","Y/N",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"}]
["Distributed Generation (5+ Units)","Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$53:$AA$53)*D53","v":2568084.2109745494},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E53","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F53","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G53","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H53","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I53","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J53","v":1710594.5870084127},"Distributed Generation (5+ Units)","Net Metering Credit","$",{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$51:$AA$51)*N53","v":2852839.3977644099},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O53","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P53","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q53","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R53","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S53","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T53","v":2077421.2044418328}]
["Distributed Generation (5+ Units)","Subscriber Savings","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},"Distributed Generation (5+ Units)","Subscriber Savings","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5}]
[null,"% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},"Distributed Generation (5+ Units)","% of Net Metering Value Allocated","%",{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B29,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5}]
[]
[{"$f":"B$55","v":"Low-Income Community Solar "},"Low-Income Community Solar ",null,null,null,null,null,null,null,null,null,"Low-Income Community Solar "]
[{"$f":"B$55","v":"Low-Income Community Solar "},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$55","v":"Low-Income Community Solar "},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
["Low-Income Community Solar ","Generator Nameplate Capacity","kW dc",null,{"$f":"E56/E58","v":30.083576773024731},{"$f":"F56/F58","v":118.81773724995986},239.91103428812698,590.88333333333333,2905.4124806402374,{"$f":"J56/J58","v":7263.5312016005928},{"$f":"L$55","v":"Low-Income Community Solar "},"Generator Nameplate Capacity","kW dc",null,{"$f":"O56/O58","v":29.775855053847362},123.06710887803615,247.91433235203533,615.45552347026864,{"$f":"S56/S58","v":2854.1936210391214},{"$f":"T56/T58","v":7135.4840525978034}]
["Low-Income Community Solar ","AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!E$11","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$11","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$11","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$11","v":0.84619073139085554},{"$f":"'Group-specific Assumptions'!I$11","v":0.68837041670560994},{"$f":"'Group-specific Assumptions'!J$11","v":0.68837041670560994},"Low-Income Community Solar ","AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!O$11","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$11","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$11","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$11","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$11","v":0.70072330946905537},{"$f":"'Group-specific Assumptions'!T$11","v":0.70072330946905537}]
["Low-Income Community Solar ","Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!E$12","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$12","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$12","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$12","v":0.1569960093799663},{"$f":"'Group-specific Assumptions'!I$12","v":0.17056965931867452},{"$f":"'Group-specific Assumptions'!J$12","v":0.17056965931867452},"Low-Income Community Solar ","Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!O$12","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$12","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$12","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$12","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$12","v":0.16916040430654217},{"$f":"'Group-specific Assumptions'!T$12","v":0.16916040430654217}]
["Low-Income Community Solar ","Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*E57","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G$5*F57","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H$5*G57","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I$5*H57","v":256468.13497220221},{"$f":"'NREL Capital Costs'!J$5*I57","v":1251761.583360374},{"$f":"'NREL Capital Costs'!K$5*J57","v":2558683.2622690918},"Low-Income Community Solar ","Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F$5*O57","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G$5*P57","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H$5*Q57","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I$5*R57","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J$5*S57","v":1229694.5614764185},{"$f":"'NREL Capital Costs'!K$5*T57","v":2513576.8136504753}]
["Low-Income Community Solar ","Balance of Plant","$",null,{"$f":"'NREL Capital Costs'!F$6*E57","v":24378.867647209147},{"$f":"'NREL Capital Costs'!G$6*F57","v":96286.485892694705},{"$f":"'NREL Capital Costs'!H$6*G57","v":170166.90358034699},{"$f":"'NREL Capital Costs'!I$6*H57","v":388087.13565921085},{"$f":"'NREL Capital Costs'!J$6*I57","v":1843449.3626684842},{"$f":"'NREL Capital Costs'!K$6*J57","v":4615353.529646799},"Low-Income Community Solar ","Balance of Plant","$",null,{"$f":"'NREL Capital Costs'!F$6*O57","v":24129.498793212919},{"$f":"'NREL Capital Costs'!G$6*P57","v":99730.054763719658},{"$f":"'NREL Capital Costs'!H$6*Q57","v":175843.5764103689},{"$f":"'NREL Capital Costs'!I$6*R57","v":404225.94064685662},{"$f":"'NREL Capital Costs'!J$6*S57","v":1810951.6107253667},{"$f":"'NREL Capital Costs'!K$6*T57","v":4533990.5059729954}]
["Low-Income Community Solar ","Interconnection","$",null,200,{"$f":"F57*'Group-specific Assumptions'!$C$15","v":13071.139274868085},{"$f":"G57*'Group-specific Assumptions'!$C$15","v":26392.61288203685},{"$f":"H57*'Group-specific Assumptions'!$C$15","v":65003.075499999999},{"$f":"I57*'Group-specific Assumptions'!$C$15","v":319624.42699523253},{"$f":"J57*'Group-specific Assumptions'!$C$15","v":799061.06748808129},"Low-Income Community Solar ","Interconnection","$",null,200,{"$f":"P57*'Group-specific Assumptions'!$M$15","v":26623.107663585561},{"$f":"Q57*'Group-specific Assumptions'!$M$15","v":53631.307517715803},{"$f":"R57*'Group-specific Assumptions'!$M$15","v":133141.49339232323},{"$f":"S57*'Group-specific Assumptions'!$M$15","v":617447.7060393932},{"$f":"T57*'Group-specific Assumptions'!$M$15","v":1543619.2650984828}]
["Low-Income Community Solar ","Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*E57","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G$9*F57","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H$9*G57","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I$9*H57","v":397328.10348106711},{"$f":"'NREL Capital Costs'!J$9*I57","v":1911835.3874126382},{"$f":"'NREL Capital Costs'!K$9*J57","v":3967726.4528178386},"Low-Income Community Solar ","Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F$9*O57","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G$9*P57","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H$9*Q57","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I$9*R57","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J$9*S57","v":1878132.0737038888},{"$f":"'NREL Capital Costs'!K$9*T57","v":3897780.3004292701}]
["Low-Income Community Solar ","Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$57","v":210.58503741117312},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$57","v":831.72416074971898},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$57","v":1679.3772400168889},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$57","v":4136.1833333333334},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$57","v":20337.887364481663},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$57","v":50844.71841120415},"Low-Income Community Solar ","Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$57","v":208.43098537693155},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$57","v":861.46976214625306},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$57","v":1735.4003264642474},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$57","v":4308.1886642918807},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$57","v":19979.355347273849},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$57","v":49948.38836818462}]
["Low-Income Community Solar ","Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E56","v":150},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F56","v":600},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G56","v":1200},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H56","v":3000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I56","v":12000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J56","v":30000},"Low-Income Community Solar ","Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O56","v":150},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P56","v":600},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q56","v":1200},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R56","v":3000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S56","v":12000},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T56","v":30000}]
["Low-Income Community Solar ","Land Lease","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$57","v":150.41788386512366},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$57","v":594.08868624979937},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$57","v":1199.5551714406349},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$57","v":2954.4166666666665},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$57","v":14527.062403201187},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$57","v":36317.656008002967},null,"Land Lease","$/yr",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$57","v":148.87927526923681},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$57","v":615.33554439018076},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$57","v":1239.5716617601765},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$57","v":3077.277617351343},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$57","v":14270.968105195607},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$57","v":35677.420262989021}]
["Low-Income Community Solar ","Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18}]
["Low-Income Community Solar ","% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},"Low-Income Community Solar ","% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.42777777777777781}]
["Low-Income Community Solar ","Debt Term","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},"Low-Income Community Solar ","Debt Term","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":5}]
["Low-Income Community Solar ","Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},"Low-Income Community Solar ","Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.1}]
["Low-Income Community Solar ","State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Low-Income Community Solar ","State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2}]
["Low-Income Community Solar ","Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Low-Income Community Solar ","Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15}]
["Low-Income Community Solar ","Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$28*100*E79","v":2.0816190432692312},{"$f":"'Net Metering Credit'!$C$28*100*F79","v":2.0816190432692312},{"$f":"'Net Metering Credit'!$C$28*100*G79","v":2.0816190432692312},{"$f":"'Net Metering Credit'!$C$28*100*H79","v":2.0816190432692312},{"$f":"'Net Metering Credit'!$C$28*100*I79","v":2.0816190432692312},{"$f":"'Net Metering Credit'!$C$28*100*J79","v":2.0816190432692312},"Low-Income Community Solar ","Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$4*100*O79","v":1.9625425336650359},{"$f":"'Net Metering Credit'!$C$4*100*P79","v":1.9625425336650359},{"$f":"'Net Metering Credit'!$C$4*100*Q79","v":1.9625425336650359},{"$f":"'Net Metering Credit'!$C$4*100*R79","v":1.9625425336650359},{"$f":"'Net Metering Credit'!$C$4*100*S79","v":1.9625425336650359},{"$f":"'Net Metering Credit'!$C$4*100*T79","v":1.9625425336650359}]
["Low-Income Community Solar ","Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Low-Income Community Solar ","Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25}]
["Low-Income Community Solar ","1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Low-Income Community Solar ","1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13}]
["Low-Income Community Solar ","Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},"Low-Income Community Solar ","Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"Yes"}]
["Low-Income Community Solar ","Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E79","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F79","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G79","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H79","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I79","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J79","v":1710594.5870084127},"Low-Income Community Solar ","Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O79","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P79","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q79","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R79","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S79","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T79","v":2077421.2044418328}]
[null,"Subscriber Savings","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},"Low-Income Community Solar ","Subscriber Savings","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5}]
[null,"% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},"Low-Income Community Solar ","% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B55,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5}]
[{"$f":"B$81","v":"Non-profit & Public Facility"}]
[{"$f":"B$81","v":"Non-profit & Public Facility"},"Non-profit & Public Facility",null,null,null,null,null,null,null,null,null,"Non-profit & Public Facility"]
["Non-profit & Public Facility","Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,{"$f":"L$81","v":"Non-profit & Public Facility"},"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
["Non-profit & Public Facility","Generator Nameplate Capacity","kW dc",null,{"$f":"E82/E84","v":30.083576773024731},{"$f":"F82/F84","v":118.81773724995986},239.91103428812698,607.18123958777551,2507.9048435802279,{"$f":"J82/J84","v":6392.0363904088626},{"$f":"L$81","v":"Non-profit & Public Facility"},"Generator Nameplate Capacity","kW dc",null,{"$f":"O82/O84","v":29.775855053847362},123.06710887803615,247.91433235203533,615.45552347026864,{"$f":"S82/S84","v":2551.4849434181338},{"$f":"T82/T84","v":6378.7123585453346}]
["Non-profit & Public Facility","AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!E$5","v":0.83101820600058895},{"$f":"'Group-specific Assumptions'!F$5","v":0.84162518420652532},{"$f":"'Group-specific Assumptions'!G$5","v":0.83364235660709607},{"$f":"'Group-specific Assumptions'!H$5","v":0.82347735305434921},{"$f":"'Group-specific Assumptions'!I$5","v":0.7974784231226435},{"$f":"'Group-specific Assumptions'!J$5","v":0.78222333144135592},"Non-profit & Public Facility","AC to DC Conversion Factor","%",null,{"$f":"'Group-specific Assumptions'!O$5","v":0.83960645142815904},{"$f":"'Group-specific Assumptions'!P$5","v":0.81256479421405381},{"$f":"'Group-specific Assumptions'!Q$5","v":0.80673028502443511},{"$f":"'Group-specific Assumptions'!R$5","v":0.81240638995443826},{"$f":"'Group-specific Assumptions'!S$5","v":0.78385726130159761},{"$f":"'Group-specific Assumptions'!T$5","v":0.78385726130159761}]
["Non-profit & Public Facility","Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!E$6","v":0.14507485854193855},{"$f":"'Group-specific Assumptions'!F$6","v":0.14954287234374705},{"$f":"'Group-specific Assumptions'!G$6","v":0.14961798369648879},{"$f":"'Group-specific Assumptions'!H$6","v":0.15131692076731679},{"$f":"'Group-specific Assumptions'!I$6","v":0.14932843220854519},{"$f":"'Group-specific Assumptions'!J$6","v":0.15278948211113122},"Non-profit & Public Facility","Capacity Factor","%",null,{"$f":"'Group-specific Assumptions'!O$6","v":0.13120648471958207},{"$f":"'Group-specific Assumptions'!P$6","v":0.14249044022320531},{"$f":"'Group-specific Assumptions'!Q$6","v":0.14025343435795457},{"$f":"'Group-specific Assumptions'!R$6","v":0.14294912392735509},{"$f":"'Group-specific Assumptions'!S$6","v":0.14508310403249608},{"$f":"'Group-specific Assumptions'!T$6","v":0.14508310403249608}]
["Non-profit & Public Facility","Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F5*E$83","v":13730.073251052652},{"$f":"'NREL Capital Costs'!G5*F$83","v":54228.13411698753},{"$f":"'NREL Capital Costs'!H5*G$83","v":105975.34908832927},{"$f":"'NREL Capital Costs'!I5*H$83","v":263542.10945283051},{"$f":"'NREL Capital Costs'!J5*I$83","v":1080500.2590287491},{"$f":"'NREL Capital Costs'!K5*J$83","v":2251686.6892992854},"Non-profit & Public Facility","Generation Equipment","$",null,{"$f":"'NREL Capital Costs'!F5*O$83","v":13589.629786596202},{"$f":"'NREL Capital Costs'!G5*P$83","v":56167.537272557391},{"$f":"'NREL Capital Costs'!H5*Q$83","v":109510.62752476012},{"$f":"'NREL Capital Costs'!I5*R$83","v":267133.49549447477},{"$f":"'NREL Capital Costs'!J5*S$83","v":1099276.2142983016},{"$f":"'NREL Capital Costs'!K5*T$83","v":2246993.1075731358}]
["Non-profit & Public Facility","Balance of Plant","$",null,{"$f":"'NREL Capital Costs'!F6*E$83","v":24378.867647209147},{"$f":"'NREL Capital Costs'!G6*F$83","v":96286.485892694705},{"$f":"'NREL Capital Costs'!H6*G$83","v":170166.90358034699},{"$f":"'NREL Capital Costs'!I6*H$83","v":398791.46153661836},{"$f":"'NREL Capital Costs'!J6*I$83","v":1591235.5358618158},{"$f":"'NREL Capital Costs'!K6*J$83","v":4061593.0319957007},"Non-profit & Public Facility","Balance of Plant","$",null,{"$f":"'NREL Capital Costs'!F6*O$83","v":24129.498793212919},{"$f":"'NREL Capital Costs'!G6*P$83","v":99730.054763719658},{"$f":"'NREL Capital Costs'!H6*Q$83","v":175843.5764103689},{"$f":"'NREL Capital Costs'!I6*R$83","v":404225.94064685662},{"$f":"'NREL Capital Costs'!J6*S$83","v":1618886.5863775462},{"$f":"'NREL Capital Costs'!K6*T$83","v":4053126.7480652467}]
["Non-profit & Public Facility","Interconnection","$",null,200,{"$f":"'NREL Capital Costs'!G8*F$83","v":15210.518708399362},{"$f":"'NREL Capital Costs'!H8*G$83","v":24026.903980516672},{"$f":"'NREL Capital Costs'!I8*H$83","v":50620.89689692008},{"$f":"'NREL Capital Costs'!J8*I$83","v":195054.67858951291},{"$f":"'NREL Capital Costs'!K8*J$83","v":421762.89285942598},"Non-profit & Public Facility","Interconnection","$",null,200,{"$f":"'NREL Capital Costs'!G8*P$83","v":15754.504380436034},{"$f":"'NREL Capital Costs'!H8*Q$83","v":24828.428073310337},{"$f":"'NREL Capital Costs'!I8*R$83","v":51310.726628148099},{"$f":"'NREL Capital Costs'!J8*S$83","v":198444.16220111857},{"$f":"'NREL Capital Costs'!K8*T$83","v":420883.73919382028}]
["Non-profit & Public Facility","Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F9*E$83","v":23335.500906995268},{"$f":"'NREL Capital Costs'!G9*F$83","v":92165.617016981705},{"$f":"'NREL Capital Costs'!H9*G$83","v":170024.89848532321},{"$f":"'NREL Capital Costs'!I9*H$83","v":408287.31626890972},{"$f":"'NREL Capital Costs'!J9*I$83","v":1650265.2412244319},{"$f":"'NREL Capital Costs'!K9*J$83","v":3491669.7085311282},"Non-profit & Public Facility","Development Costs & Fee","$",null,{"$f":"'NREL Capital Costs'!F9*O$83","v":23096.804540830308},{"$f":"'NREL Capital Costs'!G9*P$83","v":95461.808032740504},{"$f":"'NREL Capital Costs'!H9*Q$83","v":175696.83410471436},{"$f":"'NREL Capital Costs'!I9*R$83","v":413851.19891245745},{"$f":"'NREL Capital Costs'!J9*S$83","v":1678942.0565173586},{"$f":"'NREL Capital Costs'!K9*T$83","v":3484391.4147899989}]
["Non-profit & Public Facility","Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*E$83","v":210.58503741117312},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*F$83","v":831.72416074971898},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*G$83","v":1679.3772400168889},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*H$83","v":4250.268677114429},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*I$83","v":17555.333905061594},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*J$83","v":44744.254732862042},"Non-profit & Public Facility","Project Management Yr 1","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*O$83","v":208.43098537693155},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*P$83","v":861.46976214625306},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*Q$83","v":1735.4003264642474},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*R$83","v":4308.1886642918807},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*S$83","v":17860.394603926936},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,3,0)*T$83","v":44650.98650981734}]
["Non-profit & Public Facility","Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*E82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*F82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*G82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*H82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*I82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*J82","v":0},"Non-profit & Public Facility","Property Tax or PILOT, Yr 1","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*O82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*P82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*Q82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*R82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*S82","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,11,0)*T82","v":0}]
["Non-profit & Public Facility","Land Lease","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*E$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*F$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*G$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*H$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*I$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*J$83","v":0},"Non-profit & Public Facility","Land Lease","$/yr",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*O$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*P$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*Q$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*R$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*S$83","v":0},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,2,0)*T$83","v":0}]
["Non-profit & Public Facility","Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18},null,"Construction Period","months",null,{"$f":"'Size-specific Assumptions'!E$6","v":12},{"$f":"'Size-specific Assumptions'!F$6","v":12},{"$f":"'Size-specific Assumptions'!G$6","v":12},{"$f":"'Size-specific Assumptions'!H$6","v":12},{"$f":"'Size-specific Assumptions'!I$6","v":18},{"$f":"'Size-specific Assumptions'!J$6","v":18}]
["Non-profit & Public Facility","% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},"Non-profit & Public Facility","% Debt (% of hard costs) (mortgage-style amort.)","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,4,0)","v":0.55000000000000004}]
["Non-profit & Public Facility","Debt Term","years",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},"Non-profit & Public Facility","Debt Term","years",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,5,0)","v":15}]
["Non-profit & Public Facility","Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},"Non-profit & Public Facility","Target After-Tax Equity IRR(%)","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,7,0)","v":0.09}]
["Non-profit & Public Facility","State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2},"Non-profit & Public Facility","State Income Tax Rate","%",null,{"$f":"'Size-specific Assumptions'!E$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!F$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!G$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!H$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!I$3","v":9.5000000000000001E-2},{"$f":"'Size-specific Assumptions'!J$3","v":9.5000000000000001E-2}]
["Non-profit & Public Facility","Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},"Non-profit & Public Facility","Payment Duration for Cost-Based Tariff","years",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,6,0)","v":15}]
["Non-profit & Public Facility","Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$36*100*E105","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*F105","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*G105","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*H105","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*I105","v":3.8069249698684811},{"$f":"'Net Metering Credit'!$C$36*100*J105","v":3.8069249698684811},"Non-profit & Public Facility","Post-tariff market value, Yr 1","¢/kWh",null,{"$f":"'Net Metering Credit'!$C$13*100*O105","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*P105","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*Q105","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*R105","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*S105","v":4.1028673646753466},{"$f":"'Net Metering Credit'!$C$13*100*T105","v":4.1028673646753466}]
["Non-profit & Public Facility","Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25},"Non-profit & Public Facility","Additional State Rebates/Grants","$/Watt",null,{"$f":"'Size-specific Assumptions'!E$5","v":0.25},{"$f":"'Size-specific Assumptions'!F$5","v":0.25},{"$f":"'Size-specific Assumptions'!G$5","v":0.25},{"$f":"'Size-specific Assumptions'!H$5","v":0.25},{"$f":"'Size-specific Assumptions'!I$5","v":0.25},{"$f":"'Size-specific Assumptions'!J$5","v":0.25}]
["Non-profit & Public Facility","1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13},"Non-profit & Public Facility","1st Replacement Cost  ($ in year replaced)","$/Watt dc",null,{"$f":"'Size-specific Assumptions'!E$4","v":0.13},{"$f":"'Size-specific Assumptions'!F$4","v":0.13},{"$f":"'Size-specific Assumptions'!G$4","v":0.13},{"$f":"'Size-specific Assumptions'!H$4","v":0.13},{"$f":"'Size-specific Assumptions'!I$4","v":0.13},{"$f":"'Size-specific Assumptions'!J$4","v":0.13}]
["Non-profit & Public Facility","Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},"Non-profit & Public Facility","Taxable Entity","Y/N",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,12,0)","v":"No"}]
[null,"Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*E105","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*F105","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*G105","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*H105","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*I105","v":1710594.5870084127},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$52:$AA$52)*J105","v":1710594.5870084127},"Non-profit & Public Facility","Net Metering Credit","$",null,{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*O105","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*P105","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*Q105","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*R105","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*S105","v":2077421.2044418328},{"$f":"NPV('CREST Inputs'!$G$63,'Net Metering Credit'!$C$50:$AA$50)*T105","v":2077421.2044418328}]
[null,"Subscriber Savings","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},"Non-profit & Public Facility","Subscriber Savings","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,8,0)","v":0.5}]
[null,"% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},"Non-profit & Public Facility","% of Net Metering Value Allocated","%",null,{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5},{"$f":"VLOOKUP($B81,'Program-specific Assumptions'!$C$1:$N$9,9,0)","v":0.5}]

{"sheet":"Net Metering Credit","index":5,"n_rows":53,"n_cols":27,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"DY Year Ending (Current Year)"]
[null,"ComEd C&I Tariff",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"Energy Charge ($/kWh)",3.9250850673300718E-2,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B4,'ComEd Rates'!$B$3:$AE$3,0))","v":3.2920000000000005E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.5000000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.6999999999999998E-2,3.7999999999999999E-2,3.9E-2,0.04,4.1000000000000002E-2,4.2000000000000003E-2,4.2000000000000003E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.7E-2,4.7E-2,4.9000000000000002E-2,4.9000000000000002E-2,0.05]
[null,"Transmission Charge ($/kWh)",1.4579999999999999E-2,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B5,'ComEd Rates'!$B$3:$AE$3,0))","v":1.4884999999999999E-2},1.5711007526438271E-2,1.6025227676967038E-2,1.634573223050638E-2,1.6672646875116506E-2,1.7006099812618837E-2,1.7346221808871215E-2,1.7693146245048641E-2,1.8047009169949613E-2,1.8407949353348604E-2,1.8776108340415577E-2,1.9151630507223891E-2,1.9534663117368369E-2,1.9925356379715736E-2,2.0323863507310053E-2,2.0730340777456256E-2,2.1144947593005382E-2,2.1567846544865491E-2,2.1999203475762803E-2,2.2439187545278058E-2,2.2887971296183619E-2,2.3345730722107293E-2,2.3812645336549438E-2,2.4288898243280427E-2]
[null,"Capacity Charge ($/kWh)",7.3364966202062124E-3,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B6,'ComEd Rates'!$B$3:$AE$3,0))","v":1.3541963506463733E-3},1.2608034988776579E-2,1.2860195688552111E-2,1.3117399602323153E-2,1.3379747594369617E-2,1.364734254625701E-2,1.3920289397182151E-2,1.4198695185125794E-2,1.4482669088828309E-2,1.4772322470604875E-2,1.5067768920016973E-2,1.5369124298417313E-2,1.567650678438566E-2,1.5990036920073374E-2,1.6309837658474841E-2,1.6636034411644338E-2,1.6968755099877223E-2,1.7308130201874768E-2,1.7654292805912263E-2,1.8007378662030508E-2,1.8367526235271117E-2,1.8734876759976541E-2,1.9109574295176072E-2,1.9491765781079595E-2]
[null,"Energy Transition Assistance Charge ($/kWh)",7.1999999999999994E-4,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B7,'ComEd Rates'!$B$3:$AE$3,0))","v":7.1999999999999994E-4},7.5383851700645181E-4,7.6891528734658089E-4,7.8429359309351249E-4,7.9997946495538271E-4,8.1597905425449043E-4,8.322986353395803E-4,8.4894460804637196E-4,8.6592350020729941E-4,8.8324197021144536E-4,9.0090680961567424E-4,9.189249458079877E-4,9.3730344472414749E-4,9.5604951361863042E-4,9.7517050389100306E-4,9.946739139688231E-4,1.0145673922481995E-3,1.0348587400931634E-3,1.0555559148950268E-3,1.0766670331929275E-3,1.0982003738567859E-3,1.1201643813339216E-3,1.1425676689606E-3,1.1654190223398121E-3]
[null,"Energy Efficiency Adjustment ($/kWh)",4.6100000000000004E-3,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B8,'ComEd Rates'!$B$3:$AE$3,0))","v":3.5399999999999997E-3},3.706372708615055E-3,3.7805001627873561E-3,3.8561101660431031E-3,3.9332323693639657E-3,4.0118970167512449E-3,4.0921349570862695E-3,4.1739776562279953E-3,4.2574572093525553E-3,4.3426063535396062E-3,4.4294584806103985E-3,4.5180476502226065E-3,4.6084086032270591E-3,4.7005767752916006E-3,4.7945883107974327E-3,4.8904800770133818E-3,4.9882896785536498E-3,5.0880554721247232E-3,5.1898165815672179E-3,5.2936129131985624E-3,5.3994851714625341E-3,5.5074748748917849E-3,5.6176243723896208E-3,5.7299768598374134E-3]
[null,"Zero Emission Adjustment ($/kWh)",1.9500000000000001E-3,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B9,'ComEd Rates'!$B$3:$AE$3,0))","v":1.9500000000000001E-3},2.0416459835591403E-3,2.082478903230323E-3,2.1241284812949296E-3,2.166611050920828E-3,2.2099432719392448E-3,2.2541421373780297E-3,2.2992249801255904E-3,2.3452094797281023E-3,2.3921136693226645E-3,2.439955942709118E-3,2.4887550615633005E-3,2.5385301627945667E-3,2.589300766050458E-3,2.641086781371467E-3,2.6939085169988965E-3,2.7477866873388745E-3,2.802742421085652E-3,2.8587972695073649E-3,2.9159732148975122E-3,2.9742926791954624E-3,3.0337785327793718E-3,3.0944541034349593E-3,3.1563431855036587E-3]
[null,"Renewable Energy Adjustment ($/kWh)",5.0200000000000002E-3,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B10,'ComEd Rates'!$B$3:$AE$3,0))","v":2.33E-3},2.439505200868101E-3,2.488295304885463E-3,2.5380612109831722E-3,2.5888224352028357E-3,2.6405988839068926E-3,2.6934108615850306E-3,2.7472790788167314E-3,2.802224660393066E-3,2.8582691536009272E-3,2.9154345366729458E-3,2.973743227406405E-3,3.0332180919545332E-3,3.0938824537936238E-3,3.1557601028694964E-3,3.2188753049268862E-3,3.2832528110254239E-3,3.3489178672459325E-3,3.415896224590851E-3,3.4842141490826679E-3,3.5538984320643212E-3,3.6249764007056078E-3,3.69747592871972E-3,3.7714254472941146E-3]
[null,"Carbon-Free Resource Adjustment ($/kWh)",8.0700000000000008E-3,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B11,'ComEd Rates'!$B$3:$AE$3,0))","v":1.9009999999999999E-2},1.9903430844850901E-2,2.0301499461747918E-2,2.0707529450982878E-2,2.1121680040002536E-2,2.1544113640802588E-2,2.197499591361864E-2,2.2414495831891014E-2,2.2862785748528836E-2,2.3320041463499412E-2,2.37864422927694E-2,2.4262171138624788E-2,2.4747414561397285E-2,2.5242362852625232E-2,2.5747210109677735E-2,2.6262154311871292E-2,2.6787397398108717E-2,2.7323145346070891E-2,2.7869608252992308E-2,2.8427000418052156E-2,2.89955404264132E-2,2.9575451234941465E-2,3.0166960259640295E-2,3.07702994648331E-2]
[null,"Environmental Cost Recovery Adjustment ($/kWh)",5.1999999999999995E-4,{"$f":"INDEX('ComEd Rates'!$B$5:$AE$5,1,MATCH($B12,'ComEd Rates'!$B$3:$AE$3,0))","v":3.0499999999999999E-4},3.1933437178745526E-4,3.2572105922320436E-4,3.3223548040766846E-4,3.3888019001582182E-4,3.4565779381613828E-4,3.5257094969246103E-4,3.5962236868631025E-4,3.6681481606003647E-4,3.7415111238123721E-4,3.8163413462886199E-4,3.8926681732143924E-4,3.9705215366786804E-4,4.0499319674122539E-4,4.1309306067604992E-4,4.213549218895709E-4,4.2978202032736232E-4,4.3837766073390958E-4,4.4714521394858777E-4,4.5608811822755953E-4,4.6520988059211074E-4,4.7451407820395296E-4,4.8400435976803205E-4,4.9368444696339271E-4]
[null,"Total Charge ($/kWh)",{"$f":"SUM(C4:C12)","v":8.205734729350693E-2},{"$f":"SUM(D4:D12)","v":7.701419635064638E-2},9.0483170141901936E-2,9.1632833544740014E-2,9.3805490215634793E-2,9.5001600019947494E-2,9.7221632020346435E-2,9.9466064660753375E-2,0.10073538595396844,0.10303009367304782,0.10535069554650878,0.10769770945743894,0.11007166364658774,0.11247309691951948,0.1149025588579099,0.11636061003506809,0.11884782223576944,0.12036477868048483,0.12391207425409453,0.12549031573917641,0.12910012205395993,0.13074212449503916,0.13441696698493993,0.13612530632463873,0.13886781245113153]
[]
[null,"ComEd Res Tariff",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"Energy Charge ($/kWh)",6.3617540983606558E-2,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B16,'ComEd Rates'!$B$18:$AE$18,0))","v":5.2809999999999996E-2},6.8627296715218944E-2,6.9999842649523331E-2,7.1399839502513801E-2,7.2827836292564077E-2,7.4284393018415357E-2,7.577008087878366E-2,7.7285482496359331E-2,7.8831192146286519E-2,8.0407815989212247E-2,8.2015972308996488E-2,8.3656291755176415E-2,8.5329417590279941E-2,8.7036005942085534E-2,8.877672606092725E-2,9.0552260582145799E-2,9.2363305793788722E-2,9.4210571909664503E-2,9.6094783347857801E-2,9.8016679014814964E-2,9.997701259511127E-2,0.1019765528470135,0.10401608390395377,0.10609640558203284]
[null,"Transmission Charge ($/kWh)",1.46E-2,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B17,'ComEd Rates'!$B$18:$AE$18,0))","v":1.4935E-2},1.5763782157027582E-2,1.6079057800168134E-2,1.6400638956171498E-2,1.672865173529493E-2,1.7063224770000829E-2,1.7404489265400846E-2,1.7752579050708862E-2,1.8107630631723038E-2,1.84697832443575E-2,1.883917890924465E-2,1.9215962487429544E-2,1.9600281737178135E-2,1.9992287371921699E-2,2.0392133119360133E-2,2.0799975781747335E-2,2.1215975297382283E-2,2.1640294803329931E-2,2.2073100699396529E-2,2.2514562713384461E-2,2.296485396765215E-2,2.3424151047005192E-2,2.3892634067945298E-2,2.4370486749304206E-2]
[null,"Distribution Facility Charge ($/kWh)",4.1485576000000003E-2,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B18,'ComEd Rates'!$B$18:$AE$18,0))","v":4.1140000000000003E-2},4.3073495263396433E-2,4.393496516866436E-2,4.4813664472037648E-2,4.57099377614784E-2,4.6624136516707972E-2,4.7556619247042131E-2,4.8507751631982975E-2,4.9477906664622637E-2,5.0467464797915092E-2,5.1476814093873398E-2,5.2506350375750868E-2,5.3556477383265889E-2,5.4627606930931209E-2,5.5720159069549836E-2,5.6834562250940836E-2,5.7971253495959656E-2,5.913067856587885E-2,6.0313292137196425E-2,6.1519557979940354E-2,6.2749949139539157E-2,6.4004948122329944E-2,6.5285047084776546E-2,6.659074802647208E-2]
[null,"Energy Transition Assistance Charge ($/kWh)",7.1999999999999994E-4,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B19,'ComEd Rates'!$B$18:$AE$18,0))","v":7.1999999999999994E-4},7.5383851700645181E-4,7.6891528734658089E-4,7.8429359309351249E-4,7.9997946495538271E-4,8.1597905425449043E-4,8.322986353395803E-4,8.4894460804637196E-4,8.6592350020729941E-4,8.8324197021144536E-4,9.0090680961567424E-4,9.189249458079877E-4,9.3730344472414749E-4,9.5604951361863042E-4,9.7517050389100306E-4,9.946739139688231E-4,1.0145673922481995E-3,1.0348587400931634E-3,1.0555559148950268E-3,1.0766670331929275E-3,1.0982003738567859E-3,1.1201643813339216E-3,1.1425676689606E-3,1.1654190223398121E-3]
[null,"Energy Efficiency Adjustment ($/kWh)",2.7600000000000003E-3,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B20,'ComEd Rates'!$B$18:$AE$18,0))","v":3.6600000000000001E-3},3.8320124614494634E-3,3.908652710678453E-3,3.9868257648920224E-3,4.0665622801898628E-3,4.1478935257936601E-3,4.2308513963095337E-3,4.3154684242357241E-3,4.4017777927204387E-3,4.4898133485748474E-3,4.579609615546344E-3,4.6712018078572714E-3,4.7646258440144171E-3,4.8599183608947051E-3,4.957116728112599E-3,5.056259062674851E-3,5.1573842439283481E-3,5.2605319288069148E-3,5.3657425673830535E-3,5.473057418730715E-3,5.5825185671053296E-3,5.6941689384474364E-3,5.8080523172163853E-3,5.924213363560713E-3]
[null,"Zero Emission Adjustment ($/kWh)",1.9500000000000001E-3,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B21,'ComEd Rates'!$B$18:$AE$18,0))","v":1.9500000000000001E-3},3.8320124614494634E-3,3.908652710678453E-3,3.9868257648920224E-3,4.0665622801898628E-3,4.1478935257936601E-3,4.2308513963095337E-3,4.3154684242357241E-3,4.4017777927204387E-3,4.4898133485748474E-3,4.579609615546344E-3,4.6712018078572714E-3,4.7646258440144171E-3,4.8599183608947051E-3,4.957116728112599E-3,5.056259062674851E-3,5.1573842439283481E-3,5.2605319288069148E-3,5.3657425673830535E-3,5.473057418730715E-3,5.5825185671053296E-3,5.6941689384474364E-3,5.8080523172163853E-3,5.924213363560713E-3]
[null,"Renewable Energy Adjustment ($/kWh)",5.0200000000000002E-3,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B22,'ComEd Rates'!$B$18:$AE$18,0))","v":2.33E-3},2.439505200868101E-3,2.488295304885463E-3,2.5380612109831722E-3,2.5888224352028357E-3,2.6405988839068926E-3,2.6934108615850306E-3,2.7472790788167314E-3,2.802224660393066E-3,2.8582691536009272E-3,2.9154345366729458E-3,2.973743227406405E-3,3.0332180919545332E-3,3.0938824537936238E-3,3.1557601028694964E-3,3.2188753049268862E-3,3.2832528110254239E-3,3.3489178672459325E-3,3.415896224590851E-3,3.4842141490826679E-3,3.5538984320643212E-3,3.6249764007056078E-3,3.69747592871972E-3,3.7714254472941146E-3]
[null,"Carbon-Free Resource Adjustment ($/kWh)",8.0700000000000008E-3,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B23,'ComEd Rates'!$B$18:$AE$18,0))","v":1.5841666666666669E-3},1.6586192370709088E-3,1.6917916218123269E-3,1.7256274542485734E-3,1.7601400033335449E-3,1.7953428034002158E-3,1.8312496594682201E-3,1.8678746526575845E-3,1.9052321457107362E-3,1.9433367886249509E-3,1.98220352439745E-3,2.021847594885399E-3,2.0622845467831068E-3,2.1035302377187689E-3,2.1456008424731443E-3,2.1885128593226071E-3,2.2322831165090592E-3,2.2769287788392406E-3,2.3224673544160255E-3,2.3689167015043459E-3,2.4162950355344328E-3,2.4646209362451216E-3,2.5139133549700243E-3,2.564191622069425E-3]
[null,"Environmental Cost Recovery Adjustment ($/kWh)",5.1999999999999995E-4,{"$f":"INDEX('ComEd Rates'!$B$20:$AE$20,1,MATCH('Net Metering Credit'!$B24,'ComEd Rates'!$B$18:$AE$18,0))","v":3.0499999999999999E-4},3.1933437178745532E-4,3.2572105922320442E-4,3.3223548040766851E-4,3.3888019001582188E-4,3.4565779381613834E-4,3.5257094969246109E-4,3.596223686863103E-4,3.6681481606003652E-4,3.7415111238123727E-4,3.8163413462886204E-4,3.892668173214393E-4,3.970521536678681E-4,4.0499319674122545E-4,4.1309306067604997E-4,4.2135492188957095E-4,4.2978202032736238E-4,4.3837766073390964E-4,4.4714521394858783E-4,4.5608811822755958E-4,4.652098805921108E-4,4.7451407820395302E-4,4.8400435976803211E-4,4.9368444696339271E-4]
[null,"Total Charge ($/kWh)",{"$f":"0.4*SUM(C16:C17,C19:C24)+0.6*SUM(C16:C24)","v":0.12214888658360654},{"$f":"0.4*SUM(D16:D17,D19:D24)+0.6*SUM(D16:D24)","v":0.10297816666666665},{"$f":"0.4*SUM(E16:E17,E19:E24)+0.6*SUM(E16:E24)","v":0.12307049827991623},0.12553190824551455,0.12804254641042484,0.13060339733863335,0.13321546528540604,0.13587977459111411,0.13859737008293641,0.14136931748459514,0.14419670383428707,0.14708063791097281,0.15002225066919225,0.15302269568257609,0.15608314959622763,0.15920481258815217,0.16238890883991522,0.16563668701671352,0.16894942075704777,0.17232840917218878,0.17577497735563258,0.17929047690274524,0.18287628644080009,0.18653381216961612,0.1902644884130085]
[]
[null,"Ameren C&I Tariff ",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"Energy Charge ($/kWh)",4.1632380865384622E-2,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B28,'Ameren Rates'!$B$4:$AC$4,0))","v":3.6086E-2},3.6807719999999995E-2,3.7543874399999996E-2,3.8294751887999995E-2,3.9060646925759994E-2,3.9841859864275193E-2,4.0638697061560695E-2,4.1451471002791909E-2,4.2280500422847749E-2,4.3126110431304703E-2,4.3988632639930796E-2,4.486840529272941E-2,4.5765773398584002E-2,4.6681088866555684E-2,4.7614710643886796E-2,4.8567004856764531E-2,4.9538344953899825E-2,5.0529111852977822E-2,5.1539694090037377E-2,5.2570487971838123E-2,5.362189773127489E-2,5.4694335685900389E-2,5.5788222399618399E-2,5.690398684761077E-2]
[null,"Transmission Charge ($/kWh)",2.0320000000000001E-2,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B29,'Ameren Rates'!$B$4:$AC$4,0))","v":2.1509999999999998E-2},2.2703646079522147E-2,2.3157719001112589E-2,2.3620873381134843E-2,2.409329084875754E-2,2.4575156665732692E-2,2.5066659799047347E-2,2.5567992995028294E-2,2.607935285492886E-2,2.6600939912027437E-2,2.7132958710267985E-2,2.7675617884473345E-2,2.8229130242162812E-2,2.8793712847006069E-2,2.9369587103946191E-2,2.9956978846025117E-2,3.055611842294562E-2,3.1167240791404531E-2,3.1790585607232622E-2,3.2426397319377277E-2,3.3074925265764825E-2,3.3736423771080125E-2,3.4411152246501729E-2,3.5099375291431763E-2]
[null,"Capacity Charge ($/kWh)",1.5717185319850152E-3,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B30,'Ameren Rates'!$B$4:$AC$4,0))","v":6.4111285763303555E-4},9.6166928644955338E-4,9.8090267217854446E-4,1.0005207256221153E-3,1.0205311401345577E-3,1.0409417629372488E-3,1.0617605981959937E-3,1.0829958101599136E-3,1.1046557263631118E-3,1.1267488408903739E-3,1.1492838177081814E-3,1.1722694940623452E-3,1.195714883943592E-3,1.2196291816224639E-3,1.2440217652549131E-3,1.2689022005600114E-3,1.2942802445712117E-3,1.320165849462636E-3,1.3465691664518887E-3,1.3735005497809265E-3,1.4009705607765451E-3,1.4289899719920761E-3,1.4575697714319176E-3,1.4867211668605561E-3]
[null,"Energy Transition Assistance Charge ($/kWh)",7.1999999999999994E-4,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B31,'Ameren Rates'!$B$4:$AC$4,0))","v":7.1999999999999994E-4},7.5383851700645181E-4,7.6891528734658089E-4,7.8429359309351249E-4,7.9997946495538271E-4,8.1597905425449043E-4,8.322986353395803E-4,8.4894460804637196E-4,8.6592350020729941E-4,8.8324197021144536E-4,9.0090680961567424E-4,9.189249458079877E-4,9.3730344472414749E-4,9.5604951361863042E-4,9.7517050389100306E-4,9.946739139688231E-4,1.0145673922481995E-3,1.0348587400931634E-3,1.0555559148950268E-3,1.0766670331929275E-3,1.0982003738567859E-3,1.1201643813339216E-3,1.1425676689606E-3,1.1654190223398121E-3]
[null,"Energy Efficiency Adjustment ($/kWh)",4.8399999999999997E-3,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B32,'Ameren Rates'!$B$4:$AC$4,0))","v":6.1700000000000001E-3},6.4599772915691781E-3,6.5891768374005616E-3,6.720960374148573E-3,6.855379581631545E-3,6.9924871732641759E-3,7.1323369167294592E-3,7.2749836550640486E-3,7.4204833281653294E-3,7.5688929947286361E-3,7.7202708546232086E-3,7.8746762717156731E-3,8.0321697971499871E-3,8.1928131930929862E-3,8.3566694569548461E-3,8.5238028460939436E-3,8.6942789030158233E-3,8.8681644810761403E-3,9.0455277706976631E-3,9.2264383261116169E-3,9.4109670926338495E-3,9.5991864344865275E-3,9.791170163176259E-3,9.9869935664397853E-3]
[null,"Zero Emission Adjustment ($/kWh)",1.7699999999999999E-3,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B33,'Ameren Rates'!$B$4:$AC$4,0))","v":1.8266666666666669E-5},1.912516237590443E-5,1.9507665623422518E-5,1.9897818935890969E-5,2.029577531460879E-5,2.0701690820900966E-5,2.1115724637318985E-5,2.1538039130065364E-5,2.1968799912666674E-5,2.2408175910920006E-5,2.2856339429138408E-5,2.3313466217721176E-5,2.3779735542075598E-5,2.4255330252917109E-5,2.474043685797545E-5,2.5235245595134959E-5,2.573995050703766E-5,2.6254749517178414E-5,2.6779844507521984E-5,2.7315441397672423E-5,2.7861750225625872E-5,2.841898523013839E-5,2.8987364934741157E-5,2.9567112233435981E-5]
[null,"Renewable Energy Adjustment ($/kWh)",4.5799999999999999E-3,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B34,'Ameren Rates'!$B$4:$AC$4,0))","v":4.5799999999999999E-3},4.7952505665132634E-3,4.8911555778435286E-3,4.9889786894003994E-3,5.0887582631884073E-3,5.1905334284521754E-3,5.2943440970212186E-3,5.4002309789616433E-3,5.5082355985408759E-3,5.6184003105116936E-3,5.7307683167219271E-3,5.8453836830563658E-3,5.962291356717493E-3,6.0815371838518432E-3,6.20316792752888E-3,6.3272312860794579E-3,6.4537759118010471E-3,6.5828514300370683E-3,6.7145084586378101E-3,6.8487986278105662E-3,6.9857746003667773E-3,7.1254900923741126E-3,7.267999894221595E-3,7.4133598921060266E-3]
[null,"Environmental Cost Recovery Adjustment ($/kWh)",7.0439999999999999E-4,{"$f":"INDEX('Ameren Rates'!$B$6:$AC$6,1,MATCH($B35,'Ameren Rates'!$B$4:$AC$4,0))","v":4.5205000000000001E-4},4.7329541890662021E-4,4.8276132728475264E-4,4.9241655383044773E-4,5.0226488490705669E-4,5.1231018260519787E-4,5.2255638625730183E-4,5.3300751398244791E-4,5.4366766426209689E-4,5.5454101754733888E-4,5.6563183789828562E-4,5.7694447465625139E-4,5.8848336414937645E-4,6.0025303143236401E-4,6.1225809206101134E-4,6.2450325390223159E-4,6.369933189802762E-4,6.4973318535988174E-4,6.6272784906707934E-4,6.759824060484209E-4,6.8950205416938928E-4,7.0329209525277713E-4,7.1735793715783274E-4,7.3170509590098944E-4]
[null,"Total Charge ($/kWh)",{"$f":"SUM(C28:C35)","v":7.6138499397369622E-2},{"$f":"SUM(D28:D35)","v":7.0177429524299687E-2},7.2974522322343111E-2,7.4434012768789984E-2,7.592269302416578E-2,7.7441146884649079E-2,7.8989969822342063E-2,8.0569769218788917E-2,8.2181164603164672E-2,8.3824787895227987E-2,8.5501283653132559E-2,8.7211309326195197E-2,8.8955535512719119E-2,9.0734646222973489E-2,9.2549339147432963E-2,9.4400325930381626E-2,9.6288332448989253E-2,9.8214099097969035E-2,0.10017838107992841,0.102181948701527,0.10422558767555754,0.10631009942906867,0.10843630141765004,0.1106050274460031,0.11281712799492313]
[]
[null,"Ameren Res Tariff ",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047]
[null,"Energy Charge ($/kWh)",4.4845901639344259E-2,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B39,'Ameren Rates'!$B$19:$AC$19,0))","v":5.8317500000000001E-2},4.6289345772292829E-2,4.7215132687738685E-2,4.8159435341493459E-2,4.9122624048323328E-2,5.0105076529289798E-2,5.1107178059875594E-2,5.2129321621073109E-2,5.3171908053494574E-2,5.4235346214564467E-2,5.5320053138855754E-2,5.6426454201632871E-2,5.755498328566553E-2,5.8706082951378843E-2,5.9880204610406419E-2,6.1077808702614547E-2,6.2299364876666839E-2,6.3545352174200181E-2,6.4816259217684191E-2,6.6112584402037877E-2,6.7434836090078637E-2,6.878353281188021E-2,7.0159203468117812E-2,7.1562387537480163E-2]
[null,"Transmission Charge ($/kWh)",2.0219999999999998E-2,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B40,'Ameren Rates'!$B$19:$AC$19,0))","v":2.2155000000000001E-2},2.3384438814124279E-2,2.3852127590406766E-2,2.43291701422149E-2,2.4815753545059199E-2,2.5312068615960383E-2,2.5818309988279591E-2,2.6334676188045185E-2,2.6861369711806089E-2,2.739859710604221E-2,2.7946569048163054E-2,2.8505500429126317E-2,2.9075610437708843E-2,2.965712264646302E-2,3.0250265099392281E-2,3.0855270401380128E-2,3.1472375809407732E-2,3.2101823325595885E-2,3.2743859792107803E-2,3.3398736987949963E-2,3.4066711727708962E-2,3.4748045962263142E-2,3.5443006881508407E-2,3.6151867019138577E-2]
[null,"Distribution Facility Charge ($/kWh)",4.3473333333333336E-2,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B41,'Ameren Rates'!$B$19:$AC$19,0))","v":4.3473333333333336E-2},4.551649045739882E-2,4.6426820266546799E-2,4.7355356671877735E-2,4.830246380531529E-2,4.9268513081421599E-2,5.0253883343050032E-2,5.1258961009911036E-2,5.2284140230109258E-2,5.332982303471144E-2,5.4396419495405669E-2,5.5484347885313784E-2,5.6594034843020058E-2,5.7725915539880462E-2,5.8880433850678073E-2,6.0058042527691632E-2,6.1259203378245468E-2,6.2484387445810377E-2,6.3734075194726583E-2,6.500875669862112E-2,6.6308931832593537E-2,6.7635110469245405E-2,6.8987812678630314E-2,7.0367568932202917E-2]
[null,"Energy Transition Assistance Charge ($/kWh)",7.1999999999999994E-4,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B42,'Ameren Rates'!$B$19:$AC$19,0))","v":7.1999999999999994E-4},7.538385170064517E-4,7.6891528734658078E-4,7.8429359309351238E-4,7.999794649553826E-4,8.1597905425449032E-4,8.3229863533958019E-4,8.4894460804637185E-4,8.659235002072993E-4,8.8324197021144525E-4,9.0090680961567413E-4,9.1892494580798759E-4,9.3730344472414738E-4,9.5604951361863031E-4,9.7517050389100295E-4,9.946739139688231E-4,1.0145673922481995E-3,1.0348587400931634E-3,1.0555559148950268E-3,1.0766670331929275E-3,1.0982003738567859E-3,1.1201643813339216E-3,1.1425676689606E-3,1.1654190223398121E-3]
[null,"Energy Efficiency Adjustment ($/kWh)",3.15E-3,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B43,'Ameren Rates'!$B$19:$AC$19,0))","v":4.15E-3},4.3450414521899652E-3,4.4319422812337649E-3,4.5205811268584405E-3,4.6109927493956093E-3,4.7032126043835215E-3,4.7972768564711922E-3,4.8932223936006165E-3,4.991086841472629E-3,5.0909085783020815E-3,5.1927267498681233E-3,5.2965812848654861E-3,5.4025129105627961E-3,5.5105631687740525E-3,5.6207744321495334E-3,5.7331899207925243E-3,5.8478537192083752E-3,5.9648107935925425E-3,6.0841070094643937E-3,6.2057891496536816E-3,6.3299049326467549E-3,6.45650303129969E-3,6.5856330919256837E-3,6.7173457537641973E-3]
[null,"Zero Emission Adjustment ($/kWh)",1.7699999999999999E-3,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B44,'Ameren Rates'!$B$19:$AC$19,0))","v":1.8266666666666668E-3},1.9125162375904425E-3,1.9507665623422514E-3,1.9897818935890963E-3,2.0295775314608782E-3,2.0701690820900957E-3,2.1115724637318979E-3,2.153803913006536E-3,2.1968799912666665E-3,2.240817591092E-3,2.2856339429138399E-3,2.3313466217721166E-3,2.377973554207559E-3,2.4255330252917102E-3,2.4740436857975446E-3,2.5235245595134955E-3,2.5739950507037653E-3,2.6254749517178409E-3,2.6779844507521977E-3,2.7315441397672419E-3,2.7861750225625869E-3,2.8418985230138387E-3,2.8987364934741156E-3,2.9567112233435978E-3]
[null,"Renewable Energy Adjustment ($/kWh)",4.5799999999999999E-3,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B45,'Ameren Rates'!$B$19:$AC$19,0))","v":4.5799999999999999E-3},4.7952505665132625E-3,4.8911555778435277E-3,4.9889786894003986E-3,5.0887582631884065E-3,5.1905334284521746E-3,5.2943440970212178E-3,5.4002309789616424E-3,5.5082355985408751E-3,5.6184003105116927E-3,5.7307683167219263E-3,5.8453836830563649E-3,5.9622913567174921E-3,6.0815371838518423E-3,6.2031679275288791E-3,6.327231286079457E-3,6.4537759118010463E-3,6.5828514300370674E-3,6.7145084586378093E-3,6.8487986278105654E-3,6.9857746003667764E-3,7.1254900923741118E-3,7.2679998942215942E-3,7.4133598921060258E-3]
[null,"Environmental Cost Recovery Adjustment ($/kWh)",2.4993000000000003E-3,{"$f":"INDEX('Ameren Rates'!$B$21:$AC$21,1,MATCH($B46,'Ameren Rates'!$B$19:$AC$19,0))","v":5.9707500000000008E-4},6.2513629519670452E-4,6.3763902110063866E-4,6.5039180152265147E-4,6.6339963755310456E-4,6.7666763030416665E-4,6.9020098291025002E-4,7.0400500256845506E-4,7.1808510261982413E-4,7.3244680467222066E-4,7.4709574076566509E-4,7.6203765558097842E-4,7.7727840869259795E-4,7.9282397686644994E-4,8.0868045640377891E-4,8.2485406553185455E-4,8.4135114684249167E-4,8.5817816977934154E-4,8.753417331749284E-4,8.9284856783842701E-4,9.1070553919519559E-4,9.2891964997909957E-4,9.4749804297868155E-4,9.6644800383825519E-4]
[null,"Total Charge ($/kWh)",{"$f":"0.4*SUM(C39:C40,C42:C46)+0.6*SUM(C39:C46)","v":0.10386920163934425},{"$f":"0.4*SUM(D39:D40,D42:D46)+0.6*SUM(D39:D46)","v":0.11843024166666666},0.10941546192935322,0.11160377116794029,0.1138358465912991,0.11611256352312507,0.11843481479358758,0.12080351108945933,0.12321958131124855,0.12568397293747352,0.12819765239622297,0.13076160544414744,0.13337683755303037,0.136044374304091,0.13876526179017282,0.14154056702597628,0.1443713783664958,0.14725880593382576,0.15020398205250224,0.15320806169355231,0.15627222292742335,0.15939766738597183,0.16258562073369123,0.16583733314836507,0.16915407981133238]
[]
[null,"Annual Expected Net Metering Revenue ($)"]
[null,"ComEd C&I (25 kW for DG systems) and Community",{"$f":"C13*'Cash Flow'!G5","v":269200.0517758663},{"$f":"D13*'Cash Flow'!H5","v":251392.04711383223},{"$f":"E13*'Cash Flow'!I5","v":293881.08552632248},{"$f":"F13*'Cash Flow'!J5","v":296127.01198466087},{"$f":"G13*'Cash Flow'!K5","v":301632.5781761476},{"$f":"H13*'Cash Flow'!L5","v":303951.28890227072},{"$f":"I13*'Cash Flow'!M5","v":309498.86269056541},{"$f":"J13*'Cash Flow'!N5","v":315060.65145002911},{"$f":"K13*'Cash Flow'!O5","v":317485.84453220072},{"$f":"L13*'Cash Flow'!P5","v":323094.44206012948},{"$f":"M13*'Cash Flow'!Q5","v":328719.81253098976},{"$f":"N13*'Cash Flow'!R5","v":334362.85186177236},{"$f":"O13*'Cash Flow'!S5","v":340024.46452850918},{"$f":"P13*'Cash Flow'!T5","v":345705.56372555339},{"$f":"Q13*'Cash Flow'!U5","v":351407.07152703666},{"$f":"R13*'Cash Flow'!V5","v":354086.90556463087},{"$f":"S13*'Cash Flow'!W5","v":359847.24820449954},{"$f":"T13*'Cash Flow'!X5","v":362618.08509605873},{"$f":"U13*'Cash Flow'!Y5","v":371438.35415133432},{"$f":"V13*'Cash Flow'!Z5","v":374288.43829444633},{"$f":"W13*'Cash Flow'!AA5","v":383129.80064367963},{"$f":"X13*'Cash Flow'!AB5","v":386062.74943888903},{"$f":"Y13*'Cash Flow'!AC5","v":394929.46229563717},{"$f":"Z13*'Cash Flow'!AD5","v":397948.97743417701},{"$f":"AA13*'Cash Flow'!AE5","v":403936.59289550583}]
[null,"ComED Residential",{"$f":"C25*'Cash Flow'!G5","v":400725.68364969851},{"$f":"D25*'Cash Flow'!H5","v":336144.41691366752},{"$f":"E25*'Cash Flow'!I5","v":399721.75570380536},{"$f":"F25*'Cash Flow'!J5","v":405677.60986379208},{"$f":"G25*'Cash Flow'!K5","v":411722.20625076257},{"$f":"H25*'Cash Flow'!L5","v":417856.86712389899},{"$f":"I25*'Cash Flow'!M5","v":424082.93444404518},{"$f":"J25*'Cash Flow'!N5","v":430401.77016726125},{"$f":"K25*'Cash Flow'!O5","v":436814.75654275349},{"$f":"L25*'Cash Flow'!P5","v":443323.2964152405},{"$f":"M25*'Cash Flow'!Q5","v":449928.81353182771},{"$f":"N25*'Cash Flow'!R5","v":456632.75285345188},{"$f":"O25*'Cash Flow'!S5","v":463436.58087096829},{"$f":"P25*'Cash Flow'!T5","v":470341.78592594573},{"$f":"Q25*'Cash Flow'!U5","v":477349.87853624235},{"$f":"R25*'Cash Flow'!V5","v":484462.39172643231},{"$f":"S25*'Cash Flow'!W5","v":491680.88136315614},{"$f":"T25*'Cash Flow'!X5","v":499006.9264954672},{"$f":"U25*'Cash Flow'!Y5","v":506442.12970024958},{"$f":"V25*'Cash Flow'!Z5","v":513988.11743278342},{"$f":"W25*'Cash Flow'!AA5","v":521646.54038253194},{"$f":"X25*'Cash Flow'!AB5","v":529419.07383423171},{"$f":"Y25*'Cash Flow'!AC5","v":537307.41803436168},{"$f":"Z25*'Cash Flow'!AD5","v":545313.29856307362},{"$f":"AA25*'Cash Flow'!AE5","v":553438.46671166364}]
[null,"Ameren C&I (25 kW for DG systems) and Community",{"$f":"C36*'Cash Flow'!G5","v":249782.48329909789},{"$f":"D36*'Cash Flow'!H5","v":229075.26800612154},{"$f":"E36*'Cash Flow'!I5","v":237014.59400927502},{"$f":"F36*'Cash Flow'!J5","v":240546.11146001326},{"$f":"G36*'Cash Flow'!K5","v":244130.24852076743},{"$f":"H36*'Cash Flow'!L5","v":247767.78922372684},{"$f":"I36*'Cash Flow'!M5","v":251459.5292831604},{"$f":"J36*'Cash Flow'!N5","v":255206.27626947948},{"$f":"K36*'Cash Flow'!O5","v":259008.84978589465},{"$f":"L36*'Cash Flow'!P5","v":262868.08164770459},{"$f":"M36*'Cash Flow'!Q5","v":266784.81606425537},{"$f":"N36*'Cash Flow'!R5","v":270759.90982361272},{"$f":"O36*'Cash Flow'!S5","v":274794.23247998464},{"$f":"P36*'Cash Flow'!T5","v":278888.66654393636},{"$f":"Q36*'Cash Flow'!U5","v":283044.10767544102},{"$f":"R36*'Cash Flow'!V5","v":287261.46487980511},{"$f":"S36*'Cash Flow'!W5","v":291541.6607065142},{"$f":"T36*'Cash Flow'!X5","v":295885.6314510412},{"$f":"U36*'Cash Flow'!Y5","v":300294.32735966175},{"$f":"V36*'Cash Flow'!Z5","v":304768.71283732075},{"$f":"W36*'Cash Flow'!AA5","v":309309.76665859681},{"$f":"X36*'Cash Flow'!AB5","v":313918.48218180984},{"$f":"Y36*'Cash Flow'!AC5","v":318595.86756631883},{"$f":"Z36*'Cash Flow'!AD5","v":323342.9459930571},{"$f":"AA36*'Cash Flow'!AE5","v":328160.75588835357}]
[null,"Ameren Residential",{"$f":"C47*'Cash Flow'!G5","v":340756.74368578976},{"$f":"D47*'Cash Flow'!H5","v":386583.54308100656},{"$f":"E47*'Cash Flow'!I5","v":355371.44283002504},{"$f":"F47*'Cash Flow'!J5","v":360666.47732819244},{"$f":"G47*'Cash Flow'!K5","v":366040.40784038248},{"$f":"H47*'Cash Flow'!L5","v":371494.40991720423},{"$f":"I47*'Cash Flow'!M5","v":377029.67662497063},{"$f":"J47*'Cash Flow'!N5","v":382647.41880668263},{"$f":"K47*'Cash Flow'!O5","v":388348.86534690228},{"$f":"L47*'Cash Flow'!P5","v":394135.26344057114},{"$f":"M47*'Cash Flow'!Q5","v":400007.87886583555},{"$f":"N47*'Cash Flow'!R5","v":405967.99626093649},{"$f":"O47*'Cash Flow'!S5","v":412016.91940522438},{"$f":"P47*'Cash Flow'!T5","v":418155.97150436236},{"$f":"Q47*'Cash Flow'!U5","v":424386.49547977734},{"$f":"R47*'Cash Flow'!V5","v":430709.85426242603},{"$f":"S47*'Cash Flow'!W5","v":437127.43109093612},{"$f":"T47*'Cash Flow'!X5","v":443640.6298141912},{"$f":"U47*'Cash Flow'!Y5","v":450250.87519842258},{"$f":"V47*'Cash Flow'!Z5","v":456959.61323887913},{"$f":"W47*'Cash Flow'!AA5","v":463768.31147613836},{"$f":"X47*'Cash Flow'!AB5","v":470678.45931713289},{"$f":"Y47*'Cash Flow'!AC5","v":477691.56836095807},{"$f":"Z47*'Cash Flow'!AD5","v":484809.17272953637},{"$f":"AA47*'Cash Flow'!AE5","v":492032.82940320647}]

