{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Log of Prior SAR Models","AVOID NEW","Single rate sheets for printing","All rate sheets for printing","Input - Capacity Factors","Input - Load and Resource","Input - Transmission","AVISTA NF HLH LLH Levelized","AVISTA NF HLH LLH Non-levelized","IPCo NF HLH LLH Levelized","IPCo NF HLH LLH Non-Levelized","IPCOStorage(Energy)Non-LevelADJ","IPCOStorage(Capacity)","IPCOStorage(Energy)LevelizedADJ","PCp NF HLH LLH Levelized","PCp NF HLH LLH Non-Levelized","IPCOStorage(Energy)Levelized","Input - IPCO IRP","Input - RMP IRP","Input - Avista IRP","EIA forecast summary","AEO2023-EnergyPricesMountain","AvistaCapCarChg","IPCoCapCarChg","RMPCapCarChg"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":74,"comments":12,"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":"Log of Prior SAR Models","index":0,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["Effective Dates","Order No. ","Modifications","File Names","Notes"]
[]
["2021-12-30",35280,"Avista Cost of Capital","Avoided Cost Model Order No. 35280 ver Dec 30, 2021 Avista Cost of Capital"]
["2021-06-01",35052,"Annual Natural Gas Update","Avoided Cost Model Order No. 35052 ver June 1, 2021 Annual Natural Gas Update"]
["2021-04-05",34966,"PAC's Integration Charges","Avoided Cost Model Order No. 34966 ver April 5, 2021 PAC Integration Charges"]
["2021-03-31",34981,"Avista's Capacity Deficiency Updates","Avoided Cost Model Order No. 34981 ver March 31, 2021 Avista Capacity Deficiency"]
["2021-02-09",34918,"PAC's Capacity Deficiency Updates","Avoided Cost Model Order No. 34918 ver February 9, 2021 PAC Capacity Deficiency"]
["2021-02-05",34913,"IPCO's Energy Storage Published Rates","Avoided Cost Model Order No. 34913 ver February 5, 2021 Energy Storage (linked)"]
["2022-06-01",35422,"Annual Natural Gas Update","Avoided Cost Model Order No. 35422 ver June 1, 2022 Annual Natural Gas Update"]
["2022-06-01",35475,"IPCO's Capacity Deficiency Update with Annual Gas Update","Avoided Cost Model Order No. 35475 ver Retro June 1, 2022 IPCO Capacity Deficiency Update"]
["2022-07-15",35509,"Avista's Capacity Deficiency Updates","Avoided Cost Model Order No. 35509 ver Retro July 15, 2022 Avista Capacity Deficiency Update"]
["2023-06-01",35800,"Annual Natural Gas Update","Avoided Cost Model Order No. 35800 ver June 1, 2023 Annual Natural Gas Update"]
["2023-09-01",36019,"Avista's Capital Structure and Cost","Avoided Cost Model Order No. 36019 ver September 1, 2023 Avista capital structure"]
["2024-03-28",36123,"IPCO's Capital Structure and Cost","Avoided Cost Model Order No. 36123 ver March 28, 2024 IPCO Cost of Capital"]
["2024-04-03",36127,"Avista's Capacity Deficiency Updates","Avoided Cost Model Order No. 36127 ver April 3, 2024 Avista Capacity Deficiency ","Avista's published avoided cost rates in this version of SAR Model are retroactively effective from Jan 11, 2024."]

{"sheet":"AVOID NEW","index":1,"n_rows":111,"n_cols":45,"rows_kept":111,"cut":false,"hidden":false,"merged":[[82,6,82,8],[5,13,5,16],[5,11,6,12],[65,5,65,6],[66,5,66,6],[70,5,70,6],[62,5,62,6],[63,5,63,6],[64,5,64,6],[61,5,61,6],[46,6,47,7],[67,5,67,6],[71,1,73,1],[71,5,71,6],[72,5,72,6],[73,5,73,6],[74,1,76,1],[74,5,74,6],[75,5,75,6],[76,5,76,6],[77,1,79,1],[77,3,79,3],[77,4,79,4],[77,5,77,6],[78,5,78,6],[79,5,79,6],[0,1,0,3],[1,1,1,3],[3,6,3,9],[4,6,4,9],[5,6,5,9],[2,1,2,4],[17,1,17,3],[28,39,32,44],[2,36,2,44],[3,36,3,44],[4,36,4,44],[4,20,5,21],[5,33,6,33],[5,17,5,19],[5,38,7,38],[5,37,7,37],[5,34,6,34],[5,39,5,44],[5,23,6,24],[5,25,5,29],[5,30,5,32]]}
[null,"AVOIDED COST CALCULATION MODEL",null,null,null,null,null,null,null,null,null,"Base Calculations",null,null,null,null,null,null,null,null,null,null,null,"Resource-Specific Calculations",null,null,null,null,null,null,null,null,null,null,null,null,"Resource-Specific Calculations"]
[null,"Idaho Public Utilities Commission"]
[null,"XX/XX/2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$105","v":"IPCO"}]
[null,null,null,null,null,null,"ENERGY INFORMATION ADMIN (EIA) - ANNUAL ENERGY OUTLOOK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Type",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()+1","v":"2024-05-13"}]
[null,"1.  Choose Utility",null,null,null,null,"Natural Gas Price Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,"Surplus Energy Transmission Cost Calcs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Avoided Cost Rates for \"&'Input - Capacity Factors'!$C$3&\" Projects\"","v":"Avoided Cost Rates for Wind Projects"}]
[null,null,null,null,null,null,"2023 REPORT - RELEASE DATE - March 16, 2023",null,null,null,null,"Year",null,"Energy Rate Calcs",null,null,null,"Capacity Rate Calcs",null,null,null,null,null,"Year",null,"Energy Rate",null,null,null,null,"Peak capacity adjustment",null,null,"Total Rate","Fueled Rate",null,"CONTRACT","CAL YEAR","NON-LEVELIZED RATE ($/MWH)","LEVELIZED RATES ($/MWH)"]
[null,"2.  Choose Contract Type",null,null,null,null,null,"Real Price","Nominal Price",null,null,null,null,"Gas Price","Fuel Cost","VO&M Cost","Total","\"Tilted\" Capital Costs","FO&M Cost","Total","Rate","Losses",null,null,null,"Fuel","VO&M","Trans.","Losses","Total","Capital","FO&M","Total",null,null,null,"LENGTH",null,null,"ON-LINE YEAR"]
[null,null,null,null,null,null,null,null,"by Year","FUEL COST",null,"No.","Cal","$/MMBtu","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh",null,"No.","Cal","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh",null,"(YEARS)",null,null,{"$f":"$D$54","v":2024},{"$f":"AN8+1","v":2025},{"$f":"AO8+1","v":2026},2027,2028,2029]
[null,null,null,null,null,null,"YEAR","(2022 $ per MMBtu)","($ per MMBtu)","$/MWh",null,1,{"$f":"D54","v":2024},{"$f":"IF(ISERROR(VLOOKUP($M9,$G$10:$J$40,3,FALSE)),GROWTH($I$31:$I$40,$G$31:$G$40,M9),VLOOKUP($M9,$G$10:$J$40,3,FALSE))","v":4.8845450000000001},{"$f":"N9*$D$36/1000","v":34.680269500000001},{"$f":"$D$40*(1+$D$47)^(M9-$D$43)","v":2.4298306980103832},{"$f":"P9+O9","v":37.110100198010386},{"$f":"$R$41*(($D$37-$D$52)/$D$37)*((1+$D$37)^$D$32-1)/((1+$D$37)^$D$32-(1+$D$52)^$D$32)*(1+$D$52)^(M9-$M$41)","v":50.429149334114065},{"$f":"$D$39*(1+$D$47)^($M9-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":6.9190147098278034},{"$f":"S9+R9","v":57.348164043941871},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M9-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-9.2130474905954909},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q9","v":-1.4844040079204155},null,1,{"$f":"M9","v":2024},{"$f":"O9","v":34.680269500000001},{"$f":"P9","v":2.4298306980103832},{"$f":"IF(VLOOKUP($Y9,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y9,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"SUM(Z9:AC9)","v":37.110100198010386},{"$f":"VLOOKUP($Y9,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R9","v":0},{"$f":"VLOOKUP($Y9,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S9","v":0},{"$f":"AF9+AE9","v":0},{"$f":"AG9+AD9","v":37.110100198010386},{"$f":"AA9+AE9+AF9","v":2.4298306980103832},null,1,{"$f":"D54","v":2024},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI9,AH9)","v":37.110100198010386},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$9:$AI9)),-PMT($D$37,$AK9,NPV($D$37,$AH$9:$AH9)))","v":37.110100198010379},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$10:$AI10)),-PMT($D$37,$AK9,NPV($D$37,$AH$10:$AH10)))","v":33.767893011970585},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$11:$AI11)),-PMT($D$37,$AK9,NPV($D$37,$AH$11:$AH11)))","v":34.11176508485368},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$12:$AI12)),-PMT($D$37,$AK9,NPV($D$37,$AH$12:$AH12)))","v":32.344447779657877},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$13:$AI13)),-PMT($D$37,$AK9,NPV($D$37,$AH$13:$AH13)))","v":32.252703983953985},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$14:$AI14)),-PMT($D$37,$AK9,NPV($D$37,$AH$14:$AH14)))","v":32.643394715085861}]
[null,"4.  Choose specific resource",null,null,null,null,2023,5.6779479999999998,5.9126649999999996,{"$f":"I10*D$36/1000","v":41.979921499999996},null,2,{"$f":"M9+1","v":2025},{"$f":"IF(ISERROR(VLOOKUP($M10,$G$10:$J$40,3,FALSE)),GROWTH($I$31:$I$40,$G$31:$G$40,M10),VLOOKUP($M10,$G$10:$J$40,3,FALSE))","v":4.4069669999999999},{"$f":"N10*$D$36/1000","v":31.289465700000001},{"$f":"$D$40*(1+$D$47)^(M10-$D$43)","v":2.4784273119705911},{"$f":"P10+O10","v":33.767893011970592},{"$f":"$R$41*(($D$37-$D$52)/$D$37)*((1+$D$37)^$D$32-1)/((1+$D$37)^$D$32-(1+$D$52)^$D$32)*(1+$D$52)^(M10-$M$41)","v":51.135157424791672},{"$f":"$D$39*(1+$D$47)^($M10-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.0573950040243609},{"$f":"S10+R10","v":58.192552428816029},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M10-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-9.3973084404074001},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q10","v":-1.3507157204788238},null,2,{"$f":"M10","v":2025},{"$f":"O10","v":31.289465700000001},{"$f":"P10","v":2.4784273119705911},{"$f":"IF(VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"SUM(Z10:AC10)","v":33.767893011970592},{"$f":"VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R10","v":0},{"$f":"VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S10","v":0},{"$f":"AF10+AE10","v":0},{"$f":"AG10+AD10","v":33.767893011970592},{"$f":"AA10+AE10+AF10","v":2.4784273119705911},null,2,{"$f":"AL9+1","v":2025},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI10,AH10)","v":33.767893011970592},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$9:$AI10)),-PMT($D$37,$AK10,NPV($D$37,$AH$9:$AH10)))","v":35.497431649833672},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$10:$AI11)),-PMT($D$37,$AK10,NPV($D$37,$AH$10:$AH11)))","v":33.933816799954542},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$11:$AI12)),-PMT($D$37,$AK10,NPV($D$37,$AH$11:$AH12)))","v":33.259006152181172},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$12:$AI13)),-PMT($D$37,$AK10,NPV($D$37,$AH$12:$AH13)))","v":32.300179927431365},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$13:$AI14)),-PMT($D$37,$AK10,NPV($D$37,$AH$13:$AH14)))","v":32.441218525120753},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$14:$AI15)),-PMT($D$37,$AK10,NPV($D$37,$AH$14:$AH15)))","v":33.138338592188475}]
[null,null,null,null,null,null,2024,4.5788779999999996,4.8845450000000001,34.680269500000001,null,3,{"$f":"M10+1","v":2026},4.0325759999999997,28.631289599999995,2.5279958582100028,31.159285458209997,51.85104962873875,{"$f":"$D$39*(1+$D$47)^($M11-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.1985429041048459},59.049592532843597,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M11-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-9.5852546092155517},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q11","v":-1.2463714183283998},null,3,2026,28.631289599999995,2.5279958582100028,{"$f":"IF(VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},31.159285458209997,{"$f":"VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R11","v":2.5925524814382639},{"$f":"VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S11","v":0.3599271452054264},2.9524796266436901,34.111765084853687,5.4804754848536925,null,3,{"$f":"AL10+1","v":2026},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI11,AH11)","v":34.111765084853687},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$9:$AI11)),-PMT($D$37,$AK11,NPV($D$37,$AH$9:$AH11)))","v":35.067455869689617},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$10:$AI12)),-PMT($D$37,$AK11,NPV($D$37,$AH$10:$AH12)))","v":33.440631641482661},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$11:$AI13)),-PMT($D$37,$AK11,NPV($D$37,$AH$11:$AH13)))","v":32.946748087521591},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$12:$AI14)),-PMT($D$37,$AK11,NPV($D$37,$AH$12:$AH14)))","v":32.406680329337831},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$13:$AI15)),-PMT($D$37,$AK11,NPV($D$37,$AH$13:$AH15)))","v":32.822249041105387},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$14:$AI16)),-PMT($D$37,$AK11,NPV($D$37,$AH$14:$AH16)))","v":33.851641391147986}]
[null,null,null,null,null,null,2025,4.0432629999999996,4.4069669999999999,31.289465700000001,null,4,2027,3.7704110000000002,26.769918100000002,2.5785557753742028,29.348473875374204,52.576964323541098,{"$f":"$D$39*(1+$D$47)^($M12-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.3425137621869441},59.919478085728045,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M12-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-9.7769597013998588},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q12","v":-1.1739389550149681},null,4,2027,26.769918100000002,2.5785557753742028,{"$f":"IF(VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},29.348473875374204,{"$f":"VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R12","v":2.628848216174664},{"$f":"VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S12","v":0.3671256881090133},2.9959739042836775,32.344447779657884,5.5745296796578803,null,4,2027,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI12,AH12)","v":32.344447779657884},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$9:$AI12)),-PMT($D$37,$AK12,NPV($D$37,$AH$9:$AH12)))","v":34.456396430272292},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$10:$AI13)),-PMT($D$37,$AK12,NPV($D$37,$AH$10:$AH13)))","v":33.174053510064276},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$11:$AI14)),-PMT($D$37,$AK12,NPV($D$37,$AH$11:$AH14)))","v":32.878673761049875},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$12:$AI15)),-PMT($D$37,$AK12,NPV($D$37,$AH$12:$AH15)))","v":32.689986374198405},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$13:$AI16)),-PMT($D$37,$AK12,NPV($D$37,$AH$13:$AH16)))","v":33.409031162258827},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$14:$AI17)),-PMT($D$37,$AK12,NPV($D$37,$AH$14:$AH17)))","v":34.713350732547553}]
[null,"5.  Enter current year",null,2024,null,null,2026,3.6225329999999998,4.0325759999999997,28.631289599999995,null,5,2028,3.744008,26.582456799999999,2.6301268908816868,29.212583690881686,53.31304182407068,{"$f":"$D$39*(1+$D$47)^($M13-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.4893640374306827},60.802405861501363,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M13-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-9.9724988954278579},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q13","v":-1.1685033476352675},null,5,2028,26.582456799999999,2.6301268908816868,{"$f":"IF(VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},29.212583690881686,{"$f":"VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R13","v":2.6656520912011095},{"$f":"VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S13","v":0.37446820187119356},3.0401202930723032,32.252703983953992,5.6702471839539896,null,5,2028,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI13,AH13)","v":32.252703983953992},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$9:$AI13)),-PMT($D$37,$AK13,NPV($D$37,$AH$9:$AH13)))","v":34.075078659998915},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$10:$AI14)),-PMT($D$37,$AK13,NPV($D$37,$AH$10:$AH14)))","v":33.082230520510912},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$11:$AI15)),-PMT($D$37,$AK13,NPV($D$37,$AH$11:$AH15)))","v":33.015454661926093},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$12:$AI16)),-PMT($D$37,$AK13,NPV($D$37,$AH$12:$AH16)))","v":33.165330698831028},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$13:$AI17)),-PMT($D$37,$AK13,NPV($D$37,$AH$13:$AH17)))","v":34.150068642328087},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$14:$AI18)),-PMT($D$37,$AK13,NPV($D$37,$AH$14:$AH18)))","v":35.659719154754796}]
[null,null,null,null,null,null,2027,3.3154059999999999,3.7704110000000002,26.769918100000002,null,6,2029,3.7853150000000002,26.875736500000002,2.6827294286993206,29.558465928699324,54.059424409607672,{"$f":"$D$39*(1+$D$47)^($M14-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.6391513181792963},61.698575727786967,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M14-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-10.171948873336415},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q14","v":-1.1823386371479729},null,6,2029,26.875736500000002,2.6827294286993206,{"$f":"IF(VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},29.558465928699324,{"$f":"VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R14","v":2.7029712204779255},{"$f":"VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S14","v":0.3819575659086174},3.0849287863865431,32.643394715085869,5.7676582150858637,null,6,2029,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI14,AH14)","v":32.643394715085869},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$9:$AI14)),-PMT($D$37,$AK14,NPV($D$37,$AH$9:$AH14)))","v":33.876177439118763},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$10:$AI15)),-PMT($D$37,$AK14,NPV($D$37,$AH$10:$AH15)))","v":33.163770311957514},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$11:$AI16)),-PMT($D$37,$AK14,NPV($D$37,$AH$11:$AH16)))","v":33.35188555899564},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$12:$AI17)),-PMT($D$37,$AK14,NPV($D$37,$AH$12:$AH17)))","v":33.79415665041352},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$13:$AI18)),-PMT($D$37,$AK14,NPV($D$37,$AH$13:$AH18)))","v":34.988150952928848},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$14:$AI19)),-PMT($D$37,$AK14,NPV($D$37,$AH$14:$AH19)))","v":36.648331790179235}]
[null,"6.  Enter project nameplate capacity ",null,0.1,null,null,2028,3.2225670000000002,3.744008,26.582456799999999,null,7,2030,3.9158249999999999,27.802357499999999,2.7363840172733069,30.538741517273305,54.816256351342183,{"$f":"$D$39*(1+$D$47)^($M15-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.7919343445428835},62.608190695885064,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M15-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-10.375387850803143},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q15","v":-1.2215496606909322},null,7,2030,27.802357499999999,2.7363840172733069,{"$f":"IF(VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},30.538741517273305,{"$f":"VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R15","v":2.7408128175646165},{"$f":"VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S15","v":0.38959671722678985},3.1304095347914065,33.669151052064713,5.8667935520647134,null,7,2030,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI15,AH15)","v":33.669151052064713},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$9:$AI15)),-PMT($D$37,$AK15,NPV($D$37,$AH$9:$AH15)))","v":33.852434794810897},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$10:$AI16)),-PMT($D$37,$AK15,NPV($D$37,$AH$10:$AH16)))","v":33.424482013356602},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$11:$AI17)),-PMT($D$37,$AK15,NPV($D$37,$AH$11:$AH17)))","v":33.849581730061992},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$12:$AI18)),-PMT($D$37,$AK15,NPV($D$37,$AH$12:$AH18)))","v":34.526804706870472},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$13:$AI19)),-PMT($D$37,$AK15,NPV($D$37,$AH$13:$AH19)))","v":35.881261414058748},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$14:$AI20)),-PMT($D$37,$AK15,NPV($D$37,$AH$14:$AH20)))","v":37.648822155427609}]
[null,"(MW)",null,null,null,null,2029,3.1882000000000001,3.7853150000000002,26.875736500000002,null,8,2031,4.1506179999999997,29.469387799999996,2.7911116976187729,32.260499497618767,55.583683940260975,{"$f":"$D$39*(1+$D$47)^($M16-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.9477730314337389},63.531456971694716,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M16-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-10.582895607819205},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q16","v":-1.2904199799047507},null,8,2031,29.469387799999996,2.7911116976187729,{"$f":"IF(VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},32.260499497618767,{"$f":"VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R16","v":2.7791841970105211},{"$f":"VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S16","v":0.39738865157132552},3.1765728485818467,35.437072346200615,5.9676845462006192,null,8,2031,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI16,AH16)","v":35.437072346200615},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$9:$AI16)),-PMT($D$37,$AK16,NPV($D$37,$AH$9:$AH16)))","v":34.005517529925314},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$10:$AI17)),-PMT($D$37,$AK16,NPV($D$37,$AH$10:$AH17)))","v":33.836703552199808},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$11:$AI18)),-PMT($D$37,$AK16,NPV($D$37,$AH$11:$AH18)))","v":34.461373957103945},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$12:$AI19)),-PMT($D$37,$AK16,NPV($D$37,$AH$12:$AH19)))","v":35.323684846407737},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$13:$AI20)),-PMT($D$37,$AK16,NPV($D$37,$AH$13:$AH20)))","v":36.798127332430738},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$14:$AI21)),-PMT($D$37,$AK16,NPV($D$37,$AH$14:$AH21)))","v":38.536985162412968}]
[null,null,null,null,null,null,2030,3.2261099999999998,3.9158249999999999,27.802357499999999,null,9,2032,4.4536949999999997,31.6212345,2.8469339315711482,34.468168431571151,56.361855515424637,{"$f":"$D$39*(1+$D$47)^($M17-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.1067284920624143},64.468584007487053,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M17-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-10.794553519975592},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q17","v":-1.378726737262846},null,9,2032,31.6212345,2.8469339315711482,{"$f":"IF(VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},34.468168431571151,{"$f":"VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R17","v":2.8180927757686689},{"$f":"VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S17","v":0.40533642460275204},3.2234292003714211,37.691597631942571,6.0703631319425693,null,9,2032,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI17,AH17)","v":37.691597631942571},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$9:$AI17)),-PMT($D$37,$AK17,NPV($D$37,$AH$9:$AH17)))","v":34.310109844151242},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$10:$AI18)),-PMT($D$37,$AK17,NPV($D$37,$AH$10:$AH18)))","v":34.361081118106043},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$11:$AI19)),-PMT($D$37,$AK17,NPV($D$37,$AH$11:$AH19)))","v":35.148414171161505},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$12:$AI20)),-PMT($D$37,$AK17,NPV($D$37,$AH$12:$AH20)))","v":36.154025761264116},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$13:$AI21)),-PMT($D$37,$AK17,NPV($D$37,$AH$13:$AH21)))","v":37.628137695338637},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$14:$AI22)),-PMT($D$37,$AK17,NPV($D$37,$AH$14:$AH22)))","v":39.337333119823285}]
[null,"20-yr Levelized rate",null,null,null,null,2031,3.3430569999999999,4.1506179999999997,29.469387799999996,null,10,2033,4.7898160000000001,34.007693599999996,2.9038726102025714,36.911566210202565,57.150921492640592,{"$f":"$D$39*(1+$D$47)^($M18-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.2688630619036623},65.41978455454425,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M18-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-11.010444590375101},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q18","v":-1.4764626484081027},null,10,2033,34.007693599999996,2.9038726102025714,{"$f":"IF(VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},36.911566210202565,{"$f":"VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R18","v":2.8575460746944037},{"$f":"VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S18","v":0.41344315310420771},3.2709892277986112,40.182555438001174,6.174861838001183,null,10,2033,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI18,AH18)","v":40.182555438001174},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$9:$AI18)),-PMT($D$37,$AK18,NPV($D$37,$AH$9:$AH18)))","v":34.730209586744571},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$10:$AI19)),-PMT($D$37,$AK18,NPV($D$37,$AH$10:$AH19)))","v":34.963042718071044},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$11:$AI20)),-PMT($D$37,$AK18,NPV($D$37,$AH$11:$AH20)))","v":35.879798288070177},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$12:$AI21)),-PMT($D$37,$AK18,NPV($D$37,$AH$12:$AH21)))","v":36.918662675105608},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$13:$AI22)),-PMT($D$37,$AK18,NPV($D$37,$AH$13:$AH22)))","v":38.386034410071716},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$14:$AI23)),-PMT($D$37,$AK18,NPV($D$37,$AH$14:$AH23)))","v":40.187504387805923}]
[null,{"$f":"TEXT($D$13,\"0000\")&\" on-line date:\"","v":"2024 on-line date:"},null,{"$f":"AN28","v":39.945692558699491},null,null,2032,3.5067870000000001,4.4536949999999997,31.6212345,null,11,2034,5.1400709999999998,36.4945041,2.9619500624066233,39.456454162406622,57.951034393537554,{"$f":"$D$39*(1+$D$47)^($M19-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.4342403231417364},66.385274716679291,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M19-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-11.230653482182603},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q19","v":-1.5782581664962649},null,11,2034,36.4945041,2.9619500624066233,{"$f":"IF(VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},39.456454162406622,{"$f":"VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R19","v":2.8975517197401253},{"$f":"VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S19","v":0.42171201616629189},3.319263735906417,42.77571789831304,6.2812137983130407,null,11,2034,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI19,AH19)","v":42.77571789831304},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$9:$AI19)),-PMT($D$37,$AK19,NPV($D$37,$AH$9:$AH19)))","v":35.233313912336939},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$10:$AI20)),-PMT($D$37,$AK19,NPV($D$37,$AH$10:$AH20)))","v":35.613952046653289},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$11:$AI21)),-PMT($D$37,$AK19,NPV($D$37,$AH$11:$AH21)))","v":36.565330931084993},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$12:$AI22)),-PMT($D$37,$AK19,NPV($D$37,$AH$12:$AH22)))","v":37.625520614274805},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$13:$AI23)),-PMT($D$37,$AK19,NPV($D$37,$AH$13:$AH23)))","v":39.188673196071278},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$14:$AI24)),-PMT($D$37,$AK19,NPV($D$37,$AH$14:$AH24)))","v":40.894464346638095}]
[null,{"$f":"TEXT($D$13+1,\"0000\")&\" on-line date:\"","v":"2025 on-line date:"},null,{"$f":"AO28","v":40.696190651153898},null,null,2033,3.684196,4.7898160000000001,34.007693599999996,null,12,2035,5.4905290000000004,38.982755900000001,3.0211890636547549,42.003944963654753,58.762348875047088,{"$f":"$D$39*(1+$D$47)^($M20-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.6029251296045697},67.365274004651653,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M20-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-11.455266551826256},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q20","v":-1.6801577985461902},null,12,2035,38.982755900000001,3.0211890636547549,{"$f":"IF(VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},42.003944963654753,{"$f":"VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R20","v":2.9381174438164872},{"$f":"VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S20","v":0.43014625648961768},3.3682637003061049,45.372208663960855,6.3894527639608594,null,12,2035,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI20,AH20)","v":45.372208663960855},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$9:$AI20)),-PMT($D$37,$AK20,NPV($D$37,$AH$9:$AH20)))","v":35.791910692271372},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$10:$AI21)),-PMT($D$37,$AK20,NPV($D$37,$AH$10:$AH21)))","v":36.232590979607103},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$11:$AI22)),-PMT($D$37,$AK20,NPV($D$37,$AH$11:$AH22)))","v":37.207578597983378},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$12:$AI23)),-PMT($D$37,$AK20,NPV($D$37,$AH$12:$AH23)))","v":38.374589988933636},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$13:$AI24)),-PMT($D$37,$AK20,NPV($D$37,$AH$13:$AH24)))","v":39.866574181814229},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$14:$AI25)),-PMT($D$37,$AK20,NPV($D$37,$AH$14:$AH25)))","v":41.666984010642288}]
[null,{"$f":"TEXT($D$13+2,\"0000\")&\" on-line date:\"","v":"2026 on-line date:"},null,{"$f":"AP28","v":41.851069307080763},null,null,2034,3.8611040000000001,5.1400709999999998,36.4945041,null,13,2036,5.682118,40.343037799999998,3.0816128449278506,43.424650644927851,59.585021759297753,{"$f":"$D$39*(1+$D$47)^($M21-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.7749836321966637},68.360005391494411,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M21-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-11.684371882862779},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q21","v":-1.7369860257971141},null,13,2036,40.343037799999998,3.0816128449278506,{"$f":"IF(VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},43.424650644927851,{"$f":"VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R21","v":2.9792510880299186},{"$f":"VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S21","v":0.43874918161941012},3.4180002696493288,46.842650914577177,6.4996131145771789,null,13,2036,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI21,AH21)","v":46.842650914577177},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$9:$AI21)),-PMT($D$37,$AK21,NPV($D$37,$AH$9:$AH21)))","v":36.331865993976869},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$10:$AI22)),-PMT($D$37,$AK21,NPV($D$37,$AH$10:$AH22)))","v":36.818437573801027},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$11:$AI23)),-PMT($D$37,$AK21,NPV($D$37,$AH$11:$AH23)))","v":37.892324965691607},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$12:$AI24)),-PMT($D$37,$AK21,NPV($D$37,$AH$12:$AH24)))","v":39.015575478889943},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$13:$AI25)),-PMT($D$37,$AK21,NPV($D$37,$AH$13:$AH25)))","v":40.601920800672673},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$14:$AI26)),-PMT($D$37,$AK21,NPV($D$37,$AH$14:$AH26)))","v":42.415711760075148}]