{"sheet":"ComEd Rates","index":6,"n_rows":20,"n_cols":31,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Source: Historical Market",null,null,"Source: Historical Market",null,null,null,"Source: Tariff",null,null,null,null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff"]
[null,"Energy Charge ($/kWh)",null,null,null,"Capacity Charge ($/kWh)",null,null,"Transmission Charge ($/kWh)",null,null,null,null,null,"Energy Transition Assistance Charge ($/kWh)",null,null,"Energy Efficiency Adjustment ($/kWh)",null,null,"Zero Emission Adjustment ($/kWh)",null,null,"Renewable Energy Adjustment ($/kWh)",null,null,"Carbon-Free Resource Adjustment ($/kWh)",null,null,"Environmental Cost Recovery Adjustment ($/kWh)"]
[null,{"$f":"AVERAGE('ComEd Rates'!C10:C14)","v":32.92},"$/MWh",null,"Average Capacity Charge",{"$f":"AVERAGE(F12:F13)/1000*30","v":0.94500000000000006},null,null,{"$f":"AVERAGE(1.458,1.519)","v":1.4884999999999999},"c/kWh",null,null,null,null,7.1999999999999995E-2,"cents/kWh",null,0.35399999999999998,"cents/kWh",null,0.19500000000000001,"cents/kWh",null,{"$f":"AVERAGE(-0.036,0.502)","v":0.23300000000000001},"cents/kWh",null,{"$f":"0.8*5+-0.395*4+-0.173*3","v":1.901},"cents/kWh",null,{"$f":"AVERAGE(0.036,0.025)","v":3.0499999999999999E-2},"cents/kWh"]
[null,{"$f":"B4/1000","v":3.2920000000000005E-2},"$/kWh",null,null,{"$f":"F4*9.1563*12/EIA_861_Sales!L15","v":1.3541963506463733E-3},"$/kWh",null,{"$f":"I4/100","v":1.4884999999999999E-2},"$/kWh",null,null,null,null,{"$f":"O4/100","v":7.1999999999999994E-4},"$/kWh",null,{"$f":"R4/100","v":3.5399999999999997E-3},"$/kWh",null,{"$f":"U4/100","v":1.9500000000000001E-3},"$/kWh",null,{"$f":"X4/100","v":2.33E-3},"$/kWh",null,{"$f":"AA4/100","v":1.9009999999999999E-2},"$/kWh",null,{"$f":"AD4/100","v":3.0499999999999999E-4},"$/kWh"]
[]
[]
[null,"PJM DAH prices for ComEd",null,null,"PJM Capacity Prices for ComEd"]
[null,2019,23.71,null,"2020/2021",77,{"$f":"F9/1000*30","v":2.31}]
[null,2020,19.059999999999999,null,"2021/2022",140,{"$f":"F10/1000*30","v":4.2}]
[null,2021,34.96,null,"2022/2023",50,1.5]
[null,2022,59.45,null,"2023/2024",34,1.02]
[null,2023,26.25,null,"2024/2025",29,0.87]
[null,2024,24.88,null,"2025/2026",270,8.1000000000000014]
[]
[null,"Residential"]
[null,"Source: Plug In Illinois",null,null,null,null,null,null,"Source: Tariff",null,null,null,null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff"]
[null,"Energy Charge ($/kWh)",null,null,null,null,null,null,"Transmission Charge ($/kWh)",null,null,"Distribution Facility Charge ($/kWh)",null,null,"Energy Transition Assistance Charge ($/kWh)",null,null,"Energy Efficiency Adjustment ($/kWh)",null,null,"Zero Emission Adjustment ($/kWh)",null,null,"Renewable Energy Adjustment ($/kWh)",null,null,"Carbon-Free Resource Adjustment ($/kWh)",null,null,"Environmental Cost Recovery Adjustment ($/kWh)"]
[null,{"$f":"AVERAGE('ComEd PtC'!C5:C16)-I19","v":5.2809999999999997},"cents/kWh",null,null,null,null,null,{"$f":"AVERAGE(1.46,1.527)","v":1.4935},"c/kWh",null,4.1140000000000003E-2,"c/kWh",null,7.1999999999999995E-2,"c/kWh",null,0.36599999999999999,"c/kWh",null,0.19500000000000001,"c/kWh",null,{"$f":"AVERAGE(-0.036,0.502)","v":0.23300000000000001},"c/kWh",null,{"$f":"(0.8*5+-0.395*4+-0.173*3)/12","v":0.15841666666666668},"c/kWh",null,{"$f":"AVERAGE(0.036,0.025)","v":3.0499999999999999E-2},"c/kWh"]
[null,{"$f":"B19/100","v":5.2809999999999996E-2},"$/kWh",null,null,null,null,null,{"$f":"I19/100","v":1.4935E-2},"$/kWh",null,{"$f":"L19","v":4.1140000000000003E-2},"$/kWh",null,{"$f":"O19/100","v":7.1999999999999994E-4},"$/kWh",null,{"$f":"R19/100","v":3.6600000000000001E-3},"$/kWh",null,{"$f":"U19/100","v":1.9500000000000001E-3},"$/kWh",null,{"$f":"X19/100","v":2.33E-3},"$/kWh",null,{"$f":"AA19/100","v":1.5841666666666669E-3},"$/kWh",null,{"$f":"AD19/100","v":3.0499999999999999E-4},"$/kWh"]

{"sheet":"Ameren Rates","index":7,"n_rows":21,"n_cols":29,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Commercial"]
[null,"Source: Historical Market",null,null,null,"Source: Historical Market",null,null,null,"Source: Tariff",null,null,null,null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff"]
[null,"Energy Charge ($/kWh)",null,null,null,null,"Capacity Charge ($/kWh)",null,null,"Transmission Charge ($/kWh)",null,null,null,null,null,"Energy Transition Assistance Charge ($/kWh)",null,null,"Energy Efficiency Adjustment ($/kWh)",null,null,"Zero Emission Adjustment ($/kWh)",null,null,"Renewable Energy Adjustment ($/kWh)",null,null,"Environmental Cost Recovery Adjustment ($/kWh)"]
[null,{"$f":"AVERAGE(C11:C15)","v":36.085999999999999},"$/MWh",null,null,"Capacity Charge ",{"$f":"AVERAGE('Ameren PEC Capacity EEA'!E4:E15)","v":1.4145833333333335E-2},"$/PLC-Day",null,{"$f":"AVERAGE(2.281,2.021)","v":2.1509999999999998},"cents/kWh",null,null,null,null,7.1999999999999995E-2,"c/kWh",null,0.61699999999999999,"c/kWh",null,{"$f":"AVERAGE(0.00189,0.00176,0.00183)","v":1.8266666666666668E-3},"cents/kWh",null,0.45800000000000002,"c/kWh",null,{"$f":"AVERAGE('Ameren PEC Capacity EEA'!$I$5:$I$16)","v":4.5205000000000002E-2},"c/kWh"]
[null,{"$f":"B5/1000","v":3.6086E-2},"$/kWh",null,null,null,{"$f":"(G5*9.15*365)/EIA_861_Sales!L16","v":6.4111285763303555E-4},"$/kWh",null,{"$f":"J5/100","v":2.1509999999999998E-2},"$/kWh",null,null,null,null,{"$f":"P5/100","v":7.1999999999999994E-4},"$/kWh",null,{"$f":"S5/100","v":6.1700000000000001E-3},"$/kWh",null,{"$f":"V5/100","v":1.8266666666666669E-5},"$/kWh",null,{"$f":"Y5/100","v":4.5799999999999999E-3},"$/kWh",null,{"$f":"AB5/100","v":4.5205000000000001E-4},"$/kWh"]
[]
[null,"MISO DAH prices for Z4"]
[null,2018,35.542999999999999]
[null,2019,25.52]
[null,2020,21.85]
[null,2021,38.83]
[null,2022,63.16]
[null,2023,29.01]
[null,2024,27.58]
[]
[null,"Residential"]
[null,"Source: Historical Market",null,null,null,null,null,null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff",null,null,"Source: Tariff"]
[null,null,"Energy Charge ($/kWh)",null,null,null,null,null,null,"Transmission Charge ($/kWh)",null,null,"Distribution Facility Charge ($/kWh)",null,null,"Energy Transition Assistance Charge ($/kWh)",null,null,"Energy Efficiency Adjustment ($/kWh)",null,null,"Zero Emission Adjustment ($/kWh)",null,null,"Renewable Energy Adjustment ($/kWh)",null,null,"Environmental Cost Recovery Adjustment ($/kWh)"]
[null,"Weighted Average Electricity Charge",{"$f":"AVERAGE('Ameren PEC Capacity EEA'!C4:D15)","v":5.8317500000000004},"$/MWh",null,null,null,null,null,{"$f":"AVERAGE(2.082,2.349)","v":2.2155},"$/kW-Day",null,null,null,null,7.1999999999999995E-2,"c/kWh",null,0.41499999999999998,"c/kWh",null,{"$f":"AVERAGE(0.00189,0.00176,0.00183)","v":1.8266666666666668E-3},"cents/kWh",null,0.45800000000000002,"c/kWh",null,{"$f":"AVERAGE('Ameren PEC Capacity EEA'!H5:H16)","v":5.9707500000000004E-2},"c/kWh"]
[null,null,{"$f":"'Ameren Rates'!C20/100","v":5.8317500000000001E-2},"$/kWh",null,null,null,null,null,{"$f":"J20/100","v":2.2155000000000001E-2},"$/kWh",null,{"$f":"((4*0.06008)+(8*0.03517))/12","v":4.3473333333333336E-2},"$/kWh",null,{"$f":"P20/100","v":7.1999999999999994E-4},"$/kWh",null,{"$f":"S20/100","v":4.15E-3},"$/kWh",null,1.8266666666666668E-3,"$/kWh",null,{"$f":"Y20/100","v":4.5799999999999999E-3},"$/kWh",null,{"$f":"AB20/100","v":5.9707500000000008E-4},"$/kWh"]

{"sheet":"Ameren PEC Capacity EEA","index":8,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Year","Month","Summer Energy Charge (cents/kWh)","Non-Summer Energy Charge (cents/kWh)","Capacity Cost ($/PLC-Day)",null,"Monthly \"EEA\" (Cents/KWH)\nJanuary 2007 - Present"]
[2025,2,null,5.508,7.5000000000000002E-4,null,"Month","DS-1","DS-2"]
[2025,1,null,5.508,7.5000000000000002E-4,null,"Feb-25",1.6469999999999999E-2,1.209E-2]
[2024,{"$f":"B5+1","v":12},null,5.508,7.5000000000000002E-4,null,"Jan-25",1.6469999999999999E-2,1.209E-2]
[2024,11,null,5.508,1.4999999999999999E-2,null,"Dec-24",3.5580000000000001E-2,2.2950000000000002E-2]
[2024,10,null,5.508,1.4999999999999999E-2,null,"Nov-24",3.696E-2,2.486E-2]
[2024,9,5.5529999999999999,null,1.4999999999999999E-2,null,"Oct-24",3.773E-2,2.282E-2]
[2024,8,5.5529999999999999,null,0.03,null,"Sept-24",3.3890000000000003E-2,2.2710000000000001E-2]
[2024,7,5.5529999999999999,null,0.03,null,"Aug-24",3.465E-2,2.2669999999999999E-2]
[2024,6,5.5529999999999999,null,0.03,null,"Jul-24",4.0800000000000003E-2,3.202E-2]
[2024,5,null,6.2489999999999997,0.01,null,"Jun-24",4.1799999999999997E-2,3.44E-2]
[2024,4,null,6.2489999999999997,0.01,null,"May-24",4.129E-2,3.6970000000000003E-2]
[2024,3,null,6.2489999999999997,0.01,null,"Apr-24",2.937E-2,3.0720000000000001E-2]
[2024,2,null,6.2489999999999997,2E-3,null,"Mar-24",0.12886,9.8500000000000004E-2]
[2024,1,null,6.2489999999999997,2E-3,null,"Feb-24",0.12778,9.6920000000000006E-2]
[null,null,null,null,null,null,"Jan-24",0.12778,9.6920000000000006E-2]

{"sheet":"ComEd PtC","index":9,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Year","Month","Price to Compare (cents/kWh)"]
[2025,{"$f":"B3+1","v":3}]
[2025,{"$f":"B4+1","v":2},6.5519999999999996]
[2025,1,6.5519999999999996]
[2024,{"$f":"B6+1","v":12},6.47]
[2024,11,6.47]
[2024,10,6.6120000000000001]
[2024,9,6.85]
[2024,8,6.85]
[2024,7,6.9020000000000001]
[2024,6,6.9]
[2024,5,6.8479999999999999]
[2024,4,6.8479999999999999]
[2024,3,6.8479999999999999]
[2024,2,6.8479999999999999]
[2024,1,6.8479999999999999]

{"sheet":"EIA_861_Sales","index":10,"n_rows":16,"n_cols":24,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,15,0,17],[0,18,0,20],[0,21,0,23],[1,0,1,8],[12,10,12,12],[0,0,0,8],[0,9,0,11],[0,12,0,14]]}
["Utility Characteristics",null,null,null,null,null,null,null,null,"RESIDENTIAL",null,null,"COMMERCIAL",null,null,"INDUSTRIAL",null,null,"TRANSPORTATION",null,null,"TOTAL"]
["",null,null,null,null,null,null,null,null,"Revenues","Sales","Customers","Revenues","Sales","Customers","Revenues","Sales","Customers","Revenues","Sales","Customers","Revenues","Sales","Customers"]
["Data Year","Utility Number","Utility Name","Part","Service Type","Data Type\nO = Observed\nI = Imputed","State","Ownership","BA Code","Thousand Dollars","Megawatthours","Count","Thousand Dollars","Megawatthours","Count","Thousand Dollars","Megawatthours","Count","Thousand Dollars","Megawatthours","Count","Thousand Dollars","Megawatthours","Count"]
[2021,4110,"Commonwealth Edison Co","A","Bundled","O","IL","Investor Owned","PJM",2753093.9,20413030,2778125,916924.7,8203678,223595,64897.3,779756,150,0,0,0,3734915.9,29396464,3001870]
[2021,4110,"Commonwealth Edison Co","C","Delivery","O","IL","Investor Owned","PJM",479999.3,7930951,921290,692893.7,22004728,170387,493837.6,25640230,1713,6274.2,437641,2,1673004.8,56013550,1093392]
[2021,12341,"MidAmerican Energy Co","A","Bundled","O","IL","Investor Owned","MISO",66834.399999999994,648586,73902,45361.3,568582,11515,35521.800000000003,678095,45,".",".",".",147717.5,1895263,85462]
[2021,12341,"MidAmerican Energy Co","C","Delivery","O","IL","Investor Owned","MISO",19.600000000000001,440,72,825,42476,174,447.8,32662,5,".",".",".",1292.4000000000001,75578,251]
[2021,13032,"Mt Carmel Public Utility Co","A","Bundled","O","IL","Investor Owned","MISO",7272,48395,4360,2251,14901,809,2919,22048,91,0,0,0,12442,85344,5260]
[2021,56697,"Ameren Illinois Company","A","Bundled","O","IL","Investor Owned","MISO",530101.19999999995,4744144,429485,268721.2,2775198,64548,27711.599999999999,330008,274,".",".",".",826534,7849350,494307]
[2021,56697,"Ameren Illinois Company","C","Delivery","O","IL","Investor Owned","MISO",403514.3,6806238,633541,304447.09999999998,9351950,100022,107678,10746097,695,442.6,16890,1,816082,26921175,734259]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Annual kWh"]
[null,null,null,null,null,null,null,null,null,null,"Residential","Commerical","Total"]
[null,null,null,null,null,null,null,null,null,"ComEd",{"$f":"(K5+K4)/(L4+L5)*1000","v":7661.7467896951275},{"$f":"(N5+N4)/(O4+O5)*1000","v":76674.584118056155},{"$f":"(W5+W4)/(X4+X5)*1000","v":20855.811911423494}]
[null,null,null,null,null,null,null,null,null,"Ameren",{"$f":"(K9+K10)/(L9+L10)*1000","v":10865.568669063598},{"$f":"(N9+N10)/(O9+O10)*1000","v":73689.907030442962},{"$f":"(W9+W10)/(X9+X10)*1000","v":28301.715170369356}]

{"sheet":"NREL ATB Cost Curve","index":11,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Commercial PV - 200kW","Residential PV - 8kW","Commercial PV","Residential PV","Commercial PV","Residential PV"]
[null,null,"2022$","2022$","Nominal$","Nominal$","% decrease compared to 2022 COD solar","% decrease compared to 2022 COD solar",null,null,"Year","Annual CPI-U","Source"]
[null,2021,1985.2811321462491,3182.9957314709854]
[null,2022,1985.2811321462491,3182.9957314709854,{"$f":"C7*($L7/$L$7)","v":1985.2811321462491},3182.9957314709854,{"$f":"E7/C$7","v":1},1,null,null,2022,292.65499999999997,"https://www.bls.gov/regions/mid-atlantic/data/consumerpriceindexannualandsemiannual_table.htm"]
[null,2023,1779.7717378232271,2682.1846272586527,1853.0351713048231,2792.5954461566216,0.93338678401760788,0.87734815932852517,null,null,{"$f":"K7+1","v":2023},304.702,"https://www.bls.gov/regions/mid-atlantic/data/consumerpriceindexannualandsemiannual_table.htm"]
[null,2024,1731.0737124615271,2600.5763395800877,1855.4912158970258,2787.4876266817182,0.93462391086701657,0.87574343852277559,null,null,{"$f":"K8+1","v":2024},313.68900000000002,"https://www.bls.gov/regions/mid-atlantic/data/consumerpriceindexannualandsemiannual_table.htm"]
[null,2025,1682.3756870998268,2518.9680519015233,1839.3589784861722,2754.0141826300446,0.92649798998375443,0.86522710520799473,null,null,{"$f":"K9+1","v":2025},{"$f":"L9*1.02","v":319.96278000000001},"Calculated"]
[null,2026,1633.6776617381265,2437.3597642229583,1821.8392550925264,2718.0868057656312,0.91767318270081533,0.8539398211852135,null,null,{"$f":"K10+1","v":2026},{"$f":"L10*1.02","v":326.36203560000001},"Calculated"]
[null,2027,1584.9796363764265,2355.7514765443939]
[null,2028,1536.2816110147262,2274.1431888658294]
[null,2029,1487.5835856530259,2192.5349011872645]
[null,2030,1438.8855602913256,2110.9266135087]
[null,2031,1390.1875349296256,2029.3183258301353]
[null,2032,1341.4895095679253,1947.7100381515709]
[null,2033,1292.7914842062251,1866.1017504730064]
[null,2034,1244.093458844525,1784.4934627944419]
[null,2035,1195.3954334828236,1702.8851751158791]
[null,2036,1175.4524119527428,1669.8977250336429]
[null,2037,1155.5093904226619,1636.9102749514066]
[null,2038,1135.5663688925811,1603.9228248691704]
[null,2039,1115.6233473625002,1570.9353747869341]
[null,2040,1095.6803258324192,1537.9479247046979]
[null,2041,1075.7373043023383,1504.9604746224616]
[null,2042,1055.7942827722575,1471.9730245402254]
[null,2043,1035.8512612421766,1438.9855744579891]
[null,2044,1015.9082397120958,1405.9981243757529]
[null,2045,995.96521818201472,1373.0106742935166]
[null,2046,976.02219665193377,1340.0232242112804]
[null,2047,956.07917512185281,1307.0357741290441]
[null,2048,936.13615359177186,1274.0483240468079]
[null,2049,916.19313206169079,1241.0608739645716]
[null,2050,896.25011053160915,1208.0734238823359]
[]
[null,"Source","NREL ATB 2024","NREL ATB 2024"]

{"sheet":"NREL Capital Costs","index":12,"n_rows":67,"n_cols":11,"rows_kept":67,"cut":false,"hidden":false,"merged":[[2,5,2,10]]}
[]
["Final Capital Costs","2026$"]
[null,null,"Residential",null,null,"Commercial/Community"]
["AC System Size","Unit",10,null,null,25,100,200,500,2000,5000]
["Generation Equipment","$ / kW dc",{"$f":"'NREL Capital Costs'!C61*1000","v":727.09520497240783},null,null,{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!F23*1000","v":456.39763365385795},{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!G23*1000","v":456.39763365385795},{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!H23*1000","v":441.72769878127241},{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!I23*1000","v":434.0419174211529},{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!J23*1000","v":430.83782137692737},{"$f":"'NREL Capital Costs'!$F61*'NREL Capital Costs'!K23*1000","v":352.26437269316887}]
["Balance of Plant","$ / kW dc",{"$f":"'NREL Capital Costs'!C62*1000","v":834.15216766773165},null,null,{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!F24*1000","v":810.37131426038184},{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!G24*1000","v":810.37131426038184},{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!H24*1000","v":709.29169258626473},{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!I24*1000","v":656.79147433369963},{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!J24*1000","v":634.48800297789774},{"$f":"'NREL Capital Costs'!$F62*'NREL Capital Costs'!K24*1000","v":635.4145664893349}]
["Balance of Plant (Prevailing Wage Labor 32% increase)","$ / kW dc",{"$f":"'NREL Capital Costs'!C63*1000","v":897.67263220029065},null,null,{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!F25*1000","v":940.77448692950702},{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!G25*1000","v":940.77448692950702},{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!H25*1000","v":813.5621632037579},{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!I25*1000","v":746.83797156169737},{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!J25*1000","v":718.97724414863205},{"$f":"'NREL Capital Costs'!$F63*'NREL Capital Costs'!K25*1000","v":721.22750072239842}]
["Interconnection","$ / kW dc",{"$f":"'NREL Capital Costs'!C64*1000","v":158.35509065349987},null,null,{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!F26*1000","v":128.01555609833414},{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!G26*1000","v":128.01555609833414},{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!H26*1000","v":100.14922428145168},{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!I26*1000","v":83.370324371825731},{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!J26*1000","v":77.775948752129409},{"$f":"'NREL Capital Costs'!$F64*'NREL Capital Costs'!K26*1000","v":65.982555026168768}]
["Development Costs and Fee","$ / kW dc",{"$f":"'NREL Capital Costs'!C65*1000","v":1182.0872964275343},null,null,{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!F27*1000","v":775.68904399425298},{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!G27*1000","v":775.68904399425298},{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!H27*1000","v":708.6997852759356},{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!I27*1000","v":672.43071697357141},{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!J27*1000","v":658.02546115288442},{"$f":"'NREL Capital Costs'!$F65*'NREL Capital Costs'!K27*1000","v":546.25310234001745}]
["Total","$ / kW dc",{"$f":"SUM(C5:C6,C8:C9)","v":2901.6897597211737},null,null,{"$f":"SUM(F5,F7:F9)","v":2300.8767206759521},2300.8767206759521,2064.1388715424177,1936.6809303282475,1885.6164754305732,1685.7275307817533]
[]
["Scaling factors for commercial/community solar costs"]
[]
[null,null,null,null,null,"Scaler from August 2022 REC Pricing Model relative costs compared to 500 kW system"]
[null,null,null,null,"Generation Equipment",1.0515058922546718,1.0515058922546718,1.0177074633846064,1,0.99261800320286442,0.81159067489641801]
[null,null,null,null,"Balance of Plant",1.233833485860159,1.233833485860159,1.0799343784202211,1,0.96604177699104832,0.96745251928543807]
[null,null,null,null,"Balance of Plant (Prevailing Wage Labor 32% increase)",1.2596768278429562,1.2596768278429562,1.0893422592085602,1,0.9626950845110267,0.96570812972224007]
[null,null,null,null,"Interconnection",1.5355050740524154,1.5355050740524154,1.201257462245118,1,0.9328972789556893,0.79143934635412072]
[null,null,null,null,"Development Costs and Fee",1.1535598009047228,1.1535598009047228,1.0539372568606049,1,0.97857733821928727,0.81235596255708653]
[null,null,null,null,"Total",1.141306006227591,1.141306006227591,1.0496581358233379,1,0.98031516071628744,0.84584724082648244]
[]
[null,null,null,null,null,"Recalculated scale using 2000 kW system as the basis"]
[null,null,null,null,"Generation Equipment",{"$f":"F15/$J15","v":1.0593258321547612},{"$f":"G15/$J15","v":1.0593258321547612},1.0252760478862828,1.0074368959391389,1,0.8176263902907982]
[null,null,null,null,"Balance of Plant",{"$f":"F16/$J16","v":1.2772051015259478},1.2772051015259478,1.1178961450134348,1.0351519197386287,1,1.0014603325942941]
[null,null,null,null,"Balance of Plant (Prevailing Wage Labor 32% increase)",{"$f":"F17/$J17","v":1.3084899342586473},1.3084899342586473,1.131554815990216,1.0387504996017729,1,1.0031298022184707]
[null,null,null,null,"Interconnection",{"$f":"F18/$J18","v":1.645952998996097},1.645952998996097,1.2876631643623597,1.071929378033375,1,0.84836708628851354]
[null,null,null,null,"Development Costs and Fee",{"$f":"F19/$J19","v":1.1788131155825152},1.1788131155825152,1.0770096707721126,1.021891638957934,1,0.83013976599471129]
[]
[]
["Raw data","2022$"]
[]
["Cost Component","Unit","Residential","Notes",null,"Community","Notes","Source"]
["Module","$ / W dc",0.33800000000000002,null,null,0.372,null,"NREL Q1 2023 Benchmark Cost Report","https://data.nrel.gov/submissions/221"]
["Inverter","$ / W dc",0.314,null,null,4.9000000000000002E-2,null,"NREL Q1 2023 Benchmark Cost Report"]
["Structural BoS","$ / W dc",0.23699999999999999,null,null,0.154,null,"NREL Q1 2023 Benchmark Cost Report"]
["Electrical BoS","$ / W dc",0.33300000000000002,null,null,0.20799999999999999,null,"NREL Q1 2023 Benchmark Cost Report"]
["Fieldwork","$ / W dc",0.17799999999999999,"Field work includes EBOS labor, SBOS labor, labor burden and inspection",null,0.25800000000000001,"Field work includes EBOS labor, SBOS labor, labor burden, sit prep, equiment rental and inspection","NREL Q1 2023 Benchmark Cost Report"]
["Officework without interconnection","$ / W dc",{"$f":"0.696-0.142-0.43+0.35","v":0.47399999999999992},"Removed interconnection, inspection and permitting costs to avoid double counting. Customer Acq was updated from 0.43/W-dc to $0.35/W-dc",null,{"$f":"0.223-0.076","v":0.14700000000000002},"Removed interconnection and permit costs to avoid double counting","NREL Q1 2023 Benchmark Cost Report"]
["Other","$ / W dc",0.58599999999999997,null,null,0.496,null,"NREL Q1 2023 Benchmark Cost Report"]
["Cost reduction between 2022 and 2026 in nominal $","% of 2022 costs",1,"Based on Survey Results",null,{"$f":"'NREL ATB Cost Curve'!G11","v":0.91767318270081533},null,"NREL ATB 2024"]
[]
["Global inputs"]
["Median construction labor wages in IL relative to nation-wide median","%",1.32,null,null,null,null,"2024 REC pricing model"]
["Construction labor in Group B relative to Group A","%",1.3,null,null,null,null,"2024 REC pricing model"]
["Inflation between 2022-2026","%",{"$f":"'NREL ATB Cost Curve'!L11/'NREL ATB Cost Curve'!L7","v":1.1151766947429569},null,null,null,null,"Calculated"]
[]
["Adjusted Capital Costs","2022$"]
[]
["Cost Component","Unit","Residential","Notes",null,"Community","Notes","Source"]
["Generation Equipment","$ / W dc",{"$f":"SUM(C33:C34)","v":0.65200000000000002},null,null,{"$f":"SUM(F33:F34)","v":0.42099999999999999},null,"Calculated"]
["Balance of Plant","$ / W dc",{"$f":"SUM(C35:C36)+IF('Scenario & Results'!B2=\"Group A\",C37,'NREL Capital Costs'!C37*'NREL Capital Costs'!$C$44)","v":0.748},"Value depends on Group",null,{"$f":"SUM(F35:F36)+IF('Scenario & Results'!B2=\"Group A\",F37,'NREL Capital Costs'!F37*'NREL Capital Costs'!$C$44)","v":0.62},"Value depends on Group","Calculated"]
["Balance of Plant (Adjusted for IL Labor Costs)","$ / W dc",{"$f":"SUM(C35:C36)+IF('Scenario & Results'!B2=\"Group A\",C37*$C$43,'NREL Capital Costs'!C37*$C$43*'NREL Capital Costs'!$C$44)","v":0.80496000000000012},"Value depends on Group",null,{"$f":"SUM(F35:F36)+IF('Scenario & Results'!B2=\"Group A\",F37*$C$43,'NREL Capital Costs'!F37*$C$43*'NREL Capital Costs'!$C$44)","v":0.70256000000000007},"Value depends on Group","Calculated"]
["Interconnection","$ / W dc",0.14199999999999999,null,null,{"$f":"0.076","v":7.5999999999999998E-2},null,"Calculated"]
["Development Costs & Fee","$ / W dc",{"$f":"SUM(C38:C39)","v":1.0599999999999998},null,null,{"$f":"SUM(F38:F39)","v":0.64300000000000002},null,"Calculated"]
[]
["Total Costs per kW-dc","$ / W dc",{"$f":"SUM(C50:C51,C53:C54)","v":2.6019999999999994},null,null,{"$f":"SUM(F50,F52:F54)","v":1.8425600000000002}]
[]
["Adjusted Capital Costs","2026$"]
[]
["Cost Component","Unit","Residential","Notes",null,"Community","Notes","Source"]
["Generation Equipment","$ / W dc",{"$f":"C50*$C$45*C$40","v":0.72709520497240787},null,null,{"$f":"F50*$C$45*F$40","v":0.43083782137692739},"Adjusted based on NREL cost reduction","Calculated"]
["Balance of Plant","$ / W dc",{"$f":"C51*$C$45*C$40","v":0.8341521676677317},null,null,{"$f":"F51*$C$45*F$40","v":0.63448800297789776},"Adjusted based on NREL cost reduction","Calculated"]
["Balance of Plant (Adjusted for IL Labor Costs)","$ / W dc",{"$f":"C52*$C$45*C$40","v":0.8976726322002907},null,null,{"$f":"F52*$C$45*F$40","v":0.71897724414863207},"Adjusted based on NREL cost reduction","Calculated"]
["Interconnection","$ / W dc",{"$f":"C53*$C$45*C$40","v":0.15835509065349987},null,null,{"$f":"F53*$C$45*F$40","v":7.7775948752129412E-2},"Adjusted based on NREL cost reduction","Calculated"]
["Development Costs & Fee","$ / W dc",{"$f":"C54*$C$45*C$40","v":1.1820872964275342},null,null,{"$f":"F54*$C$45*F$40","v":0.65802546115288441},"Adjusted based on NREL cost reduction","Calculated"]
[]
["Total Costs per kW-dc","$ / W dc",{"$f":"SUM(C61:C62,C64:C65)","v":2.9016897597211733},null,null,{"$f":"SUM(F61,F63:F65)","v":1.8856164754305733}]

{"sheet":"Size-specific Assumptions","index":13,"n_rows":6,"n_cols":10,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,21,0,22]]}
[null,"Item Description","Unit"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Tax Rate","%",4.9500000000000002E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,"Inverter Cost "," ($ / W dc)",0.21,0.13,0.13,0.13,0.13,0.13,0.13]
[null,"Additional State Rebates/Grants","$ / W dc",0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Construction Period","months",6,12,12,12,12,18,18]

{"sheet":"Group-specific Assumptions","index":14,"n_rows":15,"n_cols":20,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,1,0,9],[1,1,1,9],[7,1,7,9],[0,11,0,19],[1,11,1,19],[7,11,7,19]]}
[null,"Group A ",null,null,null,null,null,null,null,null,null,"Group B"]
[null,"Distributed Generation",null,null,null,null,null,null,null,null,null,"Distributed Generation"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Generator Nameplate Capacity","kW dc",{"$f":"D3/D$5","v":12.183556257016715},{"$f":"E3/E$5","v":30.083576773024731},{"$f":"F3/F$5","v":118.81773724995986},239.91103428812698,607.18123958777551,2507.9048435802279,{"$f":"J3/J$5","v":6392.0363904088626},null,"Generator Nameplate Capacity","kW dc",{"$f":"N3/N5","v":12.048524548532965},{"$f":"O3/O5","v":29.775855053847362},123.06710887803615,247.91433235203533,615.45552347026864,{"$f":"S3/S5","v":2551.4849434181338},{"$f":"T3/T$5","v":6378.7123585453346}]
[null,"AC to DC Conversion Factor","%",0.82077841551729458,0.83101820600058895,0.84162518420652532,0.83364235660709607,0.82347735305434921,0.7974784231226435,0.78222333144135592,null,"AC to DC Conversion Factor","%",0.8299771444809485,0.83960645142815904,0.81256479421405381,0.80673028502443511,0.81240638995443826,0.78385726130159761,0.78385726130159761]
[null,"Capacity Factor","%",0.14531444227873674,0.14507485854193855,0.14954287234374705,0.14961798369648879,0.15131692076731679,0.14932843220854519,0.15278948211113122,null,"Capacity Factor","%",0.13395453096861032,0.13120648471958207,0.14249044022320531,0.14025343435795457,0.14294912392735509,0.14508310403249608,0.14508310403249608]
[]
[null,"Community Solar",null,null,null,null,null,null,null,null,null,"Community Solar"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000]
[null,"Generator Nameplate Capacity","kW dc",null,{"$f":"E9/E$11","v":30.083576773024731},{"$f":"F9/F$11","v":118.81773724995986},239.91103428812698,590.88333333333333,2905.4124806402374,7263.5312016005928,null,"Generator Nameplate Capacity","kW dc",null,{"$f":"O9/O11","v":29.775855053847362},{"$f":"P9/P11","v":123.06710887803615},{"$f":"Q9/Q11","v":247.91433235203533},{"$f":"R9/R11","v":615.45552347026864},{"$f":"S9/S11","v":2854.1936210391214},7135.4840525978034]
[null,"AC to DC Conversion Factor","%",null,0.83101820600058895,0.84162518420652532,0.83364235660709607,0.84619073139085554,0.68837041670560994,0.68837041670560994,null,"AC to DC Conversion Factor","%",null,0.83960645142815904,0.81256479421405381,0.80673028502443511,0.81240638995443826,0.70072330946905537,0.70072330946905537]
[null,"Capacity Factor","%",null,0.14507485854193855,0.14954287234374705,0.14961798369648879,0.1569960093799663,0.17056965931867452,0.17056965931867452,null,"Capacity Factor","%",null,0.13120648471958207,0.14249044022320531,0.14025343435795457,0.14294912392735509,0.16916040430654217,0.16916040430654217]
[null,"Interconnection Costs","$",null,{"$f":"$C$15*E10","v":3309.4942808004507},{"$f":"$C$15*F10","v":13071.139274868085},26392.61288203685,65003.075499999999,319624.42699523253,799061.06748808129,null,"Interconnection Costs","$",null,{"$f":"O10*$M$15","v":6441.4107237988001},26623.107663585561,53631.307517715803,133141.49339232323,617447.7060393932,1543619.2650984828]
[]
[null,"Community Solar Interconnection costs per Energy Solutions data ($/kW dc)",110.01,null,null,null,null,null,null,null,null,"Community Solar Interconnection costs per Energy Solutions data ($/kW dc)",216.33]

{"sheet":"Program-specific Assumptions","index":15,"n_rows":9,"n_cols":15,"rows_kept":9,"cut":false,"hidden":false,"merged":[[5,1,8,1],[1,1,4,1]]}
[null,"Category","Category Type","Land Lease ($/kWdc-yr)","Project Management Yr 1 ($/kWdc-yr)","% Debt (% of hard costs) (mortgage-style amort.)","Debt Term","Payment Duration for Cost-Based Tariff","Target After-Tax Equity IRR(%)","Subscriber Savings (%)","% of Net Metering Value Allocated (%)","Property Taxes ($/MWac-yr)","Property Taxes ($/kWac-yr)","Taxable Entity?","Community Solar Subscriber Adder"]
[null,"Adjustable Block Program","Distributed Generation",0,7,0.55000000000000004,15,15,{"$f":"IF('Scenario & Results'!H3=\"On\",0.12,0.09)","v":0.09},0.2,{"$f":"1-J2","v":0.8},0,{"$f":"L2/1000","v":0},"Yes",0]
[null,null,"Community Solar",5,7,0.55000000000000004,20,20,0.1,0.2,{"$f":"1-J3","v":0.8},6000,6,"Yes",14.82]
[null,null,"Community-driven Solar",5,7,0.55000000000000004,15,15,0.1,0.2,0.8,6000,6,"Yes",14.82]
[null,null,"Public Schools",0,7,0.55000000000000004,20,20,0.09,0.2,0.8,0,0,"Yes",0]
[null,"IL Solar for All","Distributed Generation (1-4 Unit)",0,7,0,15,15,{"$f":"IF('Scenario & Results'!H3=\"On\",0.12,0.09)","v":0.09},1,0,0,0,"Yes",0]
[null,null,"Distributed Generation (5+ Units)",0,7,0,15,15,{"$f":"IF('Scenario & Results'!H3=\"On\",0.12,0.09)","v":0.09},0.5,0.5,0,0,"Yes",0]
[null,null,"Low-Income Community Solar ",5,7,0.42777777777777781,5,15,0.1,0.5,0.5,6000,6,"Yes",14.82]
[null,null,"Non-profit & Public Facility",0,7,0.55000000000000004,15,15,0.09,0.5,0.5,0,0,"No",0]