[null,{"$f":"TEXT($D$13+3,\"0000\")&\" on-line date:\"","v":"2027 on-line date:"},null,{"$f":"AQ28","v":43.083894416558884},null,null,2035,4.0299909999999999,5.4905290000000004,38.982755900000001,null,14,2037,5.8606780000000001,41.610813800000003,3.1432451018264072,44.754058901826411,60.419212063927922,{"$f":"$D$39*(1+$D$47)^($M22-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.9504833048405956},69.369695368768518,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M22-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-11.918059320520035},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q22","v":-1.7901623560730564},null,14,2037,41.610813800000003,3.1432451018264072,{"$f":"IF(VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},44.754058901826411,{"$f":"VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R22","v":3.0209606032623371},{"$f":"VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S22","v":0.44752416525179828},3.4684847685141351,48.222543670340549,6.6117298703405423,null,14,2037,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI22,AH22)","v":48.222543670340549},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$9:$AI22)),-PMT($D$37,$AK22,NPV($D$37,$AH$9:$AH22)))","v":36.849996353068036},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$10:$AI23)),-PMT($D$37,$AK22,NPV($D$37,$AH$10:$AH23)))","v":37.446048937070763},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$11:$AI24)),-PMT($D$37,$AK22,NPV($D$37,$AH$11:$AH24)))","v":38.484968342606415},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$12:$AI25)),-PMT($D$37,$AK22,NPV($D$37,$AH$12:$AH25)))","v":39.708437211268915},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$13:$AI26)),-PMT($D$37,$AK22,NPV($D$37,$AH$13:$AH26)))","v":41.316043539078485},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$14:$AI27)),-PMT($D$37,$AK22,NPV($D$37,$AH$14:$AH27)))","v":43.107540833633237}]
[null,{"$f":"TEXT($D$13+4,\"0000\")&\" on-line date:\"","v":"2028 on-line date:"},null,{"$f":"AR28","v":44.60873598638311},null,null,2036,4.076721,5.682118,40.343037799999998,null,15,2038,6.2670110000000001,44.495778100000003,3.2061100038629355,47.701888103862942,61.26508103282292,{"$f":"$D$39*(1+$D$47)^($M23-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.1294929709374077},70.394574003760326,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M23-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-12.156420506930436},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q23","v":-1.9080755241545178},null,15,2038,44.495778100000003,3.2061100038629355,{"$f":"IF(VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},47.701888103862942,{"$f":"VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R23","v":3.0632540517080105},{"$f":"VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S23","v":0.45647464855683428},3.519728700264845,51.221616804127784,6.7258387041277805,null,15,2038,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI23,AH23)","v":51.221616804127784},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$9:$AI23)),-PMT($D$37,$AK23,NPV($D$37,$AH$9:$AH23)))","v":37.411117530594822},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$10:$AI24)),-PMT($D$37,$AK23,NPV($D$37,$AH$10:$AH24)))","v":37.994494479799457},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$11:$AI25)),-PMT($D$37,$AK23,NPV($D$37,$AH$11:$AH25)))","v":39.126504296422496},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$12:$AI26)),-PMT($D$37,$AK23,NPV($D$37,$AH$12:$AH26)))","v":40.38319152395654},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$13:$AI27)),-PMT($D$37,$AK23,NPV($D$37,$AH$13:$AH27)))","v":41.978872456169775},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$14:$AI28)),-PMT($D$37,$AK23,NPV($D$37,$AH$14:$AH28)))","v":43.729035121038088}]
[null,{"$f":"TEXT($D$13+5,\"0000\")&\" on-line date:\"","v":"2029 on-line date:"},null,{"$f":"AS28","v":46.283561540218948},null,null,2037,4.1127750000000001,5.8606780000000001,41.610813800000003,null,16,2039,6.2888789999999997,44.651040899999998,3.2702322039401936,47.921273103940194,62.122792167282448,{"$f":"$D$39*(1+$D$47)^($M24-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.3120828303561538},71.434874997638602,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M24-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-12.399548917069044},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q24","v":-1.9168509241576077},null,16,2039,44.651040899999998,3.2702322039401936,{"$f":"IF(VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},47.921273103940194,{"$f":"VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R24","v":3.1061396084319228},{"$f":"VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S24","v":0.46560414152797086},3.5717437499598939,51.493016853900087,6.8419759539000875,null,16,2039,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI24,AH24)","v":51.493016853900087},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$9:$AI24)),-PMT($D$37,$AK24,NPV($D$37,$AH$9:$AH24)))","v":37.905766760738437},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$10:$AI25)),-PMT($D$37,$AK24,NPV($D$37,$AH$10:$AH25)))","v":38.58889639190037},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$11:$AI26)),-PMT($D$37,$AK24,NPV($D$37,$AH$11:$AH26)))","v":39.754004548578528},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$12:$AI27)),-PMT($D$37,$AK24,NPV($D$37,$AH$12:$AH27)))","v":41.012289401966086},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$13:$AI28)),-PMT($D$37,$AK24,NPV($D$37,$AH$13:$AH28)))","v":42.577661004368792},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$14:$AI29)),-PMT($D$37,$AK24,NPV($D$37,$AH$14:$AH29)))","v":44.302851165753879}]
[null,null,null,null,null,null,2038,4.3027870000000004,6.2670110000000001,44.495778100000003,null,17,2040,6.7543689999999996,47.956019900000001,3.3356368480189982,51.291656748019001,62.992511257624408,{"$f":"$D$39*(1+$D$47)^($M25-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.4983244869632788},72.490835744587685,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M25-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-12.647539895410429},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q25","v":-2.05166626992076},null,17,2040,47.956019900000001,3.3356368480189982,{"$f":"IF(VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},51.291656748019001,{"$f":"VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R25","v":3.1496255629499701},{"$f":"VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S25","v":0.47491622435853037},3.6245417873085004,54.916198535327503,6.9601786353274981,null,17,2040,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI25,AH25)","v":54.916198535327503},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$9:$AI25)),-PMT($D$37,$AK25,NPV($D$37,$AH$9:$AH25)))","v":38.445239900747588},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$10:$AI26)),-PMT($D$37,$AK25,NPV($D$37,$AH$10:$AH26)))","v":39.172488459646672},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$11:$AI27)),-PMT($D$37,$AK25,NPV($D$37,$AH$11:$AH27)))","v":40.341943403912687},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$12:$AI28)),-PMT($D$37,$AK25,NPV($D$37,$AH$12:$AH28)))","v":41.583563568120269},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$13:$AI29)),-PMT($D$37,$AK25,NPV($D$37,$AH$13:$AH29)))","v":43.132249111756025},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$14:$AI30)),-PMT($D$37,$AK25,NPV($D$37,$AH$14:$AH30)))","v":44.840700707488779}]
[null,null,null,null,null,null,2039,4.2250129999999997,6.2888789999999997,44.651040899999998,null,18,2041,7.0295750000000004,49.909982500000005,3.4023495849793783,53.312332084979381,63.874406415231149,{"$f":"$D$39*(1+$D$47)^($M26-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.6882909767025449},73.562697391933696,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M26-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-12.900490693318634},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q26","v":-2.1324932833991754},null,18,2041,49.909982500000005,3.4023495849793783,{"$f":"IF(VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},53.312332084979381,{"$f":"VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R26","v":3.1937203208312694},{"$f":"VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S26","v":0.48441454884570101},3.6781348696769705,56.990466954656355,7.0804844546563483,null,18,2041,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI26,AH26)","v":56.990466954656355},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$9:$AI26)),-PMT($D$37,$AK26,NPV($D$37,$AH$9:$AH26)))","v":38.977893780191749},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$10:$AI27)),-PMT($D$37,$AK26,NPV($D$37,$AH$10:$AH27)))","v":39.721655142707455},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$11:$AI28)),-PMT($D$37,$AK26,NPV($D$37,$AH$11:$AH28)))","v":40.878569141101252},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$12:$AI29)),-PMT($D$37,$AK26,NPV($D$37,$AH$12:$AH29)))","v":42.11437639530763},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$13:$AI30)),-PMT($D$37,$AK26,NPV($D$37,$AH$13:$AH30)))","v":43.652972270044906},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$14:$AI31)),-PMT($D$37,$AK26,NPV($D$37,$AH$14:$AH31)))","v":45.345424242330417}]
[null,"INPUT","DATA",{"$f":"$E$105","v":"IPCO"},null,null,2040,4.438752,6.7543689999999996,47.956019900000001,null,19,2042,7.1957329999999997,51.089704300000001,3.4703965766789655,54.560100876678966,64.768648105044392,{"$f":"$D$39*(1+$D$47)^($M27-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.8820567962365935},74.650704901280989,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M27-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-13.158500507185009},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q27","v":-2.1824040350671585},null,19,2042,51.089704300000001,3.4703965766789655,{"$f":"IF(VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},54.560100876678966,{"$f":"VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R27","v":3.2384324053229077},{"$f":"VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S27","v":0.49410283982261488},3.7325352451455225,58.292636121824486,7.202931821824488,null,19,2042,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI27,AH27)","v":58.292636121824486},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$9:$AI27)),-PMT($D$37,$AK27,NPV($D$37,$AH$9:$AH27)))","v":39.48167138390518},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$10:$AI28)),-PMT($D$37,$AK27,NPV($D$37,$AH$10:$AH28)))","v":40.22514739764555},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$11:$AI29)),-PMT($D$37,$AK27,NPV($D$37,$AH$11:$AH29)))","v":41.378992004327856},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$12:$AI30)),-PMT($D$37,$AK27,NPV($D$37,$AH$12:$AH30)))","v":42.613797421657644},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$13:$AI31)),-PMT($D$37,$AK27,NPV($D$37,$AH$13:$AH31)))","v":44.142294196404379},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$14:$AI32)),-PMT($D$37,$AK27,NPV($D$37,$AH$14:$AH32)))","v":45.826454365484665}]
[null,"DATA","SOURCE","DATA",null,null,2041,4.5183010000000001,7.0295750000000004,49.909982500000005,null,20,2043,7.2813939999999997,51.697897399999995,3.5398045082125447,55.237701908212543,65.675409178515025,{"$f":"$D$39*(1+$D$47)^($M28-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.079697932161327},75.755107110676349,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M28-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-13.421670517328705},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q28","v":-2.2095080763285018},null,20,2043,51.697897399999995,3.5398045082125447,{"$f":"IF(VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},55.237701908212543,{"$f":"VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R28","v":3.283770458997429},{"$f":"VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S28","v":0.50398489661906731},3.7877553556164965,59.02545726382904,7.3275598638290402,null,20,2043,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI28,AH28)","v":59.02545726382904},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$9:$AI28)),-PMT($D$37,$AK28,NPV($D$37,$AH$9:$AH28)))","v":39.945692558699491},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$10:$AI29)),-PMT($D$37,$AK28,NPV($D$37,$AH$10:$AH29)))","v":40.696190651153898},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$11:$AI30)),-PMT($D$37,$AK28,NPV($D$37,$AH$11:$AH30)))","v":41.851069307080763},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$12:$AI31)),-PMT($D$37,$AK28,NPV($D$37,$AH$12:$AH31)))","v":43.083894416558884},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$13:$AI32)),-PMT($D$37,$AK28,NPV($D$37,$AH$13:$AH32)))","v":44.60873598638311},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$14:$AI33)),-PMT($D$37,$AK28,NPV($D$37,$AH$14:$AH33)))","v":46.283561540218948}]
[null,null,"N/A",null,null,null,2042,4.5229410000000003,7.1957329999999997,51.089704300000001,null,21,2044,7.4098990000000002,52.610282900000001,3.6106005983767955,{"$f":"P29+O29","v":56.2208834983768},66.594864907014241,{"$f":"$D$39*(1+$D$47)^($M29-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.281291890804551},76.876156797818794,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M29-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-13.690103927675283},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q29","v":-2.2488353399350722},null,21,2044,52.610282900000001,3.6106005983767955,{"$f":"IF(VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},56.2208834983768,{"$f":"VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R29","v":3.3297432454233933},{"$f":"VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S29","v":0.51406459455144848},3.8438078399748417,60.064691338351643,7.4544084383516376,null,21,2044,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI29,AH29)","v":60.064691338351643},"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW."]
[null,null,"N/A",null,null,null,2043,4.4742220000000001,7.2813939999999997,51.697897399999995,null,22,2045,7.5603619999999996,53.678570199999996,3.6828126103443322,57.361382810344331,67.527193015712442,{"$f":"$D$39*(1+$D$47)^($M30-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.486917728620645},78.014110744333081,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M30-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-13.96390600622879},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q30","v":-2.2944553124137732},null,22,2045,53.678570199999996,3.6828126103443322,{"$f":"IF(VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},57.361382810344331,{"$f":"VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R30","v":3.376359650859321},{"$f":"VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S30","v":0.52434588644247759},3.9007055373017985,61.262088347646127,7.5835181476461306,null,22,2045,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI30,AH30)","v":61.262088347646127}]
[null,null,"N/A",null,null,null,2044,4.450418,7.4098990000000002,52.610282900000001,null,23,2046,7.7040220000000001,54.698556199999999,3.7564688625512188,58.455025062551215,68.47257371793242,{"$f":"$D$39*(1+$D$47)^($M31-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.696656083193059},79.169229801125482,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M31-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-14.243184126353361},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q31","v":-2.3382010025020485},null,23,2046,54.698556199999999,3.7564688625512188,{"$f":"IF(VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},58.455025062551215,{"$f":"VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R31","v":3.4236286859713516},{"$f":"VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S31","v":0.53483280417132717},3.9584614901426787,62.413486552693897,7.7149303526938979,null,23,2046,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI31,AH31)","v":62.413486552693897}]
[null," \"SAR\" PLANT LIFE (YEARS):","N/A",30,null,null,2045,4.4373909999999999,7.5603619999999996,53.678570199999996,null,24,2047,7.878781,55.939345099999997,3.8315982398022421,59.770943339802237,69.431189749983474,{"$f":"$D$39*(1+$D$47)^($M32-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.910589204856915},80.341778954840393,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M32-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-14.528047808880432},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q32","v":-2.3908377335920896},null,24,2047,55.939345099999997,3.8315982398022421,{"$f":"IF(VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},59.770943339802237,{"$f":"VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R32","v":3.4715594875749503},{"$f":"VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S32","v":0.54552946025475346},4.0170889478297038,63.788032287631943,7.8486871876319455,null,24,2047,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI32,AH32)","v":63.788032287631943}]
[null," \"SAR\" PLANT COST ($/kW):","N/A",1313,null,null,2046,4.4174899999999999,7.7040220000000001,54.698556199999999,null,25,2048,8.0414370000000002,57.094202700000004,3.9082302045982877,61.002432904598294,70.403226406483256,{"$f":"$D$39*(1+$D$47)^($M33-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.128800988954058},81.532027395437311,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M33-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-14.818608765058038},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q33","v":-2.4400973161839317},null,25,2048,57.094202700000004,3.9082302045982877,{"$f":"IF(VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},61.002432904598294,{"$f":"VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R33","v":3.5201613204010003},{"$f":"VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S33","v":0.55644004945984882},4.0766013698608488,65.079034274459147,7.9848315744591369,null,25,2048,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI33,AH33)","v":65.079034274459147}]
[null,"BASE YEAR OF \"SAR\" COST:","N/A",2008,null,null,2047,4.4128550000000004,7.878781,55.939345099999997,null,26,2049,8.1913499999999999,58.158585000000002,3.9863948086902532,62.144979808690252,71.388871576174026,{"$f":"$D$39*(1+$D$47)^($M34-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.351377008733138},82.740248584907164,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M34-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-15.114980940359199},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q34","v":-2.4857991923476099},null,26,2049,58.158585000000002,3.9863948086902532,{"$f":"IF(VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},62.144979808690252,{"$f":"VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R34","v":3.5694435788866148},{"$f":"VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S34","v":0.5675688504490457},4.1370124293356607,66.281992238025907,8.1234072380259139,null,26,2049,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI34,AH34)","v":66.281992238025907}]
[null," \"SAR\" CAPACITY FACTOR (%):","N/A",0.9,null,null,2048,4.3985180000000001,8.0414370000000002,57.094202700000004,null,27,2050,8.4120570000000008,59.725604700000005,4.0661227048640578,63.791727404864062,72.388315778240468,{"$f":"$D$39*(1+$D$47)^($M35-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.5784045489078},83.966720327148266,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M35-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-15.417280559166384},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q35","v":-2.5516690961945625},null,27,2050,59.725604700000005,4.0661227048640578,{"$f":"IF(VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},63.791727404864062,{"$f":"VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R35","v":3.6194157889910277},{"$f":"VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S35","v":0.57892022745802663},4.198336016449054,67.99006342131311,8.2644587213131118]
[null,"HEAT RATE (BTU/kWh):",null,7100,null,null,2049,4.3754980000000003,8.1913499999999999,58.158585000000002,null,28,2051,0,0,4.1474451589613395,4.1474451589613395,73.401752199135842,{"$f":"$D$39*(1+$D$47)^($M36-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.809972639885954},85.211724839021798,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M36-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-15.725626170349706},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q36","v":-0.16589780635845358},null,28,2051,0,4.1474451589613395,{"$f":"IF(VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},4.1474451589613395,{"$f":"VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R36","v":3.6700876100369024},{"$f":"VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S36","v":0.590498632007187},4.2605862420440896,8.4080314010054291,8.4080314010054291]
[null,"UTILITY WEIGHTED COST OF CAPITAL (%):","N/A",{"$f":"HLOOKUP($D$27,$B$62:$G$65,3)","v":7.2470000000000007E-2},null,null,2050,4.3874789999999999,8.4120570000000008,59.725604700000005,null,29,2052,0,0,4.2303940621405669,4.2303940621405669,74.429376729923746,{"$f":"$D$39*(1+$D$47)^($M37-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.046172092683678},86.475548822607422,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M37-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-16.040138693756706},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q37","v":-0.16921576248562267},null,29,2052,0,4.2303940621405669,{"$f":"IF(VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},4.2303940621405669,{"$f":"VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R37","v":3.7214688365774191},{"$f":"VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S37","v":0.60230860464733105},4.3237774412247498,8.5541715033653176,8.5541715033653158]
[null,"RATEPAYER DISCOUNT RATE (%):","ASSUMED",{"$f":"D37","v":7.2470000000000007E-2},null,null,2051,null,null,0,null,30,2053,0,0,4.3150019433833773,4.3150019433833773,75.471388004142668,{"$f":"$D$39*(1+$D$47)^($M38-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.287095534537347},87.758483538680011,{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,2)*(1+'Input - Transmission'!$C$11)^('AVOID NEW'!$M38-'Input - Transmission'!$C$10)*12*(1000/(365*24))*(1/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$D,2,FALSE))","v":-16.360941467631839},{"$f":"-VLOOKUP($E$105,'Input - Transmission'!$A:$C,3)*Q38","v":-0.17260007773533509},null,30,2053,0,4.3150019433833773,{"$f":"IF(VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},{"$f":"IF(VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$C$42,2,FALSE)>=0,0,0)","v":0},4.3150019433833773,{"$f":"VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R38","v":3.7735694002895022},{"$f":"VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S38","v":0.61435477674027739},4.3879241770297792,8.7029261204131565,8.7029261204131565]
[null," \"SAR\" FIXED O&M ($/kW):","N/A",14.57,null,null,2052,null,null,0]
[null," \"SAR\" VARIABLE O&M ($/MWh):","N/A",1.77,null,null,2053,null,null,0,null,null,"Calculation of Level Carrying Cost",null,null,null,null,"capital cost"]
[null,"CURRENT YEAR GAS PRICE ($/MMBTU):",null,{"$f":"VLOOKUP(D54,$G$10:$J$40,3)","v":4.8845450000000001},null,null,null,null,null,null,null,null,{"$f":"D34-1","v":2007},null,null,null,null,{"$f":"$D$33*(1+$D$45)^($M41-D$34)*$D$50*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!A:B,2,FALSE)","v":45.77894722005523}]
[null," CURRENT YEAR FUEL COST ($/MWh):",null,{"$f":"D41*D36/1000","v":34.680269500000001},null,null,null,null,null,null,null,null,"Calculated for year prior to SAR cost base year"]
[null,"BASE YEAR, O&M EXPENSES:",null,2008]
[null,"BASE YEAR FUEL COST:",null,2019,null,null,"General inflation rate:",0.02,"per year",null,null,null,null,"Gas prices were extrapolated using exponential growth."]
[null,"ESCALATION RATE; \"SAR\" (%):","N/A",1.4E-2,null,null,"Note:  The Annual Energy Outlook includes both a real and nominal forecast so no need to use general inflation rate."]
[null,null,"N/A"]
[null,"ESCALATION RATE; O&M (%):","N/A",0.02]
[null,null,"N/A"]
[null,"ADJUSTABLE PORTION ($/MWh):","CALC",{"$f":"IF(D53=\"FUELED\",D42,0)","v":0}]
[null,"CAPITAL CARRYING CHARGE (%):","N/A",{"$f":"HLOOKUP($D$27,$B$62:$G$65,4)","v":0.102201454343083}]
[null,"LEVEL CARRYING COST ($/MWh):","CALC",{"$f":"R41","v":45.77894722005523}]
[null," \"TILTING\" RATE (%):","N/A",1.4E-2]
[null,"TYPE OF RATES:","N/A",{"$f":"IF('Input - Capacity Factors'!C3=\"Fueled\", \"Fueled\", \"Non-fueled\")","v":"Non-fueled"}]
[null,"CURRENT YEAR:","N/A",{"$f":"D13","v":2024}]
[]
[]
[]
[]
[]
[]
[]
[null,"UTILITY-SPECIFIC VARIABLES",null,"IPCO","AVISTA","PCP"]
[null,"FIRST DEFICIT YEAR:",null,2002,2002,2002]
[null,"UTILITY WEIGHTED COST OF CAPITAL (%):",null,7.2470000000000007E-2,7.1849999999999997E-2,7.9799999999999996E-2]
[null,"CAPITAL CARRYING CHARGE (%):",null,0.102201454343083,0.10117386612355278,0.10917050703697846]
[null,"HLH LLH PRICE DIFFERENTIAL:",null,7.28,5,"Monthly"]
[null,"WIND INTEGRATION ADJUSTMENT:",null,"NA",0.08,"NA"]
[null,"SOLAR INTEGRATION ADJUSTMENT:",null,"NA","NA","NA"]
[null,"Rate Effective Date",null,null,"XXXX, 2024"]
[]
[null,"SEASONALIZATION FACTORS","FACTOR","SEASON","FACTOR","Tiber, United Materials Contracts",null,"New Contracts"]
[null,"Idaho Power",0.73499999999999999,"Mar-May",0.73499999999999999,"Mar-May",null,"Mar-May"]
[null,null,1.2,"Jun-Sep",1.2,"Jun, Jul, Nov, Dec",null,"Jul, Aug, Nov, Dec"]
[null,null,1,"Oct-Feb",1,"Jan, Feb, Aug, Sep, Oct",null,"Jan, Feb, Jun, Sep, Oct"]
[null,"Avista",1.08,"Jul-Feb",1.08,null,null,"July - Feb"]
[null,null,0.84,"Mar-Jun",0.84,null,null,"Mar - June"]
[]
[null,"PacifiCorp",null,"Monthly","See PacifiCorp spreadsheets"]
[]
[]
[]
[]
[null,"Light Load Hours (LLH) are defined as:",null,null,null,null," Integration Charges"]
[null,"Monday through Saturday Hour ending 2300 through 0600 (Pacific Prevailing Time (PPT))",null,null,null,null,"Tier","Avista","Integration Charge"]
[null,"All Sunday Hours (PPT)",null,null,null,null,1,"0 - 199 MW",7.0000000000000007E-2]
[null,"All NERC Holidays (PPT)",null,null,null,null,2,"200 - 299 MW",0.08]
[null,null,"NERC Holidays being:","NERC Holidays being:",null,null,3,"300 and above",0.09]
[null,null,null,"New Years Day"]
[null,null,null,"Memorial Day",null,null,null,"Idaho Power","Integration Charge"]
[null,null,null,"Independence Day",null,null,1,"0 - 300 MW","Sch 87"]
[null,null,null,"Labor Day",null,null,2,"301 - 500 MW","Sch 87"]
[null,null,null,"Thanksgiving Day",null,null,3,"501 and above","Sch 87"]
[null,null,null,"Christmas Day"]
[null,"Heavy Load Hours (HLH) are defined as:",null,null,null,null,null,"PacifiCorp","Integration Charge"]
[null,"Monday through Saturday Hour ending 0700 through 2200 (PST)",null,null,null,null,"Wind","All new capacity","NA"]
[null,"Less all NERC Holidays",null,null,null,null,"Solar","All new capacity","NA"]
[]
[]
[]
[]
[null,null,null,"Drop down box  (don't change)"]
[null,null,null,"AVISTA",1]
[null,null,null,"IPCO",2]
[null,null,null,"PCP",3]
[null,null,null,{"$f":"VLOOKUP(E105,D102:E104,2,FALSE)","v":2},"IPCO"]
[null,null,null,null,"Wind"]
[]
[]
[]
[null,null,null,"New contract","New contract"]
[null,null,null,"Replacement contract"]

{"sheet":"Single rate sheets for printing","index":2,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":false,"merged":[[17,11,22,13],[63,1,63,9],[4,1,4,9],[7,1,7,9],[6,1,6,9],[41,8,41,9],[42,8,42,9],[60,1,61,9],[56,1,58,9]]}
[]
[]
[null,{"$f":"O3","v":"IDAHO POWER COMPANY"},null,null,null,null,null,null,null,null,null,null,"Company",{"$f":"'AVOID NEW'!E105","v":"IPCO"},{"$f":"VLOOKUP(N3,P:Q,2,FALSE)","v":"IDAHO POWER COMPANY"},"AVISTA","AVISTA"]
[null,{"$f":"\"AVOIDED COST RATES FOR \"&UPPER(N4)&\" PROJECTS\"","v":"AVOIDED COST RATES FOR WIND PROJECTS"},null,null,null,null,null,null,null,null,null,null,"Type of project",{"$f":"'Input - Load and Resource'!D2","v":"Wind"},null,"IPCO","IDAHO POWER COMPANY"]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"},null,null,null,null,null,null,null,null,null,null,null,null,"Eligibility for these rates is limited to projects 100 kW or smaller.","PCP","PACIFICORP"]
[null,"$/MWh",null,null,null,null,null,null,null,null,null,null,null,null,"Eligibility for these rates is limited to projects smaller than 10 aMW."]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"},null,null,null,null,null,null,null,null,null,null,null,null,"Note:  These rates will be further adjusted with the applicable integration charge."]
[null,{"$f":"IF(N4=\"Wind\",O5,IF(N4=\"Solar\",O5,O6))","v":"Eligibility for these rates is limited to projects 100 kW or smaller."},null,null,null,null,null,null,null,null,null,null,null,null,"Note:  \"Other projects\" refers to projects other than wind, solar, non-seasonal hydro, and seasonal hydro projects.  These \"Other projects\" may include (but are not limited to):  cogeneration, biomass, biogas, landfill gas, or geothermal projects."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" \"","v":" "}]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED",null,null,null,null,null,"Note:  A \"seasonal hydro project\" is defined as a generation facility which produces at least 55% of its annual generation during the months of June, July, and August.  Order 32802"]
[null,"CONTRACT","ON-LINE YEAR",null,null,null,null,null,null,null,null,null,"Rates calculated using extrapolated gas prices"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED",null,"Levelized",2017,20,{"$f":"H34","v":46.283561540218948}]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES",null,"Non-levelized",2036,{"$f":"J39","v":65.079034274459147}]
[null,null,null,null,null,null,null,null,null,null,null,null,2037,{"$f":"J40","v":66.281992238025907}]
[null,1,{"$f":"'AVOID NEW'!$AN$9","v":37.110100198010379},{"$f":"'AVOID NEW'!$AO$9","v":33.767893011970585},{"$f":"'AVOID NEW'!$AP$9","v":34.11176508485368},{"$f":"'AVOID NEW'!$AQ$9","v":32.344447779657877},{"$f":"'AVOID NEW'!$AR$9","v":32.252703983953985},{"$f":"'AVOID NEW'!$AS$9","v":32.643394715085861},{"$f":"'AVOID NEW'!$AL$9","v":2024},{"$f":"'AVOID NEW'!$AM$9","v":37.110100198010386}]
[null,2,{"$f":"'AVOID NEW'!$AN$10","v":35.497431649833672},{"$f":"'AVOID NEW'!$AO$10","v":33.933816799954542},{"$f":"'AVOID NEW'!$AP$10","v":33.259006152181172},{"$f":"'AVOID NEW'!$AQ$10","v":32.300179927431365},{"$f":"'AVOID NEW'!$AR$10","v":32.441218525120753},{"$f":"'AVOID NEW'!$AS$10","v":33.138338592188475},{"$f":"'AVOID NEW'!$AL$10","v":2025},{"$f":"'AVOID NEW'!$AM$10","v":33.767893011970592}]
[null,3,{"$f":"'AVOID NEW'!$AN$11","v":35.067455869689617},{"$f":"'AVOID NEW'!$AO$11","v":33.440631641482661},{"$f":"'AVOID NEW'!$AP$11","v":32.946748087521591},{"$f":"'AVOID NEW'!$AQ$11","v":32.406680329337831},{"$f":"'AVOID NEW'!$AR$11","v":32.822249041105387},{"$f":"'AVOID NEW'!$AS$11","v":33.851641391147986},{"$f":"'AVOID NEW'!$AL$11","v":2026},{"$f":"'AVOID NEW'!$AM$11","v":34.111765084853687}]
[null,4,{"$f":"'AVOID NEW'!$AN$12","v":34.456396430272292},{"$f":"'AVOID NEW'!$AO$12","v":33.174053510064276},{"$f":"'AVOID NEW'!$AP$12","v":32.878673761049875},{"$f":"'AVOID NEW'!$AQ$12","v":32.689986374198405},{"$f":"'AVOID NEW'!$AR$12","v":33.409031162258827},{"$f":"'AVOID NEW'!$AS$12","v":34.713350732547553},{"$f":"'AVOID NEW'!$AL$12","v":2027},{"$f":"'AVOID NEW'!$AM$12","v":32.344447779657884},null,"The company, contract type, and resource type are all tied to those selected in AVOID NEW."]
[null,5,{"$f":"'AVOID NEW'!$AN$13","v":34.075078659998915},{"$f":"'AVOID NEW'!$AO$13","v":33.082230520510912},{"$f":"'AVOID NEW'!$AP$13","v":33.015454661926093},{"$f":"'AVOID NEW'!$AQ$13","v":33.165330698831028},{"$f":"'AVOID NEW'!$AR$13","v":34.150068642328087},{"$f":"'AVOID NEW'!$AS$13","v":35.659719154754796},{"$f":"'AVOID NEW'!$AL$13","v":2028},{"$f":"'AVOID NEW'!$AM$13","v":32.252703983953992}]
[null,6,{"$f":"'AVOID NEW'!$AN$14","v":33.876177439118763},{"$f":"'AVOID NEW'!$AO$14","v":33.163770311957514},{"$f":"'AVOID NEW'!$AP$14","v":33.35188555899564},{"$f":"'AVOID NEW'!$AQ$14","v":33.79415665041352},{"$f":"'AVOID NEW'!$AR$14","v":34.988150952928848},{"$f":"'AVOID NEW'!$AS$14","v":36.648331790179235},{"$f":"'AVOID NEW'!$AL$14","v":2029},{"$f":"'AVOID NEW'!$AM$14","v":32.643394715085869}]
[null,7,{"$f":"'AVOID NEW'!$AN$15","v":33.852434794810897},{"$f":"'AVOID NEW'!$AO$15","v":33.424482013356602},{"$f":"'AVOID NEW'!$AP$15","v":33.849581730061992},{"$f":"'AVOID NEW'!$AQ$15","v":34.526804706870472},{"$f":"'AVOID NEW'!$AR$15","v":35.881261414058748},{"$f":"'AVOID NEW'!$AS$15","v":37.648822155427609},{"$f":"'AVOID NEW'!$AL$15","v":2030},{"$f":"'AVOID NEW'!$AM$15","v":33.669151052064713}]
[null,8,{"$f":"'AVOID NEW'!$AN$16","v":34.005517529925314},{"$f":"'AVOID NEW'!$AO$16","v":33.836703552199808},{"$f":"'AVOID NEW'!$AP$16","v":34.461373957103945},{"$f":"'AVOID NEW'!$AQ$16","v":35.323684846407737},{"$f":"'AVOID NEW'!$AR$16","v":36.798127332430738},{"$f":"'AVOID NEW'!$AS$16","v":38.536985162412968},{"$f":"'AVOID NEW'!$AL$16","v":2031},{"$f":"'AVOID NEW'!$AM$16","v":35.437072346200615}]
[null,9,{"$f":"'AVOID NEW'!$AN$17","v":34.310109844151242},{"$f":"'AVOID NEW'!$AO$17","v":34.361081118106043},{"$f":"'AVOID NEW'!$AP$17","v":35.148414171161505},{"$f":"'AVOID NEW'!$AQ$17","v":36.154025761264116},{"$f":"'AVOID NEW'!$AR$17","v":37.628137695338637},{"$f":"'AVOID NEW'!$AS$17","v":39.337333119823285},{"$f":"'AVOID NEW'!$AL$17","v":2032},{"$f":"'AVOID NEW'!$AM$17","v":37.691597631942571}]
[null,10,{"$f":"'AVOID NEW'!$AN$18","v":34.730209586744571},{"$f":"'AVOID NEW'!$AO$18","v":34.963042718071044},{"$f":"'AVOID NEW'!$AP$18","v":35.879798288070177},{"$f":"'AVOID NEW'!$AQ$18","v":36.918662675105608},{"$f":"'AVOID NEW'!$AR$18","v":38.386034410071716},{"$f":"'AVOID NEW'!$AS$18","v":40.187504387805923},{"$f":"'AVOID NEW'!$AL$18","v":2033},{"$f":"'AVOID NEW'!$AM$18","v":40.182555438001174}]
[null,11,{"$f":"'AVOID NEW'!$AN$19","v":35.233313912336939},{"$f":"'AVOID NEW'!$AO$19","v":35.613952046653289},{"$f":"'AVOID NEW'!$AP$19","v":36.565330931084993},{"$f":"'AVOID NEW'!$AQ$19","v":37.625520614274805},{"$f":"'AVOID NEW'!$AR$19","v":39.188673196071278},{"$f":"'AVOID NEW'!$AS$19","v":40.894464346638095},{"$f":"'AVOID NEW'!$AL$19","v":2034},{"$f":"'AVOID NEW'!$AM$19","v":42.77571789831304}]
[null,12,{"$f":"'AVOID NEW'!$AN$20","v":35.791910692271372},{"$f":"'AVOID NEW'!$AO$20","v":36.232590979607103},{"$f":"'AVOID NEW'!$AP$20","v":37.207578597983378},{"$f":"'AVOID NEW'!$AQ$20","v":38.374589988933636},{"$f":"'AVOID NEW'!$AR$20","v":39.866574181814229},{"$f":"'AVOID NEW'!$AS$20","v":41.666984010642288},{"$f":"'AVOID NEW'!$AL$20","v":2035},{"$f":"'AVOID NEW'!$AM$20","v":45.372208663960855}]
[null,13,{"$f":"'AVOID NEW'!$AN$21","v":36.331865993976869},{"$f":"'AVOID NEW'!$AO$21","v":36.818437573801027},{"$f":"'AVOID NEW'!$AP$21","v":37.892324965691607},{"$f":"'AVOID NEW'!$AQ$21","v":39.015575478889943},{"$f":"'AVOID NEW'!$AR$21","v":40.601920800672673},{"$f":"'AVOID NEW'!$AS$21","v":42.415711760075148},{"$f":"'AVOID NEW'!$AL$21","v":2036},{"$f":"'AVOID NEW'!$AM$21","v":46.842650914577177}]
[null,14,{"$f":"'AVOID NEW'!$AN$22","v":36.849996353068036},{"$f":"'AVOID NEW'!$AO$22","v":37.446048937070763},{"$f":"'AVOID NEW'!$AP$22","v":38.484968342606415},{"$f":"'AVOID NEW'!$AQ$22","v":39.708437211268915},{"$f":"'AVOID NEW'!$AR$22","v":41.316043539078485},{"$f":"'AVOID NEW'!$AS$22","v":43.107540833633237},{"$f":"'AVOID NEW'!$AL$22","v":2037},{"$f":"'AVOID NEW'!$AM$22","v":48.222543670340549}]
[null,15,{"$f":"'AVOID NEW'!$AN$23","v":37.411117530594822},{"$f":"'AVOID NEW'!$AO$23","v":37.994494479799457},{"$f":"'AVOID NEW'!$AP$23","v":39.126504296422496},{"$f":"'AVOID NEW'!$AQ$23","v":40.38319152395654},{"$f":"'AVOID NEW'!$AR$23","v":41.978872456169775},{"$f":"'AVOID NEW'!$AS$23","v":43.729035121038088},{"$f":"'AVOID NEW'!$AL$23","v":2038},{"$f":"'AVOID NEW'!$AM$23","v":51.221616804127784}]
[null,16,{"$f":"'AVOID NEW'!$AN$24","v":37.905766760738437},{"$f":"'AVOID NEW'!$AO$24","v":38.58889639190037},{"$f":"'AVOID NEW'!$AP$24","v":39.754004548578528},{"$f":"'AVOID NEW'!$AQ$24","v":41.012289401966086},{"$f":"'AVOID NEW'!$AR$24","v":42.577661004368792},{"$f":"'AVOID NEW'!$AS$24","v":44.302851165753879},{"$f":"'AVOID NEW'!$AL$24","v":2039},{"$f":"'AVOID NEW'!$AM$24","v":51.493016853900087}]
[null,17,{"$f":"'AVOID NEW'!$AN$25","v":38.445239900747588},{"$f":"'AVOID NEW'!$AO$25","v":39.172488459646672},{"$f":"'AVOID NEW'!$AP$25","v":40.341943403912687},{"$f":"'AVOID NEW'!$AQ$25","v":41.583563568120269},{"$f":"'AVOID NEW'!$AR$25","v":43.132249111756025},{"$f":"'AVOID NEW'!$AS$25","v":44.840700707488779},{"$f":"'AVOID NEW'!$AL$25","v":2040},{"$f":"'AVOID NEW'!$AM$25","v":54.916198535327503}]
[null,18,{"$f":"'AVOID NEW'!$AN$26","v":38.977893780191749},{"$f":"'AVOID NEW'!$AO$26","v":39.721655142707455},{"$f":"'AVOID NEW'!$AP$26","v":40.878569141101252},{"$f":"'AVOID NEW'!$AQ$26","v":42.11437639530763},{"$f":"'AVOID NEW'!$AR$26","v":43.652972270044906},{"$f":"'AVOID NEW'!$AS$26","v":45.345424242330417},{"$f":"'AVOID NEW'!$AL$26","v":2041},{"$f":"'AVOID NEW'!$AM$26","v":56.990466954656355}]
[null,19,{"$f":"'AVOID NEW'!$AN$27","v":39.48167138390518},{"$f":"'AVOID NEW'!$AO$27","v":40.22514739764555},{"$f":"'AVOID NEW'!$AP$27","v":41.378992004327856},{"$f":"'AVOID NEW'!$AQ$27","v":42.613797421657644},{"$f":"'AVOID NEW'!$AR$27","v":44.142294196404379},{"$f":"'AVOID NEW'!$AS$27","v":45.826454365484665},{"$f":"'AVOID NEW'!$AL$27","v":2042},{"$f":"'AVOID NEW'!$AM$27","v":58.292636121824486}]
[null,20,{"$f":"'AVOID NEW'!$AN$28","v":39.945692558699491},{"$f":"'AVOID NEW'!$AO$28","v":40.696190651153898},{"$f":"'AVOID NEW'!$AP$28","v":41.851069307080763},{"$f":"'AVOID NEW'!$AQ$28","v":43.083894416558884},{"$f":"'AVOID NEW'!$AR$28","v":44.60873598638311},{"$f":"'AVOID NEW'!$AS$28","v":46.283561540218948},{"$f":"'AVOID NEW'!$AL$28","v":2043},{"$f":"'AVOID NEW'!$AM$28","v":59.02545726382904}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$29","v":2044},{"$f":"'AVOID NEW'!$AM$29","v":60.064691338351643}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$30","v":2045},{"$f":"'AVOID NEW'!$AM$30","v":61.262088347646127}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$31","v":2046},{"$f":"'AVOID NEW'!$AM$31","v":62.413486552693897}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$32","v":2047},{"$f":"'AVOID NEW'!$AM$32","v":63.788032287631943}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$33","v":2048},{"$f":"'AVOID NEW'!$AM$33","v":65.079034274459147}]
[null,null,null,null,null,null,null,null,{"$f":"'AVOID NEW'!$AL$34","v":2049},{"$f":"'AVOID NEW'!$AM$34","v":66.281992238025907}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(N4=\"Fueled\", \"ADJUSTABLE COMPONENT\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(N4=\"Fueled\",'AVOID NEW'!D42,\"\")","v":""}]
[]
[null,{"$f":"IF(N4=\"Fueled\", \"The total avoided cost rate in each year is the sum of  the adjustable component and the fixed component from either of the tables above.\", \"\")","v":""}]
[]
[null,{"$f":"IF($N$4=\"Fueled\", \"Example 1.  A 20-year levelized contract with a \"&C14&\" on-line date would receive the following rates:\", \"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"Year\",\"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", \"Rate\", \"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"1\", \"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", TEXT($C$34,\"$0.00\")&\" + \"&TEXT($I$43,\"$0.00\"),\"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"2-20\", \"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", TEXT($C$34,\"$0.00\")&\" + Adjustable component in each year\",\"\")","v":""}]
[]
[null,{"$f":"IF($N$4=\"Fueled\", \"Example 2.  A 3-year non-levelized contract with a \"&$I$15&\" on-line date would receive the following rates:\",\"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"Year\",\"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", \"Rate\", \"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"1\", \"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\",TEXT($J$15,\"$0.00\")&\" + \"&TEXT($I$43,\"$0.00\"),\"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"2\", \"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", TEXT($J$16,\"$0.00\")&\" + Adjustable component in year \"&$I$16,\"\")","v":""}]
[null,null,{"$f":"IF($N$4=\"Fueled\", \"3\", \"\")","v":""},null,{"$f":"IF($N$4=\"Fueled\", TEXT($J$17,\"$0.00\")&\" + Adjustable component in year \"&$I$17,\"\")","v":""}]
[null,{"$f":"IF($N$4=\"Seasonal Hydro\",$O$10,$O$9)","v":" "}]
[]
[]
[]
[null,{"$f":"IF($N$4=\"Other\",$O$8,IF($N$4=\"Wind\",$O$7,IF($N$4=\"Solar\",$O$7,$O$9)))","v":"Note:  These rates will be further adjusted with the applicable integration charge."}]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]

{"sheet":"All rate sheets for printing","index":3,"n_rows":315,"n_cols":17,"rows_kept":315,"cut":false,"hidden":false,"merged":[[13,11,17,13],[0,11,1,13],[62,1,62,9],[4,1,4,9],[6,1,6,9],[7,1,7,9],[44,1,48,9],[55,1,59,9],[307,1,311,9],[313,1,313,9],[188,1,188,9],[67,1,67,9],[69,1,69,9],[70,1,70,9],[107,1,111,9],[118,1,122,9],[130,1,130,9],[132,1,132,9],[133,1,133,9],[170,1,174,9],[181,1,185,9],[125,1,125,9],[251,1,251,9],[256,1,256,9],[258,1,258,9],[259,1,259,9],[296,1,300,9],[193,1,193,9],[195,1,195,9],[196,1,196,9],[233,1,237,9],[244,1,248,9]]}
[null,null,null,null,null,null,null,null,null,null,null,"The company and contract type are tied to those selected in AVOID NEW."]
[]
[null,{"$f":"$N$3","v":"IDAHO POWER COMPANY"},null,null,null,null,null,null,null,null,null,"Company",{"$f":"'AVOID NEW'!E105","v":"IPCO"},{"$f":"VLOOKUP(M3,P:Q,2,FALSE)","v":"IDAHO POWER COMPANY"},null,"AVISTA","AVISTA"]
[null,{"$f":"\"AVOIDED COST RATES FOR WIND PROJECTS\"","v":"AVOIDED COST RATES FOR WIND PROJECTS"},null,null,null,null,null,null,null,null,null,null,null,null,null,"IPCO","IDAHO POWER COMPANY"]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"},null,null,null,null,null,null,null,null,null,"Type of contract",{"$f":"'AVOID NEW'!E110","v":"New contract"},null,null,"PCP","PACIFICORP"]
[null,"$/MWh"]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"}]
[null,"Eligibility for these rates is limited to projects 100 kW or smaller."]
[]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED"]
[null,"CONTRACT","ON-LINE YEAR"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED"]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES"]
[null,null,null,null,null,null,null,null,null,null,null,"Note:  You must select the box below to retrieve the rates for the selected utility and contract type."]
[null,1,28.775720076375709,29.074526035903229,30.483136310621294,32.843295658833711,35.760049398010395,38.622021011970595,2020,28.775720076375702]
[null,2,28.919827122205234,29.753865449801498,31.62138533314959,34.249976989519354,37.14031060561117,40.982425322665065,2021,29.074526035903219]
[null,3,29.404438578865477,30.711560373456489,32.904333092915337,35.605270387653547,39.116814619204391,42.075770672250208,2022,30.483136310621287]
[null,4,30.174963429066256,31.842746159584188,34.185462411428787,37.377853450875833,40.325111414620309,43.062470701868563,2023,32.843295658833703]
[null,5,31.139399670478923,33.013395706340404,35.79672079585162,38.609342229357971,41.387841192143902,43.813146656708071,2024,35.760049398010388]
[null,6,32.176250850683836,34.468763855914887,37.004025523951448,39.699882282180425,42.22227242967881,44.506776038895651,2025,38.622021011970588]
[null,7,33.472687750694384,35.61665081329317,38.087286141052459,40.581291784767416,42.976416227296482,45.124998085330731,2026,43.516319350195573]
[null,8,34.534934675945046,36.662151400954158,38.984529859539045,41.374125477377326,43.644173836395808,45.828040639307524,2027,44.50945054591881]
[null,9,35.517721933006754,37.546452237802249,39.793693413170153,42.076818113967981,44.367036874059785,46.523045921100298,2028,46.479418889142565]
[null,10,36.364305513952409,38.348930494384,40.514185404527829,42.813830975926741,45.072375572901173,47.202973075671295,2029,47.409662939747086]
[null,11,37.138869068331644,39.068203343681091,41.255221343483285,43.526610125994452,45.756578403560916,47.861527100226347,2030,48.818846719871196]
[null,12,37.838467735462338,39.799884048918422,41.968188918103309,44.213712294598544,46.415654645932186,48.514486931965259,2031,49.91442862455186]
[null,13,38.546656801468316,40.502436985924611,42.652820059217952,44.872748522876506,47.06456214100028,49.13175169475894,2032,52.429621632590724]
[null,14,39.227008673249948,41.176009391003127,43.307696772631303,45.517820111380999,47.677410481486987,49.722882135618562,2033,54.274914117584039]
[null,15,39.879561910464417,41.819621948446184,43.945947275220711,46.12650708722785,48.263071088911559,50.294907577503004,2034,56.073967759209999]
[null,16,40.503377833086994,42.445290425356461,44.547953757784384,46.707080491231693,48.828212892586528,50.874909237275396,2035,57.79214705471032]
[null,17,41.109253438664851,43.035611290570387,45.12138401782849,47.265878444006688,49.39761249141069,51.422511042017319,2036,59.78540233059708]
[null,18,41.681512525102043,43.597597457567673,45.672213382847637,47.825638368364729,49.935226205283513,51.947479699073682,2037,61.232284454584658]
[null,19,42.226456107205081,44.136795509895585,46.221319220488454,48.354086911856271,50.450013860497464,52.478468593467859,2038,62.797403347751242]
[null,20,42.749133875755312,44.672342577950388,46.739692618808533,48.859489326111387,50.968189641879171,53.022742812234696,2039,64.490856096934223]
[null,null,null,null,null,null,null,null,2040,66.94938646736405]
[null,null,null,null,null,null,null,null,2041,68.302366815541347]
[null,null,null,null,null,null,null,null,2042,69.882612102361819]
[null,null,null,null,null,null,null,null,2043,72.522643606493816]
[null,null,null,null,null,null,null,null,2044,75.662808238013639]
[null,null,null,null,null,null,null,null,2045,78.530283252303335]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:  These rates will be further adjusted with the applicable integration charge."]
[]
[]
[]
[]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]
[null,null,null,null,null,null,null,null,null,{"$f":"$B$3&\" Page 1\"","v":"IDAHO POWER COMPANY Page 1"}]
[]
[null,{"$f":"$N$3","v":"IDAHO POWER COMPANY"}]
[null,{"$f":"\"AVOIDED COST RATES FOR SOLAR PROJECTS\"","v":"AVOIDED COST RATES FOR SOLAR PROJECTS"}]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"}]
[null,"$/MWh"]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"}]
[null,"Eligibility for these rates is limited to projects 100 kW or smaller."]
[]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED"]
[null,"CONTRACT","ON-LINE YEAR"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED"]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES"]
[]
[null,1,28.775720076375709,29.074526035903229,30.483136310621294,32.843295658833711,35.760049398010395,38.622021011970595,2020,28.775720076375702]
[null,2,28.919827122205234,29.753865449801498,31.62138533314959,34.249976989519354,37.14031060561117,41.641116407523299,2021,29.074526035903219]
[null,3,29.404438578865477,30.711560373456489,32.904333092915337,35.605270387653547,39.540198794733435,42.959893201673111,2022,30.483136310621287]
[null,4,30.174963429066256,31.842746159584188,34.185462411428787,37.683879466625548,40.964163393300836,44.063600638685152,2023,32.843295658833703]
[null,5,31.139399670478923,33.013395706340404,36.032567322443796,39.101843460387023,42.159386767075482,49.579356275960201,2024,35.760049398010388]
[null,6,32.176250850683836,34.65801934447078,37.39923406248532,40.319010478964543,46.849378176689882,53.494848607295125,2025,38.622021011970588]
[null,7,33.628830395360005,35.942712196622033,38.598089366737412,44.398821907664917,50.391902203344948,53.253512962659528,2026,44.882115314649113]
[null,8,34.809437890703435,37.092184317234995,42.198416399778147,47.617044275792743,50.487374470148012,53.317729408333108,2027,45.895361435018977]
[null,9,35.885351168671569,40.293959713555459,45.130678977038407,47.926976376840059,50.769868967327064,53.520983076011007,2028,47.885746187457308]
[null,10,38.741495335325624,42.966580444823322,45.575841031910429,48.353669325558187,51.127108861917158,53.812035383637237,2029,76.005545678770034]
[null,11,41.172844385073539,43.490061665957469,46.094819710836241,48.816020302056465,51.530249968814047,54.156462536972377,2030,77.836204549117127]
[null,12,41.732006847283927,44.061252042973976,46.625625655778485,49.297551354949192,51.958477491677513,54.551288411060014,2031,51.383860605087442]
[null,13,42.323592371000473,44.630416193988736,47.158728162812984,49.785463123191306,52.415099870762987,54.953425691050278,2032,53.920722875537791]
[null,14,42.906018097468575,45.191843178490508,47.686091721362345,50.28641940422137,52.865904031852708,55.363157252113552,2033,55.788009936910029]
[null,15,43.475541171661888,45.74025668239014,48.215990576177184,50.772544794790882,53.313656700686735,55.780707081123595,2034,57.609388462163764]
[null,16,44.028386131962733,46.28444890194551,48.725165507264229,51.24801771283834,53.760447106809956,57.339676589246295,2035,59.350228020505803]
[null,17,44.573180098046386,46.804550559199079,49.218498944554923,51.716045763002512,55.230526166046857,57.737604259302657,2036,61.366484090374072]
[null,18,45.092558740122051,47.305656242074754,49.699799212106626,53.104666947577002,55.650647251098761,58.13208346771814,2037,62.836712772668101]
[null,19,45.591490010433297,47.791797669042786,51.011995738180588,53.540786127831367,56.062492671910974,58.548680808963603,2038,64.425529304230821]
[null,20,46.073956921408843,49.030247442775597,51.457844984598367,53.964957964133717,56.490041774190111,58.992191134916503,2039,66.143036171586346]
[null,null,null,null,null,null,null,null,2040,100.5457940864876]
[null,null,null,null,null,null,null,null,2041,70.003746592437125]
[null,null,null,null,null,null,null,null,2042,71.60914869471145]
[null,null,null,null,null,null,null,null,2043,74.27471595968521]
[null,null,null,null,null,null,null,null,2044,77.440801137669538]
[null,null,null,null,null,null,null,null,2045,80.334587416744654]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:  These rates will be further adjusted with the applicable integration charge."]
[]
[]
[]
[]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]
[null,null,null,null,null,null,null,null,null,{"$f":"$B$3&\" Page 2\"","v":"IDAHO POWER COMPANY Page 2"}]
[]
[null,{"$f":"$N$3","v":"IDAHO POWER COMPANY"}]
[null,{"$f":"\"AVOIDED COST RATES FOR NON-SEASONAL HYDRO PROJECTS\"","v":"AVOIDED COST RATES FOR NON-SEASONAL HYDRO PROJECTS"}]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"}]
[null,"$/MWh"]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"}]
[null,"Eligibility for these rates is limited to projects smaller than 10 aMW."]
[]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED"]
[null,"CONTRACT","ON-LINE YEAR"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED"]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES"]
[]
[null,1,28.775720076375709,29.074526035903229,30.483136310621294,32.843295658833711,35.760049398010395,38.622021011970595,2020,28.775720076375702]
[null,2,28.919827122205234,29.753865449801498,31.62138533314959,34.249976989519354,37.14031060561117,44.685359694772778,2021,29.074526035903219]
[null,3,29.404438578865477,30.711560373456489,32.904333092915337,35.605270387653547,41.496934605966331,47.046002968713601,2022,30.483136310621287]
[null,4,30.174963429066256,31.842746159584188,34.185462411428787,39.098226291086206,43.91764149710783,48.69047833579922,2023,32.843295658833703]
[null,5,31.139399670478923,33.013395706340404,37.122568723561677,41.37801449258648,45.725204631147555,52.927909614938883,2024,35.760049398010388]
[null,6,32.176250850683836,35.532693017540751,39.225751785515335,43.180407726222896,49.536431097421335,55.98907342858228,2025,38.622021011970588]
[null,7,34.350467910734913,37.44965558821783,40.958845913535782,46.615738059481501,52.44972817689073,56.238984207954971,2026,51.194353770760898]
[null,8,36.078097188007433,39.079648317853788,44.064784640968114,49.349478332793325,53.000770708719998,56.679127404428449,2027,52.300564143625877]
[null,9,37.584406854403476,41.889492297227903,46.611713065598487,50.07564431161191,53.643481961321136,57.181188422859378,2028,54.385306506376452]
[null,10,40.121977045038058,44.247996124854033,47.434904779371351,50.839967768846634,54.293980279538495,57.716847093348377,2029,73.229599705628999]
[null,11,42.292288101944756,45.114138274188356,48.26684804947746,51.582596648703216,54.941490366540791,58.26626295491306,2030,75.019343871920213]
[null,12,43.162040406451936,45.973768607758629,49.061654227124556,52.301220161221018,55.577243065513251,58.836181523611621,2031,58.175069026848305]
[null,13,44.018694002901569,46.789516973913933,49.820939820977131,52.992847332366594,56.212886222708015,59.390245712434393,2032,60.812079163502418]
[null,14,44.830289445944615,47.564505754047374,50.544632459550719,53.671148608447936,56.820163937122203,59.933545934715006,2033,62.781017580171252]
[null,15,45.600142404438586,48.299937624326027,51.246847097453582,54.313387709415295,57.406212266471158,60.469832251434994,2034,64.705574027041052]
[null,16,46.329772814246574,49.009465414629851,51.90870631278851,54.927598523593502,57.976398416098931,61.751921191341815,2035,66.551141514193958]
[null,17,47.031858843167818,49.676938332386854,52.538444746075385,55.519938262870248,59.21152663740277,62.258283760501797,2036,68.673699330494529]
[null,18,47.692188700561012,50.310344764017557,53.142479549786309,56.707637338435127,59.742049527128152,62.751123750734131,2037,70.251827762821307]
[null,19,48.318220985471577,50.916002739003524,54.281662758623106,57.253701205690447,60.254235051419109,63.257490006504099,2038,71.950166615650659]
[null,20,48.915933085487715,52.004545073209073,54.835349314254003,57.778034142475356,60.773474903876959,63.783364772015318,2039,73.77884333099864]
[null,null,null,null,null,null,null,null,2040,97.28442204585366]
[null,null,null,null,null,null,null,null,2041,77.866937827227616]
[null,null,null,null,null,null,null,null,2042,79.588606064469701]
[null,null,null,null,null,null,null,null,2043,82.372190819454389]
[null,null,null,null,null,null,null,null,2044,85.658071834046495]
[null,null,null,null,null,null,null,null,2045,88.673459715213298]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:  These rates will be further adjusted with the applicable integration charge."]
[]
[]
[]
[]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]
[null,null,null,null,null,null,null,null,null,{"$f":"$B$3&\" Page 3\"","v":"IDAHO POWER COMPANY Page 3"}]
[]
[null,{"$f":"$N$3","v":"IDAHO POWER COMPANY"}]
[null,{"$f":"\"AVOIDED COST RATES FOR SEASONAL HYDRO PROJECTS\"","v":"AVOIDED COST RATES FOR SEASONAL HYDRO PROJECTS"}]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"}]
[null,"$/MWh"]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"}]
[null,"Eligibility for these rates is limited to projects smaller than 10 aMW."]
[]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED"]
[null,"CONTRACT","ON-LINE YEAR"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED"]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES"]
[]
[null,1,28.775720076375709,29.074526035903229,30.483136310621294,32.843295658833711,35.760049398010395,38.622021011970595,2020,28.775720076375702]
[null,2,28.919827122205234,29.753865449801498,31.62138533314959,34.249976989519354,37.14031060561117,39.551038926723152,2021,29.074526035903219]
[null,3,29.404438578865477,30.711560373456489,32.904333092915337,35.605270387653547,38.196768237766271,40.154504406388895,2022,30.483136310621287]
[null,4,30.174963429066256,31.842746159584188,34.185462411428787,36.712835378188942,38.93640230710303,40.88693833917096,2023,32.843295658833703]
[null,5,31.139399670478923,33.013395706340404,35.284208151526322,37.539099169621736,39.711213308157973,49.83155811311633,2024,35.760049398010388]
[null,6,32.176250850683836,34.057497121168431,36.145206969060531,38.354469085322613,47.051758014948888,56.057484890415743,2025,38.622021011970588]
[null,7,33.133377772863327,34.908094345674677,36.977271439083253,44.565792617016008,52.506170115022236,54.990132209369605,2026,40.548339658210004]
[null,8,33.938418074643145,35.727656794420788,42.33898501302339,49.396995439253814,51.94939233060839,54.431828146262674,2027,41.497759575374204]
[null,9,34.718835324735117,40.414129890975225,46.652334787489345,49.17683537186258,51.722296681517903,54.148375977962765,2028,43.423361490881682]
[null,10,38.845468600226972,44.283142723965327,46.65724012084457,49.17772585233709,51.669939785466376,54.04792764614033,2029,92.685562501021579]
[null,11,42.322992142918878,44.434771048246716,46.814714835911673,49.290236964268693,51.736325261346202,54.070216346414789,2030,94.762068357777153]
[null,12,42.563843297293595,44.695134818405805,47.043183385409733,49.479004977606422,51.882535909720914,54.195036460504916,2031,46.721239897618773]
[null,13,42.885415336015939,45.000505950042978,47.319554132921759,49.71815458224895,52.099346651223208,54.367371577960299,2032,49.189343931571145]
[null,14,43.235855926513466,45.335177296679241,47.626103832863855,50.005008328277746,52.343590692447272,54.578982673045026,2033,50.986840510202569]
[null,15,43.603889739781103,45.686540514247,47.964000965422464,50.304839198458446,52.611467398859816,54.82384311277216,2034,52.73738046240662]
[null,16,43.980090396364353,46.057887253279176,48.304655508148848,50.616685470920537,52.900139106135526,57.098606643805304,2035,54.406317263654749]
[null,17,44.368762140414702,46.425140382371353,48.648871877310434,50.939822578419864,55.013017924102456,57.334475239499071,2036,56.349590044927858]
[null,18,44.749176808133761,46.790120142071686,48.997285065004206,52.907812975533552,55.285798783358352,57.584622858104666,2037,57.745738301826407]
[null,19,45.123645093276998,47.154271658836528,50.83335232166327,53.209689040423541,55.565676515778684,57.87187414827573,2038,59.259360403862928]
[null,20,45.494022607106842,48.867741998912976,51.156657959631133,53.513022306249717,55.87437527525924,58.198828731456572,2039,60.900541703940192]
[null,null,null,null,null,null,null,null,2040,120.14262378985566]
[null,null,null,null,null,null,null,null,2041,64.605137684979383]
[null,null,null,null,null,null,null,null,2042,66.13071527667897]
[null,null,null,null,null,null,null,null,2043,68.715255608212544]
[null,null,null,null,null,null,null,null,2044,71.799092898376784]
[null,null,null,null,null,null,null,null,2045,74.609391510344324]
[]
[]
[]
[]
[null,"Note:  A \"seasonal hydro project\" is defined as a generation facility which produces at least 55% of its annual generation during the months of June, July, and August.  Order 32802."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:  These rates will be further adjusted with the applicable integration charge."]
[]
[]
[]
[]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]
[null,null,null,null,null,null,null,null,null,{"$f":"$B$3&\" Page 4\"","v":"IDAHO POWER COMPANY Page 4"}]
[]
[null,{"$f":"$N$3","v":"IDAHO POWER COMPANY"}]
[null,{"$f":"\"AVOIDED COST RATES FOR OTHER PROJECTS\"","v":"AVOIDED COST RATES FOR OTHER PROJECTS"}]
[null,{"$f":"'AVOID NEW'!$E$69","v":"XXXX, 2024"}]
[null,"$/MWh"]
[null,{"$f":"IF('AVOID NEW'!$E$110=\"New contract\", \"New Contracts and Replacement Contracts without Full Capacity Payments\",\"Replacement Contracts with Full Capacity Payments\")","v":"New Contracts and Replacement Contracts without Full Capacity Payments"}]
[null,"Eligibility for these rates is limited to projects smaller than 10 aMW."]