{"sheet":"Cash Flow","index":16,"n_rows":215,"n_cols":36,"rows_kept":215,"cut":false,"hidden":false,"merged":[[95,2,95,4],[69,1,69,2],[71,1,71,2]]}
[null,null,null,null,null,"COD"]
[null,"Project/Contract Year",null,null,"units",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,"Production Degradation Factor",null,null,null,null,1,{"$f":"G4*(1-'CREST Inputs'!$G$14)","v":0.995},{"$f":"H4*(1-'CREST Inputs'!$G$14)","v":0.99002500000000004},{"$f":"I4*(1-'CREST Inputs'!$G$14)","v":0.98507487500000002},{"$f":"J4*(1-'CREST Inputs'!$G$14)","v":0.98014950062500006},{"$f":"K4*(1-'CREST Inputs'!$G$14)","v":0.97524875312187509},{"$f":"L4*(1-'CREST Inputs'!$G$14)","v":0.97037250935626573},{"$f":"M4*(1-'CREST Inputs'!$G$14)","v":0.96552064680948435},{"$f":"N4*(1-'CREST Inputs'!$G$14)","v":0.96069304357543694},{"$f":"O4*(1-'CREST Inputs'!$G$14)","v":0.95588957835755972},{"$f":"P4*(1-'CREST Inputs'!$G$14)","v":0.95111013046577186},{"$f":"Q4*(1-'CREST Inputs'!$G$14)","v":0.94635457981344295},{"$f":"R4*(1-'CREST Inputs'!$G$14)","v":0.94162280691437572},{"$f":"S4*(1-'CREST Inputs'!$G$14)","v":0.93691469287980389},{"$f":"T4*(1-'CREST Inputs'!$G$14)","v":0.9322301194154049},{"$f":"U4*(1-'CREST Inputs'!$G$14)","v":0.92756896881832784},{"$f":"V4*(1-'CREST Inputs'!$G$14)","v":0.92293112397423616},{"$f":"W4*(1-'CREST Inputs'!$G$14)","v":0.91831646835436498},{"$f":"X4*(1-'CREST Inputs'!$G$14)","v":0.91372488601259316},{"$f":"Y4*(1-'CREST Inputs'!$G$14)","v":0.90915626158253016},{"$f":"Z4*(1-'CREST Inputs'!$G$14)","v":0.90461048027461755},{"$f":"AA4*(1-'CREST Inputs'!$G$14)","v":0.90008742787324447},{"$f":"AB4*(1-'CREST Inputs'!$G$14)","v":0.89558699073387826},{"$f":"AC4*(1-'CREST Inputs'!$G$14)","v":0.89110905578020883},{"$f":"AD4*(1-'CREST Inputs'!$G$14)","v":0.88665351050130781},{"$f":"AE4*(1-'CREST Inputs'!$G$14)","v":0.8822202429488013},{"$f":"AF4*(1-'CREST Inputs'!$G$14)","v":0.87780914173405733},{"$f":"AG4*(1-'CREST Inputs'!$G$14)","v":0.87342009602538706},{"$f":"AH4*(1-'CREST Inputs'!$G$14)","v":0.86905299554526017},{"$f":"AI4*(1-'CREST Inputs'!$G$14)","v":0.86470773056753381}]
[null,"Production",null,null,"kWh",null,{"$f":"'CREST Inputs'!$G$13","v":3280633.1261596573},{"$f":"IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*H$4)","v":3264229.9605288589},{"$f":"IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*I$4)","v":3247908.8107262147},{"$f":"IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*J$4)","v":3231669.2666725838},{"$f":"IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*K$4)","v":3215510.9203392207},{"$f":"IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*L$4)","v":3199433.3657375248},{"$f":"IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*M$4)","v":3183436.1989088375},{"$f":"IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*N$4)","v":3167519.0179142929},{"$f":"IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*O$4)","v":3151681.4228247213},{"$f":"IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*P$4)","v":3135923.0157105979},{"$f":"IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*Q$4)","v":3120243.4006320448},{"$f":"IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*R$4)","v":3104642.1836288841},{"$f":"IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*S$4)","v":3089118.9727107398},{"$f":"IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*T$4)","v":3073673.3778471863},{"$f":"IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*U$4)","v":3058305.0109579503},{"$f":"IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*V$4)","v":3043013.4859031606},{"$f":"IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*W$4)","v":3027798.4184736446},{"$f":"IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*X$4)","v":3012659.4263812765},{"$f":"IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*Y$4)","v":2997596.1292493702},{"$f":"IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*Z$4)","v":2982608.1486031231},{"$f":"IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AA$4)","v":2967695.1078601074},{"$f":"IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AB$4)","v":2952856.6323208068},{"$f":"IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AC$4)","v":2938092.349159203},{"$f":"IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AD$4)","v":2923401.8874134067},{"$f":"IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AE$4)","v":2908784.8779763398},{"$f":"IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AF$4)","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AG$4)","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AH$4)","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AI$4)","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$13*AJ$4)","v":0}]
[]
[null,"Tariff Rate & Cash Incentives"]
[null,"Tariff Rate Escalator, if applicable",null,null,null,null,1,{"$f":"G8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"H8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"I8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"J8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"K8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"L8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"M8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"N8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"O8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"P8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"Q8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"R8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"S8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"T8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"U8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"V8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"W8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"X8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"Y8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"Z8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AA8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AB8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AC8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AD8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AE8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AF8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AG8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AH8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1},{"$f":"AI8*(1+('CREST Inputs'!$Q$10*'CREST Inputs'!$Q$9))","v":1}]
[null,"Federal PBI Escalator, if applicable",null,null,null,null,1,{"$f":"G9*(1+'CREST Inputs'!$Q$28)","v":1.02},{"$f":"H9*(1+'CREST Inputs'!$Q$28)","v":1.0404},{"$f":"I9*(1+'CREST Inputs'!$Q$28)","v":1.0612079999999999},{"$f":"J9*(1+'CREST Inputs'!$Q$28)","v":1.08243216},{"$f":"K9*(1+'CREST Inputs'!$Q$28)","v":1.1040808032},{"$f":"L9*(1+'CREST Inputs'!$Q$28)","v":1.1261624192640001},{"$f":"M9*(1+'CREST Inputs'!$Q$28)","v":1.14868566764928},{"$f":"N9*(1+'CREST Inputs'!$Q$28)","v":1.1716593810022657},{"$f":"O9*(1+'CREST Inputs'!$Q$28)","v":1.1950925686223111},{"$f":"P9*(1+'CREST Inputs'!$Q$28)","v":1.2189944199947573},{"$f":"Q9*(1+'CREST Inputs'!$Q$28)","v":1.2433743083946525},{"$f":"R9*(1+'CREST Inputs'!$Q$28)","v":1.2682417945625455},{"$f":"S9*(1+'CREST Inputs'!$Q$28)","v":1.2936066304537963},{"$f":"T9*(1+'CREST Inputs'!$Q$28)","v":1.3194787630628724},{"$f":"U9*(1+'CREST Inputs'!$Q$28)","v":1.3458683383241299},{"$f":"V9*(1+'CREST Inputs'!$Q$28)","v":1.3727857050906125},{"$f":"W9*(1+'CREST Inputs'!$Q$28)","v":1.4002414191924248},{"$f":"X9*(1+'CREST Inputs'!$Q$28)","v":1.4282462475762734},{"$f":"Y9*(1+'CREST Inputs'!$Q$28)","v":1.4568111725277988},{"$f":"Z9*(1+'CREST Inputs'!$Q$28)","v":1.4859473959783549},{"$f":"AA9*(1+'CREST Inputs'!$Q$28)","v":1.5156663438979221},{"$f":"AB9*(1+'CREST Inputs'!$Q$28)","v":1.5459796707758806},{"$f":"AC9*(1+'CREST Inputs'!$Q$28)","v":1.5768992641913981},{"$f":"AD9*(1+'CREST Inputs'!$Q$28)","v":1.6084372494752261},{"$f":"AE9*(1+'CREST Inputs'!$Q$28)","v":1.6406059944647307},{"$f":"AF9*(1+'CREST Inputs'!$Q$28)","v":1.6734181143540252},{"$f":"AG9*(1+'CREST Inputs'!$Q$28)","v":1.7068864766411058},{"$f":"AH9*(1+'CREST Inputs'!$Q$28)","v":1.7410242061739281},{"$f":"AI9*(1+'CREST Inputs'!$Q$28)","v":1.7758446902974065}]
[null,"State PBI Escalator, if applicable",null,null,null,null,1,{"$f":"G10*(1+'CREST Inputs'!$Q$44)","v":1.02},{"$f":"H10*(1+'CREST Inputs'!$Q$44)","v":1.0404},{"$f":"I10*(1+'CREST Inputs'!$Q$44)","v":1.0612079999999999},{"$f":"J10*(1+'CREST Inputs'!$Q$44)","v":1.08243216},{"$f":"K10*(1+'CREST Inputs'!$Q$44)","v":1.1040808032},{"$f":"L10*(1+'CREST Inputs'!$Q$44)","v":1.1261624192640001},{"$f":"M10*(1+'CREST Inputs'!$Q$44)","v":1.14868566764928},{"$f":"N10*(1+'CREST Inputs'!$Q$44)","v":1.1716593810022657},{"$f":"O10*(1+'CREST Inputs'!$Q$44)","v":1.1950925686223111},{"$f":"P10*(1+'CREST Inputs'!$Q$44)","v":1.2189944199947573},{"$f":"Q10*(1+'CREST Inputs'!$Q$44)","v":1.2433743083946525},{"$f":"R10*(1+'CREST Inputs'!$Q$44)","v":1.2682417945625455},{"$f":"S10*(1+'CREST Inputs'!$Q$44)","v":1.2936066304537963},{"$f":"T10*(1+'CREST Inputs'!$Q$44)","v":1.3194787630628724},{"$f":"U10*(1+'CREST Inputs'!$Q$44)","v":1.3458683383241299},{"$f":"V10*(1+'CREST Inputs'!$Q$44)","v":1.3727857050906125},{"$f":"W10*(1+'CREST Inputs'!$Q$44)","v":1.4002414191924248},{"$f":"X10*(1+'CREST Inputs'!$Q$44)","v":1.4282462475762734},{"$f":"Y10*(1+'CREST Inputs'!$Q$44)","v":1.4568111725277988},{"$f":"Z10*(1+'CREST Inputs'!$Q$44)","v":1.4859473959783549},{"$f":"AA10*(1+'CREST Inputs'!$Q$44)","v":1.5156663438979221},{"$f":"AB10*(1+'CREST Inputs'!$Q$44)","v":1.5459796707758806},{"$f":"AC10*(1+'CREST Inputs'!$Q$44)","v":1.5768992641913981},{"$f":"AD10*(1+'CREST Inputs'!$Q$44)","v":1.6084372494752261},{"$f":"AE10*(1+'CREST Inputs'!$Q$44)","v":1.6406059944647307},{"$f":"AF10*(1+'CREST Inputs'!$Q$44)","v":1.6734181143540252},{"$f":"AG10*(1+'CREST Inputs'!$Q$44)","v":1.7068864766411058},{"$f":"AH10*(1+'CREST Inputs'!$Q$44)","v":1.7410242061739281},{"$f":"AI10*(1+'CREST Inputs'!$Q$44)","v":1.7758446902974065}]
[]
[null,"Tariff Rate (Fixed Portion)",null,null,"¢/kWh",{"$f":"1-F13","v":1},{"$f":"$G$72*$F12","v":12.149999999999999},{"$f":"IF(H2>'CREST Inputs'!$Q$8,0,G12)","v":12.149999999999999},{"$f":"IF(I2>'CREST Inputs'!$Q$8,0,H12)","v":12.149999999999999},{"$f":"IF(J2>'CREST Inputs'!$Q$8,0,I12)","v":12.149999999999999},{"$f":"IF(K2>'CREST Inputs'!$Q$8,0,J12)","v":12.149999999999999},{"$f":"IF(L2>'CREST Inputs'!$Q$8,0,K12)","v":12.149999999999999},{"$f":"IF(M2>'CREST Inputs'!$Q$8,0,L12)","v":12.149999999999999},{"$f":"IF(N2>'CREST Inputs'!$Q$8,0,M12)","v":12.149999999999999},{"$f":"IF(O2>'CREST Inputs'!$Q$8,0,N12)","v":12.149999999999999},{"$f":"IF(P2>'CREST Inputs'!$Q$8,0,O12)","v":12.149999999999999},{"$f":"IF(Q2>'CREST Inputs'!$Q$8,0,P12)","v":12.149999999999999},{"$f":"IF(R2>'CREST Inputs'!$Q$8,0,Q12)","v":12.149999999999999},{"$f":"IF(S2>'CREST Inputs'!$Q$8,0,R12)","v":12.149999999999999},{"$f":"IF(T2>'CREST Inputs'!$Q$8,0,S12)","v":12.149999999999999},{"$f":"IF(U2>'CREST Inputs'!$Q$8,0,T12)","v":12.149999999999999},{"$f":"IF(V2>'CREST Inputs'!$Q$8,0,U12)","v":0},{"$f":"IF(W2>'CREST Inputs'!$Q$8,0,V12)","v":0},{"$f":"IF(X2>'CREST Inputs'!$Q$8,0,W12)","v":0},{"$f":"IF(Y2>'CREST Inputs'!$Q$8,0,X12)","v":0},{"$f":"IF(Z2>'CREST Inputs'!$Q$8,0,Y12)","v":0},{"$f":"IF(AA2>'CREST Inputs'!$Q$8,0,Z12)","v":0},{"$f":"IF(AB2>'CREST Inputs'!$Q$8,0,AA12)","v":0},{"$f":"IF(AC2>'CREST Inputs'!$Q$8,0,AB12)","v":0},{"$f":"IF(AD2>'CREST Inputs'!$Q$8,0,AC12)","v":0},{"$f":"IF(AE2>'CREST Inputs'!$Q$8,0,AD12)","v":0},{"$f":"IF(AF2>'CREST Inputs'!$Q$8,0,AE12)","v":0},{"$f":"IF(AG2>'CREST Inputs'!$Q$8,0,AF12)","v":0},{"$f":"IF(AH2>'CREST Inputs'!$Q$8,0,AG12)","v":0},{"$f":"IF(AI2>'CREST Inputs'!$Q$8,0,AH12)","v":0},{"$f":"IF(AJ2>'CREST Inputs'!$Q$8,0,AI12)","v":0}]
[null,"Tariff Rate (Escalating Portion)",null,null,"¢/kWh",{"$f":"'CREST Inputs'!Q9","v":0},{"$f":"$G$72*$F13","v":0},{"$f":"IF(H2>'CREST Inputs'!$Q$8,0,G13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(I2>'CREST Inputs'!$Q$8,0,H13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(J2>'CREST Inputs'!$Q$8,0,I13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(K2>'CREST Inputs'!$Q$8,0,J13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(L2>'CREST Inputs'!$Q$8,0,K13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(M2>'CREST Inputs'!$Q$8,0,L13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(N2>'CREST Inputs'!$Q$8,0,M13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(O2>'CREST Inputs'!$Q$8,0,N13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(P2>'CREST Inputs'!$Q$8,0,O13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(Q2>'CREST Inputs'!$Q$8,0,P13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(R2>'CREST Inputs'!$Q$8,0,Q13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(S2>'CREST Inputs'!$Q$8,0,R13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(T2>'CREST Inputs'!$Q$8,0,S13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(U2>'CREST Inputs'!$Q$8,0,T13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(V2>'CREST Inputs'!$Q$8,0,U13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(W2>'CREST Inputs'!$Q$8,0,V13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(X2>'CREST Inputs'!$Q$8,0,W13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(Y2>'CREST Inputs'!$Q$8,0,X13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(Z2>'CREST Inputs'!$Q$8,0,Y13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AA2>'CREST Inputs'!$Q$8,0,Z13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AB2>'CREST Inputs'!$Q$8,0,AA13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AC2>'CREST Inputs'!$Q$8,0,AB13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AD2>'CREST Inputs'!$Q$8,0,AC13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AE2>'CREST Inputs'!$Q$8,0,AD13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AF2>'CREST Inputs'!$Q$8,0,AE13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AG2>'CREST Inputs'!$Q$8,0,AF13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AH2>'CREST Inputs'!$Q$8,0,AG13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AI2>'CREST Inputs'!$Q$8,0,AH13*(1+'CREST Inputs'!$Q$10))","v":0},{"$f":"IF(AJ2>'CREST Inputs'!$Q$8,0,AI13*(1+'CREST Inputs'!$Q$10))","v":0}]
[null,"Tariff Rate (Total)",null,null,"¢/kWh",null,{"$f":"SUM(G12:G13)","v":12.149999999999999},{"$f":"SUM(H12:H13)","v":12.149999999999999},12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,12.149999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenue from Tariff",null,null,"$",null,{"$f":"(G$14*G$5)/100","v":398596.92482839827},{"$f":"(H$14*H$5)/100","v":396603.94020425633},394620.92050323501,392647.81590071885,390684.57682121528,388731.15393710916,386787.49816742371,384853.56067658658,382929.29287320358,381014.64640883758,379109.5731767934,377214.02531090938,375327.95518435485,373451.31540843309,371584.05883139087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-Tariff Market Value of Production",null,null,"¢/kWh",null,{"$f":"IF('CREST Inputs'!$Q$8='CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",'CREST Inputs'!$Q$14,#REF!))","v":6.0910799517895704},{"$f":"IF(H$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",G$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.2129015508253618},{"$f":"IF(I$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",H$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.3371595818418696},{"$f":"IF(J$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",I$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.4639027734787069},{"$f":"IF(K$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",J$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.5931808289482809},{"$f":"IF(L$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",K$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.7250444455272467},{"$f":"IF(M$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",L$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.8595453344377919},{"$f":"IF(N$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",M$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":6.9967362411265475},{"$f":"IF(O$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",N$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.1366709659490786},{"$f":"IF(P$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",O$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.2794043852680606},{"$f":"IF(Q$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",P$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.4249924729734218},{"$f":"IF(R$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",Q$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.5734923224328901},{"$f":"IF(S$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",R$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.7249621688815484},{"$f":"IF(T$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",S$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":7.8794614122591797},{"$f":"IF(U$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",T$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.0370506405043631},{"$f":"IF(V$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",U$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.1977916533144501},{"$f":"IF(W$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",V$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.3617474863807395},{"$f":"IF(X$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",W$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.5289824361083539},{"$f":"IF(Y$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",X$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.6995620848305215},{"$f":"IF(Z$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",Y$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":8.8735533265271318},{"$f":"IF(AA$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",Z$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":9.0510243930576753},{"$f":"IF(AB$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AA$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":9.2320448809188296},{"$f":"IF(AC$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AB$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":9.4166857785372056},{"$f":"IF(AD$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AC$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":9.6050194941079496},{"$f":"IF(AE$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AD$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":9.7971198839901081},{"$f":"IF(AF$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AE$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AF$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AG$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AH$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$15,0,IF('CREST Inputs'!$Q$13=\"Year One\",AI$16*(1+'CREST Inputs'!$Q$15),#REF!))","v":0}]
[null,"Market Revenue",null,null,"$",null,{"$f":"IF(G$2<='CREST Inputs'!$Q$8,0,IF(G$2>'CREST Inputs'!$G$15,0,(G$16*G$5)/100))","v":0},{"$f":"IF(H$2<='CREST Inputs'!$Q$8,0,IF(H$2>'CREST Inputs'!$G$15,0,(H$16*H$5)/100))","v":0},{"$f":"IF(I$2<='CREST Inputs'!$Q$8,0,IF(I$2>'CREST Inputs'!$G$15,0,(I$16*I$5)/100))","v":0},{"$f":"IF(J$2<='CREST Inputs'!$Q$8,0,IF(J$2>'CREST Inputs'!$G$15,0,(J$16*J$5)/100))","v":0},{"$f":"IF(K$2<='CREST Inputs'!$Q$8,0,IF(K$2>'CREST Inputs'!$G$15,0,(K$16*K$5)/100))","v":0},{"$f":"IF(L$2<='CREST Inputs'!$Q$8,0,IF(L$2>'CREST Inputs'!$G$15,0,(L$16*L$5)/100))","v":0},{"$f":"IF(M$2<='CREST Inputs'!$Q$8,0,IF(M$2>'CREST Inputs'!$G$15,0,(M$16*M$5)/100))","v":0},{"$f":"IF(N$2<='CREST Inputs'!$Q$8,0,IF(N$2>'CREST Inputs'!$G$15,0,(N$16*N$5)/100))","v":0},{"$f":"IF(O$2<='CREST Inputs'!$Q$8,0,IF(O$2>'CREST Inputs'!$G$15,0,(O$16*O$5)/100))","v":0},{"$f":"IF(P$2<='CREST Inputs'!$Q$8,0,IF(P$2>'CREST Inputs'!$G$15,0,(P$16*P$5)/100))","v":0},{"$f":"IF(Q$2<='CREST Inputs'!$Q$8,0,IF(Q$2>'CREST Inputs'!$G$15,0,(Q$16*Q$5)/100))","v":0},{"$f":"IF(R$2<='CREST Inputs'!$Q$8,0,IF(R$2>'CREST Inputs'!$G$15,0,(R$16*R$5)/100))","v":0},{"$f":"IF(S$2<='CREST Inputs'!$Q$8,0,IF(S$2>'CREST Inputs'!$G$15,0,(S$16*S$5)/100))","v":0},{"$f":"IF(T$2<='CREST Inputs'!$Q$8,0,IF(T$2>'CREST Inputs'!$G$15,0,(T$16*T$5)/100))","v":0},{"$f":"IF(U$2<='CREST Inputs'!$Q$8,0,IF(U$2>'CREST Inputs'!$G$15,0,(U$16*U$5)/100))","v":0},{"$f":"IF(V$2<='CREST Inputs'!$Q$8,0,IF(V$2>'CREST Inputs'!$G$15,0,(V$16*V$5)/100))","v":249459.9055566024},{"$f":"IF(W$2<='CREST Inputs'!$Q$8,0,IF(W$2>'CREST Inputs'!$G$15,0,(W$16*W$5)/100))","v":253176.85814939576},{"$f":"IF(X$2<='CREST Inputs'!$Q$8,0,IF(X$2>'CREST Inputs'!$G$15,0,(X$16*X$5)/100))","v":256949.19333582174},{"$f":"IF(Y$2<='CREST Inputs'!$Q$8,0,IF(Y$2>'CREST Inputs'!$G$15,0,(Y$16*Y$5)/100))","v":260777.73631652552},{"$f":"IF(Z$2<='CREST Inputs'!$Q$8,0,IF(Z$2>'CREST Inputs'!$G$15,0,(Z$16*Z$5)/100))","v":264663.32458764175},{"$f":"IF(AA$2<='CREST Inputs'!$Q$8,0,IF(AA$2>'CREST Inputs'!$G$15,0,(AA$16*AA$5)/100))","v":268606.80812399759},{"$f":"IF(AB$2<='CREST Inputs'!$Q$8,0,IF(AB$2>'CREST Inputs'!$G$15,0,(AB$16*AB$5)/100))","v":272609.04956504522},{"$f":"IF(AC$2<='CREST Inputs'!$Q$8,0,IF(AC$2>'CREST Inputs'!$G$15,0,(AC$16*AC$5)/100))","v":276670.92440356436},{"$f":"IF(AD$2<='CREST Inputs'!$Q$8,0,IF(AD$2>'CREST Inputs'!$G$15,0,(AD$16*AD$5)/100))","v":280793.32117717748},{"$f":"IF(AE$2<='CREST Inputs'!$Q$8,0,IF(AE$2>'CREST Inputs'!$G$15,0,(AE$16*AE$5)/100))","v":284977.14166271739},{"$f":"IF(AF$2<='CREST Inputs'!$Q$8,0,IF(AF$2>'CREST Inputs'!$G$15,0,(AF$16*AF$5)/100))","v":0},{"$f":"IF(AG$2<='CREST Inputs'!$Q$8,0,IF(AG$2>'CREST Inputs'!$G$15,0,(AG$16*AG$5)/100))","v":0},{"$f":"IF(AH$2<='CREST Inputs'!$Q$8,0,IF(AH$2>'CREST Inputs'!$G$15,0,(AH$16*AH$5)/100))","v":0},{"$f":"IF(AI$2<='CREST Inputs'!$Q$8,0,IF(AI$2>'CREST Inputs'!$G$15,0,(AI$16*AI$5)/100))","v":0},{"$f":"IF(AJ$2<='CREST Inputs'!$Q$8,0,IF(AJ$2>'CREST Inputs'!$G$15,0,(AJ$16*AJ$5)/100))","v":0}]
[null,"Federal Cash Incentive Rate",null,null,"¢/kWh",null,{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",G$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*G$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",H$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*H$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",I$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*I$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",J$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*J$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",K$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*K$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",L$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*L$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",M$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*M$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",N$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*N$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",O$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*O$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",P$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*P$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",Q$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*Q$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",R$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*R$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",S$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*S$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",T$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*T$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",U$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*U$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",V$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*V$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",W$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*W$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",X$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*X$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",Y$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*Y$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",Z$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*Z$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AA$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AA$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AB$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AB$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AC$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AC$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AD$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AD$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AE$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AE$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AF$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AF$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AG$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AG$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AH$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AH$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AI$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AI$9,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$24=\"Cash\",AJ$2<='CREST Inputs'!$Q$27),'CREST Inputs'!$Q$25*AJ$9,0))","v":0}]
[null,"Federal Cash Incentive  ",null,null,"$",null,{"$f":"(G$18*G$5)/100","v":0},{"$f":"(H$18*H$5)/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"State Cash Incentive Rate",null,null,"¢/kWh",null,{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",G$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*G$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",H$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*H$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",I$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*I$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",J$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*J$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",K$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*K$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",L$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*L$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",M$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*M$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",N$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*N$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",O$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*O$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",P$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*P$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",Q$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*Q$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",R$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*R$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",S$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*S$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",T$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*T$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",U$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*U$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",V$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*V$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",W$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*W$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",X$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*X$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",Y$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*Y$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",Z$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*Z$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AA$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AA$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AB$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AB$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AC$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AC$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AD$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AD$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AE$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AE$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AF$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AF$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AG$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AG$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AH$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AH$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AI$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AI$10*'CREST Inputs'!$Q$42,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$38=\"Cash\",AJ$2<='CREST Inputs'!$Q$43),'CREST Inputs'!$Q$41*AJ$10*'CREST Inputs'!$Q$42,0))","v":0}]
[null,"State Cash Incentive  ",null,null,"$",null,{"$f":"IF('CREST Inputs'!$Q$39=0,(G$20*G$5)/100,MIN('CREST Inputs'!$Q$39,(G$20*G$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(H$20*H$5)/100,MIN('CREST Inputs'!$Q$39,(H$20*H$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(I$20*I$5)/100,MIN('CREST Inputs'!$Q$39,(I$20*I$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(J$20*J$5)/100,MIN('CREST Inputs'!$Q$39,(J$20*J$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(K$20*K$5)/100,MIN('CREST Inputs'!$Q$39,(K$20*K$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(L$20*L$5)/100,MIN('CREST Inputs'!$Q$39,(L$20*L$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(M$20*M$5)/100,MIN('CREST Inputs'!$Q$39,(M$20*M$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(N$20*N$5)/100,MIN('CREST Inputs'!$Q$39,(N$20*N$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(O$20*O$5)/100,MIN('CREST Inputs'!$Q$39,(O$20*O$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(P$20*P$5)/100,MIN('CREST Inputs'!$Q$39,(P$20*P$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(Q$20*Q$5)/100,MIN('CREST Inputs'!$Q$39,(Q$20*Q$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(R$20*R$5)/100,MIN('CREST Inputs'!$Q$39,(R$20*R$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(S$20*S$5)/100,MIN('CREST Inputs'!$Q$39,(S$20*S$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(T$20*T$5)/100,MIN('CREST Inputs'!$Q$39,(T$20*T$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(U$20*U$5)/100,MIN('CREST Inputs'!$Q$39,(U$20*U$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(V$20*V$5)/100,MIN('CREST Inputs'!$Q$39,(V$20*V$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(W$20*W$5)/100,MIN('CREST Inputs'!$Q$39,(W$20*W$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(X$20*X$5)/100,MIN('CREST Inputs'!$Q$39,(X$20*X$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(Y$20*Y$5)/100,MIN('CREST Inputs'!$Q$39,(Y$20*Y$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(Z$20*Z$5)/100,MIN('CREST Inputs'!$Q$39,(Z$20*Z$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AA$20*AA$5)/100,MIN('CREST Inputs'!$Q$39,(AA$20*AA$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AB$20*AB$5)/100,MIN('CREST Inputs'!$Q$39,(AB$20*AB$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AC$20*AC$5)/100,MIN('CREST Inputs'!$Q$39,(AC$20*AC$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AD$20*AD$5)/100,MIN('CREST Inputs'!$Q$39,(AD$20*AD$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AE$20*AE$5)/100,MIN('CREST Inputs'!$Q$39,(AE$20*AE$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AF$20*AF$5)/100,MIN('CREST Inputs'!$Q$39,(AF$20*AF$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AG$20*AG$5)/100,MIN('CREST Inputs'!$Q$39,(AG$20*AG$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AH$20*AH$5)/100,MIN('CREST Inputs'!$Q$39,(AH$20*AH$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AI$20*AI$5)/100,MIN('CREST Inputs'!$Q$39,(AI$20*AI$5)/100))","v":0},{"$f":"IF('CREST Inputs'!$Q$39=0,(AJ$20*AJ$5)/100,MIN('CREST Inputs'!$Q$39,(AJ$20*AJ$5)/100))","v":0}]
[null,"Interest Earned on Reserve Accounts",null,null,"$",null,{"$f":"G199","v":3386.3216987372562},{"$f":"H199","v":4110.8275424382118},4835.3333861391657,5559.8392298401204,6284.3450735410761,7008.8509172420308,7733.3567609429865,8457.8626046439422,9182.368448344896,6284.345073541077,3024.0687768867811,3024.0687768867811,3024.0687768867811,3024.0687768867811,3024.0687768867811,1845.7406293882611,667.412481889741,667.412481889741,667.412481889741,667.412481889741,667.412481889741,667.412481889741,667.412481889741,667.412481889741,333.70624094487147,9.458744898438454E-13,0,0,0,0]
[null,"Project Revenue, All Sources",null,null,"$",null,{"$f":"G15+G17+G19+G21+G22","v":401983.24652713555},{"$f":"H15+H17+H19+H21+H22","v":400714.76774669456},399456.2538893742,398207.655130559,396968.92189475638,395740.00485435117,394520.85492836667,393311.4232812305,392111.66132154845,387298.99148237868,382133.6419536802,{"$f":"R15+R17+R19+R21+R22","v":380238.09408779617},378352.02396124165,376475.38418531988,374608.12760827766,251305.64618599066,253844.2706312855,257616.60581771148,261445.14879841526,265330.73706953152,269274.22060588736,273276.46204693499,277338.33688545413,281460.73365906725,285310.84790366224,9.458744898438454E-13,0,0,0,0]
[]
[null,"Project Expenses"]
[null,"Operating Expense Inflation Factor",null,null,null,null,1,{"$f":"G26*(1+IF(G$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.02},{"$f":"H26*(1+IF(H$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.0404},{"$f":"I26*(1+IF(I$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.0612079999999999},{"$f":"J26*(1+IF(J$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.08243216},{"$f":"K26*(1+IF(K$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.1040808032},{"$f":"L26*(1+IF(L$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.1261624192640001},{"$f":"M26*(1+IF(M$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.14868566764928},{"$f":"N26*(1+IF(N$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.1716593810022657},{"$f":"O26*(1+IF(O$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.1950925686223111},{"$f":"P26*(1+IF(P$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.2189944199947573},{"$f":"Q26*(1+IF(Q$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.2433743083946525},{"$f":"R26*(1+IF(R$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.2682417945625455},{"$f":"S26*(1+IF(S$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.2936066304537963},{"$f":"T26*(1+IF(T$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.3194787630628724},{"$f":"U26*(1+IF(U$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.3458683383241299},{"$f":"V26*(1+IF(V$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.3727857050906125},{"$f":"W26*(1+IF(W$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.4002414191924248},{"$f":"X26*(1+IF(X$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.4282462475762734},{"$f":"Y26*(1+IF(Y$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.4568111725277988},{"$f":"Z26*(1+IF(Z$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.4859473959783549},{"$f":"AA26*(1+IF(AA$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.5156663438979221},{"$f":"AB26*(1+IF(AB$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.5459796707758806},{"$f":"AC26*(1+IF(AC$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.5768992641913981},{"$f":"AD26*(1+IF(AD$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.6084372494752261},{"$f":"AE26*(1+IF(AE$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.6406059944647307},{"$f":"AF26*(1+IF(AF$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.6734181143540252},{"$f":"AG26*(1+IF(AG$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.7068864766411058},{"$f":"AH26*(1+IF(AH$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.7410242061739281},{"$f":"AI26*(1+IF(AI$2<='CREST Inputs'!$G$34,'CREST Inputs'!$G$33,'CREST Inputs'!$G$35))","v":1.7758446902974065}]
[]
[null,"Fixed O&M Expense",null,null,"$",null,{"$f":"-IF(G$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*G$26)","v":-25079.04843580228},{"$f":"-IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*H$26)","v":-25580.629404518328},{"$f":"-IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*I$26)","v":-26092.241992608691},{"$f":"-IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*J$26)","v":-26614.086832460864},{"$f":"-IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*K$26)","v":-27146.368569110084},{"$f":"-IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*L$26)","v":-27689.295940492288},{"$f":"-IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*M$26)","v":-28243.081859302132},{"$f":"-IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*N$26)","v":-28807.943496488173},{"$f":"-IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*O$26)","v":-29384.102366417941},{"$f":"-IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*P$26)","v":-29971.7844137463},{"$f":"-IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*Q$26)","v":-30571.220102021227},{"$f":"-IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*R$26)","v":-31182.644504061653},{"$f":"-IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*S$26)","v":-31806.297394142883},{"$f":"-IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*T$26)","v":-32442.423342025741},{"$f":"-IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*U$26)","v":-33091.271808866259},{"$f":"-IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*V$26)","v":-33753.097245043587},{"$f":"-IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*W$26)","v":-34428.159189944454},{"$f":"-IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*X$26)","v":-35116.722373743345},{"$f":"-IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*Y$26)","v":-35819.056821218219},{"$f":"-IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*Z$26)","v":-36535.437957642578},{"$f":"-IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AA$26)","v":-37266.146716795432},{"$f":"-IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AB$26)","v":-38011.469651131345},{"$f":"-IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AC$26)","v":-38771.699044153975},{"$f":"-IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AD$26)","v":-39547.133025037052},{"$f":"-IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AE$26)","v":-40338.075685537791},{"$f":"-IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AF$26)","v":0},{"$f":"-IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AG$26)","v":0},{"$f":"-IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AH$26)","v":0},{"$f":"-IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AI$26)","v":0},{"$f":"-IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$31*'CREST Inputs'!$G$8*AJ$26)","v":0}]
[null,"Variable O&M Expense",null,null,"$",null,{"$f":"-IF(G$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*G$5*G$26)","v":0},{"$f":"-IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*H$5*H$26)","v":0},{"$f":"-IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*I$5*I$26)","v":0},{"$f":"-IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*J$5*J$26)","v":0},{"$f":"-IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*K$5*K$26)","v":0},{"$f":"-IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*L$5*L$26)","v":0},{"$f":"-IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*M$5*M$26)","v":0},{"$f":"-IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*N$5*N$26)","v":0},{"$f":"-IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*O$5*O$26)","v":0},{"$f":"-IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*P$5*P$26)","v":0},{"$f":"-IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*Q$5*Q$26)","v":0},{"$f":"-IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*R$5*R$26)","v":0},{"$f":"-IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*S$5*S$26)","v":0},{"$f":"-IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*T$5*T$26)","v":0},{"$f":"-IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*U$5*U$26)","v":0},{"$f":"-IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*V$5*V$26)","v":0},{"$f":"-IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*W$5*W$26)","v":0},{"$f":"-IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*X$5*X$26)","v":0},{"$f":"-IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*Y$5*Y$26)","v":0},{"$f":"-IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*Z$5*Z$26)","v":0},{"$f":"-IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AA$5*AA$26)","v":0},{"$f":"-IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AB$5*AB$26)","v":0},{"$f":"-IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AC$5*AC$26)","v":0},{"$f":"-IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AD$5*AD$26)","v":0},{"$f":"-IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AE$5*AE$26)","v":0},{"$f":"-IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AF$5*AF$26)","v":0},{"$f":"-IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AG$5*AG$26)","v":0},{"$f":"-IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AH$5*AH$26)","v":0},{"$f":"-IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AI$5*AI$26)","v":0},{"$f":"-IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$32/100*AJ$5*AJ$26)","v":0}]
[null,"Insurance",null,null,"$",null,{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(G$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*G$26))","v":-9457.8933837340246},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*H$26))","v":-9647.0512514087059},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*I$26))","v":-9839.9922764368785},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*J$26))","v":-10036.792121965616},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*K$26))","v":-10237.52796440493},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*L$26))","v":-10442.278523693029},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*M$26))","v":-10651.124094166889},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*N$26))","v":-10864.146576050227},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*O$26))","v":-11081.429507571233},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*P$26))","v":-11303.058097722656},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*Q$26))","v":-11529.119259677111},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*R$26))","v":-11759.701644870653},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*S$26))","v":-11994.895677768065},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*T$26))","v":-12234.793591323425},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*U$26))","v":-12479.489463149896},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*V$26))","v":-12729.079252412894},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*W$26))","v":-12983.660837461151},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*X$26))","v":-13243.334054210376},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*Y$26))","v":-13508.200735294584},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*Z$26))","v":-13778.364750000475},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AA$26))","v":-14053.932045000485},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AB$26))","v":-14335.010685900495},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AC$26))","v":-14621.710899618507},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AD$26))","v":-14914.145117610877},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AE$26))","v":-15212.428019963094},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AF$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AG$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AH$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AI$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$37*AJ$26))","v":0}]
[null,"Project Administration",null,null,"$",null,{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(G$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*G$26))","v":-17555.333905061594},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*H$26))","v":-17906.440583162825},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*I$26))","v":-18264.569394826081},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*J$26))","v":-18629.860782722604},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*K$26))","v":-19002.457998377056},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*L$26))","v":-19382.507158344597},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*M$26))","v":-19770.157301511492},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*N$26))","v":-20165.56044754172},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*O$26))","v":-20568.871656492556},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*P$26))","v":-20980.249089622408},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*Q$26))","v":-21399.854071414855},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*R$26))","v":-21827.851152843152},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*S$26))","v":-22264.408175900015},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*T$26))","v":-22709.696339418013},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*U$26))","v":-23163.890266206377},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*V$26))","v":-23627.168071530505},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*W$26))","v":-24099.711432961118},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*X$26))","v":-24581.705661620341},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*Y$26))","v":-25073.33977485275},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*Z$26))","v":-25574.806570349803},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AA$26))","v":-26086.302701756798},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AB$26))","v":-26608.028755791936},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AC$26))","v":-27140.189330907779},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AD$26))","v":-27682.993117525933},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AE$26))","v":-28236.652979876453},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AF$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AG$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AH$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AI$26))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$38*AJ$26))","v":0}]
[null,"Property Tax or Payment in Lieu of Taxes (PILOT)",null,null,"$",null,{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(G$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$39))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(H$2>'CREST Inputs'!$G$15,0,G32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(I$2>'CREST Inputs'!$G$15,0,H32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(J$2>'CREST Inputs'!$G$15,0,I32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(K$2>'CREST Inputs'!$G$15,0,J32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(L$2>'CREST Inputs'!$G$15,0,K32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(M$2>'CREST Inputs'!$G$15,0,L32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(N$2>'CREST Inputs'!$G$15,0,M32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(O$2>'CREST Inputs'!$G$15,0,N32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(P$2>'CREST Inputs'!$G$15,0,O32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Q$2>'CREST Inputs'!$G$15,0,P32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(R$2>'CREST Inputs'!$G$15,0,Q32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(S$2>'CREST Inputs'!$G$15,0,R32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(T$2>'CREST Inputs'!$G$15,0,S32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(U$2>'CREST Inputs'!$G$15,0,T32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(V$2>'CREST Inputs'!$G$15,0,U32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(W$2>'CREST Inputs'!$G$15,0,V32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(X$2>'CREST Inputs'!$G$15,0,W32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Y$2>'CREST Inputs'!$G$15,0,X32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Z$2>'CREST Inputs'!$G$15,0,Y32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AA$2>'CREST Inputs'!$G$15,0,Z32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AB$2>'CREST Inputs'!$G$15,0,AA32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AC$2>'CREST Inputs'!$G$15,0,AB32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AD$2>'CREST Inputs'!$G$15,0,AC32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AE$2>'CREST Inputs'!$G$15,0,AD32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AF$2>'CREST Inputs'!$G$15,0,AE32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AG$2>'CREST Inputs'!$G$15,0,AF32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AH$2>'CREST Inputs'!$G$15,0,AG32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AI$2>'CREST Inputs'!$G$15,0,AH32*(1+'CREST Inputs'!$G$40)))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AJ$2>'CREST Inputs'!$G$15,0,AI32*(1+'CREST Inputs'!$G$40)))","v":0}]
[null,"Land Lease",null,null,"$",null,{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(G$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*G$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(H$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*H$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(I$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*I$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(J$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*J$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(K$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*K$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(L$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*L$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(M$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*M$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(N$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*N$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(O$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*O$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(P$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*P$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Q$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*Q$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(R$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*R$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(S$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*S$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(T$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*T$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(U$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*U$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(V$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*V$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(W$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*W$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(X$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*X$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Y$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*Y$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(Z$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*Z$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AA$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AA$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AB$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AB$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AC$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AC$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AD$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AD$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AE$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AE$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AF$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AF$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AG$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AG$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AH$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AH$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AI$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AI$26))","v":0},{"$f":"IF('CREST Inputs'!$G$30=\"simple\",0,IF(AJ$2>'CREST Inputs'!$G$15,0,-'CREST Inputs'!$G$41*AJ$26))","v":0}]
[null,"Royalties",null,null,"$",null,{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(G$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(G$15+G$17+G$19+G$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(H$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(H$15+H$17+H$19+H$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(I$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(I$15+I$17+I$19+I$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(J$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(J$15+J$17+J$19+J$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(K$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(K$15+K$17+K$19+K$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(L$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(L$15+L$17+L$19+L$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(M$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(M$15+M$17+M$19+M$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(N$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(N$15+N$17+N$19+N$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(O$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(O$15+O$17+O$19+O$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(P$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(P$15+P$17+P$19+P$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Q$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(Q$15+Q$17+Q$19+Q$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(R$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(R$15+R$17+R$19+R$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(S$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(S$15+S$17+S$19+S$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(T$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(T$15+T$17+T$19+T$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(U$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(U$15+U$17+U$19+U$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(V$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(V$15+V$17+V$19+V$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(W$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(W$15+W$17+W$19+W$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(X$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(X$15+X$17+X$19+X$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Y$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(Y$15+Y$17+Y$19+Y$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(Z$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(Z$15+Z$17+Z$19+Z$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AA$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AA$15+AA$17+AA$19+AA$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AB$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AB$15+AB$17+AB$19+AB$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AC$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AC$15+AC$17+AC$19+AC$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AD$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AD$15+AD$17+AD$19+AD$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AE$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AE$15+AE$17+AE$19+AE$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AF$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AF$15+AF$17+AF$19+AF$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AG$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AG$15+AG$17+AG$19+AG$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AH$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AH$15+AH$17+AH$19+AH$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AI$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AI$15+AI$17+AI$19+AI$21)))","v":0},{"$f":"-IF('CREST Inputs'!$G$30=\"simple\",0,IF(AJ$2>'CREST Inputs'!$G$15,0,'CREST Inputs'!$G$42*(AJ$15+AJ$17+AJ$19+AJ$21)))","v":0}]
[null,"Total Operating Expenses ",null,null,"$",null,{"$f":"SUM(G28:G34)","v":-52092.275724597901},{"$f":"SUM(H28:H34)","v":-53134.121239089858},-54196.803663871651,-55280.739737149081,-56386.354531892066,-57514.081622529913,-58664.363254980512,-59837.650520080118,-61034.40353048173,-62255.091601091364,-63500.193433113192,-64770.197301775464,-66065.601247810962,-67386.913272767182,-68734.651538222533,-70109.344568986984,-71511.531460366721,-72941.762089574069,-74400.597331365556,{"$f":"SUM(Z28:Z34)","v":-75888.609277992859},-77406.381463552709,-78954.509092823777,-80533.599274680251,-82144.27126017386,-83787.15668537734,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G35=0,\"\",G35)","v":-52092.275724597901},{"$f":"IF(H35=0,\"\",H35)","v":-53134.121239089858},-54196.803663871651,-55280.739737149081,-56386.354531892066,-57514.081622529913,-58664.363254980512,-59837.650520080118,-61034.40353048173,-62255.091601091364,-63500.193433113192,-64770.197301775464,-66065.601247810962,-67386.913272767182,-68734.651538222533,-70109.344568986984,-71511.531460366721,-72941.762089574069,-74400.597331365556,-75888.609277992859,-77406.381463552709,-78954.509092823777,-80533.599274680251,-82144.27126017386,-83787.15668537734,"","","","",""]
[null,"Total Operating Expenses",null,null,"¢/kWh",null,{"$f":"IF(G$2>'CREST Inputs'!$G$15,0,G35*100/G5)","v":-1.5878726368156153},{"$f":"IF(H$2>'CREST Inputs'!$G$15,0,H35*100/H5)","v":-1.6277689342230426},{"$f":"IF(I$2>'CREST Inputs'!$G$15,0,I35*100/I5)","v":-1.6686676511633201},{"$f":"IF(J$2>'CREST Inputs'!$G$15,0,J35*100/J5)","v":-1.7105939740568705},{"$f":"IF(K$2>'CREST Inputs'!$G$15,0,K35*100/K5)","v":-1.753573722148752},{"$f":"IF(L$2>'CREST Inputs'!$G$15,0,L35*100/L5)","v":-1.7976333634087711},{"$f":"IF(M$2>'CREST Inputs'!$G$15,0,M35*100/M5)","v":-1.8428000308311017},{"$f":"IF(N$2>'CREST Inputs'!$G$15,0,N35*100/N5)","v":-1.8891015391434414},{"$f":"IF(O$2>'CREST Inputs'!$G$15,0,O35*100/O5)","v":-1.9365664019359903},{"$f":"IF(P$2>'CREST Inputs'!$G$15,0,P35*100/P5)","v":-1.9852238492208141},{"$f":"IF(Q$2>'CREST Inputs'!$G$15,0,Q35*100/Q5)","v":-2.0351038454323924},{"$f":"IF(R$2>'CREST Inputs'!$G$15,0,R35*100/R5)","v":-2.0862371078804429},{"$f":"IF(S$2>'CREST Inputs'!$G$15,0,S35*100/S5)","v":-2.1386551256663835},{"$f":"IF(T$2>'CREST Inputs'!$G$15,0,T35*100/T5)","v":-2.1923901790750864},{"$f":"IF(U$2>'CREST Inputs'!$G$15,0,U35*100/U5)","v":-2.2474753594538579},{"$f":"IF(V$2>'CREST Inputs'!$G$15,0,V35*100/V5)","v":-2.303944589590889},{"$f":"IF(W$2>'CREST Inputs'!$G$15,0,W35*100/W5)","v":-2.3618326446057356},{"$f":"IF(X$2>'CREST Inputs'!$G$15,0,X35*100/X5)","v":-2.421175173364674},{"$f":"IF(Y$2>'CREST Inputs'!$G$15,0,Y35*100/Y5)","v":-2.4820087204341381},{"$f":"IF(Z$2>'CREST Inputs'!$G$15,0,Z35*100/Z5)","v":-2.5443707485857501},{"$f":"IF(AA$2>'CREST Inputs'!$G$15,0,AA35*100/AA5)","v":-2.6082996618667988},{"$f":"IF(AB$2>'CREST Inputs'!$G$15,0,AB35*100/AB5)","v":-2.6738348292503873},{"$f":"IF(AC$2>'CREST Inputs'!$G$15,0,AC35*100/AC5)","v":-2.7410166088797938},{"$f":"IF(AD$2>'CREST Inputs'!$G$15,0,AD35*100/AD5)","v":-2.8098863729220001},{"$f":"IF(AE$2>'CREST Inputs'!$G$15,0,AE35*100/AE5)","v":-2.8804865330456684},{"$f":"IF(AF$2>'CREST Inputs'!$G$15,0,AF35*100/AF5)","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$15,0,AG35*100/AG5)","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$15,0,AH35*100/AH5)","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$15,0,AI35*100/AI5)","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$15,0,AJ35*100/AJ5)","v":0}]
[]
[null,"EBITDA (Operating Income)",null,null,"$",null,{"$f":"G23+G35","v":349890.97080253763},347580.64650760469,345259.45022550254,342926.9153934099,340582.56736286433,338225.92323182127,335856.49167338613,333473.77276115038,331077.25779106672,325043.8998812873,318633.44852056704,{"$f":"R23+R35","v":315467.89678602072},312286.42271343071,309088.47091255267,305873.47607005516,181196.30161700369,182332.73917091877,184674.84372813741,187044.55146704969,189442.12779153866,191867.83914233465,194321.95295411121,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[null,null,null,null,"Avg. DSCR","Min DSCR"]
[null,"Annual Debt Service Coverage Ratio",null,null,{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",AVERAGE(G41:AJ41))","v":1.308418765685597},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",MIN(G41:AJ41))","v":1.2511453886252399},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(G$2>'CREST Inputs'!$G$52,\"N/A\",(G39+SUM(G47:G48))/-G85))","v":1.330977619788565},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(H$2>'CREST Inputs'!$G$52,\"N/A\",(H39+SUM(H47:H48))/-H85))","v":1.3211742203711894},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(I$2>'CREST Inputs'!$G$52,\"N/A\",(I39+SUM(I47:I48))/-I85))","v":1.3113246878490736},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(J$2>'CREST Inputs'!$G$52,\"N/A\",(J39+SUM(J47:J48))/-J85))","v":1.3014270424561312},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(K$2>'CREST Inputs'!$G$52,\"N/A\",(K39+SUM(K47:K48))/-K85))","v":1.2914792701164717},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(L$2>'CREST Inputs'!$G$52,\"N/A\",(L39+SUM(L47:L48))/-L85))","v":1.2814793217317797},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(M$2>'CREST Inputs'!$G$52,\"N/A\",(M39+SUM(M47:M48))/-M85))","v":1.2714251124545708},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(N$2>'CREST Inputs'!$G$52,\"N/A\",(N39+SUM(N47:N48))/-N85))","v":1.2613145209470438},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(O$2>'CREST Inputs'!$G$52,\"N/A\",(O39+SUM(O47:O48))/-O85))","v":1.2511453886252399},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(P$2>'CREST Inputs'!$G$52,\"N/A\",(P39+SUM(P47:P48))/-P85))","v":1.3792588277354021},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(Q$2>'CREST Inputs'!$G$52,\"N/A\",(Q39+SUM(Q47:Q48))/-Q85))","v":1.3520573585422531},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(R$2>'CREST Inputs'!$G$52,\"N/A\",(R39+SUM(R47:R48))/-R85))","v":1.338624972405732},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(S$2>'CREST Inputs'!$G$52,\"N/A\",(S39+SUM(S47:S48))/-S85))","v":1.3251250230098701},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(T$2>'CREST Inputs'!$G$52,\"N/A\",(T39+SUM(T47:T48))/-T85))","v":1.3115551536671619},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(U$2>'CREST Inputs'!$G$52,\"N/A\",(U39+SUM(U47:U48))/-U85))","v":1.2979129655834662},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(V$2>'CREST Inputs'!$G$52,\"N/A\",(V39+SUM(V47:V48))/-V85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(W$2>'CREST Inputs'!$G$52,\"N/A\",(W39+SUM(W47:W48))/-W85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(X$2>'CREST Inputs'!$G$52,\"N/A\",(X39+SUM(X47:X48))/-X85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(Y$2>'CREST Inputs'!$G$52,\"N/A\",(Y39+SUM(Y47:Y48))/-Y85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(Z$2>'CREST Inputs'!$G$52,\"N/A\",(Z39+SUM(Z47:Z48))/-Z85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AA$2>'CREST Inputs'!$G$52,\"N/A\",(AA39+SUM(AA47:AA48))/-AA85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AB$2>'CREST Inputs'!$G$52,\"N/A\",(AB39+SUM(AB47:AB48))/-AB85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AC$2>'CREST Inputs'!$G$52,\"N/A\",(AC39+SUM(AC47:AC48))/-AC85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AD$2>'CREST Inputs'!$G$52,\"N/A\",(AD39+SUM(AD47:AD48))/-AD85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AE$2>'CREST Inputs'!$G$52,\"N/A\",(AE39+SUM(AE47:AE48))/-AE85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AF$2>'CREST Inputs'!$G$52,\"N/A\",(AF39+SUM(AF47:AF48))/-AF85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AG$2>'CREST Inputs'!$G$52,\"N/A\",(AG39+SUM(AG47:AG48))/-AG85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AH$2>'CREST Inputs'!$G$52,\"N/A\",(AH39+SUM(AH47:AH48))/-AH85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AI$2>'CREST Inputs'!$G$52,\"N/A\",(AI39+SUM(AI47:AI48))/-AI85))","v":"N/A"},{"$f":"IF(OR('CREST Inputs'!$G$51=0,'CREST Inputs'!$G$51=\"\"),\"N/A\",IF(AJ$2>'CREST Inputs'!$G$52,\"N/A\",(AJ39+SUM(AJ47:AJ48))/-AJ85))","v":"N/A"}]
[null,"Minimum DSSCR Year",null,null,null,null,{"$f":"IF(G41=$F$41,G2,\"\")","v":""},{"$f":"IF(H41=$F$41,H2,\"\")","v":""},"","","","","","",9,"","","","","","","","","","","","","","","","","","","","",""]
[null,"Loan Interest Expense",null,null,null,null,{"$f":"G86","v":-137330.59629323054},{"$f":"H86","v":-131430.49430084208},-125176.38618891042,-118547.03159026279,-111519.91571569633,-104071.17288865586,-96175.505491992997,-87806.098051530309,-78934.526164639916,-69530.659964536055,-59562.561792426,-48996.377729989319,-37796.222623806432,-25924.058211252588,-13339.563933945507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Income After Interest Expense",null,null,null,null,{"$f":"G39+G43","v":212560.37450930709},{"$f":"H39+H43","v":216150.15220676261},220083.06403659214,224379.88380314712,229062.65164716798,234154.75034316542,239680.98618139315,245667.67470962007,252142.7316264268,255513.23991675125,259070.88672814105,266471.51905603142,274490.20008962427,283164.41270130011,292533.91213610966,181196.30161700369,182332.73917091877,184674.84372813741,187044.55146704969,189442.12779153866,191867.83914233465,194321.95295411121,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[]
[null,"Repayment of Loan Principal",null,null,null,null,{"$f":"G87","v":-98335.033206473454},{"$f":"H87","v":-104235.13519886186},-110489.24331079358,-117118.59790944119,-124145.71378400766,-131594.45661104811,-139490.12400771098,-147859.53144817366,-156731.10333506408,-166134.96953516791,-176103.06770727798,-186669.25176971467,-197869.40687589752,-209741.57128845138,-222326.06556575847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(Contributions to), and Liquidation of, Reserve Accounts",null,null,null,null,{"$f":"-G200","v":-36225.292185047736},{"$f":"-H200","v":-36225.292185047736},-36225.292185047736,-36225.292185047736,-36225.292185047736,-36225.292185047736,-36225.292185047736,-36225.292185047736,-36225.292185047736,326027.62966542965,0,0,0,0,0,117832.814749852,0,0,0,0,0,0,0,0,33370.624094486957,0,0,0,0,0]
[null,"Adjustment(s) for Major Equipment Replacement(s)",null,null,null,null,{"$f":"MIN(G195,0)","v":0},{"$f":"MIN(H195,0)","v":0},0,0,0,0,0,0,0,-326027.62966542965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Cash Flow to Equity",null,null,null,null,{"$f":"G44+SUM(G46:G48)","v":78000.049117785908},{"$f":"H44+SUM(H46:H48)","v":75689.724822853022},73368.52854075082,71035.993708658207,68691.645678112574,66335.00154706958,63965.569988634437,61582.851076398685,59186.336106314993,89378.270381583337,82967.819020863069,79802.267286316754,76620.793213726749,73422.841412848735,70207.84657035119,299029.11636685568,182332.73917091877,184674.84372813741,187044.55146704969,189442.12779153866,191867.83914233465,194321.95295411121,196804.73761077388,199316.46239889337,234894.31531277185,9.458744898438454E-13,0,0,0,0]
[]
[null,"Project Cash Flows"]
[null,"Equity Investment",null,null,null,{"$f":"-('CREST Inputs'!$G$26-'CREST Inputs'!G69-$F$82)","v":-2314723.6098473035},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-Tax Cash Flow to Equity",null,null,null,null,{"$f":"G49","v":78000.049117785908},{"$f":"H49","v":75689.724822853022},73368.52854075082,71035.993708658207,68691.645678112574,66335.00154706958,63965.569988634437,61582.851076398685,59186.336106314993,89378.270381583337,82967.819020863069,79802.267286316754,76620.793213726749,73422.841412848735,70207.84657035119,299029.11636685568,182332.73917091877,184674.84372813741,187044.55146704969,189442.12779153866,191867.83914233465,194321.95295411121,196804.73761077388,199316.46239889337,234894.31531277185,9.458744898438454E-13,0,0,0,0]
[null,"Net Pre-Tax Cash Flow to Equity",null,null,null,{"$f":"SUM(F52:F53)","v":-2314723.6098473035},78000.049117785908,75689.724822853022,73368.52854075082,71035.993708658207,68691.645678112574,66335.00154706958,63965.569988634437,61582.851076398685,59186.336106314993,89378.270381583337,82967.819020863069,79802.267286316754,76620.793213726749,73422.841412848735,70207.84657035119,299029.11636685568,182332.73917091877,184674.84372813741,187044.55146704969,189442.12779153866,191867.83914233465,194321.95295411121,196804.73761077388,199316.46239889337,234894.31531277185,9.458744898438454E-13,0,0,0,0]
[null,"Running IRR (Cash Only)",null,null,null,null,{"$f":"IF(ISERROR(IRR($F54:G54)),\"NA\",IRR($F54:G54))","v":-0.96630265108717173},{"$f":"IF(ISERROR(IRR($F54:H54)),\"NA\",IRR($F54:H54))","v":-0.80153875075127323},{"$f":"IF(ISERROR(IRR($F54:I54)),\"NA\",IRR($F54:I54))","v":-0.63648507133011245},{"$f":"IF(ISERROR(IRR($F54:J54)),\"NA\",IRR($F54:J54))","v":-0.50899061208230201},{"$f":"IF(ISERROR(IRR($F54:K54)),\"NA\",IRR($F54:K54))","v":-0.4140084563171671},{"$f":"IF(ISERROR(IRR($F54:L54)),\"NA\",IRR($F54:L54))","v":-0.3426708042378902},{"$f":"IF(ISERROR(IRR($F54:M54)),\"NA\",IRR($F54:M54))","v":-0.28812124855946031},{"$f":"IF(ISERROR(IRR($F54:N54)),\"NA\",IRR($F54:N54))","v":-0.24560942723363},{"$f":"IF(ISERROR(IRR($F54:O54)),\"NA\",IRR($F54:O54))","v":-0.21189155133314141},{"$f":"IF(ISERROR(IRR($F54:P54)),\"NA\",IRR($F54:P54))","v":-0.17277795607410007},{"$f":"IF(ISERROR(IRR($F54:Q54)),\"NA\",IRR($F54:Q54))","v":-0.14534023541649577},{"$f":"IF(ISERROR(IRR($F54:R54)),\"NA\",IRR($F54:R54))","v":-0.1240305475582949},{"$f":"IF(ISERROR(IRR($F54:S54)),\"NA\",IRR($F54:S54))","v":-0.10697042635813003},{"$f":"IF(ISERROR(IRR($F54:T54)),\"NA\",IRR($F54:T54))","v":-9.303187204709551E-2},{"$f":"IF(ISERROR(IRR($F54:U54)),\"NA\",IRR($F54:U54))","v":-8.1473603697185815E-2},{"$f":"IF(ISERROR(IRR($F54:V54)),\"NA\",IRR($F54:V54))","v":-4.7970888254031951E-2},{"$f":"IF(ISERROR(IRR($F54:W54)),\"NA\",IRR($F54:W54))","v":-3.4322239496040075E-2},{"$f":"IF(ISERROR(IRR($F54:X54)),\"NA\",IRR($F54:X54))","v":-2.3253289737386718E-2},{"$f":"IF(ISERROR(IRR($F54:Y54)),\"NA\",IRR($F54:Y54))","v":-1.4066492828423205E-2},{"$f":"IF(ISERROR(IRR($F54:Z54)),\"NA\",IRR($F54:Z54))","v":-6.3125104373048524E-3},{"$f":"IF(ISERROR(IRR($F54:AA54)),\"NA\",IRR($F54:AA54))","v":3.1719500584959093E-4},{"$f":"IF(ISERROR(IRR($F54:AB54)),\"NA\",IRR($F54:AB54))","v":6.0444516260049763E-3},{"$f":"IF(ISERROR(IRR($F54:AC54)),\"NA\",IRR($F54:AC54))","v":1.1034354843715066E-2},{"$f":"IF(ISERROR(IRR($F54:AD54)),\"NA\",IRR($F54:AD54))","v":1.5413122870786999E-2},{"$f":"IF(ISERROR(IRR($F54:AE54)),\"NA\",IRR($F54:AE54))","v":1.987131770089956E-2},{"$f":"IF(ISERROR(IRR($F54:AF54)),\"NA\",IRR($F54:AF54))","v":1.987131770089956E-2},{"$f":"IF(ISERROR(IRR($F54:AG54)),\"NA\",IRR($F54:AG54))","v":1.987131770089956E-2},{"$f":"IF(ISERROR(IRR($F54:AH54)),\"NA\",IRR($F54:AH54))","v":1.987131770089956E-2},{"$f":"IF(ISERROR(IRR($F54:AI54)),\"NA\",IRR($F54:AI54))","v":1.987131770089956E-2},{"$f":"IF(ISERROR(IRR($F54:AJ54)),\"NA\",IRR($F54:AJ54))","v":1.987131770089956E-2}]
[]
[null,"Depreciation Expense",null,null,null,null,{"$f":"-G136","v":-3064085.4138591308},-414837.3595691818,-263003.3101676277,-171683.15729001554,-171078.91838914651,-102539.75836560712,-34290.946904822988,-34290.946904822988,-34298.79416327583,-99496.472837908921,-138627.63565621333,-96852.610076958692,-71821.535377106542,-71813.688118653692,-53042.343908377792,-20071.669969883409,-5888.0347585706259,-5888.0347585706259,-5888.0347585706259,-5888.0347585706259,-2944.0173792853129,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income (operating loss used as generated)",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(G$44+G$57))","v":-2851525.0393498237},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(H$44+H$57))","v":-198687.2073624192},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(I$44+I$57))","v":-42920.246131035557},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(J$44+J$57))","v":52696.72651313158},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(K$44+K$57))","v":57983.733258021472},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(L$44+L$57))","v":131614.9919775583},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(M$44+M$57))","v":205390.03927657017},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(N$44+N$57))","v":211376.72780479709},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(O$44+O$57))","v":217843.93746315097},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(P$44+P$57))","v":156016.76707884233},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(Q$44+Q$57))","v":120443.25107192772},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(R$44+R$57))","v":169618.90897907273},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(S$44+S$57))","v":202668.66471251773},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(T$44+T$57))","v":211350.72458264642},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(U$44+U$57))","v":239491.56822773186},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(V$44+V$57))","v":161124.63164712029},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(W$44+W$57))","v":176444.70441234813},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(X$44+X$57))","v":178786.80896956677},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(Y$44+Y$57))","v":181156.51670847906},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(Z$44+Z$57))","v":183554.09303296803},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AA$44+AA$57))","v":188923.82176304935},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AB$44+AB$57))","v":194321.95295411121},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AC$44+AC$57))","v":196804.73761077388},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AD$44+AD$57))","v":199316.46239889337},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AE$44+AE$57))","v":201523.69121828489},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AF$44+AF$57))","v":9.458744898438454E-13},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AG$44+AG$57))","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AH$44+AH$57))","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AI$44+AI$57))","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,(AJ$44+AJ$57))","v":0}]
[]
[null,"Taxable Income (Federal)",null,null,"operating loss treatment ==>>",{"$f":"'CREST Inputs'!G75","v":"As Generated"},{"$f":"IF($F$60=\"as generated\",G$58,G$151)","v":-2851525.0393498237},-198687.2073624192,-42920.246131035557,52696.72651313158,57983.733258021472,131614.9919775583,205390.03927657017,211376.72780479709,217843.93746315097,156016.76707884233,120443.25107192772,169618.90897907273,202668.66471251773,211350.72458264642,239491.56822773186,161124.63164712029,176444.70441234813,178786.80896956677,181156.51670847906,183554.09303296803,188923.82176304935,194321.95295411121,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[null,"Taxable Income (State)",null,null,"operating loss treatment ==>>",{"$f":"'CREST Inputs'!G77","v":"As Generated"},{"$f":"IF($F$61=\"as generated\",G$58,G$159)","v":-2851525.0393498237},-198687.2073624192,-42920.246131035557,52696.72651313158,57983.733258021472,131614.9919775583,205390.03927657017,211376.72780479709,217843.93746315097,156016.76707884233,120443.25107192772,169618.90897907273,202668.66471251773,211350.72458264642,239491.56822773186,161124.63164712029,176444.70441234813,178786.80896956677,181156.51670847906,183554.09303296803,188923.82176304935,194321.95295411121,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[]
[null,"Federal Income Taxes Saved / (Paid), before ITC/PTC",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(G$60+G$64)*'CREST Inputs'!$G$74)","v":541932.33372843394},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(H$60+H$64)*'CREST Inputs'!$G$74)","v":37760.503759227766},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(I$60+I$64)*'CREST Inputs'!$G$74)","v":8156.992777203307},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(J$60+J$64)*'CREST Inputs'!$G$74)","v":-10015.012873820657},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(K$60+K$64)*'CREST Inputs'!$G$74)","v":-11019.80850568698},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(L$60+L$64)*'CREST Inputs'!$G$74)","v":-25013.429225334952},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(M$60+M$64)*'CREST Inputs'!$G$74)","v":-39034.376964512157},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(N$60+N$64)*'CREST Inputs'!$G$74)","v":-40172.147119301684},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(O$60+O$64)*'CREST Inputs'!$G$74)","v":-41401.240314871844},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(P$60+P$64)*'CREST Inputs'!$G$74)","v":-29650.986583333983},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Q$60+Q$64)*'CREST Inputs'!$G$74)","v":-22890.239866219861},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(R$60+R$64)*'CREST Inputs'!$G$74)","v":-32236.073651472769},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(S$60+S$64)*'CREST Inputs'!$G$74)","v":-38517.179728613992},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(T$60+T$64)*'CREST Inputs'!$G$74)","v":-40167.205206931947},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(U$60+U$64)*'CREST Inputs'!$G$74)","v":-45515.372541680437},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(V$60+V$64)*'CREST Inputs'!$G$74)","v":-30621.736244535205},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(W$60+W$64)*'CREST Inputs'!$G$74)","v":-33533.316073566762},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(X$60+X$64)*'CREST Inputs'!$G$74)","v":-33978.433044666162},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Y$60+Y$64)*'CREST Inputs'!$G$74)","v":-34428.796000446448},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Z$60+Z$64)*'CREST Inputs'!$G$74)","v":-34884.45538091557},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AA$60+AA$64)*'CREST Inputs'!$G$74)","v":-35904.972326067524},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AB$60+AB$64)*'CREST Inputs'!$G$74)","v":-36930.887158928839},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AC$60+AC$64)*'CREST Inputs'!$G$74)","v":-37402.740382927572},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AD$60+AD$64)*'CREST Inputs'!$G$74)","v":-37880.093678909689},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AE$60+AE$64)*'CREST Inputs'!$G$74)","v":-38299.577516035046},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AF$60+AF$64)*'CREST Inputs'!$G$74)","v":-1.7976344679482281E-13},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AG$60+AG$64)*'CREST Inputs'!$G$74)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AH$60+AH$64)*'CREST Inputs'!$G$74)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AI$60+AI$64)*'CREST Inputs'!$G$74)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AJ$60+AJ$64)*'CREST Inputs'!$G$74)","v":0}]
[null,"State Income Taxes Saved / (Paid), before ITC/PTC",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(G$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!G$21,0))*'CREST Inputs'!$G$76)","v":270894.87873823324},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(H$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!H$21,0))*'CREST Inputs'!$G$76)","v":18875.284699429823},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(I$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!I$21,0))*'CREST Inputs'!$G$76)","v":4077.4233824483781},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(J$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!J$21,0))*'CREST Inputs'!$G$76)","v":-5006.1890187475001},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(K$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!K$21,0))*'CREST Inputs'!$G$76)","v":-5508.4546595120401},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(L$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!L$21,0))*'CREST Inputs'!$G$76)","v":-12503.424237868039},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(M$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!M$21,0))*'CREST Inputs'!$G$76)","v":-19512.053731274165},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(N$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!N$21,0))*'CREST Inputs'!$G$76)","v":-20080.789141455723},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(O$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!O$21,0))*'CREST Inputs'!$G$76)","v":-20695.174058999342},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(P$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!P$21,0))*'CREST Inputs'!$G$76)","v":-14821.59287249002},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Q$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!Q$21,0))*'CREST Inputs'!$G$76)","v":-11442.108851833134},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(R$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!R$21,0))*'CREST Inputs'!$G$76)","v":-16113.79635301191},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(S$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!S$21,0))*'CREST Inputs'!$G$76)","v":-19253.523147689186},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(T$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!T$21,0))*'CREST Inputs'!$G$76)","v":-20078.318835351409},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(U$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!U$21,0))*'CREST Inputs'!$G$76)","v":-22751.698981634527},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(V$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!V$21,0))*'CREST Inputs'!$G$76)","v":-15306.840006476428},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(W$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!W$21,0))*'CREST Inputs'!$G$76)","v":-16762.246919173074},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(X$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!X$21,0))*'CREST Inputs'!$G$76)","v":-16984.746852108845},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Y$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!Y$21,0))*'CREST Inputs'!$G$76)","v":-17209.869087305509},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(Z$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!Z$21,0))*'CREST Inputs'!$G$76)","v":-17437.638838131963},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AA$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AA$21,0))*'CREST Inputs'!$G$76)","v":-17947.763067489686},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AB$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AB$21,0))*'CREST Inputs'!$G$76)","v":-18460.585530640565},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AC$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AC$21,0))*'CREST Inputs'!$G$76)","v":-18696.45007302352},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AD$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AD$21,0))*'CREST Inputs'!$G$76)","v":-18935.063927894869},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AE$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AE$21,0))*'CREST Inputs'!$G$76)","v":-19144.750665737065},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AF$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AF$21,0))*'CREST Inputs'!$G$76)","v":-8.9858076535165309E-14},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AG$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AG$21,0))*'CREST Inputs'!$G$76)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AH$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AH$21,0))*'CREST Inputs'!$G$76)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AI$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AI$21,0))*'CREST Inputs'!$G$76)","v":0},{"$f":"IF('CREST Inputs'!$G$73=\"No\",0,-(AJ$61-IF(AND('CREST Inputs'!$Q$38=\"Cash\",'CREST Inputs'!$Q$40=\"No\"),'Cash Flow'!AJ$21,0))*'CREST Inputs'!$G$76)","v":0}]
[null,"Cash Benefit of Federal ITC, Cash Grant, or PTC",null,null,null,null,{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",G$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!G$166,-G$173))","v":977716.70944779098},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",H$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!H$166,-H$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",I$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!I$166,-I$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",J$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!J$166,-J$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",K$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!K$166,-K$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",L$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!L$166,-L$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",M$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!M$166,-M$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",N$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!N$166,-N$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",O$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!O$166,-O$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",P$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!P$166,-P$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",Q$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!Q$166,-Q$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",R$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!R$166,-R$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",S$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!S$166,-S$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",T$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!T$166,-T$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",U$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!U$166,-U$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",V$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!V$166,-V$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",W$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!W$166,-W$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",X$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!X$166,-X$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",Y$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!Y$166,-Y$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",Z$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!Z$166,-Z$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AA$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AA$166,-AA$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AB$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AB$166,-AB$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AC$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AC$166,-AC$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AD$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AD$166,-AD$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AE$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AE$166,-AE$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AF$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AF$166,-AF$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AG$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AG$166,-AG$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AH$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AH$166,-AH$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AI$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AI$166,-AI$173))","v":0},{"$f":"IF(AND('CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$20=\"Cash Grant\",AJ$2=1),'CREST Inputs'!$Q$23,IF('CREST Inputs'!$G$75=\"as generated\",'Cash Flow'!AJ$166,-AJ$173))","v":0}]
[null,"Cash Benefit of State ITC and/or PTC",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!G$180,-G$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!H$180,-H$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!I$180,-I$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!J$180,-J$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!K$180,-K$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!L$180,-L$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!M$180,-M$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!N$180,-N$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!O$180,-O$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!P$180,-P$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!Q$180,-Q$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!R$180,-R$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!S$180,-S$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!T$180,-T$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!U$180,-U$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!V$180,-V$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!W$180,-W$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!X$180,-X$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!Y$180,-Y$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!Z$180,-Z$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AA$180,-AA$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AB$180,-AB$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AC$180,-AC$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AD$180,-AD$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AE$180,-AE$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AF$180,-AF$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AG$180,-AG$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AH$180,-AH$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AI$180,-AI$187)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",'Cash Flow'!AJ$180,-AJ$187)","v":0}]
[null,"After-Tax Cash Flow to Equity",null,null,null,{"$f":"F54+SUM(F63:F66)","v":-2314723.6098473035},{"$f":"G54+SUM(G63:G66)","v":1868543.9710322442},132325.51328151062,85602.944700402499,56014.791816090052,52163.382512913551,28818.148083866588,5419.1392928481146,1329.9148156412775,-2910.0782675561932,44905.690925759336,48635.470302810078,31452.397281832076,18850.090337423571,13177.317370565375,1940.7750470362225,253100.54011584405,132037.17617817892,133711.66383136238,135405.88637929774,137120.03357249114,138015.10374877744,138930.48026454181,140705.54715482279,142501.30479208881,177449.98713099974,6.7625296651385733E-13,0,0,0,0]
[null,"Running IRR (After Tax)",null,null,null,null,{"$f":"IF(ISERROR(IRR($F67:G67)),\"NA\",IRR($F67:G67))","v":-0.19275719870697328},{"$f":"IF(ISERROR(IRR($F67:H67)),\"NA\",IRR($F67:H67))","v":-0.1272548318853558},{"$f":"IF(ISERROR(IRR($F67:I67)),\"NA\",IRR($F67:I67))","v":-8.5950779074598915E-2},{"$f":"IF(ISERROR(IRR($F67:J67)),\"NA\",IRR($F67:J67))","v":-6.0763676651168774E-2},{"$f":"IF(ISERROR(IRR($F67:K67)),\"NA\",IRR($F67:K67))","v":-3.9400300653444464E-2},{"$f":"IF(ISERROR(IRR($F67:L67)),\"NA\",IRR($F67:L67))","v":-2.8608899320121783E-2},{"$f":"IF(ISERROR(IRR($F67:M67)),\"NA\",IRR($F67:M67))","v":-2.6641758402061289E-2},{"$f":"IF(ISERROR(IRR($F67:N67)),\"NA\",IRR($F67:N67))","v":-2.6152722751864532E-2},{"$f":"IF(ISERROR(IRR($F67:O67)),\"NA\",IRR($F67:O67))","v":-2.7257239410183653E-2},{"$f":"IF(ISERROR(IRR($F67:P67)),\"NA\",IRR($F67:P67))","v":-1.1784173647452989E-2},{"$f":"IF(ISERROR(IRR($F67:Q67)),\"NA\",IRR($F67:Q67))","v":1.5167577946622046E-3},{"$f":"IF(ISERROR(IRR($F67:R67)),\"NA\",IRR($F67:R67))","v":8.693652876567759E-3},{"$f":"IF(ISERROR(IRR($F67:S67)),\"NA\",IRR($F67:S67))","v":1.2536945198937E-2},{"$f":"IF(ISERROR(IRR($F67:T67)),\"NA\",IRR($F67:T67))","v":1.5023492756734314E-2},{"$f":"IF(ISERROR(IRR($F67:U67)),\"NA\",IRR($F67:U67))","v":1.5373377050910575E-2},{"$f":"IF(ISERROR(IRR($F67:V67)),\"NA\",IRR($F67:V67))","v":4.5853550916568286E-2},{"$f":"IF(ISERROR(IRR($F67:W67)),\"NA\",IRR($F67:W67))","v":5.5655449061382756E-2},{"$f":"IF(ISERROR(IRR($F67:X67)),\"NA\",IRR($F67:X67))","v":6.3332406146442866E-2},{"$f":"IF(ISERROR(IRR($F67:Y67)),\"NA\",IRR($F67:Y67))","v":6.951298774271919E-2},{"$f":"IF(ISERROR(IRR($F67:Z67)),\"NA\",IRR($F67:Z67))","v":7.4586214125784256E-2},{"$f":"IF(ISERROR(IRR($F67:AA67)),\"NA\",IRR($F67:AA67))","v":7.8787165531310599E-2},{"$f":"IF(ISERROR(IRR($F67:AB67)),\"NA\",IRR($F67:AB67))","v":8.2307819192342091E-2},{"$f":"IF(ISERROR(IRR($F67:AC67)),\"NA\",IRR($F67:AC67))","v":8.5304041834747268E-2},{"$f":"IF(ISERROR(IRR($F67:AD67)),\"NA\",IRR($F67:AD67))","v":8.7872897355122603E-2},{"$f":"IF(ISERROR(IRR($F67:AE67)),\"NA\",IRR($F67:AE67))","v":9.0576275536694562E-2},{"$f":"IF(ISERROR(IRR($F67:AF67)),\"NA\",IRR($F67:AF67))","v":9.0576275536694562E-2},{"$f":"IF(ISERROR(IRR($F67:AG67)),\"NA\",IRR($F67:AG67))","v":9.0576275536694562E-2},{"$f":"IF(ISERROR(IRR($F67:AH67)),\"NA\",IRR($F67:AH67))","v":9.0576275536694562E-2},{"$f":"IF(ISERROR(IRR($F67:AI67)),\"NA\",IRR($F67:AI67))","v":9.0576275536694562E-2},{"$f":"IF(ISERROR(IRR($F67:AJ67)),\"NA\",IRR($F67:AJ67))","v":9.0576275536694562E-2}]
[]
[null,"Pre-Tax (Cash-only) Equity IRR (over defined Useful Life)",null,{"$f":"IRR(F54:AJ54)","v":1.987131770089956E-2},null,null,"Yr 1 COE"]
[null,"After Tax Equity IRR (over defined Useful Life)",null,{"$f":"IRR(F67:AJ67)","v":9.0576275536694562E-2},null,null,"(cents/kWh)"]
[null,{"$f":"'CREST Inputs'!$G$62","v":0.09},null,{"$f":"NPV('CREST Inputs'!$G$62,'Cash Flow'!F67:AJ67)","v":4164.501326195209},null,null,{"$f":"AVERAGE(R204:S204)","v":12.149999999999999}]
[]
[]
[null,"Supporting Calculations"]
[]
[]
[null,"Debt Service:            "]
[null,"Debt Sizing (Defined Capital Structure Method)"]
[null,"Installed Cost (excluding cost of financing)",null,null,null,{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26-'CREST Inputs'!$G$69,IF('CREST Inputs'!$G$18=\"Intermediate\",SUM('CREST Inputs'!G20:G23)-'CREST Inputs'!G69,0))","v":4161533.2210069858}]
[null,"Defined Debt-to-Total-Capital",null,null,null,{"$f":"'CREST Inputs'!$G$51","v":0.55000000000000004}]
[null,"Size of Debt",null,null,null,{"$f":"F80*F81","v":2288843.2715538424}]
[]
[null,"Loan Repayment "]
[null,"Structured Debt Service Payment",null,null,null,0,{"$f":"SUM(G86:G87)","v":-235665.62949970399},{"$f":"SUM(H86:H87)","v":-235665.62949970394},-235665.62949970399,-235665.62949970399,-235665.62949970399,-235665.62949970397,-235665.62949970399,-235665.62949970397,-235665.62949970399,-235665.62949970397,-235665.62949970399,-235665.62949970399,-235665.62949970394,-235665.62949970397,-235665.62949970397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,null,null,0,{"$f":"IF(G$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,G$2,'CREST Inputs'!$G$52,$F$82))","v":-137330.59629323054},{"$f":"IF(H$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,H$2,'CREST Inputs'!$G$52,$F$82))","v":-131430.49430084208},{"$f":"IF(I$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,I$2,'CREST Inputs'!$G$52,$F$82))","v":-125176.38618891042},{"$f":"IF(J$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,J$2,'CREST Inputs'!$G$52,$F$82))","v":-118547.03159026279},{"$f":"IF(K$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,K$2,'CREST Inputs'!$G$52,$F$82))","v":-111519.91571569633},{"$f":"IF(L$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,L$2,'CREST Inputs'!$G$52,$F$82))","v":-104071.17288865586},{"$f":"IF(M$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,M$2,'CREST Inputs'!$G$52,$F$82))","v":-96175.505491992997},{"$f":"IF(N$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,N$2,'CREST Inputs'!$G$52,$F$82))","v":-87806.098051530309},{"$f":"IF(O$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,O$2,'CREST Inputs'!$G$52,$F$82))","v":-78934.526164639916},{"$f":"IF(P$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,P$2,'CREST Inputs'!$G$52,$F$82))","v":-69530.659964536055},{"$f":"IF(Q$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,Q$2,'CREST Inputs'!$G$52,$F$82))","v":-59562.561792426},{"$f":"IF(R$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,R$2,'CREST Inputs'!$G$52,$F$82))","v":-48996.377729989319},{"$f":"IF(S$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,S$2,'CREST Inputs'!$G$52,$F$82))","v":-37796.222623806432},{"$f":"IF(T$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,T$2,'CREST Inputs'!$G$52,$F$82))","v":-25924.058211252588},{"$f":"IF(U$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,U$2,'CREST Inputs'!$G$52,$F$82))","v":-13339.563933945507},{"$f":"IF(V$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,V$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(W$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,W$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(X$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,X$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(Y$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,Y$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(Z$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,Z$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AA$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AA$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AB$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AB$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AC$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AC$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AD$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AD$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AE$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AE$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AF$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AF$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AG$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AH$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AI$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$52,0,IPMT('CREST Inputs'!$G$53,AJ$2,'CREST Inputs'!$G$52,$F$82))","v":0}]
[null,"Principal",null,null,null,{"$f":"MIN(MAX(0,F85-F86),F$90)","v":0},{"$f":"IF(G$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,G$2,'CREST Inputs'!$G$52,$F$82))","v":-98335.033206473454},{"$f":"IF(H$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,H$2,'CREST Inputs'!$G$52,$F$82))","v":-104235.13519886186},{"$f":"IF(I$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,I$2,'CREST Inputs'!$G$52,$F$82))","v":-110489.24331079358},{"$f":"IF(J$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,J$2,'CREST Inputs'!$G$52,$F$82))","v":-117118.59790944119},{"$f":"IF(K$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,K$2,'CREST Inputs'!$G$52,$F$82))","v":-124145.71378400766},{"$f":"IF(L$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,L$2,'CREST Inputs'!$G$52,$F$82))","v":-131594.45661104811},{"$f":"IF(M$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,M$2,'CREST Inputs'!$G$52,$F$82))","v":-139490.12400771098},{"$f":"IF(N$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,N$2,'CREST Inputs'!$G$52,$F$82))","v":-147859.53144817366},{"$f":"IF(O$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,O$2,'CREST Inputs'!$G$52,$F$82))","v":-156731.10333506408},{"$f":"IF(P$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,P$2,'CREST Inputs'!$G$52,$F$82))","v":-166134.96953516791},{"$f":"IF(Q$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,Q$2,'CREST Inputs'!$G$52,$F$82))","v":-176103.06770727798},{"$f":"IF(R$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,R$2,'CREST Inputs'!$G$52,$F$82))","v":-186669.25176971467},{"$f":"IF(S$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,S$2,'CREST Inputs'!$G$52,$F$82))","v":-197869.40687589752},{"$f":"IF(T$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,T$2,'CREST Inputs'!$G$52,$F$82))","v":-209741.57128845138},{"$f":"IF(U$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,U$2,'CREST Inputs'!$G$52,$F$82))","v":-222326.06556575847},{"$f":"IF(V$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,V$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(W$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,W$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(X$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,X$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(Y$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,Y$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(Z$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,Z$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AA$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AA$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AB$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AB$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AC$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AC$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AD$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AD$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AE$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AE$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AF$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AF$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AG$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AH$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AI$2,'CREST Inputs'!$G$52,$F$82))","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$52,0,PPMT('CREST Inputs'!$G$53,AJ$2,'CREST Inputs'!$G$52,$F$82))","v":0}]
[]
[null,"Loan Amortization"]
[null,"Beginning Balance",null,null,null,0,{"$f":"F93","v":2288843.2715538424},2190508.2383473688,2086273.103148507,1975783.8598377134,1858665.2619282722,1734519.5481442646,1602925.0915332164,1463434.9675255055,1315575.4360773319,1158844.3327422678,992709.36320709984,816606.29549982189,629937.04373010725,432067.6368542097,222326.06556575833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drawdowns",null,null,null,{"$f":"$F$82","v":2288843.2715538424},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal Repayments",null,null,null,0,{"$f":"G87","v":-98335.033206473454},-104235.13519886186,-110489.24331079358,-117118.59790944119,-124145.71378400766,-131594.45661104811,-139490.12400771098,-147859.53144817366,-156731.10333506408,-166134.96953516791,-176103.06770727798,-186669.25176971467,-197869.40687589752,-209741.57128845138,-222326.06556575847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ending Balance",null,null,null,{"$f":"SUM(F90:F92)","v":2288843.2715538424},2190508.2383473688,2086273.103148507,1975783.8598377134,1858665.2619282722,1734519.5481442646,1602925.0915332164,1463434.9675255055,1315575.4360773319,1158844.3327422678,992709.36320709984,816606.29549982189,629937.04373010725,432067.6368542097,222326.06556575833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Depreciation:","Project Cost Allocation"]
[null,"Project/Contract Year","Before","% ","After ",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Depreciation Schedules, Half-Year Convention","Adjustments","Allocation","Adjustments"]
[null,"5 Year MACRS",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$P$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$P$74:$P$78),#REF!))","v":3259055.6981593035},{"$f":"C99/$C$110","v":0.63025876645115853},{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D99","v":1180379.3738166711},null,0.2,0.32,0.192,0.1152,0.1152,5.7599999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 Year MACRS",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$Q$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$Q$74:$Q$78),#REF!))","v":0},0,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D100","v":0},null,0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 Year MACRS",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$R$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$R$74:$R$78),#REF!))","v":216664.6837700879},4.1900117387865247E-2,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D101","v":78472.584528447187},null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Year MACRS",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$U$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$U$74:$U$78),#REF!))","v":0},0,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D102","v":0},null,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,0,0,0,0,0,0,0,0,0]
[null,"5 Year SL",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$V$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$V$74:$V$78),#REF!))","v":0},0,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D103","v":0},null,0.1,0.2,0.2,0.2,0.2,0.1,{"$f":"IF(M$97<=5, 1/5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 Year SL",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$W$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$W$74:$W$78),#REF!))","v":984076.51857338077},0.19030753387857349,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D104","v":356417.23626797571},null,3.3300000000000003E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,6.6600000000000006E-2,3.3300000000000003E-2,{"$f":"IF(W$97<=15, 1/15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Year SL",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$X$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$X$74:$X$78),#REF!))","v":325140.09743887669},6.2877844294399438E-2,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D105","v":117760.69517141252},null,2.5000000000000001E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,2.5000000000000001E-2,{"$f":"IF(AB$97<=20, 1/20,0)","v":0},0,0,0,0,0,0,0,0]
[null,"39 Year SL",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$Y$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$Y$74:$Y$78),#REF!))","v":0},0,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D106","v":0},null,1.2800000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2,2.5600000000000001E-2]
[null,"Bonus Depreciation",null,null,{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",0,'CREST Inputs'!$P$71)","v":2809273.1985223652},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Depreciable",{"$f":"IF('CREST Inputs'!$G$18=\"Simple\",'CREST Inputs'!$G$26*'CREST Inputs'!$Z$73,IF('CREST Inputs'!$G$18=\"Intermediate\",SUMPRODUCT('CREST Inputs'!$G$20:$G$24,'CREST Inputs'!$Z$74:$Z$78),#REF!))","v":386043.35431952332},{"$f":"C108/$C$110","v":7.4655737988003359E-2},{"$f":"($C$110-$C$112)*IF('CREST Inputs'!$P$70=\"No\",1,(1-'CREST Inputs'!$P$71))*D108","v":139818.90923040392}]
[null,null,"Unadjusted",null,"Adjusted"]
[null,"Project Cost Basis",{"$f":"SUM(C99:C108)","v":5170980.3522611717},{"$f":"SUM(D99:D108)","v":1},{"$f":"SUM(E99:E108)","v":4682121.9975372758}]
[null,null,{"$f":"IF(C110='CREST Inputs'!$G$26,\"OK\",\"error\")","v":"OK"},{"$f":"IF(D110=100%,\"OK\",\"error\")","v":"OK"},{"$f":"IF(E110=(C110-C112),\"OK\",\"error\")","v":"OK"}]
[null,"Adjustments for ITC, ITC Grant and non-taxable grants",{"$f":"IF(OR('CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,50%*'CREST Inputs'!$Q$23)+IF('CREST Inputs'!$Q$30=\"Yes\",0,'CREST Inputs'!$Q$29)+IF('CREST Inputs'!$Q$47=\"Yes\",0,IF('CREST Inputs'!$Q$46=0,'CREST Inputs'!$Q$45*1000*'CREST Inputs'!$G$8,MIN('CREST Inputs'!$Q$46,'CREST Inputs'!$Q$45*1000*'CREST Inputs'!$G$8)))","v":488858.35472389549}]
[]
[null,"Annual Depreciation Expense, Initial Installation"]
[null,"Total Project Cost, adj for ITC/Grant if applicable",null,null,"check"]
[null,"5 Year MACRS",null,null,{"$f":"SUM(G116:AJ116)","v":1180379.3738166711},null,{"$f":"$E99*G99","v":236075.87476333423},{"$f":"$E99*H99","v":377721.39962133474},226632.83977280086,135979.70386368051,135979.70386368051,67989.851931840254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7 Year MACRS",null,null,{"$f":"SUM(G117:AJ117)","v":0},null,{"$f":"$E100*G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 Year MACRS",null,null,78472.584528447172,null,{"$f":"$E101*G101","v":3923.6292264223594},7454.8955302024824,6709.4059771822349,6042.389008690433,5438.1501078213905,4888.8420161222602,4629.8824871783836,4629.8824871783836,4637.729745631229,4629.8824871783836,4637.729745631229,4629.8824871783836,4637.729745631229,4629.8824871783836,4637.729745631229,2314.9412435891918,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Year MACRS",null,null,0,null,{"$f":"$E102*G102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 Year SL",null,null,0,null,{"$f":"$E103*G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15 Year SL",null,null,356417.23626797559,null,{"$f":"$E104*G104","v":11868.693967723591},23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23773.029659073978,23737.387935447183,23737.387935447183,23737.387935447183,23737.387935447183,11868.693967723591,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Year SL",null,null,117760.69517141259,null,{"$f":"$E105*G105","v":2944.0173792853129},5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,5888.0347585706259,2944.0173792853129,0,0,0,0,0,0,0,0,0]
[null,"39 Year SL",null,null,0,null,{"$f":"$E106*G106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bonus Depreciation",null,null,2809273.1985223652,null,{"$f":"$E107*G107","v":2809273.1985223652},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Depreciable",null,null,{"$f":"E108","v":139818.90923040392}]
[null,"Total  ",null,null,{"$f":"SUM(E116:E125)","v":4682121.9975372748},{"$f":"IF(ROUND(E126,0)=ROUND(E110,0),\"OK\",\"error\")","v":"OK"}]
[]
[null,"Annual Depreciation Expense, Repairs & Replacements"]
[null,"1st Replacement",null,null,{"$f":"'CREST Inputs'!$Q$51*'CREST Inputs'!$G$8*1000","v":326027.62966542965},null,{"$f":"IF(G$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(H$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(I$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(J$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(K$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(L$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(M$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(N$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(O$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(P$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":326027.62966542965},{"$f":"IF(Q$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(R$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(S$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(T$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(U$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(V$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(W$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(X$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(Y$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(Z$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AA$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AB$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AC$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AD$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AE$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AF$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AG$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AH$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AI$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0},{"$f":"IF(AJ$2='CREST Inputs'!$Q$50,'Cash Flow'!$E$129,0)","v":0}]
[null,"Depreciation Timing",null,null,null,null,{"$f":"IF(G129>0,1,IF(F130>0,F130+1,0))","v":0},{"$f":"IF(H129>0,1,IF(G130>0,G130+1,0))","v":0},0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Depreciation Expense",null,null,null,null,{"$f":"IF(G130=0,0,$E$129*LOOKUP(G130,$G$97:$AJ$97,$G$99:$AJ$99))","v":0},0,0,0,0,0,0,0,0,65205.525933085934,104328.84149293748,62597.304895762492,37558.382937457493,37558.382937457493,18779.191468728746,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd Replacement",null,null,{"$f":"'CREST Inputs'!$Q$53*'CREST Inputs'!$G$8*1000","v":0},null,{"$f":"IF(G$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(H$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(I$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(J$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(K$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(L$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(M$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(N$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(O$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(P$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(Q$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(R$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(S$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(T$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(U$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(V$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(W$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(X$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(Y$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(Z$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AA$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AB$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AC$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AD$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AE$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AF$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AG$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AH$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AI$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0},{"$f":"IF(AJ$2='CREST Inputs'!$Q$52,'Cash Flow'!$E$132,0)","v":0}]
[null,"Depreciation Timing",null,null,null,null,{"$f":"IF(G132>0,1,IF(F133>0,F133+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]
[null,"Depreciation Expense",null,null,null,null,{"$f":"IF(G133=0,0,$E$132*LOOKUP(G133,$G$97:$AJ$97,$G$99:$AJ$99))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual Depreciation Expense",null,null,null,null,{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",G$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!G116:G124)+G131+G134,0)","v":3064085.4138591308},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",H$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!H116:H124)+H131+H134,0)","v":414837.3595691818},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",I$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!I116:I124)+I131+I134,0)","v":263003.3101676277},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",J$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!J116:J124)+J131+J134,0)","v":171683.15729001554},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",K$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!K116:K124)+K131+K134,0)","v":171078.91838914651},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",L$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!L116:L124)+L131+L134,0)","v":102539.75836560712},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",M$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!M116:M124)+M131+M134,0)","v":34290.946904822988},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",N$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!N116:N124)+N131+N134,0)","v":34290.946904822988},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",O$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!O116:O124)+O131+O134,0)","v":34298.79416327583},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",P$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!P116:P124)+P131+P134,0)","v":99496.472837908921},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",Q$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!Q116:Q124)+Q131+Q134,0)","v":138627.63565621333},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",R$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!R116:R124)+R131+R134,0)","v":96852.610076958692},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",S$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!S116:S124)+S131+S134,0)","v":71821.535377106542},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",T$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!T116:T124)+T131+T134,0)","v":71813.688118653692},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",U$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!U116:U124)+U131+U134,0)","v":53042.343908377792},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",V$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!V116:V124)+V131+V134,0)","v":20071.669969883409},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",W$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!W116:W124)+W131+W134,0)","v":5888.0347585706259},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",X$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!X116:X124)+X131+X134,0)","v":5888.0347585706259},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",Y$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!Y116:Y124)+Y131+Y134,0)","v":5888.0347585706259},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",Z$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!Z116:Z124)+Z131+Z134,0)","v":5888.0347585706259},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AA$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AA116:AA124)+AA131+AA134,0)","v":2944.0173792853129},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AB$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AB116:AB124)+AB131+AB134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AC$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AC116:AC124)+AC131+AC134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AD$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AD116:AD124)+AD131+AD134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AE$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AE116:AE124)+AE131+AE134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AF$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AF116:AF124)+AF131+AF134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AG$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AG116:AG124)+AG131+AG134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AH$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AH116:AH124)+AH131+AH134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AI$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AI116:AI124)+AI131+AI134,0)","v":0},{"$f":"IF(AND('CREST Inputs'!$G$73=\"Yes\",AJ$2<='CREST Inputs'!$G$15),SUM('Cash Flow'!AJ116:AJ124)+AJ131+AJ134,0)","v":0}]
[]
[null,"Annual Depreciation Benefit",null,null,null,null,{"$f":"G136*'CREST Inputs'!$G$78","v":873417.54722054536},{"$f":"H136*'CREST Inputs'!$G$78","v":118249.38934519529},{"$f":"I136*'CREST Inputs'!$G$78","v":74969.09356328228},{"$f":"J136*'CREST Inputs'!$G$78","v":48938.283985518938},{"$f":"K136*'CREST Inputs'!$G$78","v":48766.045686826219},{"$f":"L136*'CREST Inputs'!$G$78","v":29228.958122116313},{"$f":"M136*'CREST Inputs'!$G$78","v":9774.6344152197926},{"$f":"N136*'CREST Inputs'!$G$78","v":9774.6344152197926},{"$f":"O136*'CREST Inputs'!$G$78","v":9776.8712762417763},{"$f":"P136*'CREST Inputs'!$G$78","v":28361.469582445941},{"$f":"Q136*'CREST Inputs'!$G$78","v":39515.80754380361},{"$f":"R136*'CREST Inputs'!$G$78","v":27607.836502437076},{"$f":"S136*'CREST Inputs'!$G$78","v":20472.728659244221},{"$f":"T136*'CREST Inputs'!$G$78","v":20470.491798222236},{"$f":"U136*'CREST Inputs'!$G$78","v":15119.720131083091},{"$f":"V136*'CREST Inputs'!$G$78","v":5721.4295249152665},{"$f":"W136*'CREST Inputs'!$G$78","v":1678.384307930557},{"$f":"X136*'CREST Inputs'!$G$78","v":1678.384307930557},{"$f":"Y136*'CREST Inputs'!$G$78","v":1678.384307930557},{"$f":"Z136*'CREST Inputs'!$G$78","v":1678.384307930557},{"$f":"AA136*'CREST Inputs'!$G$78","v":839.19215396527852},{"$f":"AB136*'CREST Inputs'!$G$78","v":0},{"$f":"AC136*'CREST Inputs'!$G$78","v":0},{"$f":"AD136*'CREST Inputs'!$G$78","v":0},{"$f":"AE136*'CREST Inputs'!$G$78","v":0},{"$f":"AF136*'CREST Inputs'!$G$78","v":0},{"$f":"AG136*'CREST Inputs'!$G$78","v":0},{"$f":"AH136*'CREST Inputs'!$G$78","v":0},{"$f":"AI136*'CREST Inputs'!$G$78","v":0},{"$f":"AJ136*'CREST Inputs'!$G$78","v":0}]
[]
[]
[null,"Operating Loss Carry-Forward, if applicable:"]
[]
[null,"Taxable Income / (Operating Loss)",null,null,null,null,{"$f":"G58","v":-2851525.0393498237},{"$f":"H58","v":-198687.2073624192},-42920.246131035557,52696.72651313158,57983.733258021472,131614.9919775583,205390.03927657017,211376.72780479709,217843.93746315097,156016.76707884233,120443.25107192772,169618.90897907273,202668.66471251773,211350.72458264642,239491.56822773186,161124.63164712029,176444.70441234813,178786.80896956677,181156.51670847906,183554.09303296803,188923.82176304935,194321.95295411121,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[]
[null,"Federal Carry-Forward"]
[null,"Operating Loss Carry-Forward, Beginning Balance",null,null,null,null,0,{"$f":"G149","v":2851525.0393498237},{"$f":"H149","v":3050212.2467122427},3093132.4928432782,3040435.7663301467,2982452.0330721252,2850837.0410945667,2645447.0018179966,2434070.2740131994,2216226.3365500486,2060209.5694712063,1939766.3183992784,1770147.4094202057,1567478.744707688,1356128.0201250415,1116636.4518973096,955511.8202501894,779067.11583784129,600280.30686827446,419123.79015979543,235569.69712682741,46645.875363778061,0,0,0,0,0,0,0,0]
[null,"Additional Operating Loss Carried-Forward",null,null,null,null,{"$f":"IF(G$143>0,0,-G$143)","v":2851525.0393498237},{"$f":"IF(H$143>0,0,-H$143)","v":198687.2073624192},42920.246131035557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization of Operating Loss Carry-Forward",null,null,null,null,{"$f":"IF(G$143<=0,0,-MIN(G$143,F$149))","v":0},0,0,-52696.72651313158,-57983.733258021472,-131614.9919775583,{"$f":"IF(M$143<=0,0,-MIN(M$143,L$149))","v":-205390.03927657017},{"$f":"IF(N$143<=0,0,-MIN(N$143,M$149))","v":-211376.72780479709},-217843.93746315097,-156016.76707884233,-120443.25107192772,-169618.90897907273,-202668.66471251773,-211350.72458264642,-239491.56822773186,-161124.63164712029,-176444.70441234813,-178786.80896956677,-181156.51670847906,-183554.09303296803,-188923.82176304935,-46645.875363778061,0,0,0,0,0,0,0,0]
[null,"Operating Loss Carry-Forward, Ending Balance",null,null,null,null,{"$f":"SUM(G146:G148)","v":2851525.0393498237},{"$f":"SUM(H146:H148)","v":3050212.2467122427},3093132.4928432782,3040435.7663301467,2982452.0330721252,2850837.0410945667,2645447.0018179966,2434070.2740131994,2216226.3365500486,2060209.5694712063,1939766.3183992784,1770147.4094202057,1567478.744707688,1356128.0201250415,1116636.4518973096,955511.8202501894,779067.11583784129,600280.30686827446,419123.79015979543,235569.69712682741,46645.875363778061,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable Income with Operating Loss Carry-Forward",null,null,null,null,{"$f":"G143+G147+G148","v":0},{"$f":"H143+H147+H148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147676.07759033315,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[]
[null,"State Carry-Forward"]
[null,"Operating Loss Carry-Forward, Beginning Balance",null,null,null,null,0,{"$f":"G157","v":2851525.0393498237},{"$f":"H157","v":3050212.2467122427},3093132.4928432782,3040435.7663301467,2982452.0330721252,2850837.0410945667,2645447.0018179966,2434070.2740131994,2216226.3365500486,2060209.5694712063,1939766.3183992784,1770147.4094202057,1567478.744707688,1356128.0201250415,1116636.4518973096,955511.8202501894,779067.11583784129,600280.30686827446,419123.79015979543,235569.69712682741,46645.875363778061,0,0,0,0,0,0,0,0]
[null,"Additional Operating Loss Carried-Forward",null,null,null,null,{"$f":"IF(G$143>0,0,-G$143)","v":2851525.0393498237},{"$f":"IF(H$143>0,0,-H$143)","v":198687.2073624192},42920.246131035557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Utilization of Operating Loss Carry-Forward",null,null,null,null,{"$f":"IF(G$143<=0,0,-MIN(G$143,F$149))","v":0},0,0,-52696.72651313158,-57983.733258021472,-131614.9919775583,-205390.03927657017,-211376.72780479709,-217843.93746315097,-156016.76707884233,-120443.25107192772,-169618.90897907273,-202668.66471251773,-211350.72458264642,-239491.56822773186,-161124.63164712029,-176444.70441234813,-178786.80896956677,-181156.51670847906,-183554.09303296803,-188923.82176304935,-46645.875363778061,0,0,0,0,0,0,0,0]
[null,"Operating Loss Carry-Forward, Ending Balance",null,null,null,null,{"$f":"SUM(G154:G156)","v":2851525.0393498237},{"$f":"SUM(H154:H156)","v":3050212.2467122427},3093132.4928432782,3040435.7663301467,2982452.0330721252,2850837.0410945667,2645447.0018179966,2434070.2740131994,2216226.3365500486,2060209.5694712063,1939766.3183992784,1770147.4094202057,1567478.744707688,1356128.0201250415,1116636.4518973096,955511.8202501894,779067.11583784129,600280.30686827446,419123.79015979543,235569.69712682741,46645.875363778061,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxable Income with Operating Loss Carry-Forward",null,null,null,null,{"$f":"G143+G155+G156","v":0},{"$f":"H143+H155+H156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147676.07759033315,196804.73761077388,199316.46239889337,201523.69121828489,9.458744898438454E-13,0,0,0,0]
[]
[]
[null,"Federal Tax Credit Benefits, if applicable:"]
[null,"Federal ITC (as generated)",null,null,null,null,{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",G$2=1),'CREST Inputs'!$Q$23,IF(G$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":977716.70944779098},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",H$2=1),'CREST Inputs'!$Q$23,IF(H$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",I$2=1),'CREST Inputs'!$Q$23,IF(I$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",J$2=1),'CREST Inputs'!$Q$23,IF(J$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",K$2=1),'CREST Inputs'!$Q$23,IF(K$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",L$2=1),'CREST Inputs'!$Q$23,IF(L$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",M$2=1),'CREST Inputs'!$Q$23,IF(M$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",N$2=1),'CREST Inputs'!$Q$23,IF(N$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",O$2=1),'CREST Inputs'!$Q$23,IF(O$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",P$2=1),'CREST Inputs'!$Q$23,IF(P$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",Q$2=1),'CREST Inputs'!$Q$23,IF(Q$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",R$2=1),'CREST Inputs'!$Q$23,IF(R$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",S$2=1),'CREST Inputs'!$Q$23,IF(S$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",T$2=1),'CREST Inputs'!$Q$23,IF(T$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",U$2=1),'CREST Inputs'!$Q$23,IF(U$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",V$2=1),'CREST Inputs'!$Q$23,IF(V$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",W$2=1),'CREST Inputs'!$Q$23,IF(W$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",X$2=1),'CREST Inputs'!$Q$23,IF(X$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",Y$2=1),'CREST Inputs'!$Q$23,IF(Y$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",Z$2=1),'CREST Inputs'!$Q$23,IF(Z$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AA$2=1),'CREST Inputs'!$Q$23,IF(AA$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AB$2=1),'CREST Inputs'!$Q$23,IF(AB$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AC$2=1),'CREST Inputs'!$Q$23,IF(AC$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AD$2=1),'CREST Inputs'!$Q$23,IF(AD$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AE$2=1),'CREST Inputs'!$Q$23,IF(AE$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AF$2=1),'CREST Inputs'!$Q$23,IF(AF$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AG$2=1),'CREST Inputs'!$Q$23,IF(AG$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AH$2=1),'CREST Inputs'!$Q$23,IF(AH$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AI$2=1),'CREST Inputs'!$Q$23,IF(AI$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Performance-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF(AND('CREST Inputs'!$Q$20=\"ITC\",AJ$2=1),'CREST Inputs'!$Q$23,IF(AJ$2>1,0,IF('CREST Inputs'!$Q$20=\"Cash Grant\",0,\"ERROR\"))))","v":0}]
[null,"Federal PTC (as generated)",null,null,null,null,{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(G$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*G$9*'CREST Inputs'!$Q$26*G$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(H$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*H$9*'CREST Inputs'!$Q$26*H$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(I$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*I$9*'CREST Inputs'!$Q$26*I$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(J$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*J$9*'CREST Inputs'!$Q$26*J$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(K$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*K$9*'CREST Inputs'!$Q$26*K$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(L$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*L$9*'CREST Inputs'!$Q$26*L$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(M$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*M$9*'CREST Inputs'!$Q$26*M$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(N$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*N$9*'CREST Inputs'!$Q$26*N$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(O$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*O$9*'CREST Inputs'!$Q$26*O$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(P$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*P$9*'CREST Inputs'!$Q$26*P$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(Q$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*Q$9*'CREST Inputs'!$Q$26*Q$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(R$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*R$9*'CREST Inputs'!$Q$26*R$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(S$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*S$9*'CREST Inputs'!$Q$26*S$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(T$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*T$9*'CREST Inputs'!$Q$26*T$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(U$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*U$9*'CREST Inputs'!$Q$26*U$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(V$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*V$9*'CREST Inputs'!$Q$26*V$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(W$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*W$9*'CREST Inputs'!$Q$26*W$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(X$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*X$9*'CREST Inputs'!$Q$26*X$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(Y$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*Y$9*'CREST Inputs'!$Q$26*Y$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(Z$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*Z$9*'CREST Inputs'!$Q$26*Z$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AA$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AA$9*'CREST Inputs'!$Q$26*AA$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AB$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AB$9*'CREST Inputs'!$Q$26*AB$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AC$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AC$9*'CREST Inputs'!$Q$26*AC$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AD$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AD$9*'CREST Inputs'!$Q$26*AD$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AE$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AE$9*'CREST Inputs'!$Q$26*AE$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AF$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AF$9*'CREST Inputs'!$Q$26*AF$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AG$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AG$9*'CREST Inputs'!$Q$26*AG$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AH$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AH$9*'CREST Inputs'!$Q$26*AH$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AI$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AI$9*'CREST Inputs'!$Q$26*AI$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$19=\"Cost-Based\",'CREST Inputs'!$Q$19=\"Neither\"),0,IF('CREST Inputs'!$Q$24=\"Tax Credit\",IF(AJ$2>'CREST Inputs'!$Q$27,0,'CREST Inputs'!$Q$25/100*AJ$9*'CREST Inputs'!$Q$26*AJ$5*(1-MIN('CREST Inputs'!$Q$29/'CREST Inputs'!$G$26,50%))),0))","v":0}]
[]
[null,"Applicable Tax Credits, as generated",null,null,null,null,{"$f":"SUM(G163:G164)","v":977716.70944779098},{"$f":"SUM(H163:H164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Carry-Forward Scenario:"]
[null,{"$f":"B63","v":"Federal Income Taxes Saved / (Paid), before ITC/PTC"},null,null,null,null,{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!G63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!H63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!I63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!J63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!K63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!L63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!M63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!N63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!O63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!P63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!Q63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!R63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!S63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!T63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!U63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!V63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!W63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!X63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!Y63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!Z63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AA63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AB63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AC63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AD63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AE63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AF63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AG63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AH63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AI63)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",\"N/A\",'Cash Flow'!AJ63)","v":"N/A"}]
[]
[null,"Tax Benefit Carry-Forward, Beginning Balance",null,null,null,null,0,{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,G174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,H174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,I174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,J174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,K174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,L174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,M174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,N174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,O174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,P174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,Q174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,R174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,S174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,T174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,U174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,V174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,W174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,X174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,Y174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,Z174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AA174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AB174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AC174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AD174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AE174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AF174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AG174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AH174)","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,AI174)","v":0}]
[null,"Additional Tax Benefit Carry-Forward",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(G169<=0,G166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(H169<=0,H166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(I169<=0,I166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(J169<=0,J166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(K169<=0,K166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(L169<=0,L166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(M169<=0,M166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(N169<=0,N166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(O169<=0,O166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(P169<=0,P166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Q169<=0,Q166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(R169<=0,R166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(S169<=0,S166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(T169<=0,T166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(U169<=0,U166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(V169<=0,V166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(W169<=0,W166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(X169<=0,X166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Y169<=0,Y166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Z169<=0,Z166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AA169<=0,AA166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AB169<=0,AB166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AC169<=0,AC166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AD169<=0,AD166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AE169<=0,AE166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AF169<=0,AF166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AG169<=0,AG166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AH169<=0,AH166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AI169<=0,AI166,0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AJ169<=0,AJ166,0))","v":0}]
[null,"Utilization of Tax Benefit Carry-Forward",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(G$169<0,MAX(G$169,-G$172),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(H$169<0,MAX(H$169,-G$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(I$169<0,MAX(I$169,-H$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(J$169<0,MAX(J$169,-I$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(K$169<0,MAX(K$169,-J$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(L$169<0,MAX(L$169,-K$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(M$169<0,MAX(M$169,-L$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(N$169<0,MAX(N$169,-M$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(O$169<0,MAX(O$169,-N$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(P$169<0,MAX(P$169,-O$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Q$169<0,MAX(Q$169,-P$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(R$169<0,MAX(R$169,-Q$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(S$169<0,MAX(S$169,-R$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(T$169<0,MAX(T$169,-S$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(U$169<0,MAX(U$169,-T$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(V$169<0,MAX(V$169,-U$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(W$169<0,MAX(W$169,-V$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(X$169<0,MAX(X$169,-W$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Y$169<0,MAX(Y$169,-X$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(Z$169<0,MAX(Z$169,-Y$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AA$169<0,MAX(AA$169,-Z$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AB$169<0,MAX(AB$169,-AA$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AC$169<0,MAX(AC$169,-AB$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AD$169<0,MAX(AD$169,-AC$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AE$169<0,MAX(AE$169,-AD$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AF$169<0,MAX(AF$169,-AE$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AG$169<0,MAX(AG$169,-AF$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AH$169<0,MAX(AH$169,-AG$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AI$169<0,MAX(AI$169,-AH$174),0))","v":0},{"$f":"IF('CREST Inputs'!$G$75=\"as generated\",0,IF(AJ$169<0,MAX(AJ$169,-AI$174),0))","v":0}]
[null,"Tax Benefit Carry-Forward, Ending Balance",null,null,null,0,{"$f":"SUM(G171:G173)","v":0},{"$f":"SUM(H171:H173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"State Tax Credit Benefits, if applicable:"]
[null,"State ITC (as generated)",null,null,null,null,{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(G$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(H$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(I$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(J$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(K$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(L$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(M$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(N$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(O$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(P$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(Q$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(R$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(S$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(T$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(U$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(V$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(W$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(X$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(Y$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(Z$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AA$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AB$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AC$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AD$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AE$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AF$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AG$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AH$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AI$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Performance-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF(AJ$2<='CREST Inputs'!$Q$36,($C$99*('CREST Inputs'!$Q$34*(1-'CREST Inputs'!$G$74))*'CREST Inputs'!$Q$35)/'CREST Inputs'!$Q$36,0))","v":0}]
[null,"State PTC (as generated)",null,null,null,null,{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(G$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*G$10*'CREST Inputs'!$Q$42*G$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*G$10*'CREST Inputs'!$Q$42*G$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(H$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*H$10*'CREST Inputs'!$Q$42*H$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*H$10*'CREST Inputs'!$Q$42*H$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(I$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*I$10*'CREST Inputs'!$Q$42*I$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*I$10*'CREST Inputs'!$Q$42*I$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(J$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*J$10*'CREST Inputs'!$Q$42*J$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*J$10*'CREST Inputs'!$Q$42*J$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(K$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*K$10*'CREST Inputs'!$Q$42*K$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*K$10*'CREST Inputs'!$Q$42*K$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(L$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*L$10*'CREST Inputs'!$Q$42*L$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*L$10*'CREST Inputs'!$Q$42*L$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(M$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*M$10*'CREST Inputs'!$Q$42*M$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*M$10*'CREST Inputs'!$Q$42*M$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(N$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*N$10*'CREST Inputs'!$Q$42*N$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*N$10*'CREST Inputs'!$Q$42*N$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(O$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*O$10*'CREST Inputs'!$Q$42*O$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*O$10*'CREST Inputs'!$Q$42*O$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(P$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*P$10*'CREST Inputs'!$Q$42*P$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*P$10*'CREST Inputs'!$Q$42*P$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(Q$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*Q$10*'CREST Inputs'!$Q$42*Q$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*Q$10*'CREST Inputs'!$Q$42*Q$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(R$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*R$10*'CREST Inputs'!$Q$42*R$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*R$10*'CREST Inputs'!$Q$42*R$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(S$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*S$10*'CREST Inputs'!$Q$42*S$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*S$10*'CREST Inputs'!$Q$42*S$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(T$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*T$10*'CREST Inputs'!$Q$42*T$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*T$10*'CREST Inputs'!$Q$42*T$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(U$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*U$10*'CREST Inputs'!$Q$42*U$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*U$10*'CREST Inputs'!$Q$42*U$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(V$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*V$10*'CREST Inputs'!$Q$42*V$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*V$10*'CREST Inputs'!$Q$42*V$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(W$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*W$10*'CREST Inputs'!$Q$42*W$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*W$10*'CREST Inputs'!$Q$42*W$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(X$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*X$10*'CREST Inputs'!$Q$42*X$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*X$10*'CREST Inputs'!$Q$42*X$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(Y$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*Y$10*'CREST Inputs'!$Q$42*Y$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*Y$10*'CREST Inputs'!$Q$42*Y$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(Z$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*Z$10*'CREST Inputs'!$Q$42*Z$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*Z$10*'CREST Inputs'!$Q$42*Z$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AA$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AA$10*'CREST Inputs'!$Q$42*AA$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AA$10*'CREST Inputs'!$Q$42*AA$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AB$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AB$10*'CREST Inputs'!$Q$42*AB$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AB$10*'CREST Inputs'!$Q$42*AB$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AC$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AC$10*'CREST Inputs'!$Q$42*AC$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AC$10*'CREST Inputs'!$Q$42*AC$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AD$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AD$10*'CREST Inputs'!$Q$42*AD$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AD$10*'CREST Inputs'!$Q$42*AD$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AE$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AE$10*'CREST Inputs'!$Q$42*AE$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AE$10*'CREST Inputs'!$Q$42*AE$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AF$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AF$10*'CREST Inputs'!$Q$42*AF$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AF$10*'CREST Inputs'!$Q$42*AF$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AG$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AG$10*'CREST Inputs'!$Q$42*AG$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AG$10*'CREST Inputs'!$Q$42*AG$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AH$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AH$10*'CREST Inputs'!$Q$42*AH$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AH$10*'CREST Inputs'!$Q$42*AH$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AI$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AI$10*'CREST Inputs'!$Q$42*AI$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AI$10*'CREST Inputs'!$Q$42*AI$5))),0))","v":0},{"$f":"IF(OR('CREST Inputs'!$G$73=\"No\",'CREST Inputs'!$Q$33=\"Cost-Based\",'CREST Inputs'!$Q$33=\"Neither\"),0,IF('CREST Inputs'!$Q$38=\"Tax Credit\",IF(AJ$2>'CREST Inputs'!$Q$43,0,IF('CREST Inputs'!$Q$39=0,'CREST Inputs'!$Q$41/100*AJ$10*'CREST Inputs'!$Q$42*AJ$5,MIN('CREST Inputs'!$Q$39,'CREST Inputs'!$Q$41/100*AJ$10*'CREST Inputs'!$Q$42*AJ$5))),0))","v":0}]
[]
[null,"Applicable Tax Credits, as generated",null,null,null,null,{"$f":"SUM(G177:G178)","v":0},{"$f":"SUM(H177:H178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Carry-Forward Scenario:"]
[null,{"$f":"B64","v":"State Income Taxes Saved / (Paid), before ITC/PTC"},null,null,null,null,{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!G64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!H64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!I64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!J64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!K64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!L64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!M64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!N64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!O64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!P64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!Q64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!R64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!S64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!T64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!U64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!V64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!W64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!X64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!Y64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!Z64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AA64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AB64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AC64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AD64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AE64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AF64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AG64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AH64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AI64)","v":"N/A"},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",\"N/A\",'Cash Flow'!AJ64)","v":"N/A"}]
[]
[null,"Tax Benefit Carry-Forward, Beginning Balance",null,null,null,null,0,{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,G188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,H188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,I188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,J188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,K188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,L188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,M188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,N188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,O188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,P188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,Q188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,R188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,S188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,T188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,U188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,V188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,W188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,X188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,Y188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,Z188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AA188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AB188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AC188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AD188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AE188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AF188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AG188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AH188)","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,AI188)","v":0}]
[null,"Additional Tax Benefit Carry-Forward",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(G183<=0,G180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(H183<=0,H180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(I183<=0,I180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(J183<=0,J180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(K183<=0,K180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(L183<=0,L180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(M183<=0,M180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(N183<=0,N180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(O183<=0,O180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(P183<=0,P180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Q183<=0,Q180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(R183<=0,R180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(S183<=0,S180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(T183<=0,T180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(U183<=0,U180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(V183<=0,V180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(W183<=0,W180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(X183<=0,X180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Y183<=0,Y180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Z183<=0,Z180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AA183<=0,AA180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AB183<=0,AB180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AC183<=0,AC180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AD183<=0,AD180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AE183<=0,AE180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AF183<=0,AF180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AG183<=0,AG180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AH183<=0,AH180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AI183<=0,AI180,0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AJ183<=0,AJ180,0))","v":0}]
[null,"Utilization of Tax Benefit Carry-Forward",null,null,null,null,{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(G$183<0,MAX(G$183,-F$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(H$183<0,MAX(H$183,-G$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(I$183<0,MAX(I$183,-H$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(J$183<0,MAX(J$183,-I$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(K$183<0,MAX(K$183,-J$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(L$183<0,MAX(L$183,-K$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(M$183<0,MAX(M$183,-L$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(N$183<0,MAX(N$183,-M$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(O$183<0,MAX(O$183,-N$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(P$183<0,MAX(P$183,-O$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Q$183<0,MAX(Q$183,-P$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(R$183<0,MAX(R$183,-Q$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(S$183<0,MAX(S$183,-R$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(T$183<0,MAX(T$183,-S$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(U$183<0,MAX(U$183,-T$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(V$183<0,MAX(V$183,-U$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(W$183<0,MAX(W$183,-V$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(X$183<0,MAX(X$183,-W$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Y$183<0,MAX(Y$183,-X$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(Z$183<0,MAX(Z$183,-Y$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AA$183<0,MAX(AA$183,-Z$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AB$183<0,MAX(AB$183,-AA$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AC$183<0,MAX(AC$183,-AB$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AD$183<0,MAX(AD$183,-AC$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AE$183<0,MAX(AE$183,-AD$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AF$183<0,MAX(AF$183,-AE$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AG$183<0,MAX(AG$183,-AF$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AH$183<0,MAX(AH$183,-AG$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AI$183<0,MAX(AI$183,-AH$188),0))","v":0},{"$f":"IF('CREST Inputs'!$G$77=\"as generated\",0,IF(AJ$183<0,MAX(AJ$183,-AI$188),0))","v":0}]
[null,"Tax Benefit Carry-Forward, Ending Balance",null,null,null,0,{"$f":"SUM(G185:G187)","v":0},{"$f":"SUM(H185:H187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Reserve Accounts:"]
[null,"Beginning Balance",null,null,null,0,{"$f":"F197","v":151203.43884433896},{"$f":"G197","v":187428.73102938669},223654.02321443442,259879.31539948215,296104.60758452991,332329.89976957766,368555.19195462542,404780.48413967318,441005.77632472094,477231.06850976869,151203.43884433905,151203.43884433905,151203.43884433905,151203.43884433905,151203.43884433905,151203.43884433905,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,33370.624094487051,9.4587448984384537E-11,0,0,0,0]
[null,"Debt Service Reserve",null,null,null,{"$f":"'CREST Inputs'!$Q$63","v":117832.814749852},{"$f":"IF(G$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(H$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(I$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(J$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(K$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(L$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(M$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(N$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(O$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(P$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(Q$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(R$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(S$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(T$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(U$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(V$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":-117832.814749852},{"$f":"IF(W$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(X$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(Y$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(Z$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AA$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AB$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AC$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AD$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AE$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AF$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AG$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AH$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AI$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0},{"$f":"IF(AJ$2='CREST Inputs'!$G$52+1,-$F$193,0)","v":0}]
[null,"O&M/Working Capital Reserve",null,null,null,{"$f":"'CREST Inputs'!$Q$66","v":33370.624094486957},{"$f":"IF(G$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(H$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(I$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(J$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(K$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(L$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(M$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(N$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(O$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(P$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(Q$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(R$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(S$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(T$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(U$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(V$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(W$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(X$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(Y$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(Z$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AA$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AB$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AC$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AD$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AE$2='CREST Inputs'!$G$15,-$F$194,0)","v":-33370.624094486957},{"$f":"IF(AF$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AG$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AH$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AI$2='CREST Inputs'!$G$15,-$F$194,0)","v":0},{"$f":"IF(AJ$2='CREST Inputs'!$G$15,-$F$194,0)","v":0}]
[null,"Major Equipment Replacement Reserves",null,null,null,0,{"$f":"IF(G$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(G$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(G$2>'CREST Inputs'!$Q$50,G$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(G$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(H$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(H$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(H$2>'CREST Inputs'!$Q$50,H$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(H$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(I$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(I$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(I$2>'CREST Inputs'!$Q$50,I$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(I$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(J$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(J$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(J$2>'CREST Inputs'!$Q$50,J$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(J$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(K$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(K$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(K$2>'CREST Inputs'!$Q$50,K$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(K$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(L$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(L$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(L$2>'CREST Inputs'!$Q$50,L$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(L$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(M$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(M$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(M$2>'CREST Inputs'!$Q$50,M$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(M$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(N$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(N$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(N$2>'CREST Inputs'!$Q$50,N$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(N$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(O$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(O$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(O$2>'CREST Inputs'!$Q$50,O$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(O$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":36225.292185047736},{"$f":"IF(P$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(P$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(P$2>'CREST Inputs'!$Q$50,P$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(P$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":-326027.62966542965},{"$f":"IF(Q$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(Q$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(Q$2>'CREST Inputs'!$Q$50,Q$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(Q$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(R$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(R$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(R$2>'CREST Inputs'!$Q$50,R$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(R$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(S$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(S$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(S$2>'CREST Inputs'!$Q$50,S$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(S$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(T$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(T$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(T$2>'CREST Inputs'!$Q$50,T$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(T$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(U$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(U$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(U$2>'CREST Inputs'!$Q$50,U$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(U$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(V$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(V$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(V$2>'CREST Inputs'!$Q$50,V$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(V$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(W$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(W$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(W$2>'CREST Inputs'!$Q$50,W$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(W$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(X$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(X$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(X$2>'CREST Inputs'!$Q$50,X$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(X$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(Y$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(Y$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(Y$2>'CREST Inputs'!$Q$50,Y$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(Y$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(Z$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(Z$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(Z$2>'CREST Inputs'!$Q$50,Z$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(Z$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AA$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AA$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AA$2>'CREST Inputs'!$Q$50,AA$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AA$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AB$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AB$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AB$2>'CREST Inputs'!$Q$50,AB$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AB$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AC$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AC$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AC$2>'CREST Inputs'!$Q$50,AC$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AC$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AD$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AD$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AD$2>'CREST Inputs'!$Q$50,AD$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AD$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AE$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AE$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AE$2>'CREST Inputs'!$Q$50,AE$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AE$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AF$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AF$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AF$2>'CREST Inputs'!$Q$50,AF$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AF$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AG$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AG$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AG$2>'CREST Inputs'!$Q$50,AG$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AG$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AH$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AH$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AH$2>'CREST Inputs'!$Q$50,AH$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AH$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AI$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AI$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AI$2>'CREST Inputs'!$Q$50,AI$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AI$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0},{"$f":"IF(AJ$2<'CREST Inputs'!$Q$50,$E$129/('CREST Inputs'!$Q$50-1),IF(AJ$2='CREST Inputs'!$Q$50,-($E$129),IF(AND(AJ$2>'CREST Inputs'!$Q$50,AJ$2<'CREST Inputs'!$Q$52),($E$132)/('CREST Inputs'!$Q$52-'CREST Inputs'!$Q$50-1),IF(AJ$2='CREST Inputs'!$Q$52,-($E$132),0))))","v":0}]
[null,"Decommissioning Reserve",null,null,null,0,{"$f":"IF(OR(G$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(H$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(I$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(J$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(K$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(L$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(M$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(N$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(O$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(P$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(Q$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(R$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(S$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(T$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(U$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(V$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(W$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(X$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(Y$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(Z$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AA$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AB$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AC$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AD$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AE$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AF$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AG$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AH$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AI$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0},{"$f":"IF(OR(AJ$2>'CREST Inputs'!$G$15,'CREST Inputs'!$Q$57=\"salvage\"),0,'CREST Inputs'!$Q$58/'CREST Inputs'!$Q$8)","v":0}]
[null,"Ending Balance",null,null,null,{"$f":"IF(F$2>'CREST Inputs'!$G$15,0,SUM(F192:F196))","v":151203.43884433896},{"$f":"IF(G$2>'CREST Inputs'!$G$15,0,SUM(G192:G196))","v":187428.73102938669},{"$f":"IF(H$2>'CREST Inputs'!$G$15,0,SUM(H192:H196))","v":223654.02321443442},{"$f":"IF(I$2>'CREST Inputs'!$G$15,0,SUM(I192:I196))","v":259879.31539948215},{"$f":"IF(J$2>'CREST Inputs'!$G$15,0,SUM(J192:J196))","v":296104.60758452991},{"$f":"IF(K$2>'CREST Inputs'!$G$15,0,SUM(K192:K196))","v":332329.89976957766},{"$f":"IF(L$2>'CREST Inputs'!$G$15,0,SUM(L192:L196))","v":368555.19195462542},{"$f":"IF(M$2>'CREST Inputs'!$G$15,0,SUM(M192:M196))","v":404780.48413967318},{"$f":"IF(N$2>'CREST Inputs'!$G$15,0,SUM(N192:N196))","v":441005.77632472094},{"$f":"IF(O$2>'CREST Inputs'!$G$15,0,SUM(O192:O196))","v":477231.06850976869},{"$f":"IF(P$2>'CREST Inputs'!$G$15,0,SUM(P192:P196))","v":151203.43884433905},{"$f":"IF(Q$2>'CREST Inputs'!$G$15,0,SUM(Q192:Q196))","v":151203.43884433905},{"$f":"IF(R$2>'CREST Inputs'!$G$15,0,SUM(R192:R196))","v":151203.43884433905},{"$f":"IF(S$2>'CREST Inputs'!$G$15,0,SUM(S192:S196))","v":151203.43884433905},{"$f":"IF(T$2>'CREST Inputs'!$G$15,0,SUM(T192:T196))","v":151203.43884433905},{"$f":"IF(U$2>'CREST Inputs'!$G$15,0,SUM(U192:U196))","v":151203.43884433905},{"$f":"IF(V$2>'CREST Inputs'!$G$15,0,SUM(V192:V196))","v":33370.624094487051},{"$f":"IF(W$2>'CREST Inputs'!$G$15,0,SUM(W192:W196))","v":33370.624094487051},{"$f":"IF(X$2>'CREST Inputs'!$G$15,0,SUM(X192:X196))","v":33370.624094487051},{"$f":"IF(Y$2>'CREST Inputs'!$G$15,0,SUM(Y192:Y196))","v":33370.624094487051},{"$f":"IF(Z$2>'CREST Inputs'!$G$15,0,SUM(Z192:Z196))","v":33370.624094487051},{"$f":"IF(AA$2>'CREST Inputs'!$G$15,0,SUM(AA192:AA196))","v":33370.624094487051},{"$f":"IF(AB$2>'CREST Inputs'!$G$15,0,SUM(AB192:AB196))","v":33370.624094487051},{"$f":"IF(AC$2>'CREST Inputs'!$G$15,0,SUM(AC192:AC196))","v":33370.624094487051},{"$f":"IF(AD$2>'CREST Inputs'!$G$15,0,SUM(AD192:AD196))","v":33370.624094487051},{"$f":"IF(AE$2>'CREST Inputs'!$G$15,0,SUM(AE192:AE196))","v":9.4587448984384537E-11},{"$f":"IF(AF$2>'CREST Inputs'!$G$15,0,SUM(AF192:AF196))","v":0},{"$f":"IF(AG$2>'CREST Inputs'!$G$15,0,SUM(AG192:AG196))","v":0},{"$f":"IF(AH$2>'CREST Inputs'!$G$15,0,SUM(AH192:AH196))","v":0},{"$f":"IF(AI$2>'CREST Inputs'!$G$15,0,SUM(AI192:AI196))","v":0},{"$f":"IF(AJ$2>'CREST Inputs'!$G$15,0,SUM(AJ192:AJ196))","v":0}]
[]
[null,"Interest on Reserves",null,null,null,null,{"$f":"AVERAGE(G192,G197)*'CREST Inputs'!$Q$67","v":3386.3216987372562},{"$f":"AVERAGE(H192,H197)*'CREST Inputs'!$Q$67","v":4110.8275424382118},{"$f":"AVERAGE(I192,I197)*'CREST Inputs'!$Q$67","v":4835.3333861391657},{"$f":"AVERAGE(J192,J197)*'CREST Inputs'!$Q$67","v":5559.8392298401204},{"$f":"AVERAGE(K192,K197)*'CREST Inputs'!$Q$67","v":6284.3450735410761},{"$f":"AVERAGE(L192,L197)*'CREST Inputs'!$Q$67","v":7008.8509172420308},{"$f":"AVERAGE(M192,M197)*'CREST Inputs'!$Q$67","v":7733.3567609429865},{"$f":"AVERAGE(N192,N197)*'CREST Inputs'!$Q$67","v":8457.8626046439422},{"$f":"AVERAGE(O192,O197)*'CREST Inputs'!$Q$67","v":9182.368448344896},{"$f":"AVERAGE(P192,P197)*'CREST Inputs'!$Q$67","v":6284.345073541077},{"$f":"AVERAGE(Q192,Q197)*'CREST Inputs'!$Q$67","v":3024.0687768867811},{"$f":"AVERAGE(R192,R197)*'CREST Inputs'!$Q$67","v":3024.0687768867811},{"$f":"AVERAGE(S192,S197)*'CREST Inputs'!$Q$67","v":3024.0687768867811},{"$f":"AVERAGE(T192,T197)*'CREST Inputs'!$Q$67","v":3024.0687768867811},{"$f":"AVERAGE(U192,U197)*'CREST Inputs'!$Q$67","v":3024.0687768867811},{"$f":"AVERAGE(V192,V197)*'CREST Inputs'!$Q$67","v":1845.7406293882611},{"$f":"AVERAGE(W192,W197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(X192,X197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(Y192,Y197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(Z192,Z197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(AA192,AA197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(AB192,AB197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(AC192,AC197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(AD192,AD197)*'CREST Inputs'!$Q$67","v":667.412481889741},{"$f":"AVERAGE(AE192,AE197)*'CREST Inputs'!$Q$67","v":333.70624094487147},{"$f":"AVERAGE(AF192,AF197)*'CREST Inputs'!$Q$67","v":9.458744898438454E-13},{"$f":"AVERAGE(AG192,AG197)*'CREST Inputs'!$Q$67","v":0},{"$f":"AVERAGE(AH192,AH197)*'CREST Inputs'!$Q$67","v":0},{"$f":"AVERAGE(AI192,AI197)*'CREST Inputs'!$Q$67","v":0},{"$f":"AVERAGE(AJ192,AJ197)*'CREST Inputs'!$Q$67","v":0}]
[null,"Annual Contributions to/(Liquidations of) Reserves",null,null,null,null,{"$f":"SUM(G193:G196)","v":36225.292185047736},{"$f":"SUM(H193:H196)","v":36225.292185047736},36225.292185047736,36225.292185047736,36225.292185047736,36225.292185047736,36225.292185047736,36225.292185047736,36225.292185047736,-326027.62966542965,0,0,0,0,0,-117832.814749852,0,0,0,0,0,0,0,0,-33370.624094486957,0,0,0,0,0]
[]
[]
[null,"COE Data Tables",null,null,null,null,"NPV",null,null,null,"NPV",null,null,null,"NPV",null,null,"Range Min","Range Max"]
[null,"Calculation of COE when tax benefits are \"Carried Forward\"",null,null,null,null,{"$f":"$D$72","v":4164.501326195209},null,null,null,{"$f":"$D$72","v":4164.501326195209},null,null,null,{"$f":"$D$72","v":4164.501326195209},null,null,{"$f":"LOOKUP(MIN($P$205:$P$215),$O$205:$O$215,$N$205:$N$215)","v":12.1},{"$f":"LOOKUP(MAX($Q$205:$Q$215),$O$205:$O$215,$N$205:$N$215)","v":12.2}]
[null,null,null,null,null,0,-2047082.8702307488,null,null,{"$f":"LOOKUP(MIN($H$205:$H$215),$G$205:$G$215,$F$205:$F$215)","v":10},-358813.42862009519,null,null,{"$f":"LOOKUP(MIN($L$205:$L$215),$K$205:$K$215,$J$205:$J$215)","v":12},-21159.540297964129]
[null,null,null,null,null,10,-358813.42862009519,{"$f":"IF(AND($G206<0,$G207>0),$G206,\"\")","v":-358813.42862009519},{"$f":"IF(AND($G206>0,$G205<0),$G206,\"\")","v":""},{"$f":"J205+1","v":11},-189986.48445902963,{"$f":"IF(AND($K206<0,$K207>0),$K206,\"\")","v":""},{"$f":"IF(AND($K206>0,$K205<0),$K206,\"\")","v":""},{"$f":"N205+0.1","v":12.1},-4276.8458818576382,{"$f":"IF(AND($O206<0,$O207>0),$O206,\"\")","v":-4276.8458818576382},{"$f":"IF(AND($O206>0,$O205<0),$O206,\"\")","v":""}]
[null,null,null,null,null,20,1329456.012990559,"",1329456.012990559,{"$f":"J206+1","v":12},-21159.540297964129,-21159.540297964129,"",{"$f":"N206+0.1","v":12.2},12605.848534248647,{"$f":"IF(AND($O207<0,$O208>0),$O207,\"\")","v":""},{"$f":"IF(AND($O207>0,$O206<0),$O207,\"\")","v":12605.848534248647}]
[null,null,null,null,null,30,3017725.4546012147,"","",13,147667.40386310141,{"$f":"IF(AND($K208<0,$K209>0),$K208,\"\")","v":""},147667.40386310141,12.299999999999999,29488.542950355251,"",""]
[null,null,null,null,null,40,4705994.8962118682,"","",14,316494.34802416671,"","",12.399999999999999,46371.237366461733,"",""]
[null,null,null,null,null,50,6394264.337822523,"","",15,485321.29218523216,"","",12.499999999999998,63253.931782568223,"",""]
[null,null,null,null,null,60,8082533.7794331778,"","",16,654148.23634629743,"","",12.599999999999998,80136.626198674625,"",""]
[null,null,null,null,null,70,9770803.2210438326,"","",17,822975.18050736317,"","",12.699999999999998,97019.320614781303,"",""]
[null,null,null,null,null,80,11459072.662654489,"","",18,991802.12466842809,"","",12.799999999999997,113902.01503088787,"",""]
[null,null,null,null,null,90,13147342.104265144,"","",19,1160629.0688294941,"","",12.899999999999997,130784.70944699418,"",""]
[null,null,null,null,null,100,14835611.545875795,"","",{"$f":"LOOKUP(MAX($I$205:$I$215),$G$205:$G$215,$F$205:$F$215)","v":20},1329456.012990559,"","",{"$f":"LOOKUP(MAX($M$205:$M$215),$K$205:$K$215,$J$205:$J$215)","v":13},147667.40386310141,"",""]