[]
[null,"LEVELIZED",null,null,null,null,null,null,"NON-LEVELIZED"]
[null,"CONTRACT","ON-LINE YEAR"]
[null,"LENGTH",null,null,null,null,null,null,"CONTRACT","NON-LEVELIZED"]
[null,"(YEARS)",{"$f":"'AVOID NEW'!$AN$8","v":2024},{"$f":"'AVOID NEW'!$AO$8","v":2025},{"$f":"'AVOID NEW'!$AP$8","v":2026},{"$f":"'AVOID NEW'!$AQ$8","v":2027},{"$f":"'AVOID NEW'!$AR$8","v":2028},{"$f":"'AVOID NEW'!$AS$8","v":2029},"YEAR","RATES"]
[]
[null,1,28.775720076375709,29.074526035903229,30.483136310621294,32.843295658833711,35.760049398010395,38.622021011970595,2020,28.775720076375702]
[null,2,28.919827122205234,29.753865449801498,31.62138533314959,34.249976989519354,37.14031060561117,49.422780160753874,2021,29.074526035903219]
[null,3,29.404438578865477,30.711560373456489,32.904333092915337,35.605270387653547,44.541986989748828,53.404765462401429,2022,30.483136310621287]
[null,4,30.174963429066256,31.842746159584188,34.185462411428787,41.299218445773413,48.513814107032275,55.890778386622131,2023,32.843295658833703]
[null,5,31.139399670478923,33.013395706340404,38.818817826658005,44.920168720922725,51.274294152990258,57.583887339360921,2024,35.760049398010388]
[null,6,32.176250850683836,36.893851298553315,42.068160103799798,47.63328504297354,53.272629173658274,58.940529315658836,2025,38.622021011970588]
[null,7,35.473472878398219,39.794745579652485,44.632631260076302,49.698237029892887,54.884786369065445,60.061237283570925,2026,61.017395106972707]
[null,8,38.052371893507548,42.172519597678182,46.659866181225041,51.399495096666108,56.218633388945776,61.165672564997323,2027,62.268275504805679]
[null,9,40.228460045599128,44.107991874849759,48.36424424977055,52.826550934846267,57.478967817660738,62.193985795953402,2028,64.499856221799007]
[null,10,42.041460308026345,45.764315672450856,49.815035600492472,54.158494840447013,58.631137137922899,63.158933559886584,2029,65.695634995892775]
[null,11,43.616943650318873,47.193418662712787,51.16591065458077,55.371533423760411,59.695692766725251,64.066813719219397,2030,67.374335957651624]
[null,12,44.992890453451139,48.526454111888093,52.397892625262536,56.487395212868755,60.684749825093625,64.941796699724108,2031,68.743478555971421]
[null,13,46.281190152453789,49.746491704081301,53.531230383752309,57.519732590526637,61.624414906619641,65.759588832100079,2032,71.536337784241951]
[null,14,47.465655893093931,50.87125543931063,54.579161871567209,58.494105320208369,62.496760688761682,66.533897827082527,2033,73.663465006974008]
[null,15,48.56117214805704,51.912657886680307,55.56556476131265,59.396497537486283,63.3164988414565,67.274794132062766,2034,75.748585886899377]
[null,16,49.577937912632287,52.892386583950419,56.478885771975875,60.24148534023135,64.094679952266361,68.011640728986606,2035,77.75712991255223]
[null,17,50.5352709155542,53.800437417765096,57.332962690914691,61.04023096554652,64.859433468788382,68.705808118675165,2036,80.045113426340976]
[null,18,51.424126241951988,54.649582178830066,58.138573195019795,61.819227058211453,65.577326243114783,69.3684238093917,2037,81.791154353119012]
[null,19,52.256044483850005,55.449918050744877,58.920389840919569,62.549168490636291,66.259382310209617,70.029218419718248,2038,83.659930729264119]
[null,20,53.040271583563033,56.224227041691151,59.652444051785032,63.240699040935645,66.933470905743761,70.696322217414675,2039,85.661608832275306]
[null,null,null,null,null,null,null,null,2040,88.433002710896659]
[null,null,null,null,null,null,null,null,2041,90.103556115778119]
[null,null,null,null,null,null,null,null,2042,92.006156530682489]
[null,null,null,null,null,null,null,null,2043,94.97339890424918]
[null,null,null,null,null,null,null,null,2044,98.445704982324543]
[null,null,null,null,null,null,null,null,2045,101.6503280408693]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:  \"Other projects\" refers to projects other than wind, solar, non-seasonal hydro, and seasonal hydro projects.  These \"Other projects\" may include (but are not limited to):  cogeneration, biomass, biogas, landfill gas, or geothermal projects."]
[]
[]
[]
[]
[]
[null,"Note:  The rates shown in this table have been computed using the U.S. Energy Information Administration (EIA)'s Annual Energy Outlook 2023, released March 16, 2023.  See Annual Energy Outlook 2023, Table 3.8 Energy Prices by Sector-Mountain at https://www.eia.gov/outlooks/aeo/tables_ref.php"]
[null,null,null,null,null,null,null,null,null,{"$f":"$B$3&\" Page 5\"","v":"IDAHO POWER COMPANY Page 5"}]

{"sheet":"Input - Capacity Factors","index":4,"n_rows":11,"n_cols":10,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,0,4,0],[3,1,4,1],[3,2,3,3]]}
[]
["Resource On-Peak Capacity Contributions"]
["Current Resource",{"$f":"VLOOKUP(C3,A6:E11,5,FALSE)","v":1},{"$f":"H10","v":"Wind"},null,null,null,"Old resources - no longer broken apart but grouped into other"]
["Resource","Annual Capacity Factor","On-Peak Capacity Factors",null,null,null,"Biomass",0.85,1,1]
[null,null,"Summer","Winter",null,null,"Geothermal",0.85,1,1]
["Wind",0.33,0.05,0.05,1,null,"Other Base Load",0.92,1,1]
["Solar",0.22600000000000001,0.35,0.05,2]
["Non-seasonal hydro",0.46,0.65,0.25,3]
["Seasonal hydro",0.33,0.78,0,4]
["Other",0.89,0.93,0.93,5,null,"Do not change-used for printing sheets",{"$f":"'AVOID NEW'!E106","v":"Wind"}]
["Fueled",0.89,0.93,0.93,6]

{"sheet":"Input - Load and Resource","index":5,"n_rows":78,"n_cols":15,"rows_kept":78,"cut":false,"hidden":false,"merged":[[5,7,7,15],[8,1,8,11],[9,2,9,5],[9,9,9,11],[46,8,46,10],[45,1,45,10],[9,1,11,1],[9,6,9,8],[46,1,47,1],[46,2,46,4],[46,5,46,7]]}
[null,"Utility",null,{"$f":"'AVOID NEW'!D27","v":"IPCO"},{"$f":"'AVOID NEW'!D105","v":2},null,"Notes:","1.  Capacity contributions are set equal to zero when the utility does not need capacity; i.e., when the planning deficit, column (d), is not negative."]
[null,"Project type",null,{"$f":"'Input - Capacity Factors'!C3","v":"Wind"},null,null,null,"Capacity contributions cannot exceed the absolute value of the planning deficit (column (d))."]
[null,"Project Nameplate",null,{"$f":"'AVOID NEW'!D15","v":0.1},"Contract type",{"$f":"'AVOID NEW'!$E$110","v":"New contract"},null,"2.  A capacity payment will be made if the capacity contribution is strictly positive."]
[null,null,null,"Summer","Winter",null,null,"3.  The capacity factor is calculated as the capacity contribution divided by the project nameplate."]
[null,"Peak Capacity Factors",null,{"$f":"VLOOKUP(D2,'Input - Capacity Factors'!A:D,3,FALSE)","v":0.05},{"$f":"VLOOKUP(D2,'Input - Capacity Factors'!A:D,4,FALSE)","v":0.05},null,null,"4.  The capacity factor cannot decrease over time."]
[null,"Peak Capacity (MW)",null,{"$f":"$D$3*D5","v":5.000000000000001E-3},{"$f":"$D$3*E5","v":5.000000000000001E-3},null,null,"5.  Replacement contracts receive capacity payments throughout the life of the contract.  In the years preceding a utility's need for capacity, the capacity factor is based on the capacity factor in the first year the resource makes a strictly positive capacity contribution."]
[null,"Current Year",null,{"$f":"'AVOID NEW'!D54","v":2024},"Max capacity in new contract",null,{"$f":"MAX(J13:J42)","v":5.0000000001091394E-3}]
[null,"Most deficient season",null,{"$f":"IF(O9>O10,\"Summer\", IF(O9<O10,\"Winter\",\"Both\"))","v":"Summer"},"First deficiency",{"$f":"MIN($N$13:$N$42)","v":2026},{"$f":"IF(VLOOKUP(F8,B13:E42,3,FALSE)<VLOOKUP(F8,B13:E42,4,FALSE),D4,IF(VLOOKUP(F8,B13:E42,3,FALSE)>VLOOKUP(F8,B13:E42,4,FALSE),E4,\"Either\"))","v":"Summer"}]
[null,"Calculation of basis for capacity payments",null,null,null,null,null,null,null,null,null,null,null,"Summer",{"$f":"COUNTIF($O$13:$O$42,N9)","v":27}]
[null,null,{"$f":"D1","v":"IPCO"},null,null,null,"With QF output",null,null,"Capacity Calculations",null,null,null,"Winter",{"$f":"COUNTIF($O$13:$O$42,N10)","v":1}]
[null,null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)"]
[null,null,"Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Planning Deficit (MW)","Summer Capacity (MW)","Winter Capacity (MW)","New Planning Deficit (MW)","Capacity Contribution (1)","Based on capacity contribution, is capacity payment made? (2)","Capacity adjustment applied to rates (3) (4) (5)",null,"Capacity contribution greater than 0?","Season more deficient"]
[{"$f":"B13-$D$7","v":0},{"$f":"D7","v":2024},{"$f":"OFFSET($B$49,$A13,$E$1*3-2)","v":0},{"$f":"OFFSET($B$49,$A13,$E$1*3-1)","v":0},{"$f":"OFFSET($B$49,$A13,$E$1*3)","v":0},{"$f":"MIN(D13:E13)","v":0},{"$f":"D13+$D$6","v":5.000000000000001E-3},{"$f":"E13+$E$6","v":5.000000000000001E-3},{"$f":"MIN(G13:H13)","v":5.000000000000001E-3},{"$f":"IF(F13>=0,0,MIN(-1*F13,I13-F13))","v":0},{"$f":"IF(J13>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF($F$3=\"New contract\",J13/$D$3,MAX($D$6:$E$6)/$D$3)","v":0},null,{"$f":"IF(J13>0,B13,\"\")","v":""},{"$f":"IF(F13<0,IF(D13<E13,\"Summer\",IF(D13>E13,\"Winter\",\"Both\")),\"\")","v":""}]
[{"$f":"B14-$D$7","v":1},{"$f":"B13+1","v":2025},{"$f":"OFFSET($B$49,$A14,$E$1*3-2)","v":0},0,0,{"$f":"MIN(D14:E14)","v":0},{"$f":"D14+$D$6","v":5.000000000000001E-3},{"$f":"E14+$E$6","v":5.000000000000001E-3},{"$f":"MIN(G14:H14)","v":5.000000000000001E-3},{"$f":"IF(F14>=0,0,MIN(-1*F14,I14-F14))","v":0},{"$f":"IF(J14>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF($F$3=\"New contract\",J14/$D$3,MAX($D$6:$E$6)/$D$3)","v":0},null,{"$f":"IF(J14>0,B14,\"\")","v":""},{"$f":"IF(F14<0,IF(D14<E14,\"Summer\",IF(D14>E14,\"Winter\",\"Both\")),\"\")","v":""}]
[2,{"$f":"B14+1","v":2026},0,-52.5,0,-52.5,-52.494999999999997,5.000000000000001E-3,-52.494999999999997,5.000000000002558E-3,"Yes",5.000000000002558E-2,null,2026,"Summer"]
[3,2027,0,-186.5,-22.5,-186.5,-186.495,-22.495000000000001,-186.495,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2027,"Summer"]
[4,2028,0,-349.33333333333331,-265.5,-349.33333333333331,-349.32833333333332,-265.495,-349.32833333333332,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2028,"Summer"]
[5,2029,0,-465.66666666666669,-475.33333333333331,-475.33333333333331,-465.66166666666669,-475.32833333333332,-475.32833333333332,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2029,"Winter"]
[6,2030,0,-850.83333333333337,-832,-850.83333333333337,-850.82833333333338,-831.995,-850.82833333333338,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2030,"Summer"]
[7,2031,0,-941.66666666666663,-887.66666666666697,-941.66666666666663,-941.66166666666663,-887.66166666666697,-941.66166666666663,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2031,"Summer"]
[8,2032,0,-984.5,-907.33333333333337,-984.5,-984.495,-907.32833333333338,-984.495,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2032,"Summer"]
[9,2033,0,-1068,-971.16666666666663,-1068,-1067.9949999999999,-971.16166666666663,-1067.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2033,"Summer"]
[10,2034,0,-1107.1666666666667,-988.66666666666663,-1107.1666666666667,-1107.1616666666666,-988.66166666666663,-1107.1616666666666,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2034,"Summer"]
[11,2035,0,-1141.1666666666667,-998,-1141.1666666666667,-1141.1616666666666,-997.995,-1141.1616666666666,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2035,"Summer"]
[12,2036,0,-1179.3333333333333,-1010.6666666666666,-1179.3333333333333,-1179.3283333333331,-1010.6616666666666,-1179.3283333333331,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2036,"Summer"]
[13,2037,0,-1255.1666666666667,-1068.3333333333333,-1255.1666666666667,-1255.1616666666666,-1068.3283333333331,-1255.1616666666666,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2037,"Summer"]
[14,2038,0,-1575.6666666666667,-1359.5,-1575.6666666666667,-1575.6616666666666,-1359.4949999999999,-1575.6616666666666,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2038,"Summer"]
[15,2039,0,-1610.8333333333333,-1370.6666666666667,-1610.8333333333333,-1610.8283333333331,-1370.6616666666666,-1610.8283333333331,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2039,"Summer"]
[16,2040,0,-1647.5,-1383.1666666666667,-1647.5,-1647.4949999999999,-1383.1616666666666,-1647.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2040,"Summer"]
[17,2041,0,-1688.5,-1401.8333333333333,-1688.5,-1688.4949999999999,-1401.8283333333331,-1688.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2041,"Summer"]
[18,2042,0,-1733.1666666666667,-1419,-1733.1666666666667,-1733.1616666666666,-1418.9949999999999,-1733.1616666666666,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2042,"Summer"]
[19,2043,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2043,"Summer"]
[20,2044,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2044,"Summer"]
[21,2045,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2045,"Summer"]
[22,2046,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2046,"Summer"]
[23,2047,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2047,"Summer"]
[24,2048,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2048,"Summer"]
[25,2049,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2049,"Summer"]
[26,2050,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2050,"Summer"]
[27,2051,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2051,"Summer"]
[28,2052,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2052,"Summer"]
[29,2053,0,-1855.5,-1449.8333333333333,-1855.5,-1855.4949999999999,-1449.8283333333331,-1855.4949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2053,"Summer"]
[]
[]
[]
[null,"Input data from IRP"]
[null,null,{"$f":"\"Avista \"& 'Input - Avista IRP'!K3","v":"Avista AVU-E-23-12"},null,null,"IPCO IPC-E-23-27",null,null,{"$f":"\"PacifiCorp \"&'Input - RMP IRP'!I10","v":"PacifiCorp PAC-E-20-13"}]
[null,null,"Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)"]
[null,{"$f":"B13","v":2024},{"$f":"MIN(VLOOKUP($B49,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,{"$f":"B49+1","v":2025},{"$f":"MIN(VLOOKUP($B50,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,{"$f":"B50+1","v":2026},{"$f":"MIN(VLOOKUP($B51,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-52.5},{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2027,{"$f":"MIN(VLOOKUP($B52,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-186.5},{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-22.5},{"$f":"MIN(VLOOKUP($B52,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2028,{"$f":"MIN(VLOOKUP($B53,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-349.33333333333331},{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-265.5},{"$f":"MIN(VLOOKUP($B53,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2029,{"$f":"MIN(VLOOKUP($B54,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-465.66666666666669},{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-475.33333333333331},{"$f":"MIN(VLOOKUP($B54,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-71.837947493014099},{"$f":"MIN(VLOOKUP($B54,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2030,{"$f":"MIN(VLOOKUP($B55,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-850.83333333333337},{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-832},{"$f":"MIN(VLOOKUP($B55,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-314.39539503169794},{"$f":"MIN(VLOOKUP($B55,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2031,{"$f":"MIN(VLOOKUP($B56,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-941.66666666666663},{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-887.66666666666697},{"$f":"MIN(VLOOKUP($B56,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-398.85263876826934},{"$f":"MIN(VLOOKUP($B56,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2032,{"$f":"MIN(VLOOKUP($B57,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-984.5},{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-907.33333333333337},{"$f":"MIN(VLOOKUP($B57,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-478.99926843798744},{"$f":"MIN(VLOOKUP($B57,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2033,{"$f":"MIN(VLOOKUP($B58,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B58,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B58,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-4},{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1068},{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-971.16666666666663},{"$f":"MIN(VLOOKUP($B58,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B58,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-758.96201569443178},{"$f":"MIN(VLOOKUP($B58,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2034,{"$f":"MIN(VLOOKUP($B59,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B59,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-52},{"$f":"MIN(VLOOKUP($B59,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-115},{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1107.1666666666667},{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-988.66666666666663},{"$f":"MIN(VLOOKUP($B59,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B59,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-754.39551922083479},{"$f":"MIN(VLOOKUP($B59,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2035,{"$f":"MIN(VLOOKUP($B60,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B60,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-89},{"$f":"MIN(VLOOKUP($B60,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-140},{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1141.1666666666667},{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-998},{"$f":"MIN(VLOOKUP($B60,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B60,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-760.46032178531709},{"$f":"MIN(VLOOKUP($B60,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2036,{"$f":"MIN(VLOOKUP($B61,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B61,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-168},{"$f":"MIN(VLOOKUP($B61,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-229},{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1179.3333333333333},{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1010.6666666666666},{"$f":"MIN(VLOOKUP($B61,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B61,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-739.38396930705017},{"$f":"MIN(VLOOKUP($B61,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2037,{"$f":"MIN(VLOOKUP($B62,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B62,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-201},{"$f":"MIN(VLOOKUP($B62,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-254},{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1255.1666666666667},{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1068.3333333333333},{"$f":"MIN(VLOOKUP($B62,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B62,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2232.9063547484884},{"$f":"MIN(VLOOKUP($B62,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2038,{"$f":"MIN(VLOOKUP($B63,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B63,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-256},{"$f":"MIN(VLOOKUP($B63,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-281},{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1575.6666666666667},{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1359.5},{"$f":"MIN(VLOOKUP($B63,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B63,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B63,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2039,{"$f":"MIN(VLOOKUP($B64,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B64,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-300},{"$f":"MIN(VLOOKUP($B64,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-311},{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1610.8333333333333},{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1370.6666666666667},{"$f":"MIN(VLOOKUP($B64,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B64,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B64,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2040,{"$f":"MIN(VLOOKUP($B65,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B65,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-343},{"$f":"MIN(VLOOKUP($B65,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-343},{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1647.5},{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1383.1666666666667},{"$f":"MIN(VLOOKUP($B65,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B65,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B65,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2041,{"$f":"MIN(VLOOKUP($B66,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B66,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-430},{"$f":"MIN(VLOOKUP($B66,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-422},{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1688.5},{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1401.8333333333333},{"$f":"MIN(VLOOKUP($B66,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B66,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B66,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2042,{"$f":"MIN(VLOOKUP($B67,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B67,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-703},{"$f":"MIN(VLOOKUP($B67,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-744},{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1733.1666666666667},{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1419},{"$f":"MIN(VLOOKUP($B67,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B67,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B67,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2043,{"$f":"MIN(VLOOKUP($B68,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B68,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-752},{"$f":"MIN(VLOOKUP($B68,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-793},{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B68,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B68,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B68,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2044,{"$f":"MIN(VLOOKUP($B69,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B69,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-809},{"$f":"MIN(VLOOKUP($B69,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B69,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B69,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B69,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2045,{"$f":"MIN(VLOOKUP($B70,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B70,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B70,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B70,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B70,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B70,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2046,{"$f":"MIN(VLOOKUP($B71,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B71,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B71,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B71,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B71,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B71,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2047,{"$f":"MIN(VLOOKUP($B72,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B72,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B72,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B72,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B72,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B72,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2048,{"$f":"MIN(VLOOKUP($B73,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B73,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B73,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B73,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B73,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B73,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2049,{"$f":"MIN(VLOOKUP($B74,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B74,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B74,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B74,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B74,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B74,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2050,{"$f":"MIN(VLOOKUP($B75,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B75,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":-873},{"$f":"MIN(VLOOKUP($B75,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":-841},{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B75,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B75,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":-2929.6769374601181},{"$f":"MIN(VLOOKUP($B75,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":0}]
[null,2051,{"$f":"MIN(VLOOKUP($B76,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B76,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B76,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B76,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B76,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B76,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":{"$error":"#N/A"}}]
[null,2052,{"$f":"MIN(VLOOKUP($B77,'Input - Avista IRP'!$A:$D,2,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B77,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B77,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B77,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B77,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B77,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":{"$error":"#N/A"}}]
[null,2053,0,{"$f":"MIN(VLOOKUP($B78,'Input - Avista IRP'!$A:$L,11,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B78,'Input - Avista IRP'!$A:$L,12,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$O,14,FALSE),0)","v":-1855.5},{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$O,15,FALSE),0)","v":-1449.8333333333333},{"$f":"MIN(VLOOKUP($B78,'Input - RMP IRP'!$A:$K,9,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B78,'Input - RMP IRP'!$A:$K,10,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"MIN(VLOOKUP($B78,'Input - RMP IRP'!$A:$K,11,FALSE),0)","v":{"$error":"#N/A"}}]

{"sheet":"Input - Transmission","index":6,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,0,1,2]]}
[]
["Utility Transmission Costs"]
[]
[]
["Utility","Rate ($/kW-mo)","Losses"]
["AVISTA",2,0.03]
["IPCO",1.75,0.04]
["PCP",2.5,0.05]
[]
["Rates Year",null,2012]
["Inflation Rate",null,{"$f":"'AVOID NEW'!D47","v":0.02}]
[]
[]
["Note:  The current SAR model does not take utility transmission costs into account."]