{"sheet":"CREST Inputs","index":17,"n_rows":94,"n_cols":31,"rows_kept":94,"cut":false,"hidden":false,"merged":[[75,17,75,19],[76,17,76,19],[77,17,77,19],[78,17,78,19],[1,29,2,30],[3,14,3,15],[1,2,1,19],[74,17,74,19],[71,17,71,19],[72,17,72,19],[73,17,73,19]]}
[]
[null,null,"Performance, Cost, Operating, Tax & Financing Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup for State Average Capacity Factor"]
[]
[null,null,"Check",null,null,null,null,null,"Notes",null,null,null,"Check",null,"Technology Options",null,null,null,"Notes",null,null,null,null,null,null,null,null,null,null,"State List","DC Capacity factor"]
[null,null,null,null,"Selected Technology",null,"Photovoltaic",null,"?",null,null,null,null,null,"Photovoltaic","Solar Thermal Electric",null,null,null,null,null,null,null,null,null,null,null,null,null,"AK",9.0377305263157889E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AL",0.15122328571428573]
[null,null,null,null,"Project Size and Performance","Units","Input Value",null,null,null,null,null,null,null,"Cost-Based Tariff Rate Structure","Units","Input Value",null,null,null,null,null,null,null,null,null,null,null,null,"AR",0.15075472222222225]
[null,null,null,null,"Generator Nameplate Capacity","kW dc",{"$f":"'Data Processing'!$U$5","v":2507.9048435802279},null,"?",null,null,null,null,{"$f":"IF(OR(Q8<=0,Q8>G15),1,0)","v":0},"Payment Duration for Cost-Based Tariff","years",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!O8,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":15},null,"?",null,null,null,null,null,null,null,null,null,null,"AZ",0.19350838888888891]
[null,null,null,null,"Net Capacity Factor: Select \"State Average\" or \"Custom\" →",null,"Custom",null,"?",null,null,null,null,null,"% of Year-One Tariff Rate Escalated","%",0,null,"?",null,null,null,null,null,null,null,null,null,null,"CA",0.18045645833333335]
[null,null,null,null,"Net C.F.: If \"State Average\" method, then select state →",null,"IL",null,"?",null,null,null,null,null,"Cost-Based Tariff Escalation Rate","%",0,null,"?",null,null,null,null,null,null,null,null,null,null,"CO",0.17701791999999997]
[null,null,null,null,"Net Capacity Factor",{"$f":"IF($G$5=\"Photovoltaic\",\"% dc\",\"% ac\")","v":"% dc"},{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E11,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0.14932843220854519},null,"?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT",0.13725642857142858]
[null,null,null,{"$f":"IF(OR(G12<=0,G12>1),1,0)","v":0},"Net Capacity Factor, Yr 1","% ac",{"$f":"G11","v":0.14932843220854519},null,"?",null,null,null,null,null,"Forecasted Market Value of Production; applies after Incentive Expiration",null,null,null,"?",null,null,null,null,null,null,null,null,null,null,"DE",0.14515900000000001]
[null,null,null,null,"Production, Yr 1","kWh",{"$f":"G8*G11*8760","v":3280633.1261596573},null," ",null,null,null,null,null,"Select Market Value Forecast Methodology",null,"Year One",null,"?",{"$f":"IF(Q8<G15,1,0)","v":1},null,null,null,null,null,null,null,null,null,"FL",0.15991028571428573]
[null,null,null,{"$f":"IF(OR(G14<0,G14>1),1,0)","v":0},"Annual Production Degradation","%",5.0000000000000001E-3,null,"?",null,null,null,null,{"$f":"IF(OR(Q14<=0,Q14=\"\"),1,0)","v":0},"Value of energy, capacity & RECs, Yr 1","¢/kWh",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!O14,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":6.0910799517895704},null,"?",{"$f":"IF(AND($Q$8<$G$15,$Q$13=\"Year One\"),1,0)","v":1},null,null,null,null,null,null,null,null,null,"GA",0.15345157894736841]
[null,null,null,{"$f":"IF(OR(G15<1,G15>30),1,0)","v":0},"Project Useful Life","years",25,null,"?",null,null,null,null,{"$f":"IF(OR(Q15<=0,Q15=\"\"),1,0)","v":0},"Market Value Escalation Rate","%",0.02,null,"?",{"$f":"IF(AND($Q$8<$G$15,$Q$13=\"Year One\"),1,0)","v":1},null,null,null,null,null,null,null,null,null,"HI",0.16900110000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$13=\"Year One\",$Q$8=$G$15),\"\",\"Click Here for Complex Input Worksheet\")","v":""},null,null,null,"?",{"$f":"IF(AND($Q$8<$G$15,$Q$13=\"Year-by-Year\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,"IA",0.1383748974358974]
[null,null,null,null,"Capital Costs","Units","Input Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID",0.16156215384615386]
[null,null,null,null,"Select Cost Level of Detail",null,"Intermediate",null,"?",null,null,null,null,null,"Federal Incentives","Units","Input Value",null,null,null,null,null,null,null,null,null,null,null,null,"IL",0.17]
[null,null,null,null,"Total Installed Cost",{"$f":"IF($G$5=\"Photovoltaic\",\"$/Watt dc\",\"$/Watt ac\")","v":"$/Watt dc"},2.0299999999999998,null,"?",null,null,null,null,null,"Select Form of Federal Incentive",null,"Cost-Based",{"$f":"IF(OR(Q19=\"Performance-Based\",Q19=\"Neither\"),1,IF(OR(Q19=\"Cost-Based\",Q19=\"Neither\"),2,0))","v":2},"?",null,null,null,null,null,null,null,null,null,null,"IN",0.13658869999999998]
[null,null,null,null,"Generation Equipment","$",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E20,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":1080500.2590287491},null,"?",null,null,null,null,null,"Investment Tax Credit (ITC) or Cash Grant?",null,"ITC",null,"?",null,null,null,null,null,null,null,null,null,null,"KS",0.16386139130434785]
[null,null,null,null,"Balance of Plant","$",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E21,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":1803126.5130243183},null,"?",null,null,null,null,{"$f":"IF(OR(Q21<0,Q21>1,Q21=\"\"),1,0)","v":0},"ITC or Cash Grant Amount ","%",0.3,null,"?",null,null,null,null,null,null,null,null,null,null,"KY",0.14003133333333331]
[null,null,null,null,"Interconnection","$",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E22,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":195054.67858951291},null,"?",null,null,null,null,{"$f":"IF(OR(Q22<0,Q22>1,Q22=\"\"),1,0)","v":0},"ITC utilization factor, if applicable","%",1,{"$f":"IF(AND($Q$19=\"Cost-Based\",$Q$20=\"ITC\"),1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,"LA",0.15126782352941176]
[null,null,null,null,"Development Costs & Fee","$",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E23,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":1650265.2412244319},null,"?",null,null,null,null,null,"ITC or Cash Grant  ","$",{"$f":"IF($G$73=\"Yes\",IF($Q$20=\"ITC\",IF($G$18=\"Complex\",#REF!,'Cash Flow'!$C$99)*'CREST Inputs'!$Q$21*'CREST Inputs'!$Q$22,IF($Q$20=\"Cash Grant\",IF($G$18=\"Complex\",#REF!,'Cash Flow'!$C$99)*'CREST Inputs'!$Q$21,0)),0)","v":977716.70944779098},null,"?",null,null,null,null,null,null,null,null,null,null,"MA",0.13314893333333333]
[null,null,null,null,"Reserves & Financing Costs","$",{"$f":"($G$54*$G$51*SUM($G$20:$G$23)+$G$48+$G$64+$Q$63+$Q$66)","v":442033.66039416019},null,"?",null,null,null,null,null,"Is PBI Tax-Based (PTC) or Cash-Based (REPI)?",null,"Tax Credit",null,"?",null,null,null,null,null,null,null,null,null,null,"MD",0.14594820000000003]
[null,null,null,null,"Click Here for Complex Input Worksheet",{"$f":"IF($G$18=\"Complex\",\"$\",\"\")","v":""},null,null,"?",null,null,null,null,null,"PBI Rate","¢/kWh",2.2999999999999998,null,"?",null,null,null,null,null,null,null,null,null,null,"ME",0.13126406666666665]
[null,null,null,null,"Total Installed Cost (before rebates/grants, if any)","$",{"$f":"IF($G$18=\"Simple\",($G$19*$G$8*1000),IF($G$18=\"Intermediate\",SUM($G$20:$G$24),IF($G$18=\"Complex\",$G$25,0)))","v":5170980.3522611726},null,"?",null,null,null,null,{"$f":"IF(OR(Q26<0,Q26>1),1,0)","v":0},"PBI Utilization or Availability Factor, if applicable","%",1,null,null,null,null,null,null,null,null,null,null,null,null,"MI",0.13152564516129034]
[null,null,null,null,"Total Installed Cost (before rebates/grants, if any)",{"$f":"F19","v":"$/Watt dc"},{"$f":"G26/G8/1000","v":2.0618726286597058},null,"?",null,null,null,null,{"$f":"IF(OR(Q27<0,Q27>G15),1,0)","v":0},"PBI Duration","yrs",10,null,"?",null,null,null,null,null,null,null,null,null,null,"MN",0.13474461111111113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PBI Escalation Rate","%",0.02,null,"?",null,null,null,null,null,null,null,null,null,null,"MO",0.14885788235294117]
[null,null,null,null,"Operations & Maintenance","Units","Input Value",null,null,null,null,null,null,null,"Additional Federal Grants (Other than Section 1603)","$",0,null,"?"," ",null,null,null,null,null,null,null,null,null,"MS",0.15322899999999998]
[null,null,null,null,"Select Cost Level of Detail",null,"Intermediate",null,"?",null,null,null,null,null,"Federal Grants Treated as Taxable Income?",null,"Yes",null,"?",null,null,null,null,null,null,null,null,null,null,"MT",0.1495389375]
[null,null,null,null,"Fixed O&M Expense, Yr 1",{"$f":"IF($G$5=$O$5,\"$/kW-yr dc\",IF($G$5=$P$5,\"$/kW-yr ac\",\"error\"))","v":"$/kW-yr dc"},10,null,"?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NC",0.15266604545454546]
[null,null,null,null,"Variable O&M Expense, Yr 1","¢/kWh ",0,null,"?",null,null,null,null,null,"State Rebates, Tax Credits and/or REC Revenue","Units","Input Value",null,null,null,null,null,null,null,null,null,null,null,null,"ND",0.14229880000000003]
[null,null,null,null,"O&M Cost Inflation, initial period","%",0.02,null,"?",null,null,null,null,null,"Select Form of State Incentive",null,"Neither",null,"?",null,null,null,null,null,null,null,null,null,null,"NE",0.15780880769230771]
[null,null,null,null,"Initial Period ends last day of:","year",10,null,"?",null,null,null,null,{"$f":"IF(OR(Q34<0,Q34>1),1,0)","v":0},"ITC Amount ","%",0.3,{"$f":"IF(OR($Q$33=\"Performance-Based\",$Q$33=\"Neither\"),1,0)","v":1},"?",null,null,null,null,null,null,null,null,null,null,"NH",0.13193012500000001]
[null,null,null,null,"O&M Cost Inflation, thereafter","%",0.02,null,"?",null,null,null,null,{"$f":"IF(OR(Q35<0,Q35>1),1,0)","v":0},"Utilization Factor, if applicable","%",1,null,null,null,null,null,null,null,null,null,null,null,null,"NJ",0.1446861111111111]
[null,null,null,null,"Insurance, Yr 1 (% of Total Cost)","%",2E-3,null,"?",null,null,null,null,{"$f":"IF(OR(Q36<1,Q36>G15),1,0)","v":0},"State ITC realization period","yrs",5,null,"?",null,null,null,null,null,null,null,null,null,null,"NM",0.19511670588235294]
[null,null,null,null,"Insurance, Yr 1 ($) (Provided for reference)","$",{"$f":"$G$36*SUM($G$20:$G$23)","v":9457.8933837340246},null,"?",null,null,null,null,null,"Total State ITC, over realization period","$",{"$f":"IF(AND($G$73=\"Yes\",$Q$33=\"Cost-Based\"),SUM('Cash Flow'!$G$177:$AJ$177),0)","v":0},null,"?",null,null,null,null,null,null,null,null,null,null,"NV",0.18556]
[null,null,null,null,"Project Management Yr 1","$/yr",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E38,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":17555.333905061594},null,"?",null,null,null,null,null,"Is Performance-Based Incentive Tax Credit or Cash Pmt?",null,"Cash",{"$f":"IF(OR($Q$33=\"Cost-Based\",$Q$33=\"Neither\"),1,0)","v":1},"?",null,null,null,null,null,null,null,null,null,null,"NY",0.13266062500000003]
[null,null,null,null,"Property Tax or PILOT, Yr 1","$/yr",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E39,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0},null,"?",null,null,null,null,null,"Annual $ Cap on Performance-Based Incentive","$",250,null,"?",null,null,null,null,null,null,null,null,null,null,"OH",0.13163007692307693]
[null,null,null,null,"Annual Property Tax Adjustment Factor","%",-3.5000000000000003E-2,null,"?",null,null,null,null,null,"If cash, is state PBI or REC taxable?",null,"No",{"$f":"IF(OR($Q$33=\"Cost-Based\",$Q$33=\"Neither\",$Q$38=\"Tax Credit\"),1,0)","v":1},"?",null,null,null,null,null,null,null,null,null,null,"OK",0.16546093333333334]
[null,null,null,null,"Land Lease","$/yr",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E41,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0},null,"?",null,null,null,null,null,"PBI or REC Rate","¢/kWh",1.5,null,"?",{"$f":"IF(OR($Q$33=\"Cost-Based\",$Q$33=\"Neither\",$Q$38=\"Tax Credit\"),1,0)","v":1},null,null,null,null,null,null,null,null,null,"OR",0.14561410526315791]
[null,null,null,null,"Royalties (% of revenue)","%",0,null,"?",null,null,null,null,{"$f":"IF(OR(Q42<0,Q42>1),1,0)","v":0},"PBI Utilization Factor, if applicable","%",1,null,null,null,null,null,null,null,null,null,null,null,null,"PA",0.13503780952380953]
[null,null,null,null,"Royalties, Yr 1 ($) (Provided for reference)","$",{"$f":"-'Cash Flow'!G34","v":0},null,"?",null,null,null,null,{"$f":"IF(OR(Q43<0,Q43>G15),1,0)","v":0},"PBI or REC Payment Duration","yrs",10,null,"?",null,null,null,null,null,null,null,null,null,null,"RI",0.13814799999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PBI or REC Escalation Rate (pos. or neg.)","%",0.02,null,"?",null,null,null,null,null,null,null,null,null,null,"SC",0.15785109999999997]
[null,null,null,null,"Construction Financing","Units","Input Value",null,null,null,null,null,null,null,"Additional State Rebates/Grants","$/Watt",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!O45,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0.25},null,"?",null,null,null,null,null,null,null,null,null,null,"SD",0.14783954545454545]
[null,null,null,null,"Construction Period","months",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E46,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":18},null,"?",null,null,null,null,null,"Total $ Cap on State Rebates/Grants","$",1000000,null,"?",null,null,null,null,null,null,null,null,null,null,"TN",0.14919450000000001]
[null,null,null,null,"Interest Rate (Annual)","%",0.06,null,"?",null,null,null,null,null,"State Rebates/Grants Treated as Taxable Income?",null,"Yes",null,"?",null,null,null,null,null,null,null,null,null,null,"TX",0.16158443333333339]
[null,null,null,null,"Interest During Construction","$",{"$f":"SUM(G20:G23)*($G$47/12)*($G$46/2)","v":212802.60113401557},null,"?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT",0.1788548461538462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditures During Operations: Inverter Replacement",null,"Input Value",null,null,null,null,null,null,null,null,null,null,null,null,"VA",0.14856019354838715]
[null,null,null,null,"Permanent Financing","Units","Input Value",null,null,null,null,null,null,{"$f":"IF(OR(Q50<1,Q50>$G$15),1,0)","v":0},"1st Equipment Replacement","year",10,null,"?",null,null,null,null,null,null,null,null,null,null,"VT",0.12892275]
[null,null,null,{"$f":"IF(OR(G51=\"\",G51<0,G51>1),1,0)","v":0},"% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E51,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0.55000000000000004},null,"?",null,null,null,null,null,"1st Replacement Cost  ($ in year replaced)",{"$f":"F19","v":"$/Watt dc"},{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!O51,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0.13},null,"?",null,null,null,null,null,null,null,null,null,null,"WA",0.13182176551724137]
[null,null,null,{"$f":"IF(OR(G52<=0,G52>G15),1,0)","v":0},"Debt Term","years",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E52,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":15},null,"?",null,null,null,null,{"$f":"IF(OR(Q52<=Q50,Q52>$G$15),1,0)","v":1},"2nd Equipment Replacement ","year",null,null,"?",null,null,null,null,null,null,null,null,null,null,"WI",0.13659035]
[null,null,null,{"$f":"IF(OR(G53<0,G53=\"\"),1,0)","v":0},"Interest Rate on Term Debt","%",0.06,null,"?",null,null,null,null,null,"2nd Replacement Cost ($ in year replaced)",{"$f":"F19","v":"$/Watt dc"},null,null,"?",null,null,null,null,null,null,null,null,null,null,"WV",0.13070636363636362]
[null,null,null,{"$f":"IF(OR(G54<0,G54=\"\"),1,0)","v":0},"Lender's Fee (% of total borrowing)","%",0.03,null,"?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",0.17076261538461537]
[null,null,null,null,"Required Minimum Annual DSCR",null,1.2,null,"?",null,null,null,null,null,"Reserves Funded from Operations","Units","Input Value"]
[null,null,null,null,"Actual Minimum DSCR, occurs in →",{"$f":"MAX('Cash Flow'!G42:AJ42)","v":9},{"$f":"ROUND('Cash Flow'!$F$41,2)","v":1.25},null,"?",null,null,null,null,null,"Decommissioning Reserve"]
[null,null,null,null,"Minimum DSCR Check Cell (If \"Fail,\" read note ==>)","Pass/Fail",{"$f":"IF($G$56>=$G$55,\"Pass\",\"Fail\")","v":"Pass"},null,"?",null,null,null,null,null,"Fund from Operations or Salvage Value?",null,"Operations",null,"?"]
[null,null,null,null,"Required Average DSCR",null,1.45,null,"?",null,null,null,null,null,"Reserve Requirement","$",0,null,"?"]
[null,null,null,null,"Actual Average DSCR",null,{"$f":"ROUND('Cash Flow'!$E$41,2)","v":1.31},null,"?"]
[null,null,null,null,"Average DSCR Check Cell (If \"Fail,\" read note ==>)","Pass/Fail",{"$f":"IF($G$59>=$G$58,\"Pass\",\"Fail\")","v":"Fail"},null,"?",null,null,null,null,null,"Initial Funding of Reserve Accounts","Units","Input Value"]
[null,null,null,null,"% Equity (% hard costs) (soft costs also equity funded)","%",{"$f":"1-G51","v":0.44999999999999996},null,"?",null,null,null,null,null,"Debt Service Reserve"]
[null,null,null,{"$f":"IF(OR(G62<0,G62=\"\"),1,0)","v":0},"Target After-Tax Equity IRR","%",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E62,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":0.09},null,"?",null,null,null,null,null,"# of months of Debt Service","months",6,null,"?"]
[null,null,null,null,"Weighted Average Cost of Capital (WACC)","%",{"$f":"(G62*F68)+(F67*G53*(1-G78))","v":5.9274956357564107E-2},null,"?",null,null,null,null,null,"Initial Debt Service Reserve","$",{"$f":"-'Cash Flow'!$G$85/12*$Q$62","v":117832.814749852},null,"?"]
[null,null,null,null,"Other Closing Costs","$",0,null,"?",null,null,null,null,null,"O&M Reserve/Working Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# of months of O&M Expense","months",6,null,"?"]
[null,null,null,null,"Summary of Sources of Funding for Total Installed Cost",null,null,null,null,null,null,null,null,null,"Initial O&M and WC Reserve","$",{"$f":"-(AVERAGE('Cash Flow'!G36:AJ36)/12*$Q$65)","v":33370.624094486957},null,"?"]
[null,null,null,null,"Senior Debt (funds portion of hard costs)",{"$f":"G67/$G$70","v":0.44263236671417133},{"$f":"'Cash Flow'!F82","v":2288843.2715538424},null,"?",null,null,null,null,null,"Interest on All Reserves","%",0.02,null,"?"]
[null,null,null,null,"Equity (funds balance of hard costs + all soft costs)",{"$f":"G68/$G$70","v":0.44763728580695888},{"$f":"-'Cash Flow'!$F$52","v":2314723.6098473035},null,"?"]
[null,null,null,null,"Total Value of Grants (excl. pmt in lieu of ITC, if applicable)",{"$f":"G69/$G$70","v":0.1097303474788697},{"$f":"(Q45*1000*G8)*(1-$G$76)","v":567413.47086002654},null,"?",null,null,null,null,null,"Depreciation Allocation","Input Values"]
[null,null,null,null,"Total Installed Cost","$",{"$f":"SUM(G67:G69)","v":5170980.3522611726},null,"?",null,null,null,null,null,"Bonus Depreciation","Yes",null,null,"?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of Bonus Depreciation applied in Year 1",0.6,null,null,"?"]
[null,null,null,null,"Tax","Units","Input Value",null,null,null,null,null,null,null,"Allocation of Costs","5-year MACRS","7-year MACRS","15-year MACRS",null,null,"20-year MACRS","5-year SL","15-year SL","20-year SL","39-year SL","Non-Depreciable"]
[null,null,null,null,"Is owner a taxable entity?",null,{"$f":"HLOOKUP($G$8,'Data Processing'!$D$5:$J$27,20,0)","v":"Yes"},null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Simple\"),1,0)","v":0},null,{"$f":"IF(AND($G$18=\"Simple\",SUM(P73:Z73)=1),1,IF(AND($G$18=\"Simple\",SUM(P73:Z73)<>1),2,0))","v":0},{"$f":"E19","v":"Total Installed Cost"},0.94,0,1.4999999999999999E-2,null,null,0.01,0,0,0.01,0,2.5000000000000001E-2,null,"?"]
[null,null,null,{"$f":"IF(OR(G74<0,G74=\"\"),1,0)","v":0},"Federal Income Tax Rate","%",0.21,null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Intermediate\"),1,0)","v":1},null,{"$f":"IF(AND($G$18=\"Intermediate\",SUM(P74:Z74)=1),1,IF(AND($G$18=\"Intermediate\",SUM(P74:Z74)<>1),2,0))","v":1},"Generation Equipment",0.96,0,0.02,null,null,0,0,0,0.02,0,0,null,"?"]
[null,null,null,null,"Federal Tax Benefits used as generated or carried forward?",null,"As Generated",null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Intermediate\"),1,0)","v":1},null,{"$f":"IF(AND($G$18=\"Intermediate\",SUM(P75:Z75)=1),1,IF(AND($G$18=\"Intermediate\",SUM(P75:Z75)<>1),2,0))","v":1},"Balance of Plant",0.5,0,0,null,null,0,0,0.5,0,0,0,null,"?"]
[null,null,null,{"$f":"IF(OR(G76<0,G76=\"\"),1,0)","v":0},"State Income Tax Rate","%",{"$f":"OFFSET('Data Processing'!$B$4,MATCH('CREST Inputs'!E76,'Data Processing'!$B$5:$B$27,0),IF('Data Processing'!$U$4=\"2000*\",MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+2,MATCH('CREST Inputs'!$G$8,'Data Processing'!$D$5:$J$5,0)+1))","v":9.5000000000000001E-2},null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Intermediate\"),1,0)","v":1},null,{"$f":"IF(AND($G$18=\"Intermediate\",SUM(P76:Z76)=1),1,IF(AND($G$18=\"Intermediate\",SUM(P76:Z76)<>1),2,0))","v":1},"Interconnection",0,0,1,null,null,0,0,0,0,0,0,null,"?"]
[null,null,null,null,"State Tax Benefits used as generated or carried forward?",null,"As Generated",null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Intermediate\"),1,0)","v":1},null,{"$f":"IF(AND($G$18=\"Intermediate\",SUM(P77:Z77)=1),1,IF(AND($G$18=\"Intermediate\",SUM(P77:Z77)<>1),2,0))","v":1},"Development Costs & Fee",0.8,0,0,null,null,0,0,0.05,0.05,0,0.1,null,"?"]
[null,null,null,null,"Effective Income Tax Rate","%",{"$f":"IF($G$73=\"Yes\",$G$74+(G76*(1-$G$74)),0%)","v":0.28505000000000003},null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Intermediate\"),1,0)","v":1},null,{"$f":"IF(AND($G$18=\"Intermediate\",SUM(P78:Z78)=1),1,IF(AND($G$18=\"Intermediate\",SUM(P78:Z78)<>1),2,0))","v":1},"Reserves & Financing Costs",0,0,0,null,null,0,0,0,0.5,0,0.5,null,"?"]
[null,null,null,null,"Depreciation Allocation",null,"see table ==>",null,"?",null,null,{"$f":"IF(AND($G$73=\"Yes\",$G$18=\"Complex\"),1,0)","v":0},null,null,"Click Here for Complex Input Worksheets",null,null,null,null,null,null,null,null,null,null,null,null,"?"]
[]
[]
[null,null,null,null,"Unit Definitions"]
[null,null,null,null,"(kW) kilowatt – a standard measure of electrical capacity, equal to 1000 Watts."]
[null,null,null,null,"(kWh) kilowatt hour – a standard measure of electrical output. A 1 kW generator operating at rated capacity for one hour will produce 1 kWh of electricity."]
[null,null,null,null,"(DC) direct current – the unidirectional flow of electric charge"]
[null,null,null,null,"(AC) alternating current – the multidirectional flow of electric charge"]
[null,null,null,null,"($/kW-yr) – an annual expense (or revenue) based on generator capacity"]
[null,null,null,null,"($) – All CREST model values are in nominal dollars"]
[null,null,null,null,"(¢/kWh) –cents per kilowatt hour"]
[null,null,null,null,"(%) – an input with units expressed as a percentage"]
[null,null,null,null,"(years or year) – an input applicable to a specified duration or project year"]
[null,null,null,null,"($/yr) – inputs measured in dollars and applied annually"]
[null,null,null,null,"(months) –designates the number of months to which an input applies"]
[null,null,null,null,"Pass/Fail – denotes whether the two debt service coverage ratio tests have passed or failed."]

{"sheet":"Annual Cash Flows & Returns","index":18,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":false,"merged":[[3,17,4,17],[3,18,4,18],[2,17,2,18]]}
[]
[null,"Annual Project Cash Flows, Returns & Other Metrics"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Data"]
[null,"Project","Tariff or Market Value","Revenue","Operating Expenses","Debt Service","Reserves","Pre-Tax Cash Flow","Federal Taxable Income","State Taxable Income","Federal Tax \nBenefit/ (Liability)","State Tax \nBenefit/ (Liability)","After Tax Cash Flow","Cumulative Cash Flow","After Tax IRR","Debt Service",null,"Revenue + Tax Benefit/(Liability)","Expenses + Cash Obligations"]
[null,"Year","¢/kWh","$","$","$","$","$","$","$","$","$","$","$","%","Coverage"]
[null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cash Flow'!F67","v":-2314723.6098473035},{"$f":"M6","v":-2314723.6098473035}]
[null,1,{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",IF($B7<='CREST Inputs'!$Q$8,LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":401983.24652713555},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-52092.275724597901},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",SUM(D7:G7))","v":78000.049117785908},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":-2851525.0393498237},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":-2851525.0393498237},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":1519649.0431762249},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":270894.87873823324},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",H7+K7+L7)","v":1868543.9710322442},{"$f":"IF($B7>'CREST Inputs'!$G$15,N6,N6+M7)","v":-446179.63881505933},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-0.19275719870697328},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",LOOKUP($B7,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.330977619788565},null,{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",D7+K7+L7)","v":2192527.1684415936},{"$f":"IF($B7>'CREST Inputs'!$G$15,\"\",-(E7+F7+G7))","v":323983.19740934967}]
[null,2,{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",IF($B8<='CREST Inputs'!$Q$8,LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":400714.76774669456},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-53134.121239089858},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970394},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",SUM(D8:G8))","v":75689.724822853022},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":-198687.2073624192},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":-198687.2073624192},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":37760.503759227766},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":18875.284699429823},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",H8+K8+L8)","v":132325.51328151062},{"$f":"IF($B8>'CREST Inputs'!$G$15,N7,N7+M8)","v":-313854.12553354871},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-0.1272548318853558},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",LOOKUP($B8,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3211742203711894},null,{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",D8+K8+L8)","v":457350.55620535213},{"$f":"IF($B8>'CREST Inputs'!$G$15,\"\",-(E8+F8+G8))","v":325025.04292384157}]
[null,3,{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",IF($B9<='CREST Inputs'!$Q$8,LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":399456.2538893742},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-54196.803663871651},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",SUM(D9:G9))","v":73368.52854075082},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":-42920.246131035557},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":-42920.246131035557},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":8156.992777203307},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":4077.4233824483781},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",H9+K9+L9)","v":85602.944700402513},{"$f":"IF($B9>'CREST Inputs'!$G$15,N8,N8+M9)","v":-228251.18083314621},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-8.5950779074598915E-2},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",LOOKUP($B9,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3113246878490736},null,{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",D9+K9+L9)","v":411690.67004902591},{"$f":"IF($B9>'CREST Inputs'!$G$15,\"\",-(E9+F9+G9))","v":326087.72534862341}]
[null,4,{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",IF($B10<='CREST Inputs'!$Q$8,LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":398207.655130559},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-55280.739737149081},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",SUM(D10:G10))","v":71035.993708658178},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":52696.72651313158},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":52696.72651313158},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-10015.012873820657},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-5006.1890187475001},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",H10+K10+L10)","v":56014.791816090023},{"$f":"IF($B10>'CREST Inputs'!$G$15,N9,N9+M10)","v":-172236.38901705618},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-6.0763676651168774E-2},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",LOOKUP($B10,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3014270424561312},null,{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",D10+K10+L10)","v":383186.45323799085},{"$f":"IF($B10>'CREST Inputs'!$G$15,\"\",-(E10+F10+G10))","v":327171.66142190085}]
[null,5,{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",IF($B11<='CREST Inputs'!$Q$8,LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":396968.92189475638},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-56386.354531892066},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",SUM(D11:G11))","v":68691.645678112603},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":57983.733258021472},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":57983.733258021472},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-11019.80850568698},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-5508.4546595120401},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",H11+K11+L11)","v":52163.38251291358},{"$f":"IF($B11>'CREST Inputs'!$G$15,N10,N10+M11)","v":-120073.0065041426},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-3.9400300653444464E-2},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",LOOKUP($B11,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2914792701164717},null,{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",D11+K11+L11)","v":380440.65872955736},{"$f":"IF($B11>'CREST Inputs'!$G$15,\"\",-(E11+F11+G11))","v":328277.2762166438}]
[null,6,{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",IF($B12<='CREST Inputs'!$Q$8,LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":395740.00485435117},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-57514.081622529913},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970397},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",SUM(D12:G12))","v":66335.00154706958},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":131614.9919775583},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":131614.9919775583},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-25013.429225334952},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-12503.424237868039},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",H12+K12+L12)","v":28818.148083866585},{"$f":"IF($B12>'CREST Inputs'!$G$15,N11,N11+M12)","v":-91254.85842027601},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-2.8608899320121783E-2},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",LOOKUP($B12,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2814793217317797},null,{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",D12+K12+L12)","v":358223.15139114816},{"$f":"IF($B12>'CREST Inputs'!$G$15,\"\",-(E12+F12+G12))","v":329405.00330728164}]
[null,7,{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",IF($B13<='CREST Inputs'!$Q$8,LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":394520.85492836667},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-58664.363254980512},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",SUM(D13:G13))","v":63965.569988634401},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":205390.03927657017},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":205390.03927657017},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-39034.376964512157},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-19512.053731274165},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",H13+K13+L13)","v":5419.1392928480782},{"$f":"IF($B13>'CREST Inputs'!$G$15,N12,N12+M13)","v":-85835.719127427932},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-2.6641758402061289E-2},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",LOOKUP($B13,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2714251124545708},null,{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",D13+K13+L13)","v":335974.42423258035},{"$f":"IF($B13>'CREST Inputs'!$G$15,\"\",-(E13+F13+G13))","v":330555.28493973229}]
[null,8,{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",IF($B14<='CREST Inputs'!$Q$8,LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":393311.4232812305},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-59837.650520080118},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970397},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",SUM(D14:G14))","v":61582.851076398678},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":211376.72780479709},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":211376.72780479709},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-40172.147119301684},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-20080.789141455723},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",H14+K14+L14)","v":1329.9148156412703},{"$f":"IF($B14>'CREST Inputs'!$G$15,N13,N13+M14)","v":-84505.804311786662},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-2.6152722751864532E-2},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",LOOKUP($B14,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2613145209470438},null,{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",D14+K14+L14)","v":333058.48702047311},{"$f":"IF($B14>'CREST Inputs'!$G$15,\"\",-(E14+F14+G14))","v":331728.57220483187}]
[null,9,{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",IF($B15<='CREST Inputs'!$Q$8,LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":392111.66132154845},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-61034.40353048173},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":-36225.292185047736},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",SUM(D15:G15))","v":59186.336106314986},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":217843.93746315097},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":217843.93746315097},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-41401.240314871844},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-20695.174058999342},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",H15+K15+L15)","v":-2910.0782675562004},{"$f":"IF($B15>'CREST Inputs'!$G$15,N14,N14+M15)","v":-87415.88257934287},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-2.7257239410183653E-2},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",LOOKUP($B15,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2511453886252399},null,{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",D15+K15+L15)","v":330015.24694767728},{"$f":"IF($B15>'CREST Inputs'!$G$15,\"\",-(E15+F15+G15))","v":332925.32521523349}]
[null,10,{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",IF($B16<='CREST Inputs'!$Q$8,LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":387298.99148237868},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-62255.091601091364},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970397},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",SUM(D16:G16))","v":89378.270381583337},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":156016.76707884233},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":156016.76707884233},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-29650.986583333983},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-14821.59287249002},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",H16+K16+L16)","v":44905.690925759329},{"$f":"IF($B16>'CREST Inputs'!$G$15,N15,N15+M16)","v":-42510.191653583541},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":-1.1784173647452989E-2},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",LOOKUP($B16,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3792588277354021},null,{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",D16+K16+L16)","v":342826.4120265547},{"$f":"IF($B16>'CREST Inputs'!$G$15,\"\",-(E16+F16+G16))","v":297920.72110079532}]
[null,11,{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",IF($B17<='CREST Inputs'!$Q$8,LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":382133.6419536802},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-63500.193433113192},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",SUM(D17:G17))","v":82967.81902086304},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":120443.25107192772},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":120443.25107192772},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-22890.239866219861},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-11442.108851833134},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",H17+K17+L17)","v":48635.470302810048},{"$f":"IF($B17>'CREST Inputs'!$G$15,N16,N16+M17)","v":6125.2786492265077},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":1.5167577946622046E-3},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",LOOKUP($B17,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3520573585422531},null,{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",D17+K17+L17)","v":347801.29323562718},{"$f":"IF($B17>'CREST Inputs'!$G$15,\"\",-(E17+F17+G17))","v":299165.82293281716}]
[null,12,{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",IF($B18<='CREST Inputs'!$Q$8,LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":380238.09408779617},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-64770.197301775464},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970399},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",SUM(D18:G18))","v":79802.267286316724},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":169618.90897907273},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":169618.90897907273},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-32236.073651472769},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-16113.79635301191},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",H18+K18+L18)","v":31452.397281832047},{"$f":"IF($B18>'CREST Inputs'!$G$15,N17,N17+M18)","v":37577.675931058555},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":8.693652876567759E-3},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",LOOKUP($B18,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.338624972405732},null,{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",D18+K18+L18)","v":331888.22408331151},{"$f":"IF($B18>'CREST Inputs'!$G$15,\"\",-(E18+F18+G18))","v":300435.82680147944}]
[null,13,{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",IF($B19<='CREST Inputs'!$Q$8,LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":378352.02396124165},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-66065.601247810962},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970394},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",SUM(D19:G19))","v":76620.793213726778},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":202668.66471251773},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":202668.66471251773},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-38517.179728613992},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-19253.523147689186},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",H19+K19+L19)","v":18850.0903374236},{"$f":"IF($B19>'CREST Inputs'!$G$15,N18,N18+M19)","v":56427.766268482155},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":1.2536945198937E-2},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",LOOKUP($B19,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3251250230098701},null,{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",D19+K19+L19)","v":320581.32108493848},{"$f":"IF($B19>'CREST Inputs'!$G$15,\"\",-(E19+F19+G19))","v":301731.23074751487}]
[null,14,{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",IF($B20<='CREST Inputs'!$Q$8,LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":376475.38418531988},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-67386.913272767182},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970397},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",SUM(D20:G20))","v":73422.841412848706},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":211350.72458264642},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":211350.72458264642},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-40167.205206931947},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-20078.318835351409},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",H20+K20+L20)","v":13177.31737056535},{"$f":"IF($B20>'CREST Inputs'!$G$15,N19,N19+M20)","v":69605.083639047501},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":1.5023492756734314E-2},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",LOOKUP($B20,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.3115551536671619},null,{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",D20+K20+L20)","v":316229.86014303658},{"$f":"IF($B20>'CREST Inputs'!$G$15,\"\",-(E20+F20+G20))","v":303052.54277247115}]
[null,15,{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",IF($B21<='CREST Inputs'!$Q$8,LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":12.149999999999999},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":374608.12760827766},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-68734.651538222533},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":-235665.62949970397},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",SUM(D21:G21))","v":70207.84657035119},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":239491.56822773186},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":239491.56822773186},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-45515.372541680437},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-22751.698981634527},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",H21+K21+L21)","v":1940.7750470362262},{"$f":"IF($B21>'CREST Inputs'!$G$15,N20,N20+M21)","v":71545.858686083724},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":1.5373377050910575E-2},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",LOOKUP($B21,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":1.2979129655834662},null,{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",D21+K21+L21)","v":306341.05608496274},{"$f":"IF($B21>'CREST Inputs'!$G$15,\"\",-(E21+F21+G21))","v":304400.2810379265}]
[null,16,{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",IF($B22<='CREST Inputs'!$Q$8,LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":8.1977916533144501},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":251305.64618599066},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-70109.344568986984},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":117832.814749852},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",SUM(D22:G22))","v":299029.11636685568},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":161124.63164712029},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":161124.63164712029},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-30621.736244535205},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-15306.840006476428},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",H22+K22+L22)","v":253100.54011584405},{"$f":"IF($B22>'CREST Inputs'!$G$15,N21,N21+M22)","v":324646.3988019278},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":4.5853550916568286E-2},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",LOOKUP($B22,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",D22+K22+L22)","v":205377.06993497902},{"$f":"IF($B22>'CREST Inputs'!$G$15,\"\",-(E22+F22+G22))","v":-47723.470180865013}]
[null,17,{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",IF($B23<='CREST Inputs'!$Q$8,LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":8.3617474863807395},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":253844.2706312855},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-71511.531460366721},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",SUM(D23:G23))","v":182332.73917091877},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":176444.70441234813},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":176444.70441234813},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-33533.316073566762},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-16762.246919173074},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",H23+K23+L23)","v":132037.17617817892},{"$f":"IF($B23>'CREST Inputs'!$G$15,N22,N22+M23)","v":456683.57498010673},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":5.5655449061382756E-2},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",LOOKUP($B23,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",D23+K23+L23)","v":203548.70763854566},{"$f":"IF($B23>'CREST Inputs'!$G$15,\"\",-(E23+F23+G23))","v":71511.531460366721}]
[null,18,{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",IF($B24<='CREST Inputs'!$Q$8,LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":8.5289824361083539},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":257616.60581771148},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-72941.762089574069},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",SUM(D24:G24))","v":184674.84372813741},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":178786.80896956677},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":178786.80896956677},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-33978.433044666162},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-16984.746852108845},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",H24+K24+L24)","v":133711.66383136238},{"$f":"IF($B24>'CREST Inputs'!$G$15,N23,N23+M24)","v":590395.23881146917},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":6.3332406146442866E-2},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",LOOKUP($B24,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",D24+K24+L24)","v":206653.42592093645},{"$f":"IF($B24>'CREST Inputs'!$G$15,\"\",-(E24+F24+G24))","v":72941.762089574069}]
[null,19,{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",IF($B25<='CREST Inputs'!$Q$8,LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":8.6995620848305215},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":261445.14879841526},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-74400.597331365556},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",SUM(D25:G25))","v":187044.55146704969},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":181156.51670847906},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":181156.51670847906},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-34428.796000446448},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-17209.869087305509},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",H25+K25+L25)","v":135405.88637929774},{"$f":"IF($B25>'CREST Inputs'!$G$15,N24,N24+M25)","v":725801.12519076688},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":6.951298774271919E-2},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",LOOKUP($B25,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",D25+K25+L25)","v":209806.48371066331},{"$f":"IF($B25>'CREST Inputs'!$G$15,\"\",-(E25+F25+G25))","v":74400.597331365556}]
[null,20,{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",IF($B26<='CREST Inputs'!$Q$8,LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":8.8735533265271318},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":265330.73706953152},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-75888.609277992859},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",SUM(D26:G26))","v":189442.12779153866},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":183554.09303296803},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":183554.09303296803},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-34884.45538091557},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-17437.638838131963},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",H26+K26+L26)","v":137120.03357249111},{"$f":"IF($B26>'CREST Inputs'!$G$15,N25,N25+M26)","v":862921.15876325802},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":7.4586214125784256E-2},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",LOOKUP($B26,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",D26+K26+L26)","v":213008.64285048397},{"$f":"IF($B26>'CREST Inputs'!$G$15,\"\",-(E26+F26+G26))","v":75888.609277992859}]
[null,21,{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",IF($B27<='CREST Inputs'!$Q$8,LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":9.0510243930576753},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":269274.22060588736},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-77406.381463552709},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",SUM(D27:G27))","v":191867.83914233465},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":188923.82176304935},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":188923.82176304935},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-35904.972326067524},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-17947.763067489686},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",H27+K27+L27)","v":138015.10374877744},{"$f":"IF($B27>'CREST Inputs'!$G$15,N26,N26+M27)","v":1000936.2625120354},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":7.8787165531310599E-2},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",LOOKUP($B27,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",D27+K27+L27)","v":215421.48521233015},{"$f":"IF($B27>'CREST Inputs'!$G$15,\"\",-(E27+F27+G27))","v":77406.381463552709}]
[null,22,{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",IF($B28<='CREST Inputs'!$Q$8,LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":9.2320448809188296},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":273276.46204693499},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-78954.509092823777},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",SUM(D28:G28))","v":194321.95295411121},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":194321.95295411121},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":194321.95295411121},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-36930.887158928839},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-18460.585530640565},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",H28+K28+L28)","v":138930.48026454181},{"$f":"IF($B28>'CREST Inputs'!$G$15,N27,N27+M28)","v":1139866.7427765774},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":8.2307819192342091E-2},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",LOOKUP($B28,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",D28+K28+L28)","v":217884.98935736559},{"$f":"IF($B28>'CREST Inputs'!$G$15,\"\",-(E28+F28+G28))","v":78954.509092823777}]
[null,23,{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",IF($B29<='CREST Inputs'!$Q$8,LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":9.4166857785372056},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":277338.33688545413},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-80533.599274680251},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",SUM(D29:G29))","v":196804.73761077388},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":196804.73761077388},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":196804.73761077388},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-37402.740382927572},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-18696.45007302352},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",H29+K29+L29)","v":140705.54715482277},{"$f":"IF($B29>'CREST Inputs'!$G$15,N28,N28+M29)","v":1280572.2899314002},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":8.5304041834747268E-2},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",LOOKUP($B29,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",D29+K29+L29)","v":221239.14642950302},{"$f":"IF($B29>'CREST Inputs'!$G$15,\"\",-(E29+F29+G29))","v":80533.599274680251}]
[null,24,{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",IF($B30<='CREST Inputs'!$Q$8,LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":9.6050194941079496},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":281460.73365906725},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-82144.27126017386},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":0},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",SUM(D30:G30))","v":199316.46239889337},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":199316.46239889337},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":199316.46239889337},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-37880.093678909689},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-18935.063927894869},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",H30+K30+L30)","v":142501.30479208881},{"$f":"IF($B30>'CREST Inputs'!$G$15,N29,N29+M30)","v":1423073.5947234891},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":8.7872897355122603E-2},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",LOOKUP($B30,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",D30+K30+L30)","v":224645.57605226268},{"$f":"IF($B30>'CREST Inputs'!$G$15,\"\",-(E30+F30+G30))","v":82144.27126017386}]
[null,25,{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",IF($B31<='CREST Inputs'!$Q$8,LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":9.7971198839901081},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":285310.84790366224},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":-83787.15668537734},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":0},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":33370.624094486957},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",SUM(D31:G31))","v":234894.31531277185},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":201523.69121828489},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":201523.69121828489},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":-38299.577516035046},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":-19144.750665737065},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",H31+K31+L31)","v":177449.98713099977},{"$f":"IF($B31>'CREST Inputs'!$G$15,N30,N30+M31)","v":1600523.5818544889},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":9.0576275536694562E-2},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",LOOKUP($B31,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":"N/A"},null,{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",D31+K31+L31)","v":227866.51972189013},{"$f":"IF($B31>'CREST Inputs'!$G$15,\"\",-(E31+F31+G31))","v":50416.532590890383}]
[null,26,{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",IF($B32<='CREST Inputs'!$Q$8,LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",SUM(D32:G32))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",H32+K32+L32)","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,N31,N31+M32)","v":1600523.5818544889},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",LOOKUP($B32,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":""},null,{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",D32+K32+L32)","v":""},{"$f":"IF($B32>'CREST Inputs'!$G$15,\"\",-(E32+F32+G32))","v":""}]
[null,27,{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",IF($B33<='CREST Inputs'!$Q$8,LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",SUM(D33:G33))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",H33+K33+L33)","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,N32,N32+M33)","v":1600523.5818544889},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",LOOKUP($B33,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":""},null,{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",D33+K33+L33)","v":""},{"$f":"IF($B33>'CREST Inputs'!$G$15,\"\",-(E33+F33+G33))","v":""}]
[null,28,{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",IF($B34<='CREST Inputs'!$Q$8,LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",SUM(D34:G34))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",H34+K34+L34)","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,N33,N33+M34)","v":1600523.5818544889},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",LOOKUP($B34,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":""},null,{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",D34+K34+L34)","v":""},{"$f":"IF($B34>'CREST Inputs'!$G$15,\"\",-(E34+F34+G34))","v":""}]
[null,29,{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",IF($B35<='CREST Inputs'!$Q$8,LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",SUM(D35:G35))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",H35+K35+L35)","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,N34,N34+M35)","v":1600523.5818544889},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",LOOKUP($B35,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":""},null,{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",D35+K35+L35)","v":""},{"$f":"IF($B35>'CREST Inputs'!$G$15,\"\",-(E35+F35+G35))","v":""}]
[null,30,{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",IF($B36<='CREST Inputs'!$Q$8,LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$14:$AJ$14),LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$16:$AJ$16)))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$23:$AJ$23))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$35:$AJ$35))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$85:$AJ$85))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$47:$AJ$47)+LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$48:$AJ$48))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",SUM(D36:G36))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$60:$AJ$60))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$61:$AJ$61))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$63:$AJ$63)+LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$65:$AJ$65))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$64:$AJ$64)+LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$66:$AJ$66))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",H36+K36+L36)","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,N35,N35+M36)","v":1600523.5818544889},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$68:$AJ$68))","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",LOOKUP($B36,'Cash Flow'!$F$2:$AJ$2,'Cash Flow'!$F$41:$AJ$41))","v":""},null,{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",D36+K36+L36)","v":""},{"$f":"IF($B36>'CREST Inputs'!$G$15,\"\",-(E36+F36+G36))","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Public Schools_Group A","index":19,"n_rows":153,"n_cols":20,"rows_kept":153,"cut":false,"hidden":false,"merged":[[106,0,106,3],[130,0,130,3],[10,0,10,3],[34,0,34,3],[58,0,58,3],[82,0,82,3]]}
["System Size (kW AC)",5000,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B1/B3","v":6392.0363904088626},null,null,"% Increase over ABP DG","n/a",{"$f":"B14*F6+B15","v":1.0402957614058712},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$5*(1-$B$6)^(M2-1)","v":8555.3307444004131},{"$f":"F5*0.15","v":545241.20068711764},{"$f":"$N2*G$3","v":261035.49853559793},{"$f":"$N2*H$3","v":263470.52793137619},{"$f":"$N2*I$3","v":276016.74354715605},{"$f":"$N2*J$3","v":288562.95916293579},{"$f":"$N2*K$3","v":301109.17477871559}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B1,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.78222333144135592},null,null,"REC Price ($/REC)",{"$f":"$B$150","v":29.32958640784635},{"$f":"F3*G2","v":30.511444423869808},{"$f":"$F$3*H2","v":30.79606572823867},{"$f":"$F$3*I2","v":32.26254504863099},33.7290243690233,35.195503689415617,null,2,{"$f":"$B$5*(1-$B$6)^(M3-1)","v":8512.5540906784117},{"$f":"($F$5-$O$2)/6","v":514950.02287116676},{"$f":"$N3*G$3","v":259730.32104291994},262153.17529171932,274636.65982942027,287120.1443671211,299603.62890482205]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B1,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.15278948211113122},null,null,"Total Production (MWh)",{"$f":"SUM($N$2:$N$16)","v":123934.28558343688},{"$f":"SUM($N$2:$N$21)","v":163217.77816003069},{"$f":"SUM($N$2:$N$21)","v":163217.77816003069},{"$f":"SUM($N$2:$N$21)","v":163217.77816003069},{"$f":"SUM($N$2:$N$21)","v":163217.77816003069},{"$f":"SUM($N$2:$N$21)","v":163217.77816003069},null,3,8469.9913202250191,514950.02287116676,258431.66943770534,260842.40941526071,273263.47653027315,285684.54364528548,298105.61076029792]
["Year 1 Production (MWh)",{"$f":"B2*B4*8760/1000","v":8555.3307444004131},null,null,"Total Value ($)",{"$f":"F4*F3","v":3634941.3379141181},{"$f":"G4*G3","v":4980010.167317288},{"$f":"H4*H3","v":5026465.4242333835},{"$f":"I4*I3","v":5265820.9206254492},{"$f":"J4*J3","v":5505176.4170175139},5744531.9134095795,null,4,8427.641363623894,514950.02287116676,257139.51109051681,259538.19736818442,271897.15914762177,284256.12092705909,296615.08270649641]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$7,O2:O21)","v":2919179.4014917216},2919179.4014917207,2946410.5163939474,3086715.779079373,3227021.0417647986,3367326.3044502237,null,5,8385.5031568057748,514950.02287116676,255853.81353506423,258240.5063813435,270537.67335188371,282834.84032242378,295132.00729296397]
["Discount Factor",5.8449140489109E-2,null,null,null,null,null,null,null,null,null,null,6,8343.5756410217455,514950.02287116676,254574.54446738889,256949.30384943678,269184.98498512426,281420.66612081166,293656.34725649911]
[null,null,null,null,null,null,null,null,null,null,null,null,7,8301.8577628166386,514950.02287116676,253301.67174505201,255664.55733018965,267839.06006019871,280013.56279020768,292188.06552021665]
[null,null,null,null,null,null,null,null,null,null,null,null,8,8260.3484740025542,0,252035.16338632672,254386.23454353865,266499.86475989764,278613.49497625657,290727.12519261555]
[null,null,null,null,null,null,null,null,null,null,null,null,9,8219.0467316325412,0,250774.98756939507,253114.30337082094,265167.36543609819,277220.42750137526,289273.48956665245]
[null,null,null,null,null,null,null,null,null,null,null,null,10,8177.9514979743781,0,249521.11263154808,251848.73185396683,263841.52860891767,275834.32536386838,287827.12211881921]
["y",{"$f":"INDEX($H$2:$K$2,MATCH(B13,$H$6:$K$6,0))","v":1.05},{"$f":"INDEX($H$2:$K$2,MATCH(C13,$H$6:$K$6,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,8137.061740484507,0,248273.50706839038,250589.48819469704,262522.32096587308,274455.15373704908,286387.98650822515]
["x",{"$f":"INDEX($H$6:$K$6, IFERROR(MATCH($F$6, $H$6:$K$6, 1), 1))","v":2946410.5163939474},{"$f":"INDEX($H$6:$K$6, IFERROR(MATCH($B$13, $H$6:$K$6, 1)+1, 1))","v":3086715.779079373},{"$f":"F6","v":2919179.4014917216},null,null,null,null,null,null,null,null,12,8096.3764317820842,0,247032.13953304841,249336.54075372353,261209.70936104373,273082.87796836381,284956.04657568398]
["m",{"$f":"SLOPE(B12:C12,B13:C13)","v":3.5636582009117943E-7},null,null,null,null,null,null,null,null,null,null,13,8055.8945496231745,0,245796.9788353832,248089.85804995493,259903.66081423854,271717.46357852203,283531.26634280558]
["b",{"$f":"INTERCEPT(B12:C12,B13:C13)","v":-4.4408920985006262E-15},null,null,null,null,null,null,null,null,null,null,14,8015.6150768750585,0,244567.99394120625,246849.40875970517,258604.14251016732,270358.87626062945,282113.61001109157]
[null,null,null,null,null,null,null,null,null,null,null,null,15,7975.5370014906839,0,243345.15397150026,245615.16171590667,257311.12179761651,269007.08187932632,280703.04196103616]
[null,null,null,null,null,null,null,null,null,null,null,null,16,7935.6593164832302,0,242128.42820164273,244387.08590732713,256024.56618862844,267662.04646992963,279299.52675123094]
[null,null,null,null,null,null,null,null,null,null,null,null,17,7895.9810199008134,0,240917.78606063451,243165.15047779045,254744.44335768526,266323.73623757996,277903.02911747474]
[null,null,null,null,null,null,null,null,null,null,null,null,18,7856.50111480131,0,239713.19713033136,241949.32472540153,253470.72114089687,264992.1175563921,276513.51397188741]
[null,null,null,null,null,null,null,null,null,null,null,null,19,7817.2186092273032,0,238514.6311446797,240739.5781017745,252203.36753519237,263667.15696861013,275130.94640202797]
[null,null,null,null,null,null,null,null,null,null,null,null,20,7778.1325161811665,0,237322.05798895628,239535.88021126564,250942.35069751641,262348.82118376705,273755.29167001782]
[]
[]
[]
["System Size (kW AC)",2000,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B25/B27","v":2507.9048435802279},null,null,"% Increase over ABP DG","n/a",{"$f":"B38*F30+B39","v":1.0441474441440628},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$26*(1-$B$30)^(M26-1)","v":2507.9048435802279},{"$f":"F29*0.15","v":218414.83852165681},{"$f":"$N26*G$27","v":104953.7708193564},{"$f":"$N26*H$27","v":105542.04770444236},{"$f":"$N26*I$27","v":110567.859499892},{"$f":"$N26*J$27","v":115593.6712953416},{"$f":"$N26*K$27","v":120619.48309079125}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B25,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.7974784231226435},null,null,"REC Price ($/REC)",{"$f":"$B$149","v":40.07976465546357},{"$f":"F27*G26","v":41.849183826897828},{"$f":"$F$27*H26","v":42.083752888236752},{"$f":"$F$27*I26","v":44.087741121009934},{"$f":"$F$27*J26","v":46.091729353783101},{"$f":"$F$27*K26","v":48.095717586556283},null,2,2495.3653193623268,{"$f":"($F$29-$O$26)/6","v":206280.68082600922},104429.00196525962,105014.33746592015,110015.02020239254,115015.7029388649,120016.3856753373]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B25,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.14932843220854519},null,null,"Total Production (MWh)",{"$f":"SUM($N$26:$N$40)","v":36330.026785205198},{"$f":"SUM($N$26:$N$45)","v":47845.567709215633},{"$f":"SUM($N$26:$N$45)","v":47845.567709215633},{"$f":"SUM($N$26:$N$45)","v":47845.567709215633},{"$f":"SUM($N$26:$N$45)","v":47845.567709215633},{"$f":"SUM($N$26:$N$45)","v":47845.567709215633},null,3,2482.8884927655154,206280.68082600922,103906.85695543334,104489.26577859055,109464.94510138058,114440.62442417059,119416.30374696062]
["Year 1 Production (MWh)",{"$f":"B26*B28*8760/1000","v":3280.6331261596574},null,null,"Total Value ($)",{"$f":"F28*F27","v":1456098.9234777121},2002297.9583652518,2013521.0482720304,2109403.0029516513,2205284.9576312709,2301166.9123108918,null,4,2470.4740503016874,206280.68082600922,103387.32267065615,103966.81944969758,108917.62037587367,113868.42130204971,118819.2222282258]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$31,O26:O45)","v":1165966.0713032873},1165966.0713032875,1172501.4333316111,1228334.834918831,1284168.2365060507,1340001.6380932701,null,5,2458.1216800501793,206280.68082600922,102870.38605730288,103446.9853524491,108373.03227399431,113299.07919553948,118225.12611708468]
["Discount Factor",5.9274956357564107E-2,null,null,null,null,null,null,null,null,null,null,6,2445.8310716499286,206280.68082600922,102356.03412701638,102929.75042568687,107831.16711262435,112732.58379956179,117634.00048649927]
[null,null,null,null,null,null,null,null,null,null,null,null,7,2433.6019162916787,206280.68082600922,101844.25395638128,102415.10167355843,107292.01127706122,112168.92088056396,117045.83048406676]
[null,null,null,null,null,null,null,null,null,null,null,null,8,2421.4339067102201,0,101335.03268659937,101903.02616519063,106755.5512206759,111608.07627616114,116460.60133164642]
[null,null,null,null,null,null,null,null,null,null,null,null,9,2409.3267371766692,0,100828.35752316639,101393.51103436468,106221.77346457253,111050.03589478035,115878.29832498819]
[null,null,null,null,null,null,null,null,null,null,null,null,10,2397.2801034907857,0,100324.21573555053,100886.54347919286,105690.66459724966,110494.78571530644,115298.90683336325]
["y",{"$f":"INDEX($H$26:$K$26,MATCH(B37,$H$30:$K$30,0))","v":1.05},{"$f":"INDEX($H$26:$K$26,MATCH(C37,$H$30:$K$30,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,2385.2937029733321,0,99822.594656872796,100382.1107617969,105162.21127426343,109942.31178672992,114722.41229919644]
["x",{"$f":"INDEX($H$30:$K$30,IFERROR(MATCH($F$30,$H$30:$K$30,1),1))","v":1172501.4333316111},{"$f":"INDEX($H$30:$K$30,IFERROR(MATCH($B$37,$H$30:$K$30,1)+1,1))","v":1228334.834918831},{"$f":"F30","v":1165966.0713032873},null,null,null,null,null,null,null,null,12,2373.3672344584652,0,99323.481683588427,99880.200207987902,104636.40021789211,109392.60022779625,114148.80023770046]
["m",{"$f":"SLOPE(B36:C36,B37:C37)","v":8.955212933228286E-7},null,null,null,null,null,null,null,null,null,null,13,2361.5003982861731,0,98826.86427517049,99380.799206947981,104113.21821680265,108845.63722665729,113578.05623651197]
["b",{"$f":"INTERCEPT(B36:C36,B37:C37)","v":5.5511151231257827E-15},null,null,null,null,null,null,null,null,null,null,14,2349.6928962947422,0,98332.729953794638,98883.895210913237,103592.65212571864,108301.409040524,113010.1659553294]
[null,null,null,null,null,null,null,null,null,null,null,null,15,2337.9444318132687,0,97841.066304025677,98389.475734858672,103074.68886509005,107759.90199532139,112445.11512555277]
[null,null,null,null,null,null,null,null,null,null,null,null,16,2326.2547096542021,0,97351.860972505543,97897.528356184368,102559.31542076459,107221.10248534477,111882.88954992499]
[null,null,null,null,null,null,null,null,null,null,null,null,17,2314.623436105931,0,96865.101667643001,97408.040714403454,102046.51884366076,106684.99697291804,111323.47510217536]
[null,null,null,null,null,null,null,null,null,null,null,null,18,2303.0503189254014,0,96380.776159304791,96921.000510831436,101536.28624944246,106151.57198805346,110766.85772666449]
[null,null,null,null,null,null,null,null,null,null,null,null,19,2291.5350673307744,0,95898.872278508265,96436.395508277274,101028.60481819525,105620.81412811318,110213.02343803116]
[null,null,null,null,null,null,null,null,null,null,null,null,20,2280.0773919941207,0,95419.377917115737,95954.213530735899,100523.46179410428,105092.71005747264,109661.95832084102]
[]
[]
[]
["System Size (kW AC)",500,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B49/B51","v":607.18123958777551},null,null,"% Increase over ABP DG","n/a",{"$f":"B62*F54+B63","v":1.0430234208229587},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$53*(1-$B$54)^(M50-1)","v":804.84072877363644},{"$f":"F53*0.15","v":75810.653577692283},{"$f":"$N50*G$51","v":36389.691885466025},{"$f":"$N50*H$51","v":36633.09540028526},{"$f":"$N50*I$51","v":38377.528514584556},{"$f":"$N50*J$51","v":40121.961628883852},{"$f":"$N50*K$51","v":41866.394743183155}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B49,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.82347735305434921},null,null,"REC Price ($/REC)",{"$f":"$B$148","v":43.348529763332202},{"$f":"F51*G50","v":45.213531801396599},{"$f":"$F$51*H50","v":45.515956251498814},{"$f":"$F$51*I50","v":47.683382739665426},{"$f":"$F$51*J50","v":49.850809227832031},{"$f":"$F$51*K50","v":52.018235715998642},null,2,800.81652512976825,{"$f":"($F$53-$O$50)/6","v":71598.950601153832},36207.743426038694,36449.929923283831,38185.640872011638,39921.35182073943,41657.062769467237]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B49,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.15131692076731679},null,null,"Total Production (MWh)",{"$f":"SUM($N$50:$N$64)","v":11659.088784416592},{"$f":"SUM($N$50:$N$69)","v":15354.674114628784},{"$f":"SUM($N$50:$N$69)","v":15354.674114628784},{"$f":"SUM($N$50:$N$69)","v":15354.674114628784},{"$f":"SUM($N$50:$N$69)","v":15354.674114628784},{"$f":"SUM($N$50:$N$69)","v":15354.674114628784},null,3,796.81244250411942,71598.950601153832,36026.704708908503,36267.680273667414,37994.712667651576,39721.745061635738,41448.7774556199]
["Year 1 Production (MWh)",{"$f":"B50*B52*8760/1000","v":804.84072877363644},null,null,"Total Value ($)",{"$f":"F52*F51","v":505404.35718461528},694239.04638184968,698882.67525746499,732162.80265067762,765442.93004389026,798723.05743710289,null,4,792.82838029159882,71598.950601153832,35846.571185363959,36086.341872299075,37804.739104313318,39523.13633632756,41241.533568341802]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$55,O50:O69)","v":405045.80295662512},405045.80295662506,407755.07492333278,427171.98325301515,446588.89158269769,466005.79991238029,null,5,788.86423839014083,71598.950601153832,35667.338329437138,35905.91016293758,37615.715408791752,39325.520654645916,41035.325900500087]
["Discount Factor",5.9033833344597719E-2,null,null,null,null,null,null,null,null,null,null,6,784.91991719819021,71598.950601153832,35489.001637789959,35726.380612122899,37427.636831747797,39128.893051372695,40830.149270997594]
[null,null,null,null,null,null,null,null,null,null,null,null,7,780.9953176121993,71598.950601153832,35311.556629601007,35547.748709062282,37240.498647589062,38933.248586115835,40625.998524642608]
[null,null,null,null,null,null,null,null,null,null,null,null,8,777.09034102413818,0,35134.998846452996,35370.009965516969,37054.296154351112,38738.582343185248,40422.868532019391]
[null,null,null,null,null,null,null,null,null,null,null,null,9,773.20488931901752,0,34959.323852220739,35193.159915689386,36869.024673579355,38544.889431469324,40220.754189359293]
[null,null,null,null,null,null,null,null,null,null,null,null,10,769.33886487242239,0,34784.527232959634,35017.194116110935,36684.679550211455,38352.164984311974,40019.650418412493]
["y",{"$f":"INDEX($H$50:$K$50,MATCH(B61,$H$54:$K$54,0))","v":1.05},{"$f":"INDEX($H$50:$K$50,MATCH(C61,$H$54:$K$54,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,765.49217054806036,0,34610.604596794838,34842.108145530387,36501.256152460403,38160.404159390418,39819.552166320434]
["x",{"$f":"INDEX($H$54:$K$54,IFERROR(MATCH($F$54,$H$54:$K$54,1),1))","v":407755.07492333278},{"$f":"INDEX($H$54:$K$54,IFERROR(MATCH($B$61,$H$54:$K$54,1)+1,1))","v":427171.98325301515},{"$f":"F54","v":405045.80295662512},null,null,null,null,null,null,null,null,12,761.66470969531997,0,34437.551573810859,34667.897604802725,36318.749871698099,37969.602138593458,39620.454405488832]
["m",{"$f":"SLOPE(B60:C60,B61:C61)","v":2.5750752463287736E-6},null,null,null,null,null,null,null,null,null,null,13,757.85638614684353,0,34265.363815941811,34494.558116778724,36137.156122339613,37779.754127900502,39422.352133461398]
["b",{"$f":"INTERCEPT(B60:C60,B61:C61)","v":-8.659739592076221E-15},null,null,null,null,null,null,null,null,null,null,14,754.06710421610933,0,34094.036996862102,34322.085326194829,35956.470341727916,37590.855357261004,39225.240372794091]
[null,null,null,null,null,null,null,null,null,null,null,null,15,750.29676869502873,0,33923.56681187779,34150.474899563851,35776.687990019273,37402.901080474694,39029.114170930116]
[null,null,null,null,null,null,null,null,null,null,null,null,16,746.54528485155356,0,33753.9489778184,33979.722525066034,35597.804550069181,37215.88657507232,38833.968600075466]
[null,null,null,null,null,null,null,null,null,null,null,null,17,742.81255842729581,0,33585.179232929309,33809.823912440705,35419.815527318831,37029.807142196958,38639.798757075085]
[null,null,null,null,null,null,null,null,null,null,null,null,18,739.09849563515934,0,33417.253336764661,33640.774792878503,35242.716449682237,36844.658106485971,38446.599763289712]
[null,null,null,null,null,null,null,null,null,null,null,null,19,735.40300315698357,0,33250.167070080839,33472.570918914105,35066.502867433832,36660.434815953544,38254.366764473263]
[null,null,null,null,null,null,null,null,null,null,null,null,20,731.72598814119863,0,33083.916234730437,33305.208064319537,34891.170353096655,36477.132641873774,38063.094930650899]
[]
[]
[]
["System Size (kW AC)",200,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B73/B75","v":239.91103428812698},null,null,"% Increase over ABP DG","n/a",{"$f":"B86*F78+B87","v":1.0450028035711956},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$77*(1-$B$78)^(M74-1)","v":314.44024569854383},{"$f":"F77*0.15","v":36008.777649709788},{"$f":"$N74*G$75","v":17317.289281135356},{"$f":"$N74*H$75","v":17400.100442843752},{"$f":"$N74*I$75","v":18228.676654407744},{"$f":"$N74*J$75","v":19057.252865971728},{"$f":"$N74*K$75","v":19885.829077535716}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B73,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.83364235660709607},null,null,"REC Price ($/REC)",{"$f":"$B$147","v":52.701664172998406},{"$f":"F75*G74","v":55.07338681365097},{"$f":"$F$75*H74","v":55.33674738164833},{"$f":"$F$75*I74","v":57.971830590298254},{"$f":"$F$75*J74","v":60.606913798948163},{"$f":"$F$75*K74","v":63.241997007598087},null,2,312.86804447005113,{"$f":"($F$77-$O$74)/6","v":34008.290002503694},17230.70283472968,17313.099940629534,18137.533271135704,18961.966601641871,19786.399932148041]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B73,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.14961798369648879},null,null,"Total Production (MWh)",{"$f":"SUM($N$74:$N$88)","v":4555.0462481927743},{"$f":"SUM($N$74:$N$93)","v":5998.860803903066},{"$f":"SUM($N$74:$N$93)","v":5998.860803903066},{"$f":"SUM($N$74:$N$93)","v":5998.860803903066},{"$f":"SUM($N$74:$N$93)","v":5998.860803903066},{"$f":"SUM($N$74:$N$93)","v":5998.860803903066},null,3,311.30370424770086,34008.290002503694,17144.549320556031,17226.534440926385,18046.845604780025,18867.15676863366,19687.4679324873]
["Year 1 Production (MWh)",{"$f":"B74*B76*8760/1000","v":314.44024569854383},null,null,"Total Value ($)",{"$f":"F76*F75","v":240058.51766473195},330377.58149460278,331957.44488325575,347764.94225864892,363572.43963404198,379379.93700943515,null,4,309.74718572646236,34008.290002503694,17058.826573953251,17140.401768721757,17956.611376756126,18772.820984790491,19589.03059282486]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$79,O74:O93)","v":192101.38846146569},192101.38846146574,193020.01601835591,202211.44535256334,211402.87468677078,220594.30402097825,null,5,308.19844979783005,34008.290002503694,16973.532441083484,17054.699759878145,17866.828319872344,18678.956879866539,19491.085439860737]
["Discount Factor",5.9458517445214062E-2,null,null,null,null,null,null,null,null,null,null,6,306.65745754884091,34008.290002503694,16888.664778878068,16969.426261078755,17777.494178272984,18585.562095467205,19393.630012661433]
[null,null,null,null,null,null,null,null,null,null,null,null,7,305.12417026109671,34008.290002503694,16804.221454983675,16884.579129773363,17688.606707381619,18492.634284989872,19296.661862598128]
[null,null,null,null,null,null,null,null,null,null,null,null,8,303.59854940979125,0,16720.20034770876,16800.156234124497,17600.163673844712,18400.171113564924,19200.178553285139]
[null,null,null,null,null,null,null,null,null,null,null,null,9,302.08055666274225,0,16636.599345970215,16716.155452953873,17512.162855475486,18308.170257997095,19104.177660518711]
[null,null,null,null,null,null,null,null,null,null,null,null,10,300.57015387942857,0,16553.416349240364,16632.574675689106,17424.602041198112,18216.629406707114,19008.65677221612]
["y",{"$f":"INDEX($H$74:$K$74,MATCH(B85,$H$78:$K$78,0))","v":1.05},{"$f":"INDEX($H$74:$K$74,MATCH(C85,$H$78:$K$78,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,299.06730311003145,0,16470.649267494162,16549.41180231066,17337.479030992123,18125.546259673578,18913.61348835504]
["x",{"$f":"INDEX($H$78:$K$78,IFERROR(MATCH($F$78,$H$78:$K$78,1),1))","v":193020.01601835591},{"$f":"INDEX($H$78:$K$78,IFERROR(MATCH($B$85,$H$78:$K$78,1)+1,1))","v":202211.44535256334},{"$f":"F78","v":192101.38846146569},null,null,null,null,null,null,null,null,12,297.57196659448124,0,16388.29602115669,16466.664743299105,17250.791635837159,18034.918528375209,18819.045420913262]
["m",{"$f":"SLOPE(B84:C84,B85:C85)","v":5.4398503412213267E-6},null,null,null,null,null,null,null,null,null,null,13,296.08410676150885,0,16306.354541050907,16384.33141958261,17164.537677657972,17944.743935733331,18724.950193808694]
["b",{"$f":"INTERCEPT(B84:C84,B85:C85)","v":8.8817841970012523E-16},null,null,null,null,null,null,null,null,null,null,14,294.60368622770136,0,16224.822768345655,16302.4097624847,17078.714989269687,17855.020216054669,18631.325442839654]
[null,null,null,null,null,null,null,null,null,null,null,null,15,293.13066779656282,0,16143.698654503925,16220.897713672273,16993.321414323334,17765.745114974394,18538.168815625453]
[null,null,null,null,null,null,null,null,null,null,null,null,16,291.66501445758001,0,16062.980161231406,16139.793225103913,16908.354807251719,17676.916389399521,18445.477971547327]
[null,null,null,null,null,null,null,null,null,null,null,null,17,290.20668938529212,0,15982.66526042525,16059.094258978394,16823.813033215461,17588.531807452524,18353.250581689594]
[null,null,null,null,null,null,null,null,null,null,null,null,18,288.75565593836563,0,15902.751934123122,15978.798787683501,16739.693968049382,17500.58914841526,18261.484328781142]
[null,null,null,null,null,null,null,null,null,null,null,null,19,287.31187765867384,0,15823.238174452508,15898.904793745085,16655.995498209137,17413.086202673185,18170.17690713724]
[null,null,null,null,null,null,null,null,null,null,null,null,20,285.87531827038043,0,15744.121983580244,15819.410269776357,16572.715520718091,17326.020771659816,18079.326022601552]
[]
[]
[]
["System Size (kW AC)",100,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B97/B99","v":118.81773724995986},null,null,"% Increase over ABP DG","n/a",{"$f":"B110*F102+B111","v":1.0480952921036317},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$101*(1-$B$102)^(M98-1)","v":155.65070845239418},{"$f":"F101*0.15","v":19031.987556000644},{"$f":"$N98*G$99","v":9179.9220266918965},{"$f":"$N98*H$99","v":9196.6047368462296},{"$f":"$N98*I$99","v":9634.5382957436686},{"$f":"$N98*J$99","v":10072.471854641106},{"$f":"$N98*K$99","v":10510.405413538545}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B97,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.84162518420652532},null,null,"REC Price ($/REC)",{"$f":"$B$146","v":56.271322276876312},{"$f":"F99*G98","v":58.977707958840277},{"$f":"$F$99*H98","v":59.084888390720131},{"$f":"$F$99*I98","v":61.898454504563951},{"$f":"$F$99*J98","v":64.712020618407749},{"$f":"$F$99*K98","v":67.525586732251568},null,2,154.87245491013221,{"$f":"($F$101-$O$98)/6","v":17974.65491400061},9134.0224165584368,9150.6217131619978,9586.3656042649509,10022.1094953679,10457.853386470853]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B97,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.14954287234374705},null,null,"Total Production (MWh)",{"$f":"SUM($N$98:$N$112)","v":2254.7882634729435},{"$f":"SUM($N$98:$N$117)","v":2969.4892648378795},{"$f":"SUM($N$98:$N$117)","v":2969.4892648378795},{"$f":"SUM($N$98:$N$117)","v":2969.4892648378795},{"$f":"SUM($N$98:$N$117)","v":2969.4892648378795},{"$f":"SUM($N$98:$N$117)","v":2969.4892648378795},null,3,154.09809263558157,17974.65491400061,9088.3523044756457,9104.8686045961895,9538.4337762436262,9971.9989478910611,10405.5641195385]
["Year 1 Production (MWh)",{"$f":"B98*B100*8760/1000","v":155.65070845239418},null,null,"Total Value ($)",{"$f":"F100*F99","v":126879.91704000431},175133.67064851976,175451.94179038767,183806.79616135854,192161.65053232934,200516.50490330017,null,4,153.32760217240366,17974.65491400061,9042.9105429532665,9059.3442615732074,9490.7416073624081,9922.138953151607,10353.536298940808]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$103,O98:O117)","v":101295.00702456318},101295.00702456318,101479.09085853893,106311.42851846939,111143.76617839975,115976.10383833018,null,5,152.56096416154165,17974.65491400061,8997.6959902385006,9014.0475402653428,9443.2878993255963,9872.5282583858479,10301.768617446103]
["Discount Factor",6.012268727224257E-2,null,null,null,null,null,null,null,null,null,null,6,151.79815934073395,17974.65491400061,8952.7075102873096,8968.9773025640152,9396.0714598289687,9823.1656170939204,10250.259774358874]
[null,null,null,null,null,null,null,null,null,null,null,null,7,151.03916854403028,17974.65491400061,8907.9439727358731,8924.1324160511958,9349.0911025298246,9774.0497890084498,10199.008475487079]
[null,null,null,null,null,null,null,null,null,null,null,null,8,150.28397270131012,0,8863.404252872193,8879.511753970939,9302.345647017175,9725.1795400634073,10148.013433109643]
[null,null,null,null,null,null,null,null,null,null,null,null,9,149.53255283780356,0,8819.0872316078312,8835.1141952010839,9255.8339187820893,9676.5536423630911,10097.273365944095]
[null,null,null,null,null,null,null,null,null,null,null,null,10,148.78489007361452,0,8774.9917954497905,8790.9386242250766,9209.5547491881771,9628.1708741512739,10046.786999114373]
["y",{"$f":"INDEX($H$98:$K$98,MATCH(B109,$H$102:$K$102,0))","v":1.05},{"$f":"INDEX($H$98:$K$98,MATCH(C109,$H$102:$K$102,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,148.04096562324648,0,8731.1168364725436,8746.9839311039541,9163.5069754422384,9580.0300197805191,9996.5530641188034]
["x",{"$f":"INDEX($H$102:$K$102,IFERROR(MATCH($F$102,$H$102:$K$102,1),1))","v":101479.09085853893},{"$f":"INDEX($H$102:$K$102,IFERROR(MATCH($B$109,$H$102:$K$102,1)+1,1))","v":106311.42851846939},{"$f":"F102","v":101295.00702456318},null,null,null,null,null,null,null,null,12,147.30076079513023,0,8687.4612522901807,8703.2490114484335,9117.6894405650255,9532.1298696816157,9946.5702987982077]
["m",{"$f":"SLOPE(B108:C108,B109:C109)","v":1.0346959074196724E-5},null,null,null,null,null,null,null,null,null,null,13,146.56425699115459,0,8644.0239460287303,8659.732766391191,9072.1009933622008,9484.4692203332088,9896.8374473042186]
["b",{"$f":"INTERCEPT(B108:C108,B109:C109)","v":6.8833827526759706E-15},null,null,null,null,null,null,null,null,null,null,14,145.83143570619882,0,8600.8038262985865,8616.4341025592366,9026.7404883953895,9437.0468742315425,9847.3532600676972]
[null,null,null,null,null,null,null,null,null,null,null,null,15,145.10227852766783,0,8557.7998071670936,8573.3519320464402,8981.6067859534141,9389.8616398603845,9798.1164937673584]
[null,null,null,null,null,null,null,null,null,null,null,null,16,144.3767671350295,0,8515.0108081312592,8530.4851723862084,8936.6987520236471,9342.9123316610821,9749.1259112985226]
[null,null,null,null,null,null,null,null,null,null,null,null,17,143.65488329935434,0,8472.4357540906021,8487.8327465242764,8892.0152582635274,9296.1977700027765,9700.3802817420292]
[null,null,null,null,null,null,null,null,null,null,null,null,18,142.93660888285757,0,8430.0735753201479,8445.3935827916557,8847.5551819722114,9249.7167811527634,9651.878380333319]
[null,null,null,null,null,null,null,null,null,null,null,null,19,142.22192583844327,0,8387.9232074435477,8403.1666148776967,8803.3174060623496,9203.4681972469989,9603.6189884316518]
[null,null,null,null,null,null,null,null,null,null,null,null,20,141.51081620925106,0,8345.9835914063297,8361.1507818033078,8759.3008190320379,9157.4508562607643,9555.6008934894944]
[]
[]
[]
["System Size (kW AC)",25,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B121/B123","v":30.083576773024731},null,null,"% Increase over ABP DG","n/a",{"$f":"B134*F126+B135","v":{"$error":"#DIV/0!"}},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$125*(1-$B$126)^(M122-1)","v":38.231886848291296},{"$f":"F125*0.15","v":4502.4315505488448},{"$f":"$N122*G$123","v":{"$error":"#DIV/0!"}},{"$f":"$N122*H$123","v":2175.6573349612177},{"$f":"$N122*I$123","v":2279.2600651974662},{"$f":"$N122*J$123","v":2382.8627954337144},{"$f":"$N122*K$123","v":2486.4655256699625}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$6:$J$6,MATCH('Public Schools_Group A'!B121,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.83101820600058895},null,null,"REC Price ($/REC)",{"$f":"$B$145","v":54.197027024774627},{"$f":"F123*G122","v":{"$error":"#DIV/0!"}},{"$f":"$F$123*H122","v":56.90687837601336},{"$f":"$F$123*I122","v":59.616729727252093},{"$f":"$F$123*J122","v":62.326581078490818},{"$f":"$F$123*K122","v":65.036432429729544},null,2,38.04072741404984,{"$f":"($F$125-$O$122)/6","v":4252.2964644072426},{"$error":"#DIV/0!"},2164.7790482864116,2267.8637648714789,2370.9484814565458,2474.0331980416126]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$D$7:$J$7,MATCH('Public Schools_Group A'!B121,'ABP Scenario InputAssumptions'!$D$4:$J$4,0))","v":0.14507485854193855},null,null,"Total Production (MWh)",{"$f":"SUM($N$122:$N$136)","v":553.83499768854927},{"$f":"SUM($N$122:$N$141)","v":729.38426493073382},{"$f":"SUM($N$122:$N$141)","v":729.38426493073382},{"$f":"SUM($N$122:$N$141)","v":729.38426493073382},{"$f":"SUM($N$122:$N$141)","v":729.38426493073382},{"$f":"SUM($N$122:$N$141)","v":729.38426493073382},null,3,37.850523776979593,4252.2964644072426,{"$error":"#DIV/0!"},2153.9551530449794,2256.5244460471213,2359.0937390492631,2461.6630320514046]
["Year 1 Production (MWh)",{"$f":"B122*B124*8760/1000","v":38.231886848291296},null,null,"Total Value ($)",{"$f":"F124*F123","v":30016.210336992299},{"$error":"#DIV/0!"},41506.981653791176,43483.504589685996,45460.027525580808,47436.550461475621,null,4,37.661271158094692,4252.2964644072426,{"$error":"#DIV/0!"},2143.1853772797544,2245.2418238168857,2347.2982703540165,2449.3547168911477]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$127,O122:O141)","v":23990.830402763884},{"$error":"#DIV/0!"},24068.902693728094,25215.040917238959,26361.179140749813,27507.317364260674,null,5,37.472964802304219,4252.2964644072426,{"$error":"#DIV/0!"},2132.4694503933556,2234.0156146978011,2335.5617790022466,2437.1079433066921]
["Discount Factor",5.9800179613697838E-2,null,null,null,null,null,null,null,null,null,null,6,37.285599978292701,4252.2964644072426,{"$error":"#DIV/0!"},2121.8071031413892,2222.8455366243124,2323.8839701072357,2424.9224035901584]
[null,null,null,null,null,null,null,null,null,null,null,null,7,37.099171978401237,4252.2964644072426,{"$error":"#DIV/0!"},2111.1980676256821,2211.7313089411909,2312.2645502566993,2412.7977915722076]
[null,null,null,null,null,null,null,null,null,null,null,null,8,36.91367611850923,0,{"$error":"#DIV/0!"},2100.6420772875535,2200.6726523964849,2300.7032275054157,2400.7338026143466]
[null,null,null,null,null,null,null,null,null,null,null,null,9,36.729107737916685,0,{"$error":"#DIV/0!"},2090.1388669011158,2189.6692891345024,2289.1997113678885,2388.7301336012752]
[null,null,null,null,null,null,null,null,null,null,null,null,10,36.545462199227103,0,{"$error":"#DIV/0!"},2079.6881725666103,2178.7209426888303,2277.7537128110494,2376.7864829332689]
["y",{"$f":"INDEX($H$122:$K$122,MATCH(B133,$H$126:$K$126,0))","v":1.05},{"$f":"INDEX($H$122:$K$122,MATCH(C133,$H$126:$K$126,0))","v":1.05},null,null,null,null,null,null,null,null,null,11,36.362734888230968,0,{"$error":"#DIV/0!"},2069.2897317037773,2167.8273379753859,2266.3649442469941,2364.9025505186023]
["x",{"$f":"INDEX($H$126:$K$126,IFERROR(MATCH($F$126,$H$126:$K$126,1),1))","v":24068.902693728094},{"$f":"INDEX($H$126:$K$126,IFERROR(MATCH($F$126,$H$126:$K$126,1)+1,1))","v":24068.902693728094},{"$f":"F126","v":23990.830402763884},null,null,null,null,null,null,null,null,12,36.180921213789809,0,{"$error":"#DIV/0!"},2058.9432830452583,2156.9882012855087,2255.033119525759,2353.0780377660089]
["m",{"$f":"SLOPE(B132:C132,B133:C133)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,13,36.000016607720866,0,{"$error":"#DIV/0!"},2048.6485666300323,2146.2032602790814,2243.7579539281305,2341.3126475771796]
["b",{"$f":"INTERCEPT(B132:C132,B133:C133)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,14,35.820016524682259,0,{"$error":"#DIV/0!"},2038.4053237968822,2135.472243977686,2232.5391641584897,2329.6060843392934]
[null,null,null,null,null,null,null,null,null,null,null,null,15,35.640916442058852,0,{"$error":"#DIV/0!"},2028.2132971778979,2124.794882757798,2221.3764683376976,2317.9580539175972]
[null,null,null,null,null,null,null,null,null,null,null,null,16,35.462711859848554,0,{"$error":"#DIV/0!"},2018.0722306920081,2114.1709083440087,2210.269585996009,2306.3682636480089]
[null,null,null,null,null,null,null,null,null,null,null,null,17,35.285398300549311,0,{"$error":"#DIV/0!"},2007.9818695385482,2103.6000538022886,2199.2182380660288,2294.836422329769]
[null,null,null,null,null,null,null,null,null,null,null,null,18,35.108971309046566,0,{"$error":"#DIV/0!"},1997.9419601908555,2093.0820535332773,2188.2221468756989,2283.3622402181204]
[null,null,null,null,null,null,null,null,null,null,null,null,19,34.93342645250133,0,{"$error":"#DIV/0!"},1987.9522503899011,2082.6166432656105,2177.2810361413199,2271.9454290170293]
[null,null,null,null,null,null,null,null,null,null,null,null,20,34.758759320238823,0,{"$error":"#DIV/0!"},1978.0124891379514,2072.2035600492827,2166.3946309606135,2260.5857018719444]
[null,null,null,"Recalculated"]
[null,"Group A_Adjustable Block Program_Distributed Generation",null,"Group A_Adjustable Block Program_Distributed Generation"]
["0 - 10 kW",60.898734810461825,null,"NA"]
["10 - 25 kW",54.197027024774627,null,{"$f":"G123+5","v":{"$error":"#DIV/0!"}}]
["25 - 100 kW",56.271322276876312,null,{"$f":"G99+5","v":63.977707958840277}]
["100 - 200 kW",52.701664172998406,null,{"$f":"G75+5","v":60.07338681365097}]
["200 - 500 kW",43.348529763332202,null,{"$f":"G51+5","v":50.213531801396599}]
["500 - 2000 kW",40.07976465546357,null,{"$f":"G27+5","v":46.849183826897828}]
["2000- 5000 kW",29.32958640784635,null,{"$f":"G3+5","v":35.511444423869804}]
[]
["Sheet being updated",{"$f":"IF('Scenario & Results'!$B$2=\"Group A\",\"Public Schools_Group A\",\"Public Schools_Group B\")","v":"Public Schools_Group A"}]
["Column being updated",{"$f":"IF('Scenario & Results'!$B$2=\"Group A\",\"B49\",\"C49\")","v":"B49"}]