{"sheet":"AVISTA NF HLH LLH Levelized","index":7,"n_rows":200,"n_cols":27,"rows_kept":200,"cut":false,"hidden":false,"merged":[[14,1,14,18],[15,1,15,18],[16,1,17,1],[16,2,16,4],[16,6,16,11],[16,13,16,18],[0,1,0,18],[1,1,1,18],[2,1,2,18],[11,1,11,18],[12,1,12,18],[13,1,13,18],[16,21,16,26],[17,2,18,2],[17,3,17,4],[17,6,17,7],[17,8,17,9],[17,10,17,11],[17,13,17,14],[17,15,17,16],[17,17,17,18],[17,21,17,22],[18,26,19,26],[18,6,19,6],[43,1,43,18],[44,1,44,18],[45,1,45,18],[46,1,46,18],[47,1,47,18],[17,23,17,24],[17,25,17,26],[18,7,19,7],[18,9,19,9],[18,11,19,11],[18,14,19,14],[18,16,19,16],[18,18,19,18],[18,22,19,22],[18,24,19,24],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,21,49,22],[49,23,49,24],[49,25,49,26],[48,1,49,1],[48,2,48,4],[48,6,48,11],[48,13,48,18],[48,21,48,26],[49,2,50,2],[49,3,49,4],[49,6,49,7],[49,8,49,9],[49,10,49,11],[78,1,78,18],[79,1,79,18],[80,1,81,1],[80,2,80,4],[80,6,80,11],[80,13,80,18],[50,22,51,22],[50,24,51,24],[50,26,51,26],[75,1,75,18],[76,1,76,18],[77,1,77,18],[50,7,51,7],[50,9,51,9],[50,11,51,11],[50,14,51,14],[50,16,51,16],[50,18,51,18],[80,21,80,26],[81,2,82,2],[81,3,81,4],[81,6,81,7],[81,8,81,9],[81,10,81,11],[111,1,111,18],[81,23,81,24],[81,25,81,26],[82,7,83,7],[82,9,83,9],[82,11,83,11],[82,14,83,14],[82,16,83,16],[82,18,83,18],[82,22,83,22],[82,24,83,24],[81,13,81,14],[81,15,81,16],[81,17,81,18],[81,21,81,22],[82,26,83,26],[107,1,107,18],[108,1,108,18],[109,1,109,18],[110,1,110,18],[114,18,115,18],[113,13,113,14],[113,15,113,16],[113,17,113,18],[113,21,113,22],[113,23,113,24],[113,25,113,26],[112,1,113,1],[112,2,112,4],[112,6,112,11],[112,13,112,18],[112,21,112,26],[113,2,114,2],[113,3,113,4],[113,6,113,7],[113,8,113,9],[113,10,113,11],[114,26,115,26],[114,22,115,22],[114,24,115,24],[144,21,144,26],[145,2,146,2],[145,3,145,4],[145,6,145,7],[145,8,145,9],[145,10,145,11],[145,23,145,24],[145,25,145,26],[146,7,147,7],[146,9,147,9],[146,11,147,11],[146,14,147,14],[146,16,147,16],[146,18,147,18],[146,22,147,22],[146,24,147,24],[145,13,145,14],[145,15,145,16],[145,17,145,18],[145,21,145,22],[139,1,139,18],[140,1,140,18],[141,1,141,18],[114,7,115,7],[114,9,115,9],[114,11,115,11],[114,14,115,14],[114,16,115,16],[178,26,179,26],[178,7,179,7],[178,9,179,9],[142,1,142,18],[143,1,143,18],[144,1,145,1],[144,2,144,4],[144,6,144,11],[144,13,144,18],[146,26,147,26],[171,1,171,18],[172,1,172,18],[175,1,175,18],[178,18,179,18],[177,13,177,14],[173,1,173,18],[174,1,174,18],[177,17,177,18],[177,21,177,22],[177,23,177,24],[177,25,177,26],[176,1,177,1],[176,2,176,4],[176,6,176,11],[176,13,176,18],[176,21,176,26],[177,2,178,2],[177,3,177,4],[177,6,177,7],[177,8,177,9],[177,10,177,11],[178,22,179,22],[178,24,179,24],[178,11,179,11],[178,14,179,14],[178,16,179,16],[177,15,177,16]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"AVISTA\",\"AVISTA\",\"THESE RATES ARE NOT VALID\")","v":"THESE RATES ARE NOT VALID"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E75","v":1.08},"(Applied to July - February)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E76","v":0.84},"(Applied to March - June)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54","v":"PROJECT ON-LINE IN 2024"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D18/3,2)","v":1.67},{"$f":"-ROUND((D18*2)/3,2)","v":-3.33},null,"Price","Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,null,null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AN9","v":37.110100198010379},{"$f":"C21+D$19","v":38.780100198010381},{"$f":"C21+E$19","v":33.780100198010381},null,{"$f":"ROUND((+$C21*$D$7),2)","v":40.08},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G21*'AVOID NEW'!$E$67<6.5,G21*(1-'AVOID NEW'!$E$67),G21-6.5),\"NA\")","v":36.873600000000003},{"$f":"ROUND((+$D21*$D$7),2)","v":41.88},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I21*'AVOID NEW'!$E$67<6.5,I21*(1-'AVOID NEW'!$E$67),I21-6.5),\"NA\")","v":38.529600000000002},{"$f":"ROUND((+$E21*$D$7),2)","v":36.479999999999997},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K21*'AVOID NEW'!$E$67<6.5,K21*(1-'AVOID NEW'!$E$67),K21-6.5),\"NA\")","v":33.561599999999999},null,{"$f":"ROUND((+$C21*$D$8),2)","v":31.17},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N21*'AVOID NEW'!$E$67<6.5,N21*(1-'AVOID NEW'!$E$67),N21-6.5),\"NA\")","v":28.676400000000005},{"$f":"ROUND((+$D21*$D$8),2)","v":32.58},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P21*'AVOID NEW'!$E$67<6.5,P21*(1-'AVOID NEW'!$E$67),P21-6.5),\"NA\")","v":29.973600000000001},{"$f":"ROUND((+$E21*$D$8),2)","v":28.38},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R21*'AVOID NEW'!$E$67<6.5,R21*(1-'AVOID NEW'!$E$67),R21-6.5),\"NA\")","v":26.1096},null,null,{"$f":"ROUND((+$C21),2)","v":37.11},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V21*'AVOID NEW'!$E$67<6.5,V21*(1-'AVOID NEW'!$E$67),V21-6.5),\"NA\")","v":34.141199999999998},{"$f":"ROUND((+$D21),2)","v":38.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X21*'AVOID NEW'!$E$67<6.5,X21*(1-'AVOID NEW'!$E$67),X21-6.5),\"NA\")","v":35.677600000000005},{"$f":"ROUND((+$E21),2)","v":33.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z21*'AVOID NEW'!$E$67<6.5,Z21*(1-'AVOID NEW'!$E$67),Z21-6.5),\"NA\")","v":31.077600000000004}]
[null,2,{"$f":"'AVOID NEW'!AN10","v":35.497431649833672},37.167431649833674,32.167431649833674,null,38.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G22*'AVOID NEW'!$E$67<6.5,G22*(1-'AVOID NEW'!$E$67),G22-6.5),\"NA\")","v":35.272800000000004},40.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I22*'AVOID NEW'!$E$67<6.5,I22*(1-'AVOID NEW'!$E$67),I22-6.5),\"NA\")","v":36.928800000000003},34.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K22*'AVOID NEW'!$E$67<6.5,K22*(1-'AVOID NEW'!$E$67),K22-6.5),\"NA\")","v":31.960800000000003},null,29.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N22*'AVOID NEW'!$E$67<6.5,N22*(1-'AVOID NEW'!$E$67),N22-6.5),\"NA\")","v":27.4344},31.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P22*'AVOID NEW'!$E$67<6.5,P22*(1-'AVOID NEW'!$E$67),P22-6.5),\"NA\")","v":28.7224},27.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R22*'AVOID NEW'!$E$67<6.5,R22*(1-'AVOID NEW'!$E$67),R22-6.5),\"NA\")","v":24.8584},null,null,{"$f":"ROUND((+$C22),2)","v":35.5},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V22*'AVOID NEW'!$E$67<6.5,V22*(1-'AVOID NEW'!$E$67),V22-6.5),\"NA\")","v":32.660000000000004},{"$f":"ROUND((+$D22),2)","v":37.17},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X22*'AVOID NEW'!$E$67<6.5,X22*(1-'AVOID NEW'!$E$67),X22-6.5),\"NA\")","v":34.196400000000004},{"$f":"ROUND((+$E22),2)","v":32.17},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z22*'AVOID NEW'!$E$67<6.5,Z22*(1-'AVOID NEW'!$E$67),Z22-6.5),\"NA\")","v":29.596400000000003}]
[null,3,{"$f":"'AVOID NEW'!AN11","v":35.067455869689617},36.737455869689619,31.737455869689619,null,37.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G23*'AVOID NEW'!$E$67<6.5,G23*(1-'AVOID NEW'!$E$67),G23-6.5),\"NA\")","v":34.840400000000002},39.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I23*'AVOID NEW'!$E$67<6.5,I23*(1-'AVOID NEW'!$E$67),I23-6.5),\"NA\")","v":36.505600000000001},34.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K23*'AVOID NEW'!$E$67<6.5,K23*(1-'AVOID NEW'!$E$67),K23-6.5),\"NA\")","v":31.537600000000001},null,29.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N23*'AVOID NEW'!$E$67<6.5,N23*(1-'AVOID NEW'!$E$67),N23-6.5),\"NA\")","v":27.103200000000001},30.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P23*'AVOID NEW'!$E$67<6.5,P23*(1-'AVOID NEW'!$E$67),P23-6.5),\"NA\")","v":28.391200000000001},26.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R23*'AVOID NEW'!$E$67<6.5,R23*(1-'AVOID NEW'!$E$67),R23-6.5),\"NA\")","v":24.527200000000001},null,null,35.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V23*'AVOID NEW'!$E$67<6.5,V23*(1-'AVOID NEW'!$E$67),V23-6.5),\"NA\")","v":32.264400000000002},36.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X23*'AVOID NEW'!$E$67<6.5,X23*(1-'AVOID NEW'!$E$67),X23-6.5),\"NA\")","v":33.800800000000002},31.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z23*'AVOID NEW'!$E$67<6.5,Z23*(1-'AVOID NEW'!$E$67),Z23-6.5),\"NA\")","v":29.200800000000001}]
[null,4,{"$f":"'AVOID NEW'!AN12","v":34.456396430272292},36.126396430272294,31.126396430272294,null,37.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G24*'AVOID NEW'!$E$67<6.5,G24*(1-'AVOID NEW'!$E$67),G24-6.5),\"NA\")","v":34.233200000000004},39.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I24*'AVOID NEW'!$E$67<6.5,I24*(1-'AVOID NEW'!$E$67),I24-6.5),\"NA\")","v":35.898400000000002},33.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K24*'AVOID NEW'!$E$67<6.5,K24*(1-'AVOID NEW'!$E$67),K24-6.5),\"NA\")","v":30.930399999999999},null,28.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N24*'AVOID NEW'!$E$67<6.5,N24*(1-'AVOID NEW'!$E$67),N24-6.5),\"NA\")","v":26.624800000000004},30.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P24*'AVOID NEW'!$E$67<6.5,P24*(1-'AVOID NEW'!$E$67),P24-6.5),\"NA\")","v":27.922000000000004},26.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R24*'AVOID NEW'!$E$67<6.5,R24*(1-'AVOID NEW'!$E$67),R24-6.5),\"NA\")","v":24.058},null,null,34.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V24*'AVOID NEW'!$E$67<6.5,V24*(1-'AVOID NEW'!$E$67),V24-6.5),\"NA\")","v":31.703200000000002},36.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X24*'AVOID NEW'!$E$67<6.5,X24*(1-'AVOID NEW'!$E$67),X24-6.5),\"NA\")","v":33.239600000000003},31.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z24*'AVOID NEW'!$E$67<6.5,Z24*(1-'AVOID NEW'!$E$67),Z24-6.5),\"NA\")","v":28.639600000000002}]
[null,5,{"$f":"'AVOID NEW'!AN13","v":34.075078659998915},35.745078659998917,30.745078659998917,null,36.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G25*'AVOID NEW'!$E$67<6.5,G25*(1-'AVOID NEW'!$E$67),G25-6.5),\"NA\")","v":33.856000000000002},38.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I25*'AVOID NEW'!$E$67<6.5,I25*(1-'AVOID NEW'!$E$67),I25-6.5),\"NA\")","v":35.512},33.200000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K25*'AVOID NEW'!$E$67<6.5,K25*(1-'AVOID NEW'!$E$67),K25-6.5),\"NA\")","v":30.544000000000004},null,28.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N25*'AVOID NEW'!$E$67<6.5,N25*(1-'AVOID NEW'!$E$67),N25-6.5),\"NA\")","v":26.330400000000001},30.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P25*'AVOID NEW'!$E$67<6.5,P25*(1-'AVOID NEW'!$E$67),P25-6.5),\"NA\")","v":27.627600000000001},25.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R25*'AVOID NEW'!$E$67<6.5,R25*(1-'AVOID NEW'!$E$67),R25-6.5),\"NA\")","v":23.7636},null,null,34.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V25*'AVOID NEW'!$E$67<6.5,V25*(1-'AVOID NEW'!$E$67),V25-6.5),\"NA\")","v":31.3536},35.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X25*'AVOID NEW'!$E$67<6.5,X25*(1-'AVOID NEW'!$E$67),X25-6.5),\"NA\")","v":32.89},30.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z25*'AVOID NEW'!$E$67<6.5,Z25*(1-'AVOID NEW'!$E$67),Z25-6.5),\"NA\")","v":28.290000000000003}]
[null,6,{"$f":"'AVOID NEW'!AN14","v":33.876177439118763},35.546177439118765,30.546177439118765,null,36.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G26*'AVOID NEW'!$E$67<6.5,G26*(1-'AVOID NEW'!$E$67),G26-6.5),\"NA\")","v":33.662800000000004},38.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I26*'AVOID NEW'!$E$67<6.5,I26*(1-'AVOID NEW'!$E$67),I26-6.5),\"NA\")","v":35.318800000000003},32.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K26*'AVOID NEW'!$E$67<6.5,K26*(1-'AVOID NEW'!$E$67),K26-6.5),\"NA\")","v":30.350800000000003},null,28.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N26*'AVOID NEW'!$E$67<6.5,N26*(1-'AVOID NEW'!$E$67),N26-6.5),\"NA\")","v":26.183200000000003},29.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P26*'AVOID NEW'!$E$67<6.5,P26*(1-'AVOID NEW'!$E$67),P26-6.5),\"NA\")","v":27.4712},25.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R26*'AVOID NEW'!$E$67<6.5,R26*(1-'AVOID NEW'!$E$67),R26-6.5),\"NA\")","v":23.607200000000002},null,null,33.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V26*'AVOID NEW'!$E$67<6.5,V26*(1-'AVOID NEW'!$E$67),V26-6.5),\"NA\")","v":31.169600000000003},35.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X26*'AVOID NEW'!$E$67<6.5,X26*(1-'AVOID NEW'!$E$67),X26-6.5),\"NA\")","v":32.705999999999996},30.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z26*'AVOID NEW'!$E$67<6.5,Z26*(1-'AVOID NEW'!$E$67),Z26-6.5),\"NA\")","v":28.106000000000002}]
[null,7,{"$f":"'AVOID NEW'!AN15","v":33.852434794810897},35.522434794810898,30.522434794810898,null,36.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G27*'AVOID NEW'!$E$67<6.5,G27*(1-'AVOID NEW'!$E$67),G27-6.5),\"NA\")","v":33.635200000000005},38.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I27*'AVOID NEW'!$E$67<6.5,I27*(1-'AVOID NEW'!$E$67),I27-6.5),\"NA\")","v":35.291200000000003},32.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K27*'AVOID NEW'!$E$67<6.5,K27*(1-'AVOID NEW'!$E$67),K27-6.5),\"NA\")","v":30.323200000000003},null,28.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N27*'AVOID NEW'!$E$67<6.5,N27*(1-'AVOID NEW'!$E$67),N27-6.5),\"NA\")","v":26.164800000000003},29.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P27*'AVOID NEW'!$E$67<6.5,P27*(1-'AVOID NEW'!$E$67),P27-6.5),\"NA\")","v":27.4528},25.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R27*'AVOID NEW'!$E$67<6.5,R27*(1-'AVOID NEW'!$E$67),R27-6.5),\"NA\")","v":23.588800000000003},null,null,33.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V27*'AVOID NEW'!$E$67<6.5,V27*(1-'AVOID NEW'!$E$67),V27-6.5),\"NA\")","v":31.142000000000003},35.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X27*'AVOID NEW'!$E$67<6.5,X27*(1-'AVOID NEW'!$E$67),X27-6.5),\"NA\")","v":32.678400000000003},30.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z27*'AVOID NEW'!$E$67<6.5,Z27*(1-'AVOID NEW'!$E$67),Z27-6.5),\"NA\")","v":28.078400000000002}]
[null,8,{"$f":"'AVOID NEW'!AN16","v":34.005517529925314},35.675517529925315,30.675517529925315,null,36.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G28*'AVOID NEW'!$E$67<6.5,G28*(1-'AVOID NEW'!$E$67),G28-6.5),\"NA\")","v":33.791599999999995},38.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I28*'AVOID NEW'!$E$67<6.5,I28*(1-'AVOID NEW'!$E$67),I28-6.5),\"NA\")","v":35.447600000000001},33.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K28*'AVOID NEW'!$E$67<6.5,K28*(1-'AVOID NEW'!$E$67),K28-6.5),\"NA\")","v":30.479600000000005},null,28.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N28*'AVOID NEW'!$E$67<6.5,N28*(1-'AVOID NEW'!$E$67),N28-6.5),\"NA\")","v":26.275200000000002},29.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P28*'AVOID NEW'!$E$67<6.5,P28*(1-'AVOID NEW'!$E$67),P28-6.5),\"NA\")","v":27.572400000000002},25.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R28*'AVOID NEW'!$E$67<6.5,R28*(1-'AVOID NEW'!$E$67),R28-6.5),\"NA\")","v":23.708400000000001},null,null,34.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V28*'AVOID NEW'!$E$67<6.5,V28*(1-'AVOID NEW'!$E$67),V28-6.5),\"NA\")","v":31.289200000000001},35.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X28*'AVOID NEW'!$E$67<6.5,X28*(1-'AVOID NEW'!$E$67),X28-6.5),\"NA\")","v":32.825600000000001},30.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z28*'AVOID NEW'!$E$67<6.5,Z28*(1-'AVOID NEW'!$E$67),Z28-6.5),\"NA\")","v":28.2256}]
[null,9,{"$f":"'AVOID NEW'!AN17","v":34.310109844151242},35.980109844151244,30.980109844151244,null,37.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G29*'AVOID NEW'!$E$67<6.5,G29*(1-'AVOID NEW'!$E$67),G29-6.5),\"NA\")","v":34.085999999999999},38.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I29*'AVOID NEW'!$E$67<6.5,I29*(1-'AVOID NEW'!$E$67),I29-6.5),\"NA\")","v":35.751200000000004},33.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K29*'AVOID NEW'!$E$67<6.5,K29*(1-'AVOID NEW'!$E$67),K29-6.5),\"NA\")","v":30.783200000000001},null,28.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N29*'AVOID NEW'!$E$67<6.5,N29*(1-'AVOID NEW'!$E$67),N29-6.5),\"NA\")","v":26.514400000000002},30.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P29*'AVOID NEW'!$E$67<6.5,P29*(1-'AVOID NEW'!$E$67),P29-6.5),\"NA\")","v":27.802399999999999},26.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R29*'AVOID NEW'!$E$67<6.5,R29*(1-'AVOID NEW'!$E$67),R29-6.5),\"NA\")","v":23.938400000000001},null,null,34.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V29*'AVOID NEW'!$E$67<6.5,V29*(1-'AVOID NEW'!$E$67),V29-6.5),\"NA\")","v":31.565200000000004},35.979999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X29*'AVOID NEW'!$E$67<6.5,X29*(1-'AVOID NEW'!$E$67),X29-6.5),\"NA\")","v":33.101599999999998},30.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z29*'AVOID NEW'!$E$67<6.5,Z29*(1-'AVOID NEW'!$E$67),Z29-6.5),\"NA\")","v":28.501600000000003}]
[null,10,{"$f":"'AVOID NEW'!AN18","v":34.730209586744571},36.400209586744573,31.400209586744573,null,37.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G30*'AVOID NEW'!$E$67<6.5,G30*(1-'AVOID NEW'!$E$67),G30-6.5),\"NA\")","v":34.5092},39.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I30*'AVOID NEW'!$E$67<6.5,I30*(1-'AVOID NEW'!$E$67),I30-6.5),\"NA\")","v":36.165200000000006},33.909999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K30*'AVOID NEW'!$E$67<6.5,K30*(1-'AVOID NEW'!$E$67),K30-6.5),\"NA\")","v":31.197199999999999},null,29.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N30*'AVOID NEW'!$E$67<6.5,N30*(1-'AVOID NEW'!$E$67),N30-6.5),\"NA\")","v":26.836400000000001},30.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P30*'AVOID NEW'!$E$67<6.5,P30*(1-'AVOID NEW'!$E$67),P30-6.5),\"NA\")","v":28.133600000000001},26.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R30*'AVOID NEW'!$E$67<6.5,R30*(1-'AVOID NEW'!$E$67),R30-6.5),\"NA\")","v":24.269600000000001},null,null,34.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V30*'AVOID NEW'!$E$67<6.5,V30*(1-'AVOID NEW'!$E$67),V30-6.5),\"NA\")","v":31.951599999999999},36.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X30*'AVOID NEW'!$E$67<6.5,X30*(1-'AVOID NEW'!$E$67),X30-6.5),\"NA\")","v":33.488},31.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z30*'AVOID NEW'!$E$67<6.5,Z30*(1-'AVOID NEW'!$E$67),Z30-6.5),\"NA\")","v":28.888000000000002}]
[null,11,{"$f":"'AVOID NEW'!AN19","v":35.233313912336939},36.903313912336941,31.903313912336941,null,38.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G31*'AVOID NEW'!$E$67<6.5,G31*(1-'AVOID NEW'!$E$67),G31-6.5),\"NA\")","v":35.006},39.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I31*'AVOID NEW'!$E$67<6.5,I31*(1-'AVOID NEW'!$E$67),I31-6.5),\"NA\")","v":36.671199999999999},34.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K31*'AVOID NEW'!$E$67<6.5,K31*(1-'AVOID NEW'!$E$67),K31-6.5),\"NA\")","v":31.703200000000002},null,29.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N31*'AVOID NEW'!$E$67<6.5,N31*(1-'AVOID NEW'!$E$67),N31-6.5),\"NA\")","v":27.232000000000003},31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P31*'AVOID NEW'!$E$67<6.5,P31*(1-'AVOID NEW'!$E$67),P31-6.5),\"NA\")","v":28.52},26.8,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R31*'AVOID NEW'!$E$67<6.5,R31*(1-'AVOID NEW'!$E$67),R31-6.5),\"NA\")","v":24.656000000000002},null,null,35.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V31*'AVOID NEW'!$E$67<6.5,V31*(1-'AVOID NEW'!$E$67),V31-6.5),\"NA\")","v":32.4116},36.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X31*'AVOID NEW'!$E$67<6.5,X31*(1-'AVOID NEW'!$E$67),X31-6.5),\"NA\")","v":33.948},31.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z31*'AVOID NEW'!$E$67<6.5,Z31*(1-'AVOID NEW'!$E$67),Z31-6.5),\"NA\")","v":29.347999999999999}]
[null,12,{"$f":"'AVOID NEW'!AN20","v":35.791910692271372},37.461910692271374,32.461910692271374,null,38.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G32*'AVOID NEW'!$E$67<6.5,G32*(1-'AVOID NEW'!$E$67),G32-6.5),\"NA\")","v":35.5672},40.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I32*'AVOID NEW'!$E$67<6.5,I32*(1-'AVOID NEW'!$E$67),I32-6.5),\"NA\")","v":37.223200000000006},35.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K32*'AVOID NEW'!$E$67<6.5,K32*(1-'AVOID NEW'!$E$67),K32-6.5),\"NA\")","v":32.255200000000002},null,30.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N32*'AVOID NEW'!$E$67<6.5,N32*(1-'AVOID NEW'!$E$67),N32-6.5),\"NA\")","v":27.664400000000001},31.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P32*'AVOID NEW'!$E$67<6.5,P32*(1-'AVOID NEW'!$E$67),P32-6.5),\"NA\")","v":28.952400000000001},27.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R32*'AVOID NEW'!$E$67<6.5,R32*(1-'AVOID NEW'!$E$67),R32-6.5),\"NA\")","v":25.0884},null,null,35.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V32*'AVOID NEW'!$E$67<6.5,V32*(1-'AVOID NEW'!$E$67),V32-6.5),\"NA\")","v":32.9268},37.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X32*'AVOID NEW'!$E$67<6.5,X32*(1-'AVOID NEW'!$E$67),X32-6.5),\"NA\")","v":34.463200000000001},32.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z32*'AVOID NEW'!$E$67<6.5,Z32*(1-'AVOID NEW'!$E$67),Z32-6.5),\"NA\")","v":29.863200000000003}]
[null,13,{"$f":"'AVOID NEW'!AN21","v":36.331865993976869},38.001865993976871,33.001865993976871,null,39.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G33*'AVOID NEW'!$E$67<6.5,G33*(1-'AVOID NEW'!$E$67),G33-6.5),\"NA\")","v":36.100800000000007},41.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I33*'AVOID NEW'!$E$67<6.5,I33*(1-'AVOID NEW'!$E$67),I33-6.5),\"NA\")","v":37.756799999999998},35.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K33*'AVOID NEW'!$E$67<6.5,K33*(1-'AVOID NEW'!$E$67),K33-6.5),\"NA\")","v":32.788800000000002},null,30.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N33*'AVOID NEW'!$E$67<6.5,N33*(1-'AVOID NEW'!$E$67),N33-6.5),\"NA\")","v":28.078400000000002},31.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P33*'AVOID NEW'!$E$67<6.5,P33*(1-'AVOID NEW'!$E$67),P33-6.5),\"NA\")","v":29.366400000000002},27.72,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R33*'AVOID NEW'!$E$67<6.5,R33*(1-'AVOID NEW'!$E$67),R33-6.5),\"NA\")","v":25.502400000000002},null,null,36.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V33*'AVOID NEW'!$E$67<6.5,V33*(1-'AVOID NEW'!$E$67),V33-6.5),\"NA\")","v":33.4236},38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X33*'AVOID NEW'!$E$67<6.5,X33*(1-'AVOID NEW'!$E$67),X33-6.5),\"NA\")","v":34.96},33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z33*'AVOID NEW'!$E$67<6.5,Z33*(1-'AVOID NEW'!$E$67),Z33-6.5),\"NA\")","v":30.360000000000003}]
[null,14,{"$f":"'AVOID NEW'!AN22","v":36.849996353068036},38.519996353068038,33.519996353068038,null,39.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G34*'AVOID NEW'!$E$67<6.5,G34*(1-'AVOID NEW'!$E$67),G34-6.5),\"NA\")","v":36.616},41.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I34*'AVOID NEW'!$E$67<6.5,I34*(1-'AVOID NEW'!$E$67),I34-6.5),\"NA\")","v":38.272000000000006},36.200000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K34*'AVOID NEW'!$E$67<6.5,K34*(1-'AVOID NEW'!$E$67),K34-6.5),\"NA\")","v":33.304000000000002},null,30.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N34*'AVOID NEW'!$E$67<6.5,N34*(1-'AVOID NEW'!$E$67),N34-6.5),\"NA\")","v":28.474},32.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P34*'AVOID NEW'!$E$67<6.5,P34*(1-'AVOID NEW'!$E$67),P34-6.5),\"NA\")","v":29.7712},28.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R34*'AVOID NEW'!$E$67<6.5,R34*(1-'AVOID NEW'!$E$67),R34-6.5),\"NA\")","v":25.9072},null,null,36.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V34*'AVOID NEW'!$E$67<6.5,V34*(1-'AVOID NEW'!$E$67),V34-6.5),\"NA\")","v":33.902000000000001},38.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X34*'AVOID NEW'!$E$67<6.5,X34*(1-'AVOID NEW'!$E$67),X34-6.5),\"NA\")","v":35.438400000000001},33.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z34*'AVOID NEW'!$E$67<6.5,Z34*(1-'AVOID NEW'!$E$67),Z34-6.5),\"NA\")","v":30.838400000000004}]
[null,15,{"$f":"'AVOID NEW'!AN23","v":37.411117530594822},39.081117530594824,34.081117530594824,null,40.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G35*'AVOID NEW'!$E$67<6.5,G35*(1-'AVOID NEW'!$E$67),G35-6.5),\"NA\")","v":37.167999999999999},42.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I35*'AVOID NEW'!$E$67<6.5,I35*(1-'AVOID NEW'!$E$67),I35-6.5),\"NA\")","v":38.833200000000005},36.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K35*'AVOID NEW'!$E$67<6.5,K35*(1-'AVOID NEW'!$E$67),K35-6.5),\"NA\")","v":33.865200000000002},null,31.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N35*'AVOID NEW'!$E$67<6.5,N35*(1-'AVOID NEW'!$E$67),N35-6.5),\"NA\")","v":28.915600000000001},32.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P35*'AVOID NEW'!$E$67<6.5,P35*(1-'AVOID NEW'!$E$67),P35-6.5),\"NA\")","v":30.203599999999998},28.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R35*'AVOID NEW'!$E$67<6.5,R35*(1-'AVOID NEW'!$E$67),R35-6.5),\"NA\")","v":26.339600000000001},null,null,37.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V35*'AVOID NEW'!$E$67<6.5,V35*(1-'AVOID NEW'!$E$67),V35-6.5),\"NA\")","v":34.417200000000001},39.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X35*'AVOID NEW'!$E$67<6.5,X35*(1-'AVOID NEW'!$E$67),X35-6.5),\"NA\")","v":35.953600000000002},34.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z35*'AVOID NEW'!$E$67<6.5,Z35*(1-'AVOID NEW'!$E$67),Z35-6.5),\"NA\")","v":31.3536}]
[null,16,{"$f":"'AVOID NEW'!AN24","v":37.905766760738437},39.575766760738439,34.575766760738439,null,40.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G36*'AVOID NEW'!$E$67<6.5,G36*(1-'AVOID NEW'!$E$67),G36-6.5),\"NA\")","v":37.6648},42.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I36*'AVOID NEW'!$E$67<6.5,I36*(1-'AVOID NEW'!$E$67),I36-6.5),\"NA\")","v":39.320800000000006},37.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K36*'AVOID NEW'!$E$67<6.5,K36*(1-'AVOID NEW'!$E$67),K36-6.5),\"NA\")","v":34.352800000000002},null,31.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N36*'AVOID NEW'!$E$67<6.5,N36*(1-'AVOID NEW'!$E$67),N36-6.5),\"NA\")","v":29.2928},33.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P36*'AVOID NEW'!$E$67<6.5,P36*(1-'AVOID NEW'!$E$67),P36-6.5),\"NA\")","v":30.580800000000004},29.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R36*'AVOID NEW'!$E$67<6.5,R36*(1-'AVOID NEW'!$E$67),R36-6.5),\"NA\")","v":26.716799999999999},null,null,37.909999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V36*'AVOID NEW'!$E$67<6.5,V36*(1-'AVOID NEW'!$E$67),V36-6.5),\"NA\")","v":34.877199999999995},39.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X36*'AVOID NEW'!$E$67<6.5,X36*(1-'AVOID NEW'!$E$67),X36-6.5),\"NA\")","v":36.413600000000002},34.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z36*'AVOID NEW'!$E$67<6.5,Z36*(1-'AVOID NEW'!$E$67),Z36-6.5),\"NA\")","v":31.813600000000001}]
[null,17,{"$f":"'AVOID NEW'!AN25","v":38.445239900747588},40.115239900747589,35.115239900747589,null,41.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G37*'AVOID NEW'!$E$67<6.5,G37*(1-'AVOID NEW'!$E$67),G37-6.5),\"NA\")","v":38.198400000000007},43.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I37*'AVOID NEW'!$E$67<6.5,I37*(1-'AVOID NEW'!$E$67),I37-6.5),\"NA\")","v":39.854400000000005},37.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K37*'AVOID NEW'!$E$67<6.5,K37*(1-'AVOID NEW'!$E$67),K37-6.5),\"NA\")","v":34.886400000000002},null,32.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N37*'AVOID NEW'!$E$67<6.5,N37*(1-'AVOID NEW'!$E$67),N37-6.5),\"NA\")","v":29.706800000000001},33.700000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P37*'AVOID NEW'!$E$67<6.5,P37*(1-'AVOID NEW'!$E$67),P37-6.5),\"NA\")","v":31.004000000000005},29.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R37*'AVOID NEW'!$E$67<6.5,R37*(1-'AVOID NEW'!$E$67),R37-6.5),\"NA\")","v":27.14},null,null,38.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V37*'AVOID NEW'!$E$67<6.5,V37*(1-'AVOID NEW'!$E$67),V37-6.5),\"NA\")","v":35.374000000000002},40.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X37*'AVOID NEW'!$E$67<6.5,X37*(1-'AVOID NEW'!$E$67),X37-6.5),\"NA\")","v":36.910400000000003},35.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z37*'AVOID NEW'!$E$67<6.5,Z37*(1-'AVOID NEW'!$E$67),Z37-6.5),\"NA\")","v":32.310400000000001}]
[null,18,{"$f":"'AVOID NEW'!AN26","v":38.977893780191749},40.647893780191751,35.647893780191751,null,42.1,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G38*'AVOID NEW'!$E$67<6.5,G38*(1-'AVOID NEW'!$E$67),G38-6.5),\"NA\")","v":38.732000000000006},43.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I38*'AVOID NEW'!$E$67<6.5,I38*(1-'AVOID NEW'!$E$67),I38-6.5),\"NA\")","v":40.387999999999998},38.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K38*'AVOID NEW'!$E$67<6.5,K38*(1-'AVOID NEW'!$E$67),K38-6.5),\"NA\")","v":35.42},null,32.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N38*'AVOID NEW'!$E$67<6.5,N38*(1-'AVOID NEW'!$E$67),N38-6.5),\"NA\")","v":30.120800000000003},34.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P38*'AVOID NEW'!$E$67<6.5,P38*(1-'AVOID NEW'!$E$67),P38-6.5),\"NA\")","v":31.408800000000003},29.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R38*'AVOID NEW'!$E$67<6.5,R38*(1-'AVOID NEW'!$E$67),R38-6.5),\"NA\")","v":27.544800000000002},null,null,38.979999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V38*'AVOID NEW'!$E$67<6.5,V38*(1-'AVOID NEW'!$E$67),V38-6.5),\"NA\")","v":35.861599999999996},40.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X38*'AVOID NEW'!$E$67<6.5,X38*(1-'AVOID NEW'!$E$67),X38-6.5),\"NA\")","v":37.398000000000003},35.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z38*'AVOID NEW'!$E$67<6.5,Z38*(1-'AVOID NEW'!$E$67),Z38-6.5),\"NA\")","v":32.798000000000002}]