{"sheet":"Public Schools_Group B","index":20,"n_rows":150,"n_cols":20,"rows_kept":150,"cut":false,"hidden":false,"merged":[[130,0,130,3],[10,0,10,3],[34,0,34,3],[58,0,58,3],[82,0,82,3],[106,0,106,3]]}
["System Size (kW AC)",5000,null,null,null,"ABP DG       (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B1/B3","v":6378.7123585453346},null,null,"% Increase over ABP DG","n/a",{"$f":"B14*F6+B15","v":1.0402957614058717},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$5*(1-$B$6)^(M2-1)","v":8106.8840850838433},{"$f":"F5*0.15","v":483188.97123240854},{"$f":"$N2*G$3","v":231327.84872750819},{"$f":"$N2*H$3","v":233485.75489304369},{"$f":"$N2*I$3","v":244604.12417366484},{"$f":"$N2*J$3","v":255722.49345428593},{"$f":"$N2*K$3","v":266840.86273490702}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B1,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.78385726130159761},null,null,"REC Price ($/REC)",{"$f":"$B$150","v":27.429451720120749},{"$f":"F3*G2","v":28.534742362128611},{"$f":"$F$3*H2","v":28.800924306126788},{"$f":"$F$3*I2","v":30.172396892132827},31.543869478138859,32.915342064144895,null,2,{"$f":"$B$5*(1-$B$6)^(M3-1)","v":8066.3496646584244},{"$f":"($F$5-$O$2)/6","v":456345.13949727477},{"$f":"$N3*G$3","v":230171.20948387065},232318.32611857849,243381.10355279653,254443.88098701451,265506.65842123248]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B1,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.14508310403249608},null,null,"Total Production (MWh)",{"$f":"SUM($N$2:$N$16)","v":117437.99479058186},{"$f":"SUM($N$2:$N$21)","v":154662.35586909874},{"$f":"SUM($N$2:$N$21)","v":154662.35586909874},{"$f":"SUM($N$2:$N$21)","v":154662.35586909874},{"$f":"SUM($N$2:$N$21)","v":154662.35586909874},{"$f":"SUM($N$2:$N$21)","v":154662.35586909874},null,3,8026.0179163351322,456345.13949727477,229020.35343645132,231156.73448798558,242164.19803503255,253171.66158207942,264179.12512912636]
["Year 1 Production (MWh)",{"$f":"B2*B4*8760/1000","v":8106.8840850838433},null,null,"Total Value ($)",{"$f":"F4*F3","v":3221259.8082160573},{"$f":"G4*G3","v":4413250.4778445829},{"$f":"H4*H3","v":4454418.8043931574},{"$f":"I4*I3","v":4666533.9855547361},{"$f":"J4*J3","v":4878649.1667163139},5090764.3478778927,null,4,7985.8878267534565,456345.13949727477,227875.25166926906,230000.95081554566,240953.37704485736,251905.80327416901,262858.22950348072]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$7,O2:O21)","v":2586956.5434014881},2586956.5434014886,2611088.5686015943,2735426.1194873839,2859763.6703731744,2984101.2212589639,null,5,7945.9583876196893,456345.13949727477,226735.87541092272,228850.94606146793,239748.6101596331,250646.27425779818,261543.9383559633]
["Discount Factor",5.8449140489109E-2,null,null,null,null,null,null,null,null,null,null,6,7906.2285956815913,456345.13949727477,225602.19603386809,227706.6913311606,238549.86710883494,249393.04288650921,260236.21866418351]
[null,null,null,null,null,null,null,null,null,null,null,null,7,7866.6974527031834,456345.13949727477,224474.18505369878,226568.1578745048,237357.11777329075,248146.07767207667,258935.03757086259]
[null,null,null,null,null,null,null,null,null,null,null,null,8,7827.3639654396675,0,223351.81412843027,225435.31708513229,236170.3321844243,246905.34728371628,257640.36238300827]
[null,null,null,null,null,null,null,null,null,null,null,null,9,7788.227145612469,0,222235.05505778812,224308.14049970661,234989.48052350219,245670.82054729768,256352.16057109323]
[null,null,null,null,null,null,null,null,null,null,null,null,10,7749.2860098844067,0,221123.87978249916,223186.59979720809,233814.53312088468,244442.4664445612,255070.39976823775]
["y",{"$f":"INDEX($H$2:$K$2,MATCH(B13,$H$6:$K$6,0))","v":1.05},{"$f":"INDEX($H$2:$K$2,MATCH(C13,$H$6:$K$6,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,7710.5395798349846,0,220018.26038358669,222070.66679822205,232645.46045528023,243220.25411233839,253795.04776939657]
["x",{"$f":"INDEX($H$6:$K$6,IFERROR(MATCH($F$6,$H$6:$K$6,1),1))","v":2611088.5686015943},{"$f":"INDEX($H$6:$K$6,IFERROR(MATCH($B$13,$H$6:$K$6,1)+1,1))","v":2735426.1194873839},{"$f":"F6","v":2586956.5434014881},null,null,null,null,null,null,null,null,12,7671.9868819358089,0,218918.16908166872,220960.31346423092,231482.23315300382,242004.15284177667,252526.07253054957]
["m",{"$f":"SLOPE(B12:C12,B13:C13)","v":4.0213113129377637E-7},null,null,null,null,null,null,null,null,null,null,13,7633.6269475261306,0,217823.57823626039,219855.51189690977,230324.82198723883,240794.1320775678,251263.44216789684]
["b",{"$f":"INTERCEPT(B12:C12,B13:C13)","v":-5.9952043329758453E-15},null,null,null,null,null,null,null,null,null,null,14,7595.4588127885008,0,216734.46034507913,218756.23433742524,229173.19787730265,239590.16141718,250007.12495705739]
[null,null,null,null,null,null,null,null,null,null,null,null,15,7557.4815187245586,0,215650.78804335374,217662.45316573814,228027.33188791614,238392.2106100941,248757.08933227209]
[null,null,null,null,null,null,null,null,null,null,null,null,16,7519.6941111309352,0,214572.53410313695,216574.14089990943,226887.19522847654,237200.24955704363,247513.30388561072]
[null,null,null,null,null,null,null,null,null,null,null,null,17,7482.0956405752804,0,213499.67143262125,215491.27019540989,225752.75925233416,236014.2483092584,246275.73736618267]
[null,null,null,null,null,null,null,null,null,null,null,null,18,7444.6851623724042,0,212432.17307545815,214413.81384443282,224623.9954560725,234834.17706771212,245044.35867935175]
[null,null,null,null,null,null,null,null,null,null,null,null,19,7407.4617365605418,0,211370.01221008087,213341.74477521065,223500.87547879212,233660.00618237353,243819.136885955]
[null,null,null,null,null,null,null,null,null,null,null,null,20,7370.4244278777387,0,210313.16214903045,212275.03605133458,222383.37110139817,232491.70615146167,242600.04120152519]
[]
[]
[]
["System Size (kW AC)",2000,null,null,null,"ABP DG       (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B25/B27","v":2551.4849434181338},null,null,"% Increase over ABP DG","n/a",{"$f":"B38*F30+B39","v":1.0441474441440621},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$26*(1-$B$30)^(M26-1)","v":2551.4849434181338},{"$f":"F29*0.15","v":208162.46737209105},{"$f":"$N26*G$27","v":100027.25108622103},{"$f":"$N26*H$27","v":100587.91431188064},{"$f":"$N26*I$27","v":105377.81499339874},{"$f":"$N26*J$27","v":110167.71567491686},{"$f":"$N26*K$27","v":114957.61635643498}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B25,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.78385726130159761},null,null,"REC Price ($/REC)",{"$f":"$B$149","v":37.545984301214531},{"$f":"F27*G26","v":39.203543545986236},{"$f":"$F$27*H26","v":39.423283516275262},{"$f":"$F$27*I26","v":41.300582731335986},{"$f":"$F$27*J26","v":43.17788194639671},{"$f":"$F$27*K26","v":45.055181161457433},null,2,2538.7275187010432,{"$f":"($F$29-$O$26)/6","v":196597.88585141933},99527.114830789928,100084.97474032124,104850.92591843176,109616.87709654229,114382.82827465281]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B25,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.14508310403249608},null,null,"Total Production (MWh)",{"$f":"SUM($N$26:$N$40)","v":36961.337099257144},{"$f":"SUM($N$26:$N$45)","v":48676.984667840028},{"$f":"SUM($N$26:$N$45)","v":48676.984667840028},{"$f":"SUM($N$26:$N$45)","v":48676.984667840028},{"$f":"SUM($N$26:$N$45)","v":48676.984667840028},{"$f":"SUM($N$26:$N$45)","v":48676.984667840028},null,3,2526.033881107538,196597.88585141933,99029.479256635983,99584.549866619636,104326.6712888396,109068.79271105958,113810.91413327956]
["Year 1 Production (MWh)",{"$f":"B26*B28*8760/1000","v":3242.7536340335364},null,null,"Total Value ($)",{"$f":"F28*F27","v":1387749.782480607},1908310.2881129708,1919006.5672776415,2010387.8323861004,2101769.0974945594,2193150.3626030185,null,4,2513.4037117020002,196597.88585141933,98534.331860352802,99086.627117286524,103805.0379323954,108523.44874750427,113241.85956261316]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$31,O26:O45)","v":1111235.737999412},1111235.737999412,1117464.3307735745,1170676.9179532682,1223889.505132962,1277102.0923126561,null,5,2500.8366931434903,196597.88585141933,98041.66020105104,98591.193981700097,103286.01274273342,107980.83150376676,112675.65026480009]
["Discount Factor",5.9274956357564107E-2,null,null,null,null,null,null,null,null,null,null,6,2488.332509677773,196597.88585141933,97551.451900045795,98098.238011791604,102769.58267901976,107440.92734624793,112112.27201347609]
[null,null,null,null,null,null,null,null,null,null,null,null,7,2475.8908471293839,196597.88585141933,97063.694640545553,97607.746821732639,102255.73476562466,106903.72270951669,111551.71065340871]
[null,null,null,null,null,null,null,null,null,null,null,null,8,2463.5113928937371,0,96578.376167342823,97119.708087623978,101744.45609179654,106369.20409596911,110993.95210014167]
[null,null,null,null,null,null,null,null,null,null,null,null,9,2451.1938359292685,0,96095.484286506122,96634.109547185857,101235.73381133756,105837.35807548926,110438.98233964096]
[null,null,null,null,null,null,null,null,null,null,null,null,10,2438.9378667496221,0,95615.006865073592,96150.938999449936,100729.55514228086,105308.17128511181,109886.78742794275]
["y",{"$f":"INDEX($H$26:$K$26,MATCH(B37,$H$30:$K$30,0))","v":1.05},{"$f":"INDEX($H$26:$K$26,MATCH(C37,$H$30:$K$30,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,2426.743177415874,0,95136.931830748217,95670.184304452676,100225.90736656947,104781.63042868626,109337.35349080304]
["x",{"$f":"INDEX($H$30:$K$30,IFERROR(MATCH($F$30,$H$30:$K$30,1),1))","v":1117464.3307735745},{"$f":"INDEX($H$30:$K$30,IFERROR(MATCH($B$37,$H$30:$K$30,1)+1,1))","v":1170676.9179532682},{"$f":"F30","v":1111235.737999412},null,null,null,null,null,null,null,null,12,2414.6094615287943,0,94661.24717159447,95191.833382930403,99724.777829736602,104257.72227654282,108790.66672334902]
["m",{"$f":"SLOPE(B36:C36,B37:C37)","v":9.3962730718495243E-7},null,null,null,null,null,null,null,null,null,null,13,2402.5364142211506,0,94187.940935736508,94715.874216015756,99226.15394058793,103736.4336651601,108246.71338973228]
["b",{"$f":"INTERCEPT(B36:C36,B37:C37)","v":-8.659739592076221E-15},null,null,null,null,null,null,null,null,null,null,14,2390.5237321500454,0,93717.001231057846,94242.294844935706,98730.023170885019,103217.75149683433,107705.47982278364]
[null,null,null,null,null,null,null,null,null,null,null,null,15,2378.5711134892949,0,93248.416224902539,93771.083370711014,98236.373055030577,102701.66273935014,107166.95242366972]
[null,null,null,null,null,null,null,null,null,null,null,null,16,2366.6782579218484,0,92782.174143778029,93302.227953857466,97745.191189755424,102188.1544256534,106631.11766155135]
[null,null,null,null,null,null,null,null,null,null,null,null,17,2354.8448666322392,0,92318.263273059143,92835.716814088169,97256.465233806652,101677.21365352513,106097.9620732436]
[null,null,null,null,null,null,null,null,null,null,null,null,18,2343.0706422990779,0,91856.671956693841,92371.53823001773,96770.182907637616,101168.8275852575,105567.47226287739]
[null,null,null,null,null,null,null,null,null,null,null,null,19,2331.3552890875826,0,91397.388596910372,91909.680538867644,96286.331993099433,100662.98344733122,105039.634901563]
[null,null,null,null,null,null,null,null,null,null,null,null,20,2319.6985126421446,0,90940.401653925815,91450.132136173299,95804.900333133934,100159.66853009455,104514.43672705517]
[]
[]
[]
["System Size (kW AC)",500,null,null,null,"ABP DG       (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B49/B51","v":615.45552347026864},null,null,"% Increase over ABP DG","n/a",{"$f":"B62*F54+B63","v":1.0430234208229592},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$53*(1-$B$54)^(M50-1)","v":770.69453237182131},{"$f":"F53*0.15","v":72214.883620829627},{"$f":"$N50*G$51","v":34663.694883116608},{"$f":"$N50*H$51","v":34895.553542368994},{"$f":"$N50*I$51","v":36557.246568196097},{"$f":"$N50*J$51","v":38218.939594023184},{"$f":"$N50*K$51","v":39880.632619850279}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B49,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.81240638995443826},null,null,"REC Price ($/REC)",{"$f":"$B$148","v":43.121962230955901},{"$f":"F51*G50","v":44.977216558730071},{"$f":"$F$51*H50","v":45.2780603425037},{"$f":"$F$51*I50","v":47.434158454051499},{"$f":"$F$51*J50","v":49.590256565599283},{"$f":"$F$51*K50","v":51.746354677147082},null,2,766.84105970996222,{"$f":"($F$53-$O$50)/6","v":68202.945641894665},34490.376408701028,34721.075774657154,36374.460335355114,38027.844896053066,39681.229456751025]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B49,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.14294912392735509},null,null,"Total Production (MWh)",{"$f":"SUM($N$50:$N$64)","v":11164.43994115352},{"$f":"SUM($N$50:$N$69)","v":14703.236259585241},{"$f":"SUM($N$50:$N$69)","v":14703.236259585241},{"$f":"SUM($N$50:$N$69)","v":14703.236259585241},{"$f":"SUM($N$50:$N$69)","v":14703.236259585241},{"$f":"SUM($N$50:$N$69)","v":14703.236259585241},null,3,763.00685441141241,68202.945641894665,34317.924526657524,34547.470395783865,36192.588033678338,37837.705671572803,39482.823309467276]
["Year 1 Production (MWh)",{"$f":"B50*B52*8760/1000","v":770.69453237182131},null,null,"Total Value ($)",{"$f":"F52*F51","v":481432.55747219757},661310.64136153774,665734.01859158895,697435.63852452184,729137.25845745439,760838.87839038728,null,4,759.1918201393554,68202.945641894665,34146.334904024239,34374.733043804947,36011.625093509952,37648.517143214936,39285.409192919942]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$55,O50:O69)","v":385834.10300825123},385834.10300825123,388414.87168045976,406910.81795095792,425406.7642214559,443902.71049195394,null,5,755.39586103865861,68202.945641894665,33975.603229504115,34202.859378585927,35831.566968042396,37460.274557498866,39088.982146955335]
["Discount Factor",5.9033833344597719E-2,null,null,null,null,null,null,null,null,null,null,6,751.61888173346529,68202.945641894665,33805.725213356593,34031.845081692991,35652.409133202185,37272.973184711365,38893.53723622056]
[null,null,null,null,null,null,null,null,null,null,null,null,7,747.86078732479803,68202.945641894665,33636.696587289814,33861.68585628453,35474.147087536177,37086.608318787818,38699.069550039458]
[null,null,null,null,null,null,null,null,null,null,null,null,8,744.12148338817394,0,33468.513104353362,33692.377427003106,35296.776352098495,36901.17527719387,38505.574202289259]
[null,null,null,null,null,null,null,null,null,null,null,null,9,740.40087597123318,0,33301.170538831597,33523.915539868096,35120.292470338005,36716.669400807907,38313.046331277816]
[null,null,null,null,null,null,null,null,null,null,null,null,10,736.69887159137693,0,33134.664686137439,33356.295962168748,34944.691007986308,36533.086053803861,38121.481099621422]
["y",{"$f":"INDEX($H$50:$K$50,MATCH(B61,$H$54:$K$54,0))","v":1.05},{"$f":"INDEX($H$50:$K$50,MATCH(C61,$H$54:$K$54,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,733.01537723342005,0,32968.991362706751,33189.514482357903,34769.967552946378,36350.420623534847,37930.873694123322]
["x",{"$f":"INDEX($H$54:$K$54,IFERROR(MATCH($F$54,$H$54:$K$54,1),1))","v":388414.87168045976},{"$f":"INDEX($H$54:$K$54,IFERROR(MATCH($B$61,$H$54:$K$54,1)+1,1))","v":406910.81795095792},{"$f":"F54","v":385834.10300825123},null,null,null,null,null,null,null,null,12,729.35030034725298,0,32804.146405893218,33023.566909946116,34596.117715181652,36168.668520417174,37741.219325652703]
["m",{"$f":"SLOPE(B60:C60,B61:C61)","v":2.7032950501025313E-6},null,null,null,null,null,null,null,null,null,null,13,725.70354884551671,0,32640.125673863749,32858.449075396384,34423.137126605739,35987.825177815088,37552.513229024436]
["b",{"$f":"INTERCEPT(B60:C60,B61:C61)","v":3.5527136788005009E-15},null,null,null,null,null,null,null,null,null,null,14,722.07503110128926,0,32476.925045494438,32694.156830019412,34251.02144097272,35807.886051926012,37364.750662879327]
[null,null,null,null,null,null,null,null,null,null,null,null,15,718.46465594578274,0,32314.540420266963,32530.686045869312,34079.766333767853,35628.84662166638,37177.926909564922]
[null,null,null,null,null,null,null,null,null,null,null,null,16,714.87233266605381,0,32152.967718165626,32368.032615639964,33909.367502099012,35450.702388558049,36992.037275017101]
[null,null,null,null,null,null,null,null,null,null,null,null,17,711.29797100272356,0,31992.202879574801,32206.192452561765,33739.820664588515,35273.448876615257,36807.077088642014]
[null,null,null,null,null,null,null,null,null,null,null,null,18,707.74148114770992,0,31832.241865176926,32045.161490298953,33571.121561265572,35097.081632232184,36623.041703198804]
[null,null,null,null,null,null,null,null,null,null,null,null,19,704.20277374197144,0,31673.080655851045,31884.935682847463,33403.265953459246,34921.596224071029,36439.926494682812]
[null,null,null,null,null,null,null,null,null,null,null,null,20,700.68175987326151,0,31514.715252571787,31725.511004433221,33236.249623691947,34746.988242950669,36257.726862209391]
[]
[]
[]
["System Size (kW AC)",200,null,null,null,"ABP DG       (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B73/B75","v":247.91433235203533},null,null,"% Increase over ABP DG","n/a",{"$f":"B86*F78+B87","v":1.0450028035711951},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$77*(1-$B$78)^(M74-1)","v":304.59252808104713},{"$f":"F77*0.15","v":35383.632195896636},{"$f":"$N74*G$75","v":17016.645233403942},{"$f":"$N74*H$75","v":17098.018717283609},{"$f":"$N74*I$75","v":17912.210084773305},{"$f":"$N74*J$75","v":18726.401452262999},{"$f":"$N74*K$75","v":19540.592819752692}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B73,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.80673028502443511},null,null,"REC Price ($/REC)",{"$f":"$B$147","v":53.461020374935295},{"$f":"F75*G74","v":55.866916173584166},{"$f":"$F$75*H74","v":56.134071393682063},{"$f":"$F$75*I74","v":58.807122412428832},{"$f":"$F$75*J74","v":61.480173431175587},{"$f":"$F$75*K74","v":64.153224449922348},null,2,303.0695654406419,{"$f":"($F$77-$O$74)/6","v":33417.874851680157},16931.56200723692,17012.528623697192,17822.649034349437,18632.769445001682,19442.889855653928]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B73,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.14025343435795457},null,null,"Total Production (MWh)",{"$f":"SUM($N$74:$N$88)","v":4412.3901798285324},{"$f":"SUM($N$74:$N$93)","v":5810.9869931182257},{"$f":"SUM($N$74:$N$93)","v":5810.9869931182257},{"$f":"SUM($N$74:$N$93)","v":5810.9869931182257},{"$f":"SUM($N$74:$N$93)","v":5810.9869931182257},{"$f":"SUM($N$74:$N$93)","v":5810.9869931182257},null,3,301.55421761343871,33417.874851680157,16846.90419720074,16927.465980578705,17733.535789177691,18539.605597776677,19345.67540637566]
["Year 1 Production (MWh)",{"$f":"B74*B76*8760/1000","v":304.59252808104713},null,null,"Total Value ($)",{"$f":"F76*F75","v":235890.88130597759},324641.92323032382,326194.35873945634,341727.42344133521,357260.48814321402,372793.5528450929,null,4,300.04644652537149,33417.874851680157,16762.669676214733,16842.828650675812,17644.868110231804,18446.907569787792,19248.947029343781]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$79,O74:O93)","v":188766.3319139728},188766.3319139728,189669.01125272241,198700.86893142341,207732.72661012452,216764.58428882554,null,5,298.54621429274465,33417.874851680157,16678.856327833659,16758.614507422433,17556.643769680646,18354.673031938852,19152.702294197064]
["Discount Factor",5.9458517445214062E-2,null,null,null,null,null,null,null,null,null,null,6,297.05348322128094,33417.874851680157,16595.462046194494,16674.821434885322,17468.860550832243,18262.899666779158,19056.93878272608]
[null,null,null,null,null,null,null,null,null,null,null,null,7,295.56821580517453,33417.874851680157,16512.484735963521,16591.447327710895,17381.516248078082,18171.585168445265,18961.654088812447]
[null,null,null,null,null,null,null,null,null,null,null,null,8,294.09037472614864,0,16429.922312283703,16508.490091072337,17294.608666837688,18080.727242603036,18866.845818368383]
[null,null,null,null,null,null,null,null,null,null,null,null,9,292.6199228525179,0,16347.772700722284,16425.947640616978,17208.135623503502,17990.323606390022,18772.511589276543]
[null,null,null,null,null,null,null,null,null,null,null,null,10,291.1568232382553,0,16266.033837218671,16343.817902413892,17122.094945385983,17900.371988358071,18678.649031330158]
["y",{"$f":"INDEX($H$74:$K$74,MATCH(B85,$H$78:$K$78,0))","v":1.05},{"$f":"INDEX($H$74:$K$74,MATCH(C85,$H$78:$K$78,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,289.70103912206406,0,16184.70366803258,16262.098812901824,17036.484470659056,17810.870128416282,18585.255786173511]
["x",{"$f":"INDEX($H$78:$K$78,IFERROR(MATCH($F$78,$H$78:$K$78,1),1))","v":189669.01125272241},{"$f":"INDEX($H$78:$K$78,IFERROR(MATCH($B$85,$H$78:$K$78,1)+1,1))","v":198700.86893142341},{"$f":"F78","v":188766.3319139728},null,null,null,null,null,null,null,null,12,288.25253392645374,0,16103.780149692417,16180.788318837314,16951.302048305759,17721.815777774202,18492.329507242644]
["m",{"$f":"SLOPE(B84:C84,B85:C85)","v":5.5359596861131319E-6},null,null,null,null,null,null,null,null,null,null,13,286.8112712568215,0,16023.261248943956,16099.88437724313,16866.545538064234,17633.206698885333,18399.867859706432]
["b",{"$f":"INTERCEPT(B84:C84,B85:C85)","v":-9.1038288019262836E-15},null,null,null,null,null,null,null,null,null,null,14,285.37721490053741,0,15943.144942699237,16019.384955356916,16782.212810373912,17545.040665390905,18307.868520407901]
[null,null,null,null,null,null,null,null,null,null,null,null,15,283.95032882603471,0,15863.42921798574,15939.28803058013,16698.301746322042,17457.315462063951,18216.329177805859]
[null,null,null,null,null,null,null,null,null,null,null,null,16,282.5305771819045,0,15784.11207189581,15859.591590427228,16614.810237590431,17370.028884753629,18125.24753191683]
[null,null,null,null,null,null,null,null,null,null,null,null,17,281.11792429599501,0,15705.191511536334,15780.293632475094,16531.736186402479,17283.178740329862,18034.621294257246]
[null,null,null,null,null,null,null,null,null,null,null,null,18,279.71233467451503,0,15626.665553978652,15701.392164312718,16449.077505470468,17196.762846628211,17944.448187785962]
[null,null,null,null,null,null,null,null,null,null,null,null,19,278.31377300114247,0,15548.532226208757,15622.885203491154,16366.832117943115,17110.779032395072,17854.725946847029]
[null,null,null,null,null,null,null,null,null,null,null,null,20,276.92220413613671,0,15470.789565077712,15544.770777473697,16284.997957353398,17025.225137233094,17765.452317112795]
[]
[]
[]
["System Size (kW AC)",100,null,null,null,"ABP DG       (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B97/B99","v":123.06710887803615},null,null,"% Increase over ABP DG","n/a",{"$f":"B110*F102+B111","v":1.0480952921036322},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$101*(1-$B$102)^(M98-1)","v":153.61436592420972},{"$f":"F101*0.15","v":20130.941474125426},{"$f":"$N98*G$99","v":9709.9933736612456},{"$f":"$N98*H$99","v":9727.639384660275},{"$f":"$N98*I$99","v":10190.860307739336},{"$f":"$N98*J$99","v":10654.081230818396},{"$f":"$N98*K$99","v":11117.302153897457}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B97,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.81256479421405381},null,null,"REC Price ($/REC)",{"$f":"$B$146","v":60.30958371531537},{"$f":"F99*G98","v":63.210190760751921},{"$f":"$F$99*H98","v":63.325062901081139},{"$f":"$F$99*I98","v":66.340542086846909},{"$f":"$F$99*J98","v":69.356021272612665},{"$f":"$F$99*K98","v":72.371500458378435},null,2,152.84629409458867,{"$f":"($F$101-$O$98)/6","v":19012.555836674015},9661.4434067929396,9679.0011877369743,10139.906006200639,10600.810824664304,11061.715643127969]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B97,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.14249044022320531},null,null,"Total Production (MWh)",{"$f":"SUM($N$98:$N$112)","v":2225.2893856418445},{"$f":"SUM($N$98:$N$117)","v":2930.6401176859022},{"$f":"SUM($N$98:$N$117)","v":2930.6401176859022},{"$f":"SUM($N$98:$N$117)","v":2930.6401176859022},{"$f":"SUM($N$98:$N$117)","v":2930.6401176859022},{"$f":"SUM($N$98:$N$117)","v":2930.6401176859022},null,3,152.08206262411574,19012.555836674015,9613.1361897589759,9630.60618179829,10089.206476169637,10547.806770540983,11006.40706491233]
["Year 1 Production (MWh)",{"$f":"B98*B100*8760/1000","v":153.61436592420972},null,null,"Total Value ($)",{"$f":"F100*F99","v":134206.27649416952},185246.32089003833,185582.96979289158,194420.25406874358,203257.53834459552,212094.82262044749,null,4,151.32165231099515,19012.555836674015,9565.0705088101804,9582.4531508892978,10038.760443788788,10495.067736688277,10951.375029587767]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$103,O98:O117)","v":107144.03065010793},107144.03065010798,107338.74393883796,112450.11269783028,117561.48145682253,122672.8502158148,null,5,150.56504404944019,19012.555836674015,9517.2451562661299,9534.5408851348529,9988.5666415698452,10442.592398004837,10896.61815443983]
["Discount Factor",6.012268727224257E-2,null,null,null,null,null,null,null,null,null,null,6,149.812218829193,19012.555836674015,9469.6589304848003,9486.8681807091798,9938.6238083619974,10390.379436014813,10842.135063667632]
[null,null,null,null,null,null,null,null,null,null,null,null,7,149.06315773504701,19012.555836674015,9422.3106358323748,9439.4338398056316,9888.9306893201865,10338.427538834738,10787.924388349293]
[null,null,null,null,null,null,null,null,null,null,null,null,8,148.31784194637177,0,9375.1990826532128,9392.2366706066023,9839.4860358735841,10286.735401140564,10733.984766407544]
[null,null,null,null,null,null,null,null,null,null,null,null,9,147.57625273663993,0,9328.3230872399472,9345.2754872535716,9790.288605694217,10235.301724134863,10680.314842575508]
[null,null,null,null,null,null,null,null,null,null,null,null,10,146.83837147295671,0,9281.6814718037458,9298.5491098173025,9741.3371626657445,10184.125215514186,10626.913268362629]
["y",{"$f":"INDEX($H$98:$K$98,MATCH(B109,$H$102:$K$102,0))","v":1.05},{"$f":"INDEX($H$98:$K$98,MATCH(C109,$H$102:$K$102,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,146.10417961559193,0,9235.2730644447274,9252.0563642682155,9692.6304768524169,10133.204589436617,10573.778702020816]
["x",{"$f":"INDEX($H$102:$K$102,IFERROR(MATCH($F$102,$H$102:$K$102,1),1))","v":107338.74393883796},{"$f":"INDEX($H$102:$K$102,IFERROR(MATCH($B$109,$H$102:$K$102,1)+1,1))","v":112450.11269783028},{"$f":"F102","v":107144.03065010793},null,null,null,null,null,null,null,null,12,145.37365871751399,0,9189.096699122505,9205.7960824468755,9644.1673244681551,10082.538566489435,10520.909808510714]
["m",{"$f":"SLOPE(B108:C108,B109:C109)","v":9.7821155853872059E-6},null,null,null,null,null,null,null,null,null,null,13,144.64679042392643,0,9143.1512156268946,9159.7671020346424,9595.9464878458166,10032.125873656987,10468.305259468161]
["b",{"$f":"INTERCEPT(B108:C108,B109:C109)","v":6.8833827526759706E-15},null,null,null,null,null,null,null,null,null,null,14,143.92355647180679,0,9097.4354595487584,9113.9682665244691,9547.9667554065854,9981.9652442887018,10415.96373317082]
[null,null,null,null,null,null,null,null,null,null,null,null,15,143.20393868944777,0,9051.9482822510163,9068.3984251918464,9500.2269216295535,9932.0554180672589,10363.883914504966]
[null,null,null,null,null,null,null,null,null,null,null,null,16,142.48791899600053,0,9006.6885408397611,9023.0564330658872,9452.7257870214071,9882.3951409769234,10312.064494932441]
[null,null,null,null,null,null,null,null,null,null,null,null,17,141.7754794010205,0,8961.6550981355613,8977.9411509005567,9405.4621580862986,9832.9831652720368,10260.504172457779]
[null,null,null,null,null,null,null,null,null,null,null,null,18,141.06660200401541,0,8916.846822644884,8933.0514451460549,9358.4348472958663,9783.8182494456778,10209.201651595489]
[null,null,null,null,null,null,null,null,null,null,null,null,19,140.36126899399534,0,8872.2625885316593,8888.386187920325,9311.6426730593885,9734.8991581984483,10158.155643337512]
[null,null,null,null,null,null,null,null,null,null,null,null,20,139.65946264902536,0,8827.9012755889999,8843.9442569807234,9265.0844596940915,9686.224662407456,10107.364865120824]
[]
[]
[]
["System Size (kW AC)",25,null,null,null,"ABP DG    (15 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)","ABP Public Schools (20 years)",null,"Year","Production","ABP DG Spend","ABP Public Schools Spend","ABP Public Schools Spend (105%)","ABP Public Schools Spend (110%)","ABP Public Schools Spend (115%)","ABP Public Schools Spend (120%)"]
["System Size (kW DC)",{"$f":"B121/B123","v":29.775855053847362},null,null,"% Increase over ABP DG","n/a",{"$f":"B134*F126+B135","v":1.0465941153796854},1.05,1.1000000000000001,1.1499999999999999,1.2,null,1,{"$f":"$B$125*(1-$B$126)^(M122-1)","v":34.223438975143601},{"$f":"F125*0.15","v":4536.6119239215905},{"$f":"$N122*G$123","v":2185.0631632496015},{"$f":"$N122*H$123","v":2192.1739169914454},{"$f":"$N122*I$123","v":2296.5631511338956},{"$f":"$N122*J$123","v":2400.9523852763446},{"$f":"$N122*K$123","v":2505.3416194187944}]
["AC/DC Ratio",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$6:$T$6,MATCH('Public Schools_Group B'!B121,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.83960645142815904},null,null,"REC Price ($/REC)",{"$f":"$B$145","v":61.004526294547674},{"$f":"F123*G122","v":63.846978231398879},{"$f":"$F$123*H122","v":64.054752609275056},{"$f":"$F$123*I122","v":67.104978924002452},{"$f":"$F$123*J122","v":70.15520523872982},{"$f":"$F$123*K122","v":73.205431553457203},null,2,34.052321780267881,{"$f":"($F$125-$O$122)/6","v":4284.5779281481691},2174.1378474333533,2181.2130474064879,2285.0803353782258,2388.9476233499627,2492.8149113217005]
["Capacity Factor",{"$f":"INDEX('ABP Scenario InputAssumptions'!$N$7:$T$7,MATCH('Public Schools_Group B'!B121,'ABP Scenario InputAssumptions'!$N$4:$T$4,0))","v":0.13120648471958207},null,null,"Total Production (MWh)",{"$f":"SUM($N$122:$N$136)","v":495.76779511053581},{"$f":"SUM($N$122:$N$141)","v":652.91148143797614},{"$f":"SUM($N$122:$N$141)","v":652.91148143797614},{"$f":"SUM($N$122:$N$141)","v":652.91148143797614},{"$f":"SUM($N$122:$N$141)","v":652.91148143797614},{"$f":"SUM($N$122:$N$141)","v":652.91148143797614},null,3,33.882060171366547,4284.5779281481691,2163.2671581961868,2170.3069821694558,2273.6549337013353,2377.0028852332134,2480.350836765092]
["Year 1 Production (MWh)",{"$f":"B122*B124*8760/1000","v":34.223438975143601},null,null,"Total Value ($)",{"$f":"F124*F123","v":30244.079492810604},41686.425142400854,41822.083419264847,43813.611201134605,45805.138983004348,47796.666764874106,null,4,33.712649870509715,4284.5779281481691,2152.4508224052061,2159.4554472586087,2262.2866590328285,2365.1178708070474,2467.9490825812668]
["Annual Production Degradation Factor",5.0000000000000001E-3,null,null,"Net Present Value",{"$f":"NPV($B$127,O122:O141)","v":24172.957666994862},24172.957666994858,24251.622646604141,25406.46182025196,26561.300993899767,27716.140167547586,null,5,33.544086621157163,4284.5779281481691,2141.6885682931797,2148.6581700223151,2250.975225737664,2353.292281453012,2455.6093371683601]
["Discount Factor",5.9800179613697838E-2,null,null,null,null,null,null,null,null,null,null,6,33.376366188051378,4284.5779281481691,2130.9801254517138,2137.9148791722037,2239.720349608976,2341.525820045747,2443.3312904825184]
[null,null,null,null,null,null,null,null,null,null,null,null,7,33.209484357111123,4284.5779281481691,2120.3252248244553,2127.2253047763429,2228.5217478609311,2329.8181909455184,2431.1146340301061]
[null,null,null,null,null,null,null,null,null,null,null,null,8,33.043436935325566,0,2109.7235987003332,2116.5891782524609,2217.3791391216264,2318.1690999907905,2418.9590608599556]
[null,null,null,null,null,null,null,null,null,null,null,null,9,32.878219750648938,0,2099.1749807068313,2106.0062323611987,2206.2922434260181,2306.5782544908366,2406.8642655556555]
[null,null,null,null,null,null,null,null,null,null,null,null,10,32.713828651895696,0,2088.6791058032973,2095.476201199393,2195.260782208888,2295.0453632183826,2394.8299442278776]
["y",{"$f":"INDEX($H$122:$K$122,MATCH(B133,$H$126:$K$126,0))","v":1.05},{"$f":"INDEX($H$122:$K$122,MATCH(C133,$H$126:$K$126,0))","v":1.1000000000000001},null,null,null,null,null,null,null,null,null,11,32.550259508636216,0,2078.2357102742808,2084.9988201933957,2184.2844782978436,2283.5701364022907,2382.8557945067382]
["x",{"$f":"INDEX($H$126:$K$126,IFERROR(MATCH($F$126,$H$126:$K$126,1),1))","v":24251.622646604141},{"$f":"INDEX($H$126:$K$126,IFERROR(MATCH($B$133,$H$126:$K$126,1)+1,1))","v":25406.46182025196},{"$f":"F126","v":24172.957666994862},null,null,null,null,null,null,null,null,12,32.387508211093035,0,2067.8445317229093,2074.573826092429,2173.3630559063545,2272.152285720279,2370.9415155342044]
["m",{"$f":"SLOPE(B132:C132,B133:C133)","v":4.3296071990755053E-5},null,null,null,null,null,null,null,null,null,null,13,32.22557067003757,0,2057.505309064295,2064.2009569619668,2162.4962406268228,2260.7915242916779,2359.0868079565334]
["b",{"$f":"INTERCEPT(B132:C132,B133:C133)","v":1.5543122344752192E-15},null,null,null,null,null,null,null,null,null,null,14,32.064442816687382,0,2047.2177825189735,2053.8799521771571,2151.6837594236886,2249.4875666702196,2347.2913739167507]
[null,null,null,null,null,null,null,null,null,null,null,null,15,31.90412060260395,0,2036.9816936063789,2043.6105524162715,2140.9253406265707,2238.2401288368687,2335.5549170471672]
[null,null,null,null,null,null,null,null,null,null,null,null,16,31.744599999590928,0,2026.7967851383469,2033.39249965419,2130.2207139234374,2227.0489281926843,2323.8771424619313]
[null,null,null,null,null,null,null,null,null,null,null,null,17,31.585876999592973,0,2016.662801212655,2023.225537155919,2119.5696103538203,2215.9136835517206,2312.2577567496214]
[null,null,null,null,null,null,null,null,null,null,null,null,18,31.427947614595009,0,2006.5794872065919,2013.1094094701393,2108.971762302051,2204.8341151339623,2300.6964679658736]
[null,null,null,null,null,null,null,null,null,null,null,null,19,31.270807876522031,0,1996.5465897705587,2003.0438624227886,2098.426903490541,2193.809944558292,2289.192985626044]
[null,null,null,null,null,null,null,null,null,null,null,null,20,31.114453837139422,0,1986.5638568217059,1993.0286431106747,2087.934768973088,2182.8408948355009,2277.7470206979137]
[null,null,null,"Recalculated"]
[null,"Group B_Adjustable Block Program_Distributed Generation",null,"Group A_Adjustable Block Program_Distributed Generation"]
["0 - 10 kW",67.782958833627234,null,"NA"]
["10 - 25 kW",61.004526294547674,null,{"$f":"G123+5","v":68.846978231398879}]
["25 - 100 kW",60.30958371531537,null,{"$f":"G99+5","v":68.210190760751914}]
["100 - 200 kW",53.461020374935295,null,{"$f":"G75+5","v":60.866916173584166}]
["200 - 500 kW",43.121962230955901,null,{"$f":"G51+5","v":49.977216558730071}]
["500 - 2000 kW",37.545984301214531,null,{"$f":"G27+5","v":44.203543545986236}]
["2000- 5000 kW",27.429451720120749,null,{"$f":"G3+5","v":33.534742362128611}]