[null,19,{"$f":"'AVOID NEW'!AN27","v":39.48167138390518},41.151671383905182,36.151671383905182,null,42.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G39*'AVOID NEW'!$E$67<6.5,G39*(1-'AVOID NEW'!$E$67),G39-6.5),\"NA\")","v":39.2288},44.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I39*'AVOID NEW'!$E$67<6.5,I39*(1-'AVOID NEW'!$E$67),I39-6.5),\"NA\")","v":40.884799999999998},39.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K39*'AVOID NEW'!$E$67<6.5,K39*(1-'AVOID NEW'!$E$67),K39-6.5),\"NA\")","v":35.916800000000002},null,33.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N39*'AVOID NEW'!$E$67<6.5,N39*(1-'AVOID NEW'!$E$67),N39-6.5),\"NA\")","v":30.507199999999997},34.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P39*'AVOID NEW'!$E$67<6.5,P39*(1-'AVOID NEW'!$E$67),P39-6.5),\"NA\")","v":31.804400000000001},30.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R39*'AVOID NEW'!$E$67<6.5,R39*(1-'AVOID NEW'!$E$67),R39-6.5),\"NA\")","v":27.940400000000004},null,null,39.479999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V39*'AVOID NEW'!$E$67<6.5,V39*(1-'AVOID NEW'!$E$67),V39-6.5),\"NA\")","v":36.321599999999997},41.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X39*'AVOID NEW'!$E$67<6.5,X39*(1-'AVOID NEW'!$E$67),X39-6.5),\"NA\")","v":37.857999999999997},36.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z39*'AVOID NEW'!$E$67<6.5,Z39*(1-'AVOID NEW'!$E$67),Z39-6.5),\"NA\")","v":33.258000000000003}]
[null,20,{"$f":"'AVOID NEW'!AN28","v":39.945692558699491},41.615692558699493,36.615692558699493,null,43.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G40*'AVOID NEW'!$E$67<6.5,G40*(1-'AVOID NEW'!$E$67),G40-6.5),\"NA\")","v":39.688800000000001},44.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I40*'AVOID NEW'!$E$67<6.5,I40*(1-'AVOID NEW'!$E$67),I40-6.5),\"NA\")","v":41.344799999999999},39.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K40*'AVOID NEW'!$E$67<6.5,K40*(1-'AVOID NEW'!$E$67),K40-6.5),\"NA\")","v":36.376800000000003},null,33.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N40*'AVOID NEW'!$E$67<6.5,N40*(1-'AVOID NEW'!$E$67),N40-6.5),\"NA\")","v":30.866},34.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P40*'AVOID NEW'!$E$67<6.5,P40*(1-'AVOID NEW'!$E$67),P40-6.5),\"NA\")","v":32.163200000000003},30.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R40*'AVOID NEW'!$E$67<6.5,R40*(1-'AVOID NEW'!$E$67),R40-6.5),\"NA\")","v":28.299200000000003},null,null,39.950000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V40*'AVOID NEW'!$E$67<6.5,V40*(1-'AVOID NEW'!$E$67),V40-6.5),\"NA\")","v":36.754000000000005},41.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X40*'AVOID NEW'!$E$67<6.5,X40*(1-'AVOID NEW'!$E$67),X40-6.5),\"NA\")","v":38.290399999999998},36.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z40*'AVOID NEW'!$E$67<6.5,Z40*(1-'AVOID NEW'!$E$67),Z40-6.5),\"NA\")","v":33.690399999999997}]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2025"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D50/3,2)","v":1.67},{"$f":"-ROUND((D50*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AO9","v":33.767893011970585},{"$f":"C53+D$51","v":35.437893011970587},{"$f":"C53+E$51","v":30.437893011970587},null,{"$f":"ROUND((+$C53*$D$7),2)","v":36.47},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G53*'AVOID NEW'!$E$67<6.5,G53*(1-'AVOID NEW'!$E$67),G53-6.5),\"NA\")","v":33.552399999999999},{"$f":"ROUND((+$D53*$D$7),2)","v":38.270000000000003},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I53*'AVOID NEW'!$E$67<6.5,I53*(1-'AVOID NEW'!$E$67),I53-6.5),\"NA\")","v":35.208400000000005},{"$f":"ROUND((+$E53*$D$7),2)","v":32.869999999999997},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K53*'AVOID NEW'!$E$67<6.5,K53*(1-'AVOID NEW'!$E$67),K53-6.5),\"NA\")","v":30.240399999999998},null,{"$f":"ROUND((+$C53*$D$8),2)","v":28.37},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N53*'AVOID NEW'!$E$67<6.5,N53*(1-'AVOID NEW'!$E$67),N53-6.5),\"NA\")","v":26.1004},{"$f":"ROUND((+$D53*$D$8),2)","v":29.77},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P53*'AVOID NEW'!$E$67<6.5,P53*(1-'AVOID NEW'!$E$67),P53-6.5),\"NA\")","v":27.388400000000001},{"$f":"ROUND((+$E53*$D$8),2)","v":25.57},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R53*'AVOID NEW'!$E$67<6.5,R53*(1-'AVOID NEW'!$E$67),R53-6.5),\"NA\")","v":23.5244},null,null,{"$f":"ROUND((+$C53),2)","v":33.770000000000003},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V53*'AVOID NEW'!$E$67<6.5,V53*(1-'AVOID NEW'!$E$67),V53-6.5),\"NA\")","v":31.068400000000004},{"$f":"ROUND((+$D53),2)","v":35.44},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X53*'AVOID NEW'!$E$67<6.5,X53*(1-'AVOID NEW'!$E$67),X53-6.5),\"NA\")","v":32.604799999999997},{"$f":"ROUND((+$E53),2)","v":30.44},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z53*'AVOID NEW'!$E$67<6.5,Z53*(1-'AVOID NEW'!$E$67),Z53-6.5),\"NA\")","v":28.004800000000003}]
[null,2,{"$f":"'AVOID NEW'!AO10","v":33.933816799954542},35.603816799954544,30.603816799954544,null,36.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G54*'AVOID NEW'!$E$67<6.5,G54*(1-'AVOID NEW'!$E$67),G54-6.5),\"NA\")","v":33.718000000000004},38.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I54*'AVOID NEW'!$E$67<6.5,I54*(1-'AVOID NEW'!$E$67),I54-6.5),\"NA\")","v":35.374000000000002},33.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K54*'AVOID NEW'!$E$67<6.5,K54*(1-'AVOID NEW'!$E$67),K54-6.5),\"NA\")","v":30.405999999999999},null,28.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N54*'AVOID NEW'!$E$67<6.5,N54*(1-'AVOID NEW'!$E$67),N54-6.5),\"NA\")","v":26.220000000000002},29.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P54*'AVOID NEW'!$E$67<6.5,P54*(1-'AVOID NEW'!$E$67),P54-6.5),\"NA\")","v":27.517200000000003},25.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R54*'AVOID NEW'!$E$67<6.5,R54*(1-'AVOID NEW'!$E$67),R54-6.5),\"NA\")","v":23.653200000000002},null,null,{"$f":"ROUND((+$C54),2)","v":33.93},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V54*'AVOID NEW'!$E$67<6.5,V54*(1-'AVOID NEW'!$E$67),V54-6.5),\"NA\")","v":31.215600000000002},{"$f":"ROUND((+$D54),2)","v":35.6},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X54*'AVOID NEW'!$E$67<6.5,X54*(1-'AVOID NEW'!$E$67),X54-6.5),\"NA\")","v":32.752000000000002},{"$f":"ROUND((+$E54),2)","v":30.6},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z54*'AVOID NEW'!$E$67<6.5,Z54*(1-'AVOID NEW'!$E$67),Z54-6.5),\"NA\")","v":28.152000000000001}]
[null,3,{"$f":"'AVOID NEW'!AO11","v":33.440631641482661},35.110631641482662,30.110631641482662,null,36.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G55*'AVOID NEW'!$E$67<6.5,G55*(1-'AVOID NEW'!$E$67),G55-6.5),\"NA\")","v":33.230399999999996},37.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I55*'AVOID NEW'!$E$67<6.5,I55*(1-'AVOID NEW'!$E$67),I55-6.5),\"NA\")","v":34.886400000000002},32.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K55*'AVOID NEW'!$E$67<6.5,K55*(1-'AVOID NEW'!$E$67),K55-6.5),\"NA\")","v":29.918400000000005},null,28.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N55*'AVOID NEW'!$E$67<6.5,N55*(1-'AVOID NEW'!$E$67),N55-6.5),\"NA\")","v":25.8428},29.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P55*'AVOID NEW'!$E$67<6.5,P55*(1-'AVOID NEW'!$E$67),P55-6.5),\"NA\")","v":27.130800000000001},25.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R55*'AVOID NEW'!$E$67<6.5,R55*(1-'AVOID NEW'!$E$67),R55-6.5),\"NA\")","v":23.2668},null,null,33.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V55*'AVOID NEW'!$E$67<6.5,V55*(1-'AVOID NEW'!$E$67),V55-6.5),\"NA\")","v":30.764799999999997},35.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X55*'AVOID NEW'!$E$67<6.5,X55*(1-'AVOID NEW'!$E$67),X55-6.5),\"NA\")","v":32.301200000000001},30.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z55*'AVOID NEW'!$E$67<6.5,Z55*(1-'AVOID NEW'!$E$67),Z55-6.5),\"NA\")","v":27.7012}]
[null,4,{"$f":"'AVOID NEW'!AO12","v":33.174053510064276},34.844053510064278,29.844053510064278,null,35.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G56*'AVOID NEW'!$E$67<6.5,G56*(1-'AVOID NEW'!$E$67),G56-6.5),\"NA\")","v":32.9636},37.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I56*'AVOID NEW'!$E$67<6.5,I56*(1-'AVOID NEW'!$E$67),I56-6.5),\"NA\")","v":34.619600000000005},32.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K56*'AVOID NEW'!$E$67<6.5,K56*(1-'AVOID NEW'!$E$67),K56-6.5),\"NA\")","v":29.651599999999998},null,27.87,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N56*'AVOID NEW'!$E$67<6.5,N56*(1-'AVOID NEW'!$E$67),N56-6.5),\"NA\")","v":25.640400000000003},29.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P56*'AVOID NEW'!$E$67<6.5,P56*(1-'AVOID NEW'!$E$67),P56-6.5),\"NA\")","v":26.9284},25.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R56*'AVOID NEW'!$E$67<6.5,R56*(1-'AVOID NEW'!$E$67),R56-6.5),\"NA\")","v":23.064400000000003},null,null,33.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V56*'AVOID NEW'!$E$67<6.5,V56*(1-'AVOID NEW'!$E$67),V56-6.5),\"NA\")","v":30.516400000000004},34.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X56*'AVOID NEW'!$E$67<6.5,X56*(1-'AVOID NEW'!$E$67),X56-6.5),\"NA\")","v":32.052800000000005},29.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z56*'AVOID NEW'!$E$67<6.5,Z56*(1-'AVOID NEW'!$E$67),Z56-6.5),\"NA\")","v":27.4528}]
[null,5,{"$f":"'AVOID NEW'!AO13","v":33.082230520510912},34.752230520510913,29.752230520510913,null,35.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G57*'AVOID NEW'!$E$67<6.5,G57*(1-'AVOID NEW'!$E$67),G57-6.5),\"NA\")","v":32.871600000000001},37.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I57*'AVOID NEW'!$E$67<6.5,I57*(1-'AVOID NEW'!$E$67),I57-6.5),\"NA\")","v":34.5276},32.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K57*'AVOID NEW'!$E$67<6.5,K57*(1-'AVOID NEW'!$E$67),K57-6.5),\"NA\")","v":29.559600000000003},null,27.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N57*'AVOID NEW'!$E$67<6.5,N57*(1-'AVOID NEW'!$E$67),N57-6.5),\"NA\")","v":25.566800000000001},29.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P57*'AVOID NEW'!$E$67<6.5,P57*(1-'AVOID NEW'!$E$67),P57-6.5),\"NA\")","v":26.854800000000001},24.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R57*'AVOID NEW'!$E$67<6.5,R57*(1-'AVOID NEW'!$E$67),R57-6.5),\"NA\")","v":22.9908},null,null,33.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V57*'AVOID NEW'!$E$67<6.5,V57*(1-'AVOID NEW'!$E$67),V57-6.5),\"NA\")","v":30.433599999999998},34.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X57*'AVOID NEW'!$E$67<6.5,X57*(1-'AVOID NEW'!$E$67),X57-6.5),\"NA\")","v":31.970000000000002},29.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z57*'AVOID NEW'!$E$67<6.5,Z57*(1-'AVOID NEW'!$E$67),Z57-6.5),\"NA\")","v":27.37}]
[null,6,{"$f":"'AVOID NEW'!AO14","v":33.163770311957514},34.833770311957515,29.833770311957515,null,35.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G58*'AVOID NEW'!$E$67<6.5,G58*(1-'AVOID NEW'!$E$67),G58-6.5),\"NA\")","v":32.9544},37.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I58*'AVOID NEW'!$E$67<6.5,I58*(1-'AVOID NEW'!$E$67),I58-6.5),\"NA\")","v":34.610399999999998},32.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K58*'AVOID NEW'!$E$67<6.5,K58*(1-'AVOID NEW'!$E$67),K58-6.5),\"NA\")","v":29.642399999999999},null,27.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N58*'AVOID NEW'!$E$67<6.5,N58*(1-'AVOID NEW'!$E$67),N58-6.5),\"NA\")","v":25.6312},29.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P58*'AVOID NEW'!$E$67<6.5,P58*(1-'AVOID NEW'!$E$67),P58-6.5),\"NA\")","v":26.919200000000004},25.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R58*'AVOID NEW'!$E$67<6.5,R58*(1-'AVOID NEW'!$E$67),R58-6.5),\"NA\")","v":23.055199999999999},null,null,33.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V58*'AVOID NEW'!$E$67<6.5,V58*(1-'AVOID NEW'!$E$67),V58-6.5),\"NA\")","v":30.507199999999997},34.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X58*'AVOID NEW'!$E$67<6.5,X58*(1-'AVOID NEW'!$E$67),X58-6.5),\"NA\")","v":32.043599999999998},29.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z58*'AVOID NEW'!$E$67<6.5,Z58*(1-'AVOID NEW'!$E$67),Z58-6.5),\"NA\")","v":27.4436}]
[null,7,{"$f":"'AVOID NEW'!AO15","v":33.424482013356602},35.094482013356604,30.094482013356604,null,36.1,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G59*'AVOID NEW'!$E$67<6.5,G59*(1-'AVOID NEW'!$E$67),G59-6.5),\"NA\")","v":33.212000000000003},37.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I59*'AVOID NEW'!$E$67<6.5,I59*(1-'AVOID NEW'!$E$67),I59-6.5),\"NA\")","v":34.868000000000002},32.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K59*'AVOID NEW'!$E$67<6.5,K59*(1-'AVOID NEW'!$E$67),K59-6.5),\"NA\")","v":29.900000000000002},null,28.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N59*'AVOID NEW'!$E$67<6.5,N59*(1-'AVOID NEW'!$E$67),N59-6.5),\"NA\")","v":25.833600000000001},29.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P59*'AVOID NEW'!$E$67<6.5,P59*(1-'AVOID NEW'!$E$67),P59-6.5),\"NA\")","v":27.121600000000001},25.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R59*'AVOID NEW'!$E$67<6.5,R59*(1-'AVOID NEW'!$E$67),R59-6.5),\"NA\")","v":23.257600000000004},null,null,33.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V59*'AVOID NEW'!$E$67<6.5,V59*(1-'AVOID NEW'!$E$67),V59-6.5),\"NA\")","v":30.746400000000001},35.090000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X59*'AVOID NEW'!$E$67<6.5,X59*(1-'AVOID NEW'!$E$67),X59-6.5),\"NA\")","v":32.282800000000002},30.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z59*'AVOID NEW'!$E$67<6.5,Z59*(1-'AVOID NEW'!$E$67),Z59-6.5),\"NA\")","v":27.6828}]
[null,8,{"$f":"'AVOID NEW'!AO16","v":33.836703552199808},35.506703552199809,30.506703552199809,null,36.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G60*'AVOID NEW'!$E$67<6.5,G60*(1-'AVOID NEW'!$E$67),G60-6.5),\"NA\")","v":33.616799999999998},38.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I60*'AVOID NEW'!$E$67<6.5,I60*(1-'AVOID NEW'!$E$67),I60-6.5),\"NA\")","v":35.282000000000004},32.950000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K60*'AVOID NEW'!$E$67<6.5,K60*(1-'AVOID NEW'!$E$67),K60-6.5),\"NA\")","v":30.314000000000004},null,28.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N60*'AVOID NEW'!$E$67<6.5,N60*(1-'AVOID NEW'!$E$67),N60-6.5),\"NA\")","v":26.146400000000003},29.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P60*'AVOID NEW'!$E$67<6.5,P60*(1-'AVOID NEW'!$E$67),P60-6.5),\"NA\")","v":27.4436},25.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R60*'AVOID NEW'!$E$67<6.5,R60*(1-'AVOID NEW'!$E$67),R60-6.5),\"NA\")","v":23.579599999999999},null,null,33.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V60*'AVOID NEW'!$E$67<6.5,V60*(1-'AVOID NEW'!$E$67),V60-6.5),\"NA\")","v":31.132800000000003},35.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X60*'AVOID NEW'!$E$67<6.5,X60*(1-'AVOID NEW'!$E$67),X60-6.5),\"NA\")","v":32.669199999999996},30.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z60*'AVOID NEW'!$E$67<6.5,Z60*(1-'AVOID NEW'!$E$67),Z60-6.5),\"NA\")","v":28.069200000000002}]
[null,9,{"$f":"'AVOID NEW'!AO17","v":34.361081118106043},36.031081118106044,31.031081118106044,null,37.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G61*'AVOID NEW'!$E$67<6.5,G61*(1-'AVOID NEW'!$E$67),G61-6.5),\"NA\")","v":34.141199999999998},38.909999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I61*'AVOID NEW'!$E$67<6.5,I61*(1-'AVOID NEW'!$E$67),I61-6.5),\"NA\")","v":35.797199999999997},33.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K61*'AVOID NEW'!$E$67<6.5,K61*(1-'AVOID NEW'!$E$67),K61-6.5),\"NA\")","v":30.8292},null,28.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N61*'AVOID NEW'!$E$67<6.5,N61*(1-'AVOID NEW'!$E$67),N61-6.5),\"NA\")","v":26.551200000000001},30.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P61*'AVOID NEW'!$E$67<6.5,P61*(1-'AVOID NEW'!$E$67),P61-6.5),\"NA\")","v":27.848400000000002},26.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R61*'AVOID NEW'!$E$67<6.5,R61*(1-'AVOID NEW'!$E$67),R61-6.5),\"NA\")","v":23.984400000000001},null,null,34.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V61*'AVOID NEW'!$E$67<6.5,V61*(1-'AVOID NEW'!$E$67),V61-6.5),\"NA\")","v":31.6112},36.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X61*'AVOID NEW'!$E$67<6.5,X61*(1-'AVOID NEW'!$E$67),X61-6.5),\"NA\")","v":33.147600000000004},31.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z61*'AVOID NEW'!$E$67<6.5,Z61*(1-'AVOID NEW'!$E$67),Z61-6.5),\"NA\")","v":28.547600000000003}]
[null,10,{"$f":"'AVOID NEW'!AO18","v":34.963042718071044},36.633042718071046,31.633042718071046,null,37.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G62*'AVOID NEW'!$E$67<6.5,G62*(1-'AVOID NEW'!$E$67),G62-6.5),\"NA\")","v":34.739199999999997},39.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I62*'AVOID NEW'!$E$67<6.5,I62*(1-'AVOID NEW'!$E$67),I62-6.5),\"NA\")","v":36.395200000000003},34.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K62*'AVOID NEW'!$E$67<6.5,K62*(1-'AVOID NEW'!$E$67),K62-6.5),\"NA\")","v":31.427199999999999},null,29.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N62*'AVOID NEW'!$E$67<6.5,N62*(1-'AVOID NEW'!$E$67),N62-6.5),\"NA\")","v":27.020400000000002},30.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P62*'AVOID NEW'!$E$67<6.5,P62*(1-'AVOID NEW'!$E$67),P62-6.5),\"NA\")","v":28.308400000000002},26.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R62*'AVOID NEW'!$E$67<6.5,R62*(1-'AVOID NEW'!$E$67),R62-6.5),\"NA\")","v":24.444400000000002},null,null,34.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V62*'AVOID NEW'!$E$67<6.5,V62*(1-'AVOID NEW'!$E$67),V62-6.5),\"NA\")","v":32.163200000000003},36.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X62*'AVOID NEW'!$E$67<6.5,X62*(1-'AVOID NEW'!$E$67),X62-6.5),\"NA\")","v":33.699600000000004},31.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z62*'AVOID NEW'!$E$67<6.5,Z62*(1-'AVOID NEW'!$E$67),Z62-6.5),\"NA\")","v":29.099599999999999}]
[null,11,{"$f":"'AVOID NEW'!AO19","v":35.613952046653289},37.28395204665329,32.28395204665329,null,38.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G63*'AVOID NEW'!$E$67<6.5,G63*(1-'AVOID NEW'!$E$67),G63-6.5),\"NA\")","v":35.383200000000002},40.270000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I63*'AVOID NEW'!$E$67<6.5,I63*(1-'AVOID NEW'!$E$67),I63-6.5),\"NA\")","v":37.048400000000008},34.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K63*'AVOID NEW'!$E$67<6.5,K63*(1-'AVOID NEW'!$E$67),K63-6.5),\"NA\")","v":32.080399999999997},null,29.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N63*'AVOID NEW'!$E$67<6.5,N63*(1-'AVOID NEW'!$E$67),N63-6.5),\"NA\")","v":27.526400000000002},31.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P63*'AVOID NEW'!$E$67<6.5,P63*(1-'AVOID NEW'!$E$67),P63-6.5),\"NA\")","v":28.814400000000003},27.12,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R63*'AVOID NEW'!$E$67<6.5,R63*(1-'AVOID NEW'!$E$67),R63-6.5),\"NA\")","v":24.950400000000002},null,null,35.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V63*'AVOID NEW'!$E$67<6.5,V63*(1-'AVOID NEW'!$E$67),V63-6.5),\"NA\")","v":32.761200000000002},37.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X63*'AVOID NEW'!$E$67<6.5,X63*(1-'AVOID NEW'!$E$67),X63-6.5),\"NA\")","v":34.297600000000003},32.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z63*'AVOID NEW'!$E$67<6.5,Z63*(1-'AVOID NEW'!$E$67),Z63-6.5),\"NA\")","v":29.697600000000001}]
[null,12,{"$f":"'AVOID NEW'!AO20","v":36.232590979607103},37.902590979607105,32.902590979607105,null,39.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G64*'AVOID NEW'!$E$67<6.5,G64*(1-'AVOID NEW'!$E$67),G64-6.5),\"NA\")","v":35.999600000000001},40.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I64*'AVOID NEW'!$E$67<6.5,I64*(1-'AVOID NEW'!$E$67),I64-6.5),\"NA\")","v":37.6556},35.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K64*'AVOID NEW'!$E$67<6.5,K64*(1-'AVOID NEW'!$E$67),K64-6.5),\"NA\")","v":32.687600000000003},null,30.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N64*'AVOID NEW'!$E$67<6.5,N64*(1-'AVOID NEW'!$E$67),N64-6.5),\"NA\")","v":28.004800000000003},31.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P64*'AVOID NEW'!$E$67<6.5,P64*(1-'AVOID NEW'!$E$67),P64-6.5),\"NA\")","v":29.2928},27.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R64*'AVOID NEW'!$E$67<6.5,R64*(1-'AVOID NEW'!$E$67),R64-6.5),\"NA\")","v":25.428800000000003},null,null,36.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V64*'AVOID NEW'!$E$67<6.5,V64*(1-'AVOID NEW'!$E$67),V64-6.5),\"NA\")","v":33.331600000000002},37.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X64*'AVOID NEW'!$E$67<6.5,X64*(1-'AVOID NEW'!$E$67),X64-6.5),\"NA\")","v":34.868000000000002},32.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z64*'AVOID NEW'!$E$67<6.5,Z64*(1-'AVOID NEW'!$E$67),Z64-6.5),\"NA\")","v":30.268000000000001}]
[null,13,{"$f":"'AVOID NEW'!AO21","v":36.818437573801027},38.488437573801029,33.488437573801029,null,39.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G65*'AVOID NEW'!$E$67<6.5,G65*(1-'AVOID NEW'!$E$67),G65-6.5),\"NA\")","v":36.5792},41.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I65*'AVOID NEW'!$E$67<6.5,I65*(1-'AVOID NEW'!$E$67),I65-6.5),\"NA\")","v":38.244399999999999},36.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K65*'AVOID NEW'!$E$67<6.5,K65*(1-'AVOID NEW'!$E$67),K65-6.5),\"NA\")","v":33.276400000000002},null,30.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N65*'AVOID NEW'!$E$67<6.5,N65*(1-'AVOID NEW'!$E$67),N65-6.5),\"NA\")","v":28.4556},32.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P65*'AVOID NEW'!$E$67<6.5,P65*(1-'AVOID NEW'!$E$67),P65-6.5),\"NA\")","v":29.743600000000001},28.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R65*'AVOID NEW'!$E$67<6.5,R65*(1-'AVOID NEW'!$E$67),R65-6.5),\"NA\")","v":25.8796},null,null,36.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V65*'AVOID NEW'!$E$67<6.5,V65*(1-'AVOID NEW'!$E$67),V65-6.5),\"NA\")","v":33.874400000000001},38.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X65*'AVOID NEW'!$E$67<6.5,X65*(1-'AVOID NEW'!$E$67),X65-6.5),\"NA\")","v":35.410800000000002},33.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z65*'AVOID NEW'!$E$67<6.5,Z65*(1-'AVOID NEW'!$E$67),Z65-6.5),\"NA\")","v":30.810800000000004}]
[null,14,{"$f":"'AVOID NEW'!AO22","v":37.446048937070763},39.116048937070765,34.116048937070765,null,40.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G66*'AVOID NEW'!$E$67<6.5,G66*(1-'AVOID NEW'!$E$67),G66-6.5),\"NA\")","v":37.204799999999999},42.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I66*'AVOID NEW'!$E$67<6.5,I66*(1-'AVOID NEW'!$E$67),I66-6.5),\"NA\")","v":38.870000000000005},36.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K66*'AVOID NEW'!$E$67<6.5,K66*(1-'AVOID NEW'!$E$67),K66-6.5),\"NA\")","v":33.902000000000001},null,31.45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N66*'AVOID NEW'!$E$67<6.5,N66*(1-'AVOID NEW'!$E$67),N66-6.5),\"NA\")","v":28.934000000000001},32.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P66*'AVOID NEW'!$E$67<6.5,P66*(1-'AVOID NEW'!$E$67),P66-6.5),\"NA\")","v":30.231200000000001},28.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R66*'AVOID NEW'!$E$67<6.5,R66*(1-'AVOID NEW'!$E$67),R66-6.5),\"NA\")","v":26.3672},null,null,37.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V66*'AVOID NEW'!$E$67<6.5,V66*(1-'AVOID NEW'!$E$67),V66-6.5),\"NA\")","v":34.454000000000001},39.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X66*'AVOID NEW'!$E$67<6.5,X66*(1-'AVOID NEW'!$E$67),X66-6.5),\"NA\")","v":35.990400000000001},34.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z66*'AVOID NEW'!$E$67<6.5,Z66*(1-'AVOID NEW'!$E$67),Z66-6.5),\"NA\")","v":31.3904}]
[null,15,{"$f":"'AVOID NEW'!AO23","v":37.994494479799457},39.664494479799458,34.664494479799458,null,41.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G67*'AVOID NEW'!$E$67<6.5,G67*(1-'AVOID NEW'!$E$67),G67-6.5),\"NA\")","v":37.747600000000006},42.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I67*'AVOID NEW'!$E$67<6.5,I67*(1-'AVOID NEW'!$E$67),I67-6.5),\"NA\")","v":39.412800000000004},37.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K67*'AVOID NEW'!$E$67<6.5,K67*(1-'AVOID NEW'!$E$67),K67-6.5),\"NA\")","v":34.444800000000001},null,31.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N67*'AVOID NEW'!$E$67<6.5,N67*(1-'AVOID NEW'!$E$67),N67-6.5),\"NA\")","v":29.366400000000002},33.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P67*'AVOID NEW'!$E$67<6.5,P67*(1-'AVOID NEW'!$E$67),P67-6.5),\"NA\")","v":30.654400000000003},29.12,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R67*'AVOID NEW'!$E$67<6.5,R67*(1-'AVOID NEW'!$E$67),R67-6.5),\"NA\")","v":26.790400000000002},null,null,37.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V67*'AVOID NEW'!$E$67<6.5,V67*(1-'AVOID NEW'!$E$67),V67-6.5),\"NA\")","v":34.950800000000001},39.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X67*'AVOID NEW'!$E$67<6.5,X67*(1-'AVOID NEW'!$E$67),X67-6.5),\"NA\")","v":36.487200000000001},34.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z67*'AVOID NEW'!$E$67<6.5,Z67*(1-'AVOID NEW'!$E$67),Z67-6.5),\"NA\")","v":31.8872}]
[null,16,{"$f":"'AVOID NEW'!AO24","v":38.58889639190037},40.258896391900372,35.258896391900372,null,41.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G68*'AVOID NEW'!$E$67<6.5,G68*(1-'AVOID NEW'!$E$67),G68-6.5),\"NA\")","v":38.345600000000005},43.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I68*'AVOID NEW'!$E$67<6.5,I68*(1-'AVOID NEW'!$E$67),I68-6.5),\"NA\")","v":40.001599999999996},38.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K68*'AVOID NEW'!$E$67<6.5,K68*(1-'AVOID NEW'!$E$67),K68-6.5),\"NA\")","v":35.0336},null,32.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N68*'AVOID NEW'!$E$67<6.5,N68*(1-'AVOID NEW'!$E$67),N68-6.5),\"NA\")","v":29.8172},33.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P68*'AVOID NEW'!$E$67<6.5,P68*(1-'AVOID NEW'!$E$67),P68-6.5),\"NA\")","v":31.114400000000003},29.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R68*'AVOID NEW'!$E$67<6.5,R68*(1-'AVOID NEW'!$E$67),R68-6.5),\"NA\")","v":27.250400000000003},null,null,38.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V68*'AVOID NEW'!$E$67<6.5,V68*(1-'AVOID NEW'!$E$67),V68-6.5),\"NA\")","v":35.502800000000008},40.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X68*'AVOID NEW'!$E$67<6.5,X68*(1-'AVOID NEW'!$E$67),X68-6.5),\"NA\")","v":37.039200000000001},35.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z68*'AVOID NEW'!$E$67<6.5,Z68*(1-'AVOID NEW'!$E$67),Z68-6.5),\"NA\")","v":32.4392}]
[null,17,{"$f":"'AVOID NEW'!AO25","v":39.172488459646672},40.842488459646674,35.842488459646674,null,42.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G69*'AVOID NEW'!$E$67<6.5,G69*(1-'AVOID NEW'!$E$67),G69-6.5),\"NA\")","v":38.925200000000004},44.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I69*'AVOID NEW'!$E$67<6.5,I69*(1-'AVOID NEW'!$E$67),I69-6.5),\"NA\")","v":40.581200000000003},38.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K69*'AVOID NEW'!$E$67<6.5,K69*(1-'AVOID NEW'!$E$67),K69-6.5),\"NA\")","v":35.613199999999999},null,32.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N69*'AVOID NEW'!$E$67<6.5,N69*(1-'AVOID NEW'!$E$67),N69-6.5),\"NA\")","v":30.268000000000001},34.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P69*'AVOID NEW'!$E$67<6.5,P69*(1-'AVOID NEW'!$E$67),P69-6.5),\"NA\")","v":31.565200000000004},30.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R69*'AVOID NEW'!$E$67<6.5,R69*(1-'AVOID NEW'!$E$67),R69-6.5),\"NA\")","v":27.7012},null,null,39.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V69*'AVOID NEW'!$E$67<6.5,V69*(1-'AVOID NEW'!$E$67),V69-6.5),\"NA\")","v":36.0364},40.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X69*'AVOID NEW'!$E$67<6.5,X69*(1-'AVOID NEW'!$E$67),X69-6.5),\"NA\")","v":37.572800000000008},35.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z69*'AVOID NEW'!$E$67<6.5,Z69*(1-'AVOID NEW'!$E$67),Z69-6.5),\"NA\")","v":32.972800000000007}]
[null,18,{"$f":"'AVOID NEW'!AO26","v":39.721655142707455},41.391655142707457,36.391655142707457,null,42.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G70*'AVOID NEW'!$E$67<6.5,G70*(1-'AVOID NEW'!$E$67),G70-6.5),\"NA\")","v":39.468000000000004},44.7,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I70*'AVOID NEW'!$E$67<6.5,I70*(1-'AVOID NEW'!$E$67),I70-6.5),\"NA\")","v":41.124000000000002},39.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K70*'AVOID NEW'!$E$67<6.5,K70*(1-'AVOID NEW'!$E$67),K70-6.5),\"NA\")","v":36.155999999999999},null,33.369999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N70*'AVOID NEW'!$E$67<6.5,N70*(1-'AVOID NEW'!$E$67),N70-6.5),\"NA\")","v":30.700399999999998},34.770000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P70*'AVOID NEW'!$E$67<6.5,P70*(1-'AVOID NEW'!$E$67),P70-6.5),\"NA\")","v":31.988400000000006},30.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R70*'AVOID NEW'!$E$67<6.5,R70*(1-'AVOID NEW'!$E$67),R70-6.5),\"NA\")","v":28.124400000000001},null,null,39.72,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V70*'AVOID NEW'!$E$67<6.5,V70*(1-'AVOID NEW'!$E$67),V70-6.5),\"NA\")","v":36.542400000000001},41.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X70*'AVOID NEW'!$E$67<6.5,X70*(1-'AVOID NEW'!$E$67),X70-6.5),\"NA\")","v":38.078800000000001},36.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z70*'AVOID NEW'!$E$67<6.5,Z70*(1-'AVOID NEW'!$E$67),Z70-6.5),\"NA\")","v":33.4788}]
[null,19,{"$f":"'AVOID NEW'!AO27","v":40.22514739764555},41.895147397645552,36.895147397645552,null,43.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G71*'AVOID NEW'!$E$67<6.5,G71*(1-'AVOID NEW'!$E$67),G71-6.5),\"NA\")","v":39.964799999999997},45.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I71*'AVOID NEW'!$E$67<6.5,I71*(1-'AVOID NEW'!$E$67),I71-6.5),\"NA\")","v":41.63},39.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K71*'AVOID NEW'!$E$67<6.5,K71*(1-'AVOID NEW'!$E$67),K71-6.5),\"NA\")","v":36.662000000000006},null,33.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N71*'AVOID NEW'!$E$67<6.5,N71*(1-'AVOID NEW'!$E$67),N71-6.5),\"NA\")","v":31.0868},35.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P71*'AVOID NEW'!$E$67<6.5,P71*(1-'AVOID NEW'!$E$67),P71-6.5),\"NA\")","v":32.3748},30.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R71*'AVOID NEW'!$E$67<6.5,R71*(1-'AVOID NEW'!$E$67),R71-6.5),\"NA\")","v":28.5108},null,null,40.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V71*'AVOID NEW'!$E$67<6.5,V71*(1-'AVOID NEW'!$E$67),V71-6.5),\"NA\")","v":37.011600000000001},41.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X71*'AVOID NEW'!$E$67<6.5,X71*(1-'AVOID NEW'!$E$67),X71-6.5),\"NA\")","v":38.548000000000002},36.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z71*'AVOID NEW'!$E$67<6.5,Z71*(1-'AVOID NEW'!$E$67),Z71-6.5),\"NA\")","v":33.948}]
[null,20,{"$f":"'AVOID NEW'!AO28","v":40.696190651153898},42.3661906511539,37.3661906511539,null,43.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G72*'AVOID NEW'!$E$67<6.5,G72*(1-'AVOID NEW'!$E$67),G72-6.5),\"NA\")","v":40.434000000000005},45.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I72*'AVOID NEW'!$E$67<6.5,I72*(1-'AVOID NEW'!$E$67),I72-6.5),\"NA\")","v":42.099200000000003},40.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K72*'AVOID NEW'!$E$67<6.5,K72*(1-'AVOID NEW'!$E$67),K72-6.5),\"NA\")","v":37.1312},null,34.18,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N72*'AVOID NEW'!$E$67<6.5,N72*(1-'AVOID NEW'!$E$67),N72-6.5),\"NA\")","v":31.445600000000002},35.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P72*'AVOID NEW'!$E$67<6.5,P72*(1-'AVOID NEW'!$E$67),P72-6.5),\"NA\")","v":32.742800000000003},31.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R72*'AVOID NEW'!$E$67<6.5,R72*(1-'AVOID NEW'!$E$67),R72-6.5),\"NA\")","v":28.878800000000002},null,null,40.700000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V72*'AVOID NEW'!$E$67<6.5,V72*(1-'AVOID NEW'!$E$67),V72-6.5),\"NA\")","v":37.444000000000003},42.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X72*'AVOID NEW'!$E$67<6.5,X72*(1-'AVOID NEW'!$E$67),X72-6.5),\"NA\")","v":38.980399999999996},37.369999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z72*'AVOID NEW'!$E$67<6.5,Z72*(1-'AVOID NEW'!$E$67),Z72-6.5),\"NA\")","v":34.380400000000002}]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2026"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D82/3,2)","v":1.67},{"$f":"-ROUND((D82*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AP9","v":34.11176508485368},{"$f":"C85+D$83","v":35.781765084853681},{"$f":"C85+E$83","v":30.781765084853681},null,{"$f":"ROUND((+$C85*$D$7),2)","v":36.840000000000003},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G85*'AVOID NEW'!$E$67<6.5,G85*(1-'AVOID NEW'!$E$67),G85-6.5),\"NA\")","v":33.892800000000001},{"$f":"ROUND((+$D85*$D$7),2)","v":38.64},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I85*'AVOID NEW'!$E$67<6.5,I85*(1-'AVOID NEW'!$E$67),I85-6.5),\"NA\")","v":35.5488},{"$f":"ROUND((+$E85*$D$7),2)","v":33.24},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K85*'AVOID NEW'!$E$67<6.5,K85*(1-'AVOID NEW'!$E$67),K85-6.5),\"NA\")","v":30.580800000000004},null,{"$f":"ROUND((+$C85*$D$8),2)","v":28.65},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N85*'AVOID NEW'!$E$67<6.5,N85*(1-'AVOID NEW'!$E$67),N85-6.5),\"NA\")","v":26.358000000000001},{"$f":"ROUND((+$D85*$D$8),2)","v":30.06},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P85*'AVOID NEW'!$E$67<6.5,P85*(1-'AVOID NEW'!$E$67),P85-6.5),\"NA\")","v":27.655200000000001},{"$f":"ROUND((+$E85*$D$8),2)","v":25.86},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R85*'AVOID NEW'!$E$67<6.5,R85*(1-'AVOID NEW'!$E$67),R85-6.5),\"NA\")","v":23.7912},null,null,{"$f":"ROUND((+$C85),2)","v":34.11},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V85*'AVOID NEW'!$E$67<6.5,V85*(1-'AVOID NEW'!$E$67),V85-6.5),\"NA\")","v":31.3812},{"$f":"ROUND((+$D85),2)","v":35.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X85*'AVOID NEW'!$E$67<6.5,X85*(1-'AVOID NEW'!$E$67),X85-6.5),\"NA\")","v":32.9176},{"$f":"ROUND((+$E85),2)","v":30.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z85*'AVOID NEW'!$E$67<6.5,Z85*(1-'AVOID NEW'!$E$67),Z85-6.5),\"NA\")","v":28.317600000000002}]
[null,2,{"$f":"'AVOID NEW'!AP10","v":33.259006152181172},34.929006152181174,29.929006152181174,null,35.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G86*'AVOID NEW'!$E$67<6.5,G86*(1-'AVOID NEW'!$E$67),G86-6.5),\"NA\")","v":33.046400000000006},37.72,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I86*'AVOID NEW'!$E$67<6.5,I86*(1-'AVOID NEW'!$E$67),I86-6.5),\"NA\")","v":34.702399999999997},32.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K86*'AVOID NEW'!$E$67<6.5,K86*(1-'AVOID NEW'!$E$67),K86-6.5),\"NA\")","v":29.734400000000001},null,27.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N86*'AVOID NEW'!$E$67<6.5,N86*(1-'AVOID NEW'!$E$67),N86-6.5),\"NA\")","v":25.704800000000002},29.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P86*'AVOID NEW'!$E$67<6.5,P86*(1-'AVOID NEW'!$E$67),P86-6.5),\"NA\")","v":26.992800000000003},25.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R86*'AVOID NEW'!$E$67<6.5,R86*(1-'AVOID NEW'!$E$67),R86-6.5),\"NA\")","v":23.128800000000002},null,null,{"$f":"ROUND((+$C86),2)","v":33.26},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V86*'AVOID NEW'!$E$67<6.5,V86*(1-'AVOID NEW'!$E$67),V86-6.5),\"NA\")","v":30.5992},{"$f":"ROUND((+$D86),2)","v":34.93},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X86*'AVOID NEW'!$E$67<6.5,X86*(1-'AVOID NEW'!$E$67),X86-6.5),\"NA\")","v":32.135600000000004},{"$f":"ROUND((+$E86),2)","v":29.93},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z86*'AVOID NEW'!$E$67<6.5,Z86*(1-'AVOID NEW'!$E$67),Z86-6.5),\"NA\")","v":27.535600000000002}]
[null,3,{"$f":"'AVOID NEW'!AP11","v":32.946748087521591},34.616748087521593,29.616748087521593,null,35.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G87*'AVOID NEW'!$E$67<6.5,G87*(1-'AVOID NEW'!$E$67),G87-6.5),\"NA\")","v":32.733600000000003},37.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I87*'AVOID NEW'!$E$67<6.5,I87*(1-'AVOID NEW'!$E$67),I87-6.5),\"NA\")","v":34.398800000000001},31.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K87*'AVOID NEW'!$E$67<6.5,K87*(1-'AVOID NEW'!$E$67),K87-6.5),\"NA\")","v":29.430800000000001},null,27.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N87*'AVOID NEW'!$E$67<6.5,N87*(1-'AVOID NEW'!$E$67),N87-6.5),\"NA\")","v":25.465600000000002},29.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P87*'AVOID NEW'!$E$67<6.5,P87*(1-'AVOID NEW'!$E$67),P87-6.5),\"NA\")","v":26.753599999999999},24.88,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R87*'AVOID NEW'!$E$67<6.5,R87*(1-'AVOID NEW'!$E$67),R87-6.5),\"NA\")","v":22.889600000000002},null,null,32.950000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V87*'AVOID NEW'!$E$67<6.5,V87*(1-'AVOID NEW'!$E$67),V87-6.5),\"NA\")","v":30.314000000000004},34.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X87*'AVOID NEW'!$E$67<6.5,X87*(1-'AVOID NEW'!$E$67),X87-6.5),\"NA\")","v":31.8504},29.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z87*'AVOID NEW'!$E$67<6.5,Z87*(1-'AVOID NEW'!$E$67),Z87-6.5),\"NA\")","v":27.250400000000003}]
[null,4,{"$f":"'AVOID NEW'!AP12","v":32.878673761049875},34.548673761049876,29.548673761049876,null,35.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G88*'AVOID NEW'!$E$67<6.5,G88*(1-'AVOID NEW'!$E$67),G88-6.5),\"NA\")","v":32.669199999999996},37.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I88*'AVOID NEW'!$E$67<6.5,I88*(1-'AVOID NEW'!$E$67),I88-6.5),\"NA\")","v":34.325200000000002},31.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K88*'AVOID NEW'!$E$67<6.5,K88*(1-'AVOID NEW'!$E$67),K88-6.5),\"NA\")","v":29.357200000000002},null,27.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N88*'AVOID NEW'!$E$67<6.5,N88*(1-'AVOID NEW'!$E$67),N88-6.5),\"NA\")","v":25.410400000000003},29.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P88*'AVOID NEW'!$E$67<6.5,P88*(1-'AVOID NEW'!$E$67),P88-6.5),\"NA\")","v":26.698399999999999},24.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R88*'AVOID NEW'!$E$67<6.5,R88*(1-'AVOID NEW'!$E$67),R88-6.5),\"NA\")","v":22.834400000000002},null,null,32.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V88*'AVOID NEW'!$E$67<6.5,V88*(1-'AVOID NEW'!$E$67),V88-6.5),\"NA\")","v":30.249600000000004},34.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X88*'AVOID NEW'!$E$67<6.5,X88*(1-'AVOID NEW'!$E$67),X88-6.5),\"NA\")","v":31.785999999999998},29.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z88*'AVOID NEW'!$E$67<6.5,Z88*(1-'AVOID NEW'!$E$67),Z88-6.5),\"NA\")","v":27.186000000000003}]
[null,5,{"$f":"'AVOID NEW'!AP13","v":33.015454661926093},34.685454661926094,29.685454661926094,null,35.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G89*'AVOID NEW'!$E$67<6.5,G89*(1-'AVOID NEW'!$E$67),G89-6.5),\"NA\")","v":32.807200000000002},37.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I89*'AVOID NEW'!$E$67<6.5,I89*(1-'AVOID NEW'!$E$67),I89-6.5),\"NA\")","v":34.463200000000001},32.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K89*'AVOID NEW'!$E$67<6.5,K89*(1-'AVOID NEW'!$E$67),K89-6.5),\"NA\")","v":29.495200000000004},null,27.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N89*'AVOID NEW'!$E$67<6.5,N89*(1-'AVOID NEW'!$E$67),N89-6.5),\"NA\")","v":25.511600000000001},29.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P89*'AVOID NEW'!$E$67<6.5,P89*(1-'AVOID NEW'!$E$67),P89-6.5),\"NA\")","v":26.808800000000002},24.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R89*'AVOID NEW'!$E$67<6.5,R89*(1-'AVOID NEW'!$E$67),R89-6.5),\"NA\")","v":22.944800000000001},null,null,33.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V89*'AVOID NEW'!$E$67<6.5,V89*(1-'AVOID NEW'!$E$67),V89-6.5),\"NA\")","v":30.378400000000003},34.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X89*'AVOID NEW'!$E$67<6.5,X89*(1-'AVOID NEW'!$E$67),X89-6.5),\"NA\")","v":31.9148},29.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z89*'AVOID NEW'!$E$67<6.5,Z89*(1-'AVOID NEW'!$E$67),Z89-6.5),\"NA\")","v":27.314800000000002}]
[null,6,{"$f":"'AVOID NEW'!AP14","v":33.35188555899564},35.021885558995642,30.021885558995642,null,36.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G90*'AVOID NEW'!$E$67<6.5,G90*(1-'AVOID NEW'!$E$67),G90-6.5),\"NA\")","v":33.138400000000004},37.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I90*'AVOID NEW'!$E$67<6.5,I90*(1-'AVOID NEW'!$E$67),I90-6.5),\"NA\")","v":34.794400000000003},32.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K90*'AVOID NEW'!$E$67<6.5,K90*(1-'AVOID NEW'!$E$67),K90-6.5),\"NA\")","v":29.826400000000003},null,28.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N90*'AVOID NEW'!$E$67<6.5,N90*(1-'AVOID NEW'!$E$67),N90-6.5),\"NA\")","v":25.778400000000001},29.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P90*'AVOID NEW'!$E$67<6.5,P90*(1-'AVOID NEW'!$E$67),P90-6.5),\"NA\")","v":27.066400000000002},25.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R90*'AVOID NEW'!$E$67<6.5,R90*(1-'AVOID NEW'!$E$67),R90-6.5),\"NA\")","v":23.202400000000001},null,null,33.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V90*'AVOID NEW'!$E$67<6.5,V90*(1-'AVOID NEW'!$E$67),V90-6.5),\"NA\")","v":30.682000000000002},35.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X90*'AVOID NEW'!$E$67<6.5,X90*(1-'AVOID NEW'!$E$67),X90-6.5),\"NA\")","v":32.218400000000003},30.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z90*'AVOID NEW'!$E$67<6.5,Z90*(1-'AVOID NEW'!$E$67),Z90-6.5),\"NA\")","v":27.618400000000001}]
[null,7,{"$f":"'AVOID NEW'!AP15","v":33.849581730061992},35.519581730061994,30.519581730061994,null,36.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G91*'AVOID NEW'!$E$67<6.5,G91*(1-'AVOID NEW'!$E$67),G91-6.5),\"NA\")","v":33.635200000000005},38.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I91*'AVOID NEW'!$E$67<6.5,I91*(1-'AVOID NEW'!$E$67),I91-6.5),\"NA\")","v":35.291200000000003},32.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K91*'AVOID NEW'!$E$67<6.5,K91*(1-'AVOID NEW'!$E$67),K91-6.5),\"NA\")","v":30.323200000000003},null,28.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N91*'AVOID NEW'!$E$67<6.5,N91*(1-'AVOID NEW'!$E$67),N91-6.5),\"NA\")","v":26.1556},29.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P91*'AVOID NEW'!$E$67<6.5,P91*(1-'AVOID NEW'!$E$67),P91-6.5),\"NA\")","v":27.4528},25.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R91*'AVOID NEW'!$E$67<6.5,R91*(1-'AVOID NEW'!$E$67),R91-6.5),\"NA\")","v":23.588800000000003},null,null,33.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V91*'AVOID NEW'!$E$67<6.5,V91*(1-'AVOID NEW'!$E$67),V91-6.5),\"NA\")","v":31.142000000000003},35.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X91*'AVOID NEW'!$E$67<6.5,X91*(1-'AVOID NEW'!$E$67),X91-6.5),\"NA\")","v":32.678400000000003},30.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z91*'AVOID NEW'!$E$67<6.5,Z91*(1-'AVOID NEW'!$E$67),Z91-6.5),\"NA\")","v":28.078400000000002}]
[null,8,{"$f":"'AVOID NEW'!AP16","v":34.461373957103945},36.131373957103946,31.131373957103946,null,37.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G92*'AVOID NEW'!$E$67<6.5,G92*(1-'AVOID NEW'!$E$67),G92-6.5),\"NA\")","v":34.242400000000004},39.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I92*'AVOID NEW'!$E$67<6.5,I92*(1-'AVOID NEW'!$E$67),I92-6.5),\"NA\")","v":35.898400000000002},33.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K92*'AVOID NEW'!$E$67<6.5,K92*(1-'AVOID NEW'!$E$67),K92-6.5),\"NA\")","v":30.930399999999999},null,28.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N92*'AVOID NEW'!$E$67<6.5,N92*(1-'AVOID NEW'!$E$67),N92-6.5),\"NA\")","v":26.634},30.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P92*'AVOID NEW'!$E$67<6.5,P92*(1-'AVOID NEW'!$E$67),P92-6.5),\"NA\")","v":27.922000000000004},26.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R92*'AVOID NEW'!$E$67<6.5,R92*(1-'AVOID NEW'!$E$67),R92-6.5),\"NA\")","v":24.058},null,null,34.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V92*'AVOID NEW'!$E$67<6.5,V92*(1-'AVOID NEW'!$E$67),V92-6.5),\"NA\")","v":31.703200000000002},36.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X92*'AVOID NEW'!$E$67<6.5,X92*(1-'AVOID NEW'!$E$67),X92-6.5),\"NA\")","v":33.239600000000003},31.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z92*'AVOID NEW'!$E$67<6.5,Z92*(1-'AVOID NEW'!$E$67),Z92-6.5),\"NA\")","v":28.639600000000002}]
[null,9,{"$f":"'AVOID NEW'!AP17","v":35.148414171161505},36.818414171161507,31.818414171161507,null,37.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G93*'AVOID NEW'!$E$67<6.5,G93*(1-'AVOID NEW'!$E$67),G93-6.5),\"NA\")","v":34.923200000000001},39.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I93*'AVOID NEW'!$E$67<6.5,I93*(1-'AVOID NEW'!$E$67),I93-6.5),\"NA\")","v":36.5792},34.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K93*'AVOID NEW'!$E$67<6.5,K93*(1-'AVOID NEW'!$E$67),K93-6.5),\"NA\")","v":31.6112},null,29.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N93*'AVOID NEW'!$E$67<6.5,N93*(1-'AVOID NEW'!$E$67),N93-6.5),\"NA\")","v":27.1584},30.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P93*'AVOID NEW'!$E$67<6.5,P93*(1-'AVOID NEW'!$E$67),P93-6.5),\"NA\")","v":28.4556},26.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R93*'AVOID NEW'!$E$67<6.5,R93*(1-'AVOID NEW'!$E$67),R93-6.5),\"NA\")","v":24.591600000000003},null,null,35.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V93*'AVOID NEW'!$E$67<6.5,V93*(1-'AVOID NEW'!$E$67),V93-6.5),\"NA\")","v":32.338000000000001},36.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X93*'AVOID NEW'!$E$67<6.5,X93*(1-'AVOID NEW'!$E$67),X93-6.5),\"NA\")","v":33.874400000000001},31.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z93*'AVOID NEW'!$E$67<6.5,Z93*(1-'AVOID NEW'!$E$67),Z93-6.5),\"NA\")","v":29.2744}]
[null,10,{"$f":"'AVOID NEW'!AP18","v":35.879798288070177},37.549798288070178,32.549798288070178,null,38.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G94*'AVOID NEW'!$E$67<6.5,G94*(1-'AVOID NEW'!$E$67),G94-6.5),\"NA\")","v":35.65},40.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I94*'AVOID NEW'!$E$67<6.5,I94*(1-'AVOID NEW'!$E$67),I94-6.5),\"NA\")","v":37.305999999999997},35.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K94*'AVOID NEW'!$E$67<6.5,K94*(1-'AVOID NEW'!$E$67),K94-6.5),\"NA\")","v":32.338000000000001},null,30.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N94*'AVOID NEW'!$E$67<6.5,N94*(1-'AVOID NEW'!$E$67),N94-6.5),\"NA\")","v":27.728800000000003},31.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P94*'AVOID NEW'!$E$67<6.5,P94*(1-'AVOID NEW'!$E$67),P94-6.5),\"NA\")","v":29.0168},27.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R94*'AVOID NEW'!$E$67<6.5,R94*(1-'AVOID NEW'!$E$67),R94-6.5),\"NA\")","v":25.152800000000003},null,null,35.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V94*'AVOID NEW'!$E$67<6.5,V94*(1-'AVOID NEW'!$E$67),V94-6.5),\"NA\")","v":33.009600000000006},37.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X94*'AVOID NEW'!$E$67<6.5,X94*(1-'AVOID NEW'!$E$67),X94-6.5),\"NA\")","v":34.545999999999999},32.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z94*'AVOID NEW'!$E$67<6.5,Z94*(1-'AVOID NEW'!$E$67),Z94-6.5),\"NA\")","v":29.945999999999998}]
[null,11,{"$f":"'AVOID NEW'!AP19","v":36.565330931084993},38.235330931084995,33.235330931084995,null,39.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G95*'AVOID NEW'!$E$67<6.5,G95*(1-'AVOID NEW'!$E$67),G95-6.5),\"NA\")","v":36.330800000000004},41.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I95*'AVOID NEW'!$E$67<6.5,I95*(1-'AVOID NEW'!$E$67),I95-6.5),\"NA\")","v":37.986800000000002},35.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K95*'AVOID NEW'!$E$67<6.5,K95*(1-'AVOID NEW'!$E$67),K95-6.5),\"NA\")","v":33.018799999999999},null,30.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N95*'AVOID NEW'!$E$67<6.5,N95*(1-'AVOID NEW'!$E$67),N95-6.5),\"NA\")","v":28.253200000000003},32.119999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P95*'AVOID NEW'!$E$67<6.5,P95*(1-'AVOID NEW'!$E$67),P95-6.5),\"NA\")","v":29.5504},27.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R95*'AVOID NEW'!$E$67<6.5,R95*(1-'AVOID NEW'!$E$67),R95-6.5),\"NA\")","v":25.686400000000003},null,null,36.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V95*'AVOID NEW'!$E$67<6.5,V95*(1-'AVOID NEW'!$E$67),V95-6.5),\"NA\")","v":33.644400000000005},38.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X95*'AVOID NEW'!$E$67<6.5,X95*(1-'AVOID NEW'!$E$67),X95-6.5),\"NA\")","v":35.180800000000005},33.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z95*'AVOID NEW'!$E$67<6.5,Z95*(1-'AVOID NEW'!$E$67),Z95-6.5),\"NA\")","v":30.580800000000004}]
[null,12,{"$f":"'AVOID NEW'!AP20","v":37.207578597983378},38.87757859798338,33.87757859798338,null,40.18,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G96*'AVOID NEW'!$E$67<6.5,G96*(1-'AVOID NEW'!$E$67),G96-6.5),\"NA\")","v":36.965600000000002},41.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I96*'AVOID NEW'!$E$67<6.5,I96*(1-'AVOID NEW'!$E$67),I96-6.5),\"NA\")","v":38.630800000000001},36.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K96*'AVOID NEW'!$E$67<6.5,K96*(1-'AVOID NEW'!$E$67),K96-6.5),\"NA\")","v":33.662800000000004},null,31.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N96*'AVOID NEW'!$E$67<6.5,N96*(1-'AVOID NEW'!$E$67),N96-6.5),\"NA\")","v":28.75},32.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P96*'AVOID NEW'!$E$67<6.5,P96*(1-'AVOID NEW'!$E$67),P96-6.5),\"NA\")","v":30.047199999999997},28.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R96*'AVOID NEW'!$E$67<6.5,R96*(1-'AVOID NEW'!$E$67),R96-6.5),\"NA\")","v":26.183200000000003},null,null,37.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V96*'AVOID NEW'!$E$67<6.5,V96*(1-'AVOID NEW'!$E$67),V96-6.5),\"NA\")","v":34.233200000000004},38.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X96*'AVOID NEW'!$E$67<6.5,X96*(1-'AVOID NEW'!$E$67),X96-6.5),\"NA\")","v":35.769600000000004},33.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z96*'AVOID NEW'!$E$67<6.5,Z96*(1-'AVOID NEW'!$E$67),Z96-6.5),\"NA\")","v":31.169600000000003}]
[null,13,{"$f":"'AVOID NEW'!AP21","v":37.892324965691607},39.562324965691609,34.562324965691609,null,40.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G97*'AVOID NEW'!$E$67<6.5,G97*(1-'AVOID NEW'!$E$67),G97-6.5),\"NA\")","v":37.6464},42.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I97*'AVOID NEW'!$E$67<6.5,I97*(1-'AVOID NEW'!$E$67),I97-6.5),\"NA\")","v":39.311599999999999},37.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K97*'AVOID NEW'!$E$67<6.5,K97*(1-'AVOID NEW'!$E$67),K97-6.5),\"NA\")","v":34.343600000000002},null,31.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N97*'AVOID NEW'!$E$67<6.5,N97*(1-'AVOID NEW'!$E$67),N97-6.5),\"NA\")","v":29.2836},33.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P97*'AVOID NEW'!$E$67<6.5,P97*(1-'AVOID NEW'!$E$67),P97-6.5),\"NA\")","v":30.5716},29.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R97*'AVOID NEW'!$E$67<6.5,R97*(1-'AVOID NEW'!$E$67),R97-6.5),\"NA\")","v":26.707600000000003},null,null,37.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V97*'AVOID NEW'!$E$67<6.5,V97*(1-'AVOID NEW'!$E$67),V97-6.5),\"NA\")","v":34.858800000000002},39.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X97*'AVOID NEW'!$E$67<6.5,X97*(1-'AVOID NEW'!$E$67),X97-6.5),\"NA\")","v":36.395200000000003},34.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z97*'AVOID NEW'!$E$67<6.5,Z97*(1-'AVOID NEW'!$E$67),Z97-6.5),\"NA\")","v":31.795200000000005}]
[null,14,{"$f":"'AVOID NEW'!AP22","v":38.484968342606415},40.154968342606416,35.154968342606416,null,41.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G98*'AVOID NEW'!$E$67<6.5,G98*(1-'AVOID NEW'!$E$67),G98-6.5),\"NA\")","v":38.235200000000006},43.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I98*'AVOID NEW'!$E$67<6.5,I98*(1-'AVOID NEW'!$E$67),I98-6.5),\"NA\")","v":39.900399999999998},37.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K98*'AVOID NEW'!$E$67<6.5,K98*(1-'AVOID NEW'!$E$67),K98-6.5),\"NA\")","v":34.932400000000001},null,32.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N98*'AVOID NEW'!$E$67<6.5,N98*(1-'AVOID NEW'!$E$67),N98-6.5),\"NA\")","v":29.743600000000001},33.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P98*'AVOID NEW'!$E$67<6.5,P98*(1-'AVOID NEW'!$E$67),P98-6.5),\"NA\")","v":31.031599999999997},29.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R98*'AVOID NEW'!$E$67<6.5,R98*(1-'AVOID NEW'!$E$67),R98-6.5),\"NA\")","v":27.167600000000004},null,null,38.479999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V98*'AVOID NEW'!$E$67<6.5,V98*(1-'AVOID NEW'!$E$67),V98-6.5),\"NA\")","v":35.401600000000002},40.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X98*'AVOID NEW'!$E$67<6.5,X98*(1-'AVOID NEW'!$E$67),X98-6.5),\"NA\")","v":36.938000000000002},35.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z98*'AVOID NEW'!$E$67<6.5,Z98*(1-'AVOID NEW'!$E$67),Z98-6.5),\"NA\")","v":32.338000000000001}]
[null,15,{"$f":"'AVOID NEW'!AP23","v":39.126504296422496},40.796504296422498,35.796504296422498,null,42.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G99*'AVOID NEW'!$E$67<6.5,G99*(1-'AVOID NEW'!$E$67),G99-6.5),\"NA\")","v":38.879199999999997},44.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I99*'AVOID NEW'!$E$67<6.5,I99*(1-'AVOID NEW'!$E$67),I99-6.5),\"NA\")","v":40.535200000000003},38.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K99*'AVOID NEW'!$E$67<6.5,K99*(1-'AVOID NEW'!$E$67),K99-6.5),\"NA\")","v":35.5672},null,32.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N99*'AVOID NEW'!$E$67<6.5,N99*(1-'AVOID NEW'!$E$67),N99-6.5),\"NA\")","v":30.240399999999998},34.270000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P99*'AVOID NEW'!$E$67<6.5,P99*(1-'AVOID NEW'!$E$67),P99-6.5),\"NA\")","v":31.528400000000005},30.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R99*'AVOID NEW'!$E$67<6.5,R99*(1-'AVOID NEW'!$E$67),R99-6.5),\"NA\")","v":27.664400000000001},null,null,39.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V99*'AVOID NEW'!$E$67<6.5,V99*(1-'AVOID NEW'!$E$67),V99-6.5),\"NA\")","v":35.999600000000001},40.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X99*'AVOID NEW'!$E$67<6.5,X99*(1-'AVOID NEW'!$E$67),X99-6.5),\"NA\")","v":37.536000000000001},35.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z99*'AVOID NEW'!$E$67<6.5,Z99*(1-'AVOID NEW'!$E$67),Z99-6.5),\"NA\")","v":32.936}]
[null,16,{"$f":"'AVOID NEW'!AP24","v":39.754004548578528},41.42400454857853,36.42400454857853,null,42.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G100*'AVOID NEW'!$E$67<6.5,G100*(1-'AVOID NEW'!$E$67),G100-6.5),\"NA\")","v":39.495600000000003},44.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I100*'AVOID NEW'!$E$67<6.5,I100*(1-'AVOID NEW'!$E$67),I100-6.5),\"NA\")","v":41.160800000000002},39.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K100*'AVOID NEW'!$E$67<6.5,K100*(1-'AVOID NEW'!$E$67),K100-6.5),\"NA\")","v":36.192800000000005},null,33.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N100*'AVOID NEW'!$E$67<6.5,N100*(1-'AVOID NEW'!$E$67),N100-6.5),\"NA\")","v":30.718800000000002},34.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P100*'AVOID NEW'!$E$67<6.5,P100*(1-'AVOID NEW'!$E$67),P100-6.5),\"NA\")","v":32.015999999999998},30.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R100*'AVOID NEW'!$E$67<6.5,R100*(1-'AVOID NEW'!$E$67),R100-6.5),\"NA\")","v":28.152000000000001},null,null,39.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V100*'AVOID NEW'!$E$67<6.5,V100*(1-'AVOID NEW'!$E$67),V100-6.5),\"NA\")","v":36.57},41.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X100*'AVOID NEW'!$E$67<6.5,X100*(1-'AVOID NEW'!$E$67),X100-6.5),\"NA\")","v":38.106400000000001},36.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z100*'AVOID NEW'!$E$67<6.5,Z100*(1-'AVOID NEW'!$E$67),Z100-6.5),\"NA\")","v":33.506400000000006}]
[null,17,{"$f":"'AVOID NEW'!AP25","v":40.341943403912687},42.011943403912689,37.011943403912689,null,43.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G101*'AVOID NEW'!$E$67<6.5,G101*(1-'AVOID NEW'!$E$67),G101-6.5),\"NA\")","v":40.084400000000002},45.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I101*'AVOID NEW'!$E$67<6.5,I101*(1-'AVOID NEW'!$E$67),I101-6.5),\"NA\")","v":41.740400000000001},39.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K101*'AVOID NEW'!$E$67<6.5,K101*(1-'AVOID NEW'!$E$67),K101-6.5),\"NA\")","v":36.772399999999998},null,33.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N101*'AVOID NEW'!$E$67<6.5,N101*(1-'AVOID NEW'!$E$67),N101-6.5),\"NA\")","v":31.178800000000003},35.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P101*'AVOID NEW'!$E$67<6.5,P101*(1-'AVOID NEW'!$E$67),P101-6.5),\"NA\")","v":32.466799999999999},31.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R101*'AVOID NEW'!$E$67<6.5,R101*(1-'AVOID NEW'!$E$67),R101-6.5),\"NA\")","v":28.602800000000002},null,null,40.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V101*'AVOID NEW'!$E$67<6.5,V101*(1-'AVOID NEW'!$E$67),V101-6.5),\"NA\")","v":37.112800000000007},42.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X101*'AVOID NEW'!$E$67<6.5,X101*(1-'AVOID NEW'!$E$67),X101-6.5),\"NA\")","v":38.6492},37.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z101*'AVOID NEW'!$E$67<6.5,Z101*(1-'AVOID NEW'!$E$67),Z101-6.5),\"NA\")","v":34.049199999999999}]