{"sheet":"Data Processing","index":21,"n_rows":38,"n_cols":24,"rows_kept":38,"cut":false,"hidden":false,"merged":[[2,1,2,9],[8,13,8,14],[8,15,8,16]]}
[]
[]
[null,{"$f":"'Scenario & Results'!B4","v":"Distributed Generation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputs"]
[null,"Generator Nameplate Capacity","kW ac",10,25,100,200,500,2000,5000,null,null,null,null,null,null,null,null,null,"Facility Size (kW ac)",2000]
[null,"Generator Nameplate Capacity","kW dc",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X5,'ILSfA Scenario InputAssumptions'!X5)","v":12.183556257016715},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y5,'ILSfA Scenario InputAssumptions'!Y5)","v":30.083576773024731},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z5,'ILSfA Scenario InputAssumptions'!Z5)","v":118.81773724995986},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA5,'ILSfA Scenario InputAssumptions'!AA5)","v":239.91103428812698},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB5,'ILSfA Scenario InputAssumptions'!AB5)","v":607.18123958777551},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC5,'ILSfA Scenario InputAssumptions'!AC5)","v":2507.9048435802279},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD5,'ILSfA Scenario InputAssumptions'!AD5)","v":6392.0363904088626},null,null,null,null,null,null,null,null,null,"Facility Size (kW dc)",{"$f":"HLOOKUP($U$4,$D$4:$J$27,2,0)","v":2507.9048435802279}]
[null,"AC to DC Conversion Factor","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X6,'ILSfA Scenario InputAssumptions'!X6)","v":0.82077841551729458},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y6,'ILSfA Scenario InputAssumptions'!Y6)","v":0.83101820600058895},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z6,'ILSfA Scenario InputAssumptions'!Z6)","v":0.84162518420652532},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA6,'ILSfA Scenario InputAssumptions'!AA6)","v":0.83364235660709607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB6,'ILSfA Scenario InputAssumptions'!AB6)","v":0.82347735305434921},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC6,'ILSfA Scenario InputAssumptions'!AC6)","v":0.7974784231226435},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD6,'ILSfA Scenario InputAssumptions'!AD6)","v":0.78222333144135592}]
[null,"Net Capacity Factor","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X7,'ILSfA Scenario InputAssumptions'!X7)","v":0.14531444227873674},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y7,'ILSfA Scenario InputAssumptions'!Y7)","v":0.14507485854193855},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z7,'ILSfA Scenario InputAssumptions'!Z7)","v":0.14954287234374705},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA7,'ILSfA Scenario InputAssumptions'!AA7)","v":0.14961798369648879},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB7,'ILSfA Scenario InputAssumptions'!AB7)","v":0.15131692076731679},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC7,'ILSfA Scenario InputAssumptions'!AC7)","v":0.14932843220854519},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD7,'ILSfA Scenario InputAssumptions'!AD7)","v":0.15278948211113122},null,null,null,null,null,null,null,null,null,"Outputs"]
[null,"Generation Equipment","$",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X8,'ILSfA Scenario InputAssumptions'!X8)","v":8858.6053339884311},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y8,'ILSfA Scenario InputAssumptions'!Y8)","v":13730.073251052652},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z8,'ILSfA Scenario InputAssumptions'!Z8)","v":54228.13411698753},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA8,'ILSfA Scenario InputAssumptions'!AA8)","v":105975.34908832927},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB8,'ILSfA Scenario InputAssumptions'!AB8)","v":263542.10945283051},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC8,'ILSfA Scenario InputAssumptions'!AC8)","v":1080500.2590287491},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD8,'ILSfA Scenario InputAssumptions'!AD8)","v":2251686.6892992854},null,null,null,null,null,null,null,null,null,"25-yr Present Value Cost of Energy ($)",{"$f":"NPV('CREST Inputs'!$G$63,'Cash Flow'!$G$23:$AE$23)","v":4655716.4510952746}]
[null,"Balance of Plant","$",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X9,'ILSfA Scenario InputAssumptions'!X9)","v":10162.939861692248},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y9,'ILSfA Scenario InputAssumptions'!Y9)","v":28301.861503646775},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z9,'ILSfA Scenario InputAssumptions'!Z9)","v":111780.69579945596},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA9,'ILSfA Scenario InputAssumptions'!AA9)","v":195182.54003189952},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB9,'ILSfA Scenario InputAssumptions'!AB9)","v":453466.00534405123},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC9,'ILSfA Scenario InputAssumptions'!AC9)","v":1803126.5130243183},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD9,'ILSfA Scenario InputAssumptions'!AD9)","v":4610112.4303812049},null,null,null,null,null,null,null,null,null,"25-yr Present Value Net Metering Credit ($)",{"$f":"HLOOKUP(U4,$D$4:$J$27,22,0)","v":2736951.3392134607}]
[null,"Interconnection","$",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X10,'ILSfA Scenario InputAssumptions'!X10)","v":200},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y10,'ILSfA Scenario InputAssumptions'!Y10)","v":200},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z10,'ILSfA Scenario InputAssumptions'!Z10)","v":15210.518708399362},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA10,'ILSfA Scenario InputAssumptions'!AA10)","v":24026.903980516672},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB10,'ILSfA Scenario InputAssumptions'!AB10)","v":50620.89689692008},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC10,'ILSfA Scenario InputAssumptions'!AC10)","v":195054.67858951291},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD10,'ILSfA Scenario InputAssumptions'!AD10)","v":421762.89285942598},null,null,null,null,null,null,null,null,null,"Revenue Shortfall ($)",{"$f":"U8-U9","v":1918765.111881814}]
[null,"Development Costs & Fee","$",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X11,'ILSfA Scenario InputAssumptions'!X11)","v":14402.027076729657},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y11,'ILSfA Scenario InputAssumptions'!Y11)","v":23335.500906995268},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z11,'ILSfA Scenario InputAssumptions'!Z11)","v":92165.617016981705},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA11,'ILSfA Scenario InputAssumptions'!AA11)","v":170024.89848532321},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB11,'ILSfA Scenario InputAssumptions'!AB11)","v":408287.31626890972},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC11,'ILSfA Scenario InputAssumptions'!AC11)","v":1650265.2412244319},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD11,'ILSfA Scenario InputAssumptions'!AD11)","v":3491669.7085311282},null,null,null,null,null,null,null,null,null,"15-yr REC production (MWh)",{"$f":"IF(OR($B$3=$W$16,$B$3=$W$18),SUM('Cash Flow'!$G$4:$Z$5)/1000,SUM('Cash Flow'!$G$5:$U$5)/1000)","v":47523.928051299321},{"$f":"SUM('Cash Flow'!$G$5:$U$5)","v":47523928.051299319},{"$f":"NPV('CREST Inputs'!$G$63,'Cash Flow'!$G$5:$U$5)","v":31081946.015827216},{"$f":"V11/W11","v":1.5289881794112792}]
[null,"Project Management Yr 1","$/yr",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X12,'ILSfA Scenario InputAssumptions'!X12)","v":85.284893799117},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y12,'ILSfA Scenario InputAssumptions'!Y12)","v":210.58503741117312},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z12,'ILSfA Scenario InputAssumptions'!Z12)","v":831.72416074971898},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA12,'ILSfA Scenario InputAssumptions'!AA12)","v":1679.3772400168889},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB12,'ILSfA Scenario InputAssumptions'!AB12)","v":4250.268677114429},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC12,'ILSfA Scenario InputAssumptions'!AC12)","v":17555.333905061594},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD12,'ILSfA Scenario InputAssumptions'!AD12)","v":44744.254732862042},null,null,null,null,null,null,null,null,null,{"$f":"U4 & \" kW Net LCOE ($/REC)\"","v":"2000 kW Net LCOE ($/REC)"},{"$f":"U10/U11","v":40.374716286301471},{"$f":"SUM('Cash Flow'!$G$5:$AE$5)","v":77278434.514639765},{"$f":"NPV('CREST Inputs'!$G$63,'Cash Flow'!$G$5:$AE$5)","v":40367888.323411599}]
[null,"Property Tax or PILOT, Yr 1","$/yr",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X13,'ILSfA Scenario InputAssumptions'!X13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y13,'ILSfA Scenario InputAssumptions'!Y13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z13,'ILSfA Scenario InputAssumptions'!Z13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA13,'ILSfA Scenario InputAssumptions'!AA13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB13,'ILSfA Scenario InputAssumptions'!AB13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC13,'ILSfA Scenario InputAssumptions'!AC13)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD13,'ILSfA Scenario InputAssumptions'!AD13)","v":0}]
[null,"Land Lease","$/yr",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X14,'ILSfA Scenario InputAssumptions'!X14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y14,'ILSfA Scenario InputAssumptions'!Y14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z14,'ILSfA Scenario InputAssumptions'!Z14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA14,'ILSfA Scenario InputAssumptions'!AA14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB14,'ILSfA Scenario InputAssumptions'!AB14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC14,'ILSfA Scenario InputAssumptions'!AC14)","v":0},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD14,'ILSfA Scenario InputAssumptions'!AD14)","v":0}]
[null,"Construction Period","months",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X15,'ILSfA Scenario InputAssumptions'!X15)","v":6},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y15,'ILSfA Scenario InputAssumptions'!Y15)","v":12},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z15,'ILSfA Scenario InputAssumptions'!Z15)","v":12},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA15,'ILSfA Scenario InputAssumptions'!AA15)","v":12},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB15,'ILSfA Scenario InputAssumptions'!AB15)","v":12},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC15,'ILSfA Scenario InputAssumptions'!AC15)","v":18},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD15,'ILSfA Scenario InputAssumptions'!AD15)","v":18},null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(U15,V15,W15)","v":"Group AAdjustable Block ProgramDistributed Generation"},"Group A","Adjustable Block Program","Distributed Generation",1]
[null,"% Debt (% of hard costs) (mortgage-style amort.)","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X16,'ILSfA Scenario InputAssumptions'!X16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y16,'ILSfA Scenario InputAssumptions'!Y16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z16,'ILSfA Scenario InputAssumptions'!Z16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA16,'ILSfA Scenario InputAssumptions'!AA16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB16,'ILSfA Scenario InputAssumptions'!AB16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC16,'ILSfA Scenario InputAssumptions'!AC16)","v":0.55000000000000004},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD16,'ILSfA Scenario InputAssumptions'!AD16)","v":0.55000000000000004},null,null,null,null,null,null,null,null,null,"Group AAdjustable Block ProgramCommunity Solar","Group A","Adjustable Block Program","Community Solar",2]
[null,"Debt Term","years",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X17,'ILSfA Scenario InputAssumptions'!X17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y17,'ILSfA Scenario InputAssumptions'!Y17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z17,'ILSfA Scenario InputAssumptions'!Z17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA17,'ILSfA Scenario InputAssumptions'!AA17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB17,'ILSfA Scenario InputAssumptions'!AB17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC17,'ILSfA Scenario InputAssumptions'!AC17)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD17,'ILSfA Scenario InputAssumptions'!AD17)","v":15},null,null,null,null,null,null,null,null,null,"Group AAdjustable Block ProgramCommunity-driven Solar","Group A","Adjustable Block Program","Community-driven Solar",3]
[null,"Target After-Tax Equity IRR","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X18,'ILSfA Scenario InputAssumptions'!X18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y18,'ILSfA Scenario InputAssumptions'!Y18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z18,'ILSfA Scenario InputAssumptions'!Z18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA18,'ILSfA Scenario InputAssumptions'!AA18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB18,'ILSfA Scenario InputAssumptions'!AB18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC18,'ILSfA Scenario InputAssumptions'!AC18)","v":0.09},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD18,'ILSfA Scenario InputAssumptions'!AD18)","v":0.09}]
[null,"State Income Tax Rate","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X19,'ILSfA Scenario InputAssumptions'!X19)","v":4.9500000000000002E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y19,'ILSfA Scenario InputAssumptions'!Y19)","v":9.5000000000000001E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z19,'ILSfA Scenario InputAssumptions'!Z19)","v":9.5000000000000001E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA19,'ILSfA Scenario InputAssumptions'!AA19)","v":9.5000000000000001E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB19,'ILSfA Scenario InputAssumptions'!AB19)","v":9.5000000000000001E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC19,'ILSfA Scenario InputAssumptions'!AC19)","v":9.5000000000000001E-2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD19,'ILSfA Scenario InputAssumptions'!AD19)","v":9.5000000000000001E-2},null,null,null,null,null,null,null,null,null,"Group BAdjustable Block ProgramDistributed Generation","Group B","Adjustable Block Program","Distributed Generation",5]
[null,"Payment Duration for Cost-Based Tariff","years",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X20,'ILSfA Scenario InputAssumptions'!X20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y20,'ILSfA Scenario InputAssumptions'!Y20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z20,'ILSfA Scenario InputAssumptions'!Z20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA20,'ILSfA Scenario InputAssumptions'!AA20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB20,'ILSfA Scenario InputAssumptions'!AB20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC20,'ILSfA Scenario InputAssumptions'!AC20)","v":15},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD20,'ILSfA Scenario InputAssumptions'!AD20)","v":15},null,null,null,null,null,null,null,null,null,"Group BAdjustable Block ProgramCommunity Solar","Group B","Adjustable Block Program","Community Solar",6]
[null,"Value of energy, capacity & RECs, Yr 1","¢/kWh",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X21,'ILSfA Scenario InputAssumptions'!X21)","v":8.3095361311475404},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y21,'ILSfA Scenario InputAssumptions'!Y21)","v":6.0910799517895704},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z21,'ILSfA Scenario InputAssumptions'!Z21)","v":6.0910799517895704},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA21,'ILSfA Scenario InputAssumptions'!AA21)","v":6.0910799517895704},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB21,'ILSfA Scenario InputAssumptions'!AB21)","v":6.0910799517895704},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC21,'ILSfA Scenario InputAssumptions'!AC21)","v":6.0910799517895704},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD21,'ILSfA Scenario InputAssumptions'!AD21)","v":6.0910799517895704},null,null,null,null,null,null,null,null,null,"Group BAdjustable Block ProgramCommunity-driven Solar","Group B","Adjustable Block Program","Community-driven Solar",7]
[null,"Additional State Rebates/Grants","$/Watt",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X22,'ILSfA Scenario InputAssumptions'!X22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y22,'ILSfA Scenario InputAssumptions'!Y22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z22,'ILSfA Scenario InputAssumptions'!Z22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA22,'ILSfA Scenario InputAssumptions'!AA22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB22,'ILSfA Scenario InputAssumptions'!AB22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC22,'ILSfA Scenario InputAssumptions'!AC22)","v":0.25},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD22,'ILSfA Scenario InputAssumptions'!AD22)","v":0.25}]
[null,"1st Replacement Cost  ($ in year replaced)","$/Watt dc",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X23,'ILSfA Scenario InputAssumptions'!X23)","v":0.21},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y23,'ILSfA Scenario InputAssumptions'!Y23)","v":0.13},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z23,'ILSfA Scenario InputAssumptions'!Z23)","v":0.13},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA23,'ILSfA Scenario InputAssumptions'!AA23)","v":0.13},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB23,'ILSfA Scenario InputAssumptions'!AB23)","v":0.13},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC23,'ILSfA Scenario InputAssumptions'!AC23)","v":0.13},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD23,'ILSfA Scenario InputAssumptions'!AD23)","v":0.13},null,null,null,null,null,null,null,null,null,"Group AIL Solar for AllDistributed Generation (1-4 Unit)","Group A","IL Solar for All","Distributed Generation (1-4 Unit)",1]
[null,"Taxable Entity","Y/N",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X24,'ILSfA Scenario InputAssumptions'!X24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y24,'ILSfA Scenario InputAssumptions'!Y24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z24,'ILSfA Scenario InputAssumptions'!Z24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA24,'ILSfA Scenario InputAssumptions'!AA24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB24,'ILSfA Scenario InputAssumptions'!AB24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC24,'ILSfA Scenario InputAssumptions'!AC24)","v":"Yes"},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD24,'ILSfA Scenario InputAssumptions'!AD24)","v":"Yes"},null,null,null,null,null,null,null,null,null,"Group AIL Solar for AllDistributed Generation (5+ Units)","Group A","IL Solar for All","Distributed Generation (5+ Units)",2]
[null,"Net Metering Credit","$",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X25,'ILSfA Scenario InputAssumptions'!X25)","v":4108934.7375592794},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y25,'ILSfA Scenario InputAssumptions'!Y25)","v":2736951.3392134607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z25,'ILSfA Scenario InputAssumptions'!Z25)","v":2736951.3392134607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA25,'ILSfA Scenario InputAssumptions'!AA25)","v":2736951.3392134607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB25,'ILSfA Scenario InputAssumptions'!AB25)","v":2736951.3392134607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC25,'ILSfA Scenario InputAssumptions'!AC25)","v":2736951.3392134607},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD25,'ILSfA Scenario InputAssumptions'!AD25)","v":2736951.3392134607},null,null,null,null,null,null,null,null,null,"Group AIL Solar for AllLow-Income Community Solar ","Group A","IL Solar for All","Low-Income Community Solar ",3]
[null,"Subscriber Savings","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X26,'ILSfA Scenario InputAssumptions'!X26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y26,'ILSfA Scenario InputAssumptions'!Y26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z26,'ILSfA Scenario InputAssumptions'!Z26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA26,'ILSfA Scenario InputAssumptions'!AA26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB26,'ILSfA Scenario InputAssumptions'!AB26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC26,'ILSfA Scenario InputAssumptions'!AC26)","v":0.2},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD26,'ILSfA Scenario InputAssumptions'!AD26)","v":0.2},null,null,null,null,null,null,null,null,null,"Group AIL Solar for AllNon-profit & Public Facility","Group A","IL Solar for All","Non-profit & Public Facility",4]
[null,"% of Net Metering Value Allocated","%",{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!X27,'ILSfA Scenario InputAssumptions'!X27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Y27,'ILSfA Scenario InputAssumptions'!Y27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!Z27,'ILSfA Scenario InputAssumptions'!Z27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AA27,'ILSfA Scenario InputAssumptions'!AA27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AB27,'ILSfA Scenario InputAssumptions'!AB27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AC27,'ILSfA Scenario InputAssumptions'!AC27)","v":0.8},{"$f":"IF('Scenario & Results'!$B$3=\"Adjustable Block Program\",'ABP Scenario InputAssumptions'!AD27,'ILSfA Scenario InputAssumptions'!AD27)","v":0.8},null,null,null,null,null,null,null,null,null,"Group BIL Solar for AllDistributed Generation (1-4 Unit)","Group B","IL Solar for All","Distributed Generation (1-4 Unit)",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group BIL Solar for AllDistributed Generation (5+ Units)","Group B","IL Solar for All","Distributed Generation (5+ Units)",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group BIL Solar for AllLow-Income Community Solar ","Group B","IL Solar for All","Low-Income Community Solar ",7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group BIL Solar for AllNon-profit & Public Facility","Group B","IL Solar for All","Non-profit & Public Facility",8]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustable Block Program","IL Solar for All"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributed Generation","Distributed Generation (1-4 Unit)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community Solar","Distributed Generation (5+ Units)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Community-driven Solar","Low-Income Community Solar "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Schools","Non-profit & Public Facility"]