[null,18,{"$f":"'AVOID NEW'!AP26","v":40.878569141101252},42.548569141101254,37.548569141101254,null,44.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G102*'AVOID NEW'!$E$67<6.5,G102*(1-'AVOID NEW'!$E$67),G102-6.5),\"NA\")","v":40.618000000000002},45.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I102*'AVOID NEW'!$E$67<6.5,I102*(1-'AVOID NEW'!$E$67),I102-6.5),\"NA\")","v":42.274000000000001},40.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K102*'AVOID NEW'!$E$67<6.5,K102*(1-'AVOID NEW'!$E$67),K102-6.5),\"NA\")","v":37.305999999999997},null,34.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N102*'AVOID NEW'!$E$67<6.5,N102*(1-'AVOID NEW'!$E$67),N102-6.5),\"NA\")","v":31.592800000000004},35.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P102*'AVOID NEW'!$E$67<6.5,P102*(1-'AVOID NEW'!$E$67),P102-6.5),\"NA\")","v":32.880800000000001},31.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R102*'AVOID NEW'!$E$67<6.5,R102*(1-'AVOID NEW'!$E$67),R102-6.5),\"NA\")","v":29.0168},null,null,40.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V102*'AVOID NEW'!$E$67<6.5,V102*(1-'AVOID NEW'!$E$67),V102-6.5),\"NA\")","v":37.609600000000007},42.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X102*'AVOID NEW'!$E$67<6.5,X102*(1-'AVOID NEW'!$E$67),X102-6.5),\"NA\")","v":39.146000000000001},37.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z102*'AVOID NEW'!$E$67<6.5,Z102*(1-'AVOID NEW'!$E$67),Z102-6.5),\"NA\")","v":34.545999999999999}]
[null,19,{"$f":"'AVOID NEW'!AP27","v":41.378992004327856},43.048992004327857,38.048992004327857,null,44.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G103*'AVOID NEW'!$E$67<6.5,G103*(1-'AVOID NEW'!$E$67),G103-6.5),\"NA\")","v":41.114800000000002},46.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I103*'AVOID NEW'!$E$67<6.5,I103*(1-'AVOID NEW'!$E$67),I103-6.5),\"NA\")","v":42.770800000000001},41.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K103*'AVOID NEW'!$E$67<6.5,K103*(1-'AVOID NEW'!$E$67),K103-6.5),\"NA\")","v":37.802800000000005},null,34.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N103*'AVOID NEW'!$E$67<6.5,N103*(1-'AVOID NEW'!$E$67),N103-6.5),\"NA\")","v":31.979199999999999},36.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P103*'AVOID NEW'!$E$67<6.5,P103*(1-'AVOID NEW'!$E$67),P103-6.5),\"NA\")","v":33.267199999999995},31.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R103*'AVOID NEW'!$E$67<6.5,R103*(1-'AVOID NEW'!$E$67),R103-6.5),\"NA\")","v":29.403200000000002},null,null,41.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V103*'AVOID NEW'!$E$67<6.5,V103*(1-'AVOID NEW'!$E$67),V103-6.5),\"NA\")","v":38.069600000000001},43.05,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X103*'AVOID NEW'!$E$67<6.5,X103*(1-'AVOID NEW'!$E$67),X103-6.5),\"NA\")","v":39.606000000000002},38.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z103*'AVOID NEW'!$E$67<6.5,Z103*(1-'AVOID NEW'!$E$67),Z103-6.5),\"NA\")","v":35.006}]
[null,20,{"$f":"'AVOID NEW'!AP28","v":41.851069307080763},43.521069307080765,38.521069307080765,null,45.2,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G104*'AVOID NEW'!$E$67<6.5,G104*(1-'AVOID NEW'!$E$67),G104-6.5),\"NA\")","v":41.584000000000003},47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I104*'AVOID NEW'!$E$67<6.5,I104*(1-'AVOID NEW'!$E$67),I104-6.5),\"NA\")","v":43.24},41.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K104*'AVOID NEW'!$E$67<6.5,K104*(1-'AVOID NEW'!$E$67),K104-6.5),\"NA\")","v":38.272000000000006},null,35.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N104*'AVOID NEW'!$E$67<6.5,N104*(1-'AVOID NEW'!$E$67),N104-6.5),\"NA\")","v":32.338000000000001},36.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P104*'AVOID NEW'!$E$67<6.5,P104*(1-'AVOID NEW'!$E$67),P104-6.5),\"NA\")","v":33.635200000000005},32.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R104*'AVOID NEW'!$E$67<6.5,R104*(1-'AVOID NEW'!$E$67),R104-6.5),\"NA\")","v":29.7712},null,null,41.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V104*'AVOID NEW'!$E$67<6.5,V104*(1-'AVOID NEW'!$E$67),V104-6.5),\"NA\")","v":38.502000000000002},43.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X104*'AVOID NEW'!$E$67<6.5,X104*(1-'AVOID NEW'!$E$67),X104-6.5),\"NA\")","v":40.038400000000003},38.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z104*'AVOID NEW'!$E$67<6.5,Z104*(1-'AVOID NEW'!$E$67),Z104-6.5),\"NA\")","v":35.438400000000001}]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2027"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D114/3,2)","v":1.67},{"$f":"-ROUND((D114*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AQ9","v":32.344447779657877},{"$f":"C117+D$83","v":34.014447779657878},{"$f":"C117+E$83","v":29.014447779657878},null,{"$f":"ROUND((+$C117*$D$7),2)","v":34.93},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G117*'AVOID NEW'!$E$67<6.5,G117*(1-'AVOID NEW'!$E$67),G117-6.5),\"NA\")","v":32.135600000000004},{"$f":"ROUND((+$D117*$D$7),2)","v":36.74},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I117*'AVOID NEW'!$E$67<6.5,I117*(1-'AVOID NEW'!$E$67),I117-6.5),\"NA\")","v":33.800800000000002},{"$f":"ROUND((+$E117*$D$7),2)","v":31.34},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K117*'AVOID NEW'!$E$67<6.5,K117*(1-'AVOID NEW'!$E$67),K117-6.5),\"NA\")","v":28.832800000000002},null,{"$f":"ROUND((+$C117*$D$8),2)","v":27.17},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N117*'AVOID NEW'!$E$67<6.5,N117*(1-'AVOID NEW'!$E$67),N117-6.5),\"NA\")","v":24.996400000000001},{"$f":"ROUND((+$D117*$D$8),2)","v":28.57},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P117*'AVOID NEW'!$E$67<6.5,P117*(1-'AVOID NEW'!$E$67),P117-6.5),\"NA\")","v":26.284400000000002},{"$f":"ROUND((+$E117*$D$8),2)","v":24.37},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R117*'AVOID NEW'!$E$67<6.5,R117*(1-'AVOID NEW'!$E$67),R117-6.5),\"NA\")","v":22.420400000000001},null,null,{"$f":"ROUND((+$C117),2)","v":32.340000000000003},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V117*'AVOID NEW'!$E$67<6.5,V117*(1-'AVOID NEW'!$E$67),V117-6.5),\"NA\")","v":29.752800000000004},{"$f":"ROUND((+$D117),2)","v":34.01},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X117*'AVOID NEW'!$E$67<6.5,X117*(1-'AVOID NEW'!$E$67),X117-6.5),\"NA\")","v":31.289200000000001},{"$f":"ROUND((+$E117),2)","v":29.01},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z117*'AVOID NEW'!$E$67<6.5,Z117*(1-'AVOID NEW'!$E$67),Z117-6.5),\"NA\")","v":26.689200000000003}]
[null,2,{"$f":"'AVOID NEW'!AQ10","v":32.300179927431365},33.970179927431367,28.970179927431367,null,34.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G118*'AVOID NEW'!$E$67<6.5,G118*(1-'AVOID NEW'!$E$67),G118-6.5),\"NA\")","v":32.089600000000004},36.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I118*'AVOID NEW'!$E$67<6.5,I118*(1-'AVOID NEW'!$E$67),I118-6.5),\"NA\")","v":33.754799999999996},31.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K118*'AVOID NEW'!$E$67<6.5,K118*(1-'AVOID NEW'!$E$67),K118-6.5),\"NA\")","v":28.786799999999999},null,27.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N118*'AVOID NEW'!$E$67<6.5,N118*(1-'AVOID NEW'!$E$67),N118-6.5),\"NA\")","v":24.959600000000002},28.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P118*'AVOID NEW'!$E$67<6.5,P118*(1-'AVOID NEW'!$E$67),P118-6.5),\"NA\")","v":26.247600000000002},24.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R118*'AVOID NEW'!$E$67<6.5,R118*(1-'AVOID NEW'!$E$67),R118-6.5),\"NA\")","v":22.383599999999998},null,null,{"$f":"ROUND((+$C118),2)","v":32.299999999999997},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V118*'AVOID NEW'!$E$67<6.5,V118*(1-'AVOID NEW'!$E$67),V118-6.5),\"NA\")","v":29.715999999999998},{"$f":"ROUND((+$D118),2)","v":33.97},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X118*'AVOID NEW'!$E$67<6.5,X118*(1-'AVOID NEW'!$E$67),X118-6.5),\"NA\")","v":31.252400000000002},{"$f":"ROUND((+$E118),2)","v":28.97},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z118*'AVOID NEW'!$E$67<6.5,Z118*(1-'AVOID NEW'!$E$67),Z118-6.5),\"NA\")","v":26.6524}]
[null,3,{"$f":"'AVOID NEW'!AQ11","v":32.406680329337831},34.076680329337833,29.076680329337833,null,35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G119*'AVOID NEW'!$E$67<6.5,G119*(1-'AVOID NEW'!$E$67),G119-6.5),\"NA\")","v":32.200000000000003},36.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I119*'AVOID NEW'!$E$67<6.5,I119*(1-'AVOID NEW'!$E$67),I119-6.5),\"NA\")","v":33.856000000000002},31.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K119*'AVOID NEW'!$E$67<6.5,K119*(1-'AVOID NEW'!$E$67),K119-6.5),\"NA\")","v":28.888000000000002},null,27.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N119*'AVOID NEW'!$E$67<6.5,N119*(1-'AVOID NEW'!$E$67),N119-6.5),\"NA\")","v":25.042400000000001},28.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P119*'AVOID NEW'!$E$67<6.5,P119*(1-'AVOID NEW'!$E$67),P119-6.5),\"NA\")","v":26.330400000000001},24.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R119*'AVOID NEW'!$E$67<6.5,R119*(1-'AVOID NEW'!$E$67),R119-6.5),\"NA\")","v":22.466400000000004},null,null,32.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V119*'AVOID NEW'!$E$67<6.5,V119*(1-'AVOID NEW'!$E$67),V119-6.5),\"NA\")","v":29.8172},34.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X119*'AVOID NEW'!$E$67<6.5,X119*(1-'AVOID NEW'!$E$67),X119-6.5),\"NA\")","v":31.3536},29.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z119*'AVOID NEW'!$E$67<6.5,Z119*(1-'AVOID NEW'!$E$67),Z119-6.5),\"NA\")","v":26.753599999999999}]
[null,4,{"$f":"'AVOID NEW'!AQ12","v":32.689986374198405},34.359986374198407,29.359986374198407,null,35.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G120*'AVOID NEW'!$E$67<6.5,G120*(1-'AVOID NEW'!$E$67),G120-6.5),\"NA\")","v":32.485200000000006},37.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I120*'AVOID NEW'!$E$67<6.5,I120*(1-'AVOID NEW'!$E$67),I120-6.5),\"NA\")","v":34.141199999999998},31.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K120*'AVOID NEW'!$E$67<6.5,K120*(1-'AVOID NEW'!$E$67),K120-6.5),\"NA\")","v":29.173200000000001},null,27.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N120*'AVOID NEW'!$E$67<6.5,N120*(1-'AVOID NEW'!$E$67),N120-6.5),\"NA\")","v":25.263200000000001},28.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P120*'AVOID NEW'!$E$67<6.5,P120*(1-'AVOID NEW'!$E$67),P120-6.5),\"NA\")","v":26.551200000000001},24.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R120*'AVOID NEW'!$E$67<6.5,R120*(1-'AVOID NEW'!$E$67),R120-6.5),\"NA\")","v":22.687200000000001},null,null,32.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V120*'AVOID NEW'!$E$67<6.5,V120*(1-'AVOID NEW'!$E$67),V120-6.5),\"NA\")","v":30.0748},34.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X120*'AVOID NEW'!$E$67<6.5,X120*(1-'AVOID NEW'!$E$67),X120-6.5),\"NA\")","v":31.6112},29.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z120*'AVOID NEW'!$E$67<6.5,Z120*(1-'AVOID NEW'!$E$67),Z120-6.5),\"NA\")","v":27.011200000000002}]
[null,5,{"$f":"'AVOID NEW'!AQ13","v":33.165330698831028},34.835330698831029,29.835330698831029,null,35.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G121*'AVOID NEW'!$E$67<6.5,G121*(1-'AVOID NEW'!$E$67),G121-6.5),\"NA\")","v":32.9544},37.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I121*'AVOID NEW'!$E$67<6.5,I121*(1-'AVOID NEW'!$E$67),I121-6.5),\"NA\")","v":34.610399999999998},32.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K121*'AVOID NEW'!$E$67<6.5,K121*(1-'AVOID NEW'!$E$67),K121-6.5),\"NA\")","v":29.642399999999999},null,27.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N121*'AVOID NEW'!$E$67<6.5,N121*(1-'AVOID NEW'!$E$67),N121-6.5),\"NA\")","v":25.6312},29.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P121*'AVOID NEW'!$E$67<6.5,P121*(1-'AVOID NEW'!$E$67),P121-6.5),\"NA\")","v":26.919200000000004},25.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R121*'AVOID NEW'!$E$67<6.5,R121*(1-'AVOID NEW'!$E$67),R121-6.5),\"NA\")","v":23.055199999999999},null,null,33.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V121*'AVOID NEW'!$E$67<6.5,V121*(1-'AVOID NEW'!$E$67),V121-6.5),\"NA\")","v":30.516400000000004},34.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X121*'AVOID NEW'!$E$67<6.5,X121*(1-'AVOID NEW'!$E$67),X121-6.5),\"NA\")","v":32.052800000000005},29.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z121*'AVOID NEW'!$E$67<6.5,Z121*(1-'AVOID NEW'!$E$67),Z121-6.5),\"NA\")","v":27.4528}]
[null,6,{"$f":"'AVOID NEW'!AQ14","v":33.79415665041352},35.464156650413521,30.464156650413521,null,36.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G122*'AVOID NEW'!$E$67<6.5,G122*(1-'AVOID NEW'!$E$67),G122-6.5),\"NA\")","v":33.58},38.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I122*'AVOID NEW'!$E$67<6.5,I122*(1-'AVOID NEW'!$E$67),I122-6.5),\"NA\")","v":35.235999999999997},32.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K122*'AVOID NEW'!$E$67<6.5,K122*(1-'AVOID NEW'!$E$67),K122-6.5),\"NA\")","v":30.268000000000001},null,28.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N122*'AVOID NEW'!$E$67<6.5,N122*(1-'AVOID NEW'!$E$67),N122-6.5),\"NA\")","v":26.1188},29.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P122*'AVOID NEW'!$E$67<6.5,P122*(1-'AVOID NEW'!$E$67),P122-6.5),\"NA\")","v":27.4068},25.59,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R122*'AVOID NEW'!$E$67<6.5,R122*(1-'AVOID NEW'!$E$67),R122-6.5),\"NA\")","v":23.5428},null,null,33.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V122*'AVOID NEW'!$E$67<6.5,V122*(1-'AVOID NEW'!$E$67),V122-6.5),\"NA\")","v":31.0868},35.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X122*'AVOID NEW'!$E$67<6.5,X122*(1-'AVOID NEW'!$E$67),X122-6.5),\"NA\")","v":32.623200000000004},30.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z122*'AVOID NEW'!$E$67<6.5,Z122*(1-'AVOID NEW'!$E$67),Z122-6.5),\"NA\")","v":28.023200000000003}]
[null,7,{"$f":"'AVOID NEW'!AQ15","v":34.526804706870472},36.196804706870473,31.196804706870473,null,37.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G123*'AVOID NEW'!$E$67<6.5,G123*(1-'AVOID NEW'!$E$67),G123-6.5),\"NA\")","v":34.306800000000003},39.090000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I123*'AVOID NEW'!$E$67<6.5,I123*(1-'AVOID NEW'!$E$67),I123-6.5),\"NA\")","v":35.962800000000001},33.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K123*'AVOID NEW'!$E$67<6.5,K123*(1-'AVOID NEW'!$E$67),K123-6.5),\"NA\")","v":30.994799999999998},null,29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N123*'AVOID NEW'!$E$67<6.5,N123*(1-'AVOID NEW'!$E$67),N123-6.5),\"NA\")","v":26.68},30.41,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P123*'AVOID NEW'!$E$67<6.5,P123*(1-'AVOID NEW'!$E$67),P123-6.5),\"NA\")","v":27.9772},26.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R123*'AVOID NEW'!$E$67<6.5,R123*(1-'AVOID NEW'!$E$67),R123-6.5),\"NA\")","v":24.113200000000003},null,null,34.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V123*'AVOID NEW'!$E$67<6.5,V123*(1-'AVOID NEW'!$E$67),V123-6.5),\"NA\")","v":31.767600000000002},36.200000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X123*'AVOID NEW'!$E$67<6.5,X123*(1-'AVOID NEW'!$E$67),X123-6.5),\"NA\")","v":33.304000000000002},31.2,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z123*'AVOID NEW'!$E$67<6.5,Z123*(1-'AVOID NEW'!$E$67),Z123-6.5),\"NA\")","v":28.704000000000001}]
[null,8,{"$f":"'AVOID NEW'!AQ16","v":35.323684846407737},36.993684846407739,31.993684846407739,null,38.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G124*'AVOID NEW'!$E$67<6.5,G124*(1-'AVOID NEW'!$E$67),G124-6.5),\"NA\")","v":35.097999999999999},39.950000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I124*'AVOID NEW'!$E$67<6.5,I124*(1-'AVOID NEW'!$E$67),I124-6.5),\"NA\")","v":36.754000000000005},34.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K124*'AVOID NEW'!$E$67<6.5,K124*(1-'AVOID NEW'!$E$67),K124-6.5),\"NA\")","v":31.785999999999998},null,29.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N124*'AVOID NEW'!$E$67<6.5,N124*(1-'AVOID NEW'!$E$67),N124-6.5),\"NA\")","v":27.296400000000002},31.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P124*'AVOID NEW'!$E$67<6.5,P124*(1-'AVOID NEW'!$E$67),P124-6.5),\"NA\")","v":28.584400000000002},26.87,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R124*'AVOID NEW'!$E$67<6.5,R124*(1-'AVOID NEW'!$E$67),R124-6.5),\"NA\")","v":24.720400000000001},null,null,35.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V124*'AVOID NEW'!$E$67<6.5,V124*(1-'AVOID NEW'!$E$67),V124-6.5),\"NA\")","v":32.494399999999999},36.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X124*'AVOID NEW'!$E$67<6.5,X124*(1-'AVOID NEW'!$E$67),X124-6.5),\"NA\")","v":34.030800000000006},31.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z124*'AVOID NEW'!$E$67<6.5,Z124*(1-'AVOID NEW'!$E$67),Z124-6.5),\"NA\")","v":29.430800000000001}]
[null,9,{"$f":"'AVOID NEW'!AQ17","v":36.154025761264116},37.824025761264117,32.824025761264117,null,39.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G125*'AVOID NEW'!$E$67<6.5,G125*(1-'AVOID NEW'!$E$67),G125-6.5),\"NA\")","v":35.926000000000002},40.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I125*'AVOID NEW'!$E$67<6.5,I125*(1-'AVOID NEW'!$E$67),I125-6.5),\"NA\")","v":37.582000000000001},35.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K125*'AVOID NEW'!$E$67<6.5,K125*(1-'AVOID NEW'!$E$67),K125-6.5),\"NA\")","v":32.614000000000004},null,30.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N125*'AVOID NEW'!$E$67<6.5,N125*(1-'AVOID NEW'!$E$67),N125-6.5),\"NA\")","v":27.940400000000004},31.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P125*'AVOID NEW'!$E$67<6.5,P125*(1-'AVOID NEW'!$E$67),P125-6.5),\"NA\")","v":29.228400000000001},27.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R125*'AVOID NEW'!$E$67<6.5,R125*(1-'AVOID NEW'!$E$67),R125-6.5),\"NA\")","v":25.3644},null,null,36.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V125*'AVOID NEW'!$E$67<6.5,V125*(1-'AVOID NEW'!$E$67),V125-6.5),\"NA\")","v":33.258000000000003},37.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X125*'AVOID NEW'!$E$67<6.5,X125*(1-'AVOID NEW'!$E$67),X125-6.5),\"NA\")","v":34.794400000000003},32.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z125*'AVOID NEW'!$E$67<6.5,Z125*(1-'AVOID NEW'!$E$67),Z125-6.5),\"NA\")","v":30.194400000000002}]
[null,10,{"$f":"'AVOID NEW'!AQ18","v":36.918662675105608},38.58866267510561,33.58866267510561,null,39.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G126*'AVOID NEW'!$E$67<6.5,G126*(1-'AVOID NEW'!$E$67),G126-6.5),\"NA\")","v":36.680399999999999},41.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I126*'AVOID NEW'!$E$67<6.5,I126*(1-'AVOID NEW'!$E$67),I126-6.5),\"NA\")","v":38.345600000000005},36.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K126*'AVOID NEW'!$E$67<6.5,K126*(1-'AVOID NEW'!$E$67),K126-6.5),\"NA\")","v":33.377600000000001},null,31.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N126*'AVOID NEW'!$E$67<6.5,N126*(1-'AVOID NEW'!$E$67),N126-6.5),\"NA\")","v":28.529200000000003},32.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P126*'AVOID NEW'!$E$67<6.5,P126*(1-'AVOID NEW'!$E$67),P126-6.5),\"NA\")","v":29.8172},28.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R126*'AVOID NEW'!$E$67<6.5,R126*(1-'AVOID NEW'!$E$67),R126-6.5),\"NA\")","v":25.953200000000002},null,null,36.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V126*'AVOID NEW'!$E$67<6.5,V126*(1-'AVOID NEW'!$E$67),V126-6.5),\"NA\")","v":33.9664},38.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X126*'AVOID NEW'!$E$67<6.5,X126*(1-'AVOID NEW'!$E$67),X126-6.5),\"NA\")","v":35.502800000000008},33.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z126*'AVOID NEW'!$E$67<6.5,Z126*(1-'AVOID NEW'!$E$67),Z126-6.5),\"NA\")","v":30.902800000000003}]
[null,11,{"$f":"'AVOID NEW'!AQ19","v":37.625520614274805},39.295520614274807,34.295520614274807,null,40.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G127*'AVOID NEW'!$E$67<6.5,G127*(1-'AVOID NEW'!$E$67),G127-6.5),\"NA\")","v":37.388800000000003},42.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I127*'AVOID NEW'!$E$67<6.5,I127*(1-'AVOID NEW'!$E$67),I127-6.5),\"NA\")","v":39.044800000000002},37.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K127*'AVOID NEW'!$E$67<6.5,K127*(1-'AVOID NEW'!$E$67),K127-6.5),\"NA\")","v":34.076799999999999},null,31.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N127*'AVOID NEW'!$E$67<6.5,N127*(1-'AVOID NEW'!$E$67),N127-6.5),\"NA\")","v":29.081199999999999},33.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P127*'AVOID NEW'!$E$67<6.5,P127*(1-'AVOID NEW'!$E$67),P127-6.5),\"NA\")","v":30.369199999999999},28.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R127*'AVOID NEW'!$E$67<6.5,R127*(1-'AVOID NEW'!$E$67),R127-6.5),\"NA\")","v":26.505199999999999},null,null,37.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V127*'AVOID NEW'!$E$67<6.5,V127*(1-'AVOID NEW'!$E$67),V127-6.5),\"NA\")","v":34.619600000000005},39.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X127*'AVOID NEW'!$E$67<6.5,X127*(1-'AVOID NEW'!$E$67),X127-6.5),\"NA\")","v":36.155999999999999},34.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z127*'AVOID NEW'!$E$67<6.5,Z127*(1-'AVOID NEW'!$E$67),Z127-6.5),\"NA\")","v":31.555999999999997}]
[null,12,{"$f":"'AVOID NEW'!AQ20","v":38.374589988933636},40.044589988933637,35.044589988933637,null,41.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G128*'AVOID NEW'!$E$67<6.5,G128*(1-'AVOID NEW'!$E$67),G128-6.5),\"NA\")","v":38.1248},43.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I128*'AVOID NEW'!$E$67<6.5,I128*(1-'AVOID NEW'!$E$67),I128-6.5),\"NA\")","v":39.79},37.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K128*'AVOID NEW'!$E$67<6.5,K128*(1-'AVOID NEW'!$E$67),K128-6.5),\"NA\")","v":34.822000000000003},null,32.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N128*'AVOID NEW'!$E$67<6.5,N128*(1-'AVOID NEW'!$E$67),N128-6.5),\"NA\")","v":29.651599999999998},33.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P128*'AVOID NEW'!$E$67<6.5,P128*(1-'AVOID NEW'!$E$67),P128-6.5),\"NA\")","v":30.948800000000002},29.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R128*'AVOID NEW'!$E$67<6.5,R128*(1-'AVOID NEW'!$E$67),R128-6.5),\"NA\")","v":27.084800000000001},null,null,38.369999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V128*'AVOID NEW'!$E$67<6.5,V128*(1-'AVOID NEW'!$E$67),V128-6.5),\"NA\")","v":35.300399999999996},40.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X128*'AVOID NEW'!$E$67<6.5,X128*(1-'AVOID NEW'!$E$67),X128-6.5),\"NA\")","v":36.836800000000004},35.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z128*'AVOID NEW'!$E$67<6.5,Z128*(1-'AVOID NEW'!$E$67),Z128-6.5),\"NA\")","v":32.236800000000002}]
[null,13,{"$f":"'AVOID NEW'!AQ21","v":39.015575478889943},40.685575478889945,35.685575478889945,null,42.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G129*'AVOID NEW'!$E$67<6.5,G129*(1-'AVOID NEW'!$E$67),G129-6.5),\"NA\")","v":38.768799999999999},43.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I129*'AVOID NEW'!$E$67<6.5,I129*(1-'AVOID NEW'!$E$67),I129-6.5),\"NA\")","v":40.424799999999998},38.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K129*'AVOID NEW'!$E$67<6.5,K129*(1-'AVOID NEW'!$E$67),K129-6.5),\"NA\")","v":35.456800000000001},null,32.770000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N129*'AVOID NEW'!$E$67<6.5,N129*(1-'AVOID NEW'!$E$67),N129-6.5),\"NA\")","v":30.148400000000006},34.18,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P129*'AVOID NEW'!$E$67<6.5,P129*(1-'AVOID NEW'!$E$67),P129-6.5),\"NA\")","v":31.445600000000002},29.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R129*'AVOID NEW'!$E$67<6.5,R129*(1-'AVOID NEW'!$E$67),R129-6.5),\"NA\")","v":27.581600000000002},null,null,39.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V129*'AVOID NEW'!$E$67<6.5,V129*(1-'AVOID NEW'!$E$67),V129-6.5),\"NA\")","v":35.898400000000002},40.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X129*'AVOID NEW'!$E$67<6.5,X129*(1-'AVOID NEW'!$E$67),X129-6.5),\"NA\")","v":37.434800000000003},35.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z129*'AVOID NEW'!$E$67<6.5,Z129*(1-'AVOID NEW'!$E$67),Z129-6.5),\"NA\")","v":32.834800000000001}]
[null,14,{"$f":"'AVOID NEW'!AQ22","v":39.708437211268915},41.378437211268917,36.378437211268917,null,42.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G130*'AVOID NEW'!$E$67<6.5,G130*(1-'AVOID NEW'!$E$67),G130-6.5),\"NA\")","v":39.458800000000004},44.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I130*'AVOID NEW'!$E$67<6.5,I130*(1-'AVOID NEW'!$E$67),I130-6.5),\"NA\")","v":41.114800000000002},39.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K130*'AVOID NEW'!$E$67<6.5,K130*(1-'AVOID NEW'!$E$67),K130-6.5),\"NA\")","v":36.146799999999999},null,33.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N130*'AVOID NEW'!$E$67<6.5,N130*(1-'AVOID NEW'!$E$67),N130-6.5),\"NA\")","v":30.691200000000002},34.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P130*'AVOID NEW'!$E$67<6.5,P130*(1-'AVOID NEW'!$E$67),P130-6.5),\"NA\")","v":31.979199999999999},30.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R130*'AVOID NEW'!$E$67<6.5,R130*(1-'AVOID NEW'!$E$67),R130-6.5),\"NA\")","v":28.115200000000002},null,null,39.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V130*'AVOID NEW'!$E$67<6.5,V130*(1-'AVOID NEW'!$E$67),V130-6.5),\"NA\")","v":36.533200000000001},41.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X130*'AVOID NEW'!$E$67<6.5,X130*(1-'AVOID NEW'!$E$67),X130-6.5),\"NA\")","v":38.069600000000001},36.380000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z130*'AVOID NEW'!$E$67<6.5,Z130*(1-'AVOID NEW'!$E$67),Z130-6.5),\"NA\")","v":33.469600000000007}]
[null,15,{"$f":"'AVOID NEW'!AQ23","v":40.38319152395654},42.053191523956542,37.053191523956542,null,43.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G131*'AVOID NEW'!$E$67<6.5,G131*(1-'AVOID NEW'!$E$67),G131-6.5),\"NA\")","v":40.121200000000002},45.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I131*'AVOID NEW'!$E$67<6.5,I131*(1-'AVOID NEW'!$E$67),I131-6.5),\"NA\")","v":41.7864},40.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K131*'AVOID NEW'!$E$67<6.5,K131*(1-'AVOID NEW'!$E$67),K131-6.5),\"NA\")","v":36.818400000000004},null,33.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N131*'AVOID NEW'!$E$67<6.5,N131*(1-'AVOID NEW'!$E$67),N131-6.5),\"NA\")","v":31.206400000000002},35.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P131*'AVOID NEW'!$E$67<6.5,P131*(1-'AVOID NEW'!$E$67),P131-6.5),\"NA\")","v":32.494399999999999},31.12,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R131*'AVOID NEW'!$E$67<6.5,R131*(1-'AVOID NEW'!$E$67),R131-6.5),\"NA\")","v":28.630400000000002},null,null,40.380000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V131*'AVOID NEW'!$E$67<6.5,V131*(1-'AVOID NEW'!$E$67),V131-6.5),\"NA\")","v":37.149600000000007},42.05,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X131*'AVOID NEW'!$E$67<6.5,X131*(1-'AVOID NEW'!$E$67),X131-6.5),\"NA\")","v":38.686},37.049999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z131*'AVOID NEW'!$E$67<6.5,Z131*(1-'AVOID NEW'!$E$67),Z131-6.5),\"NA\")","v":34.085999999999999}]
[null,16,{"$f":"'AVOID NEW'!AQ24","v":41.012289401966086},42.682289401966088,37.682289401966088,null,44.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G132*'AVOID NEW'!$E$67<6.5,G132*(1-'AVOID NEW'!$E$67),G132-6.5),\"NA\")","v":40.7468},46.1,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I132*'AVOID NEW'!$E$67<6.5,I132*(1-'AVOID NEW'!$E$67),I132-6.5),\"NA\")","v":42.412000000000006},40.700000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K132*'AVOID NEW'!$E$67<6.5,K132*(1-'AVOID NEW'!$E$67),K132-6.5),\"NA\")","v":37.444000000000003},null,34.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N132*'AVOID NEW'!$E$67<6.5,N132*(1-'AVOID NEW'!$E$67),N132-6.5),\"NA\")","v":31.694000000000003},35.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P132*'AVOID NEW'!$E$67<6.5,P132*(1-'AVOID NEW'!$E$67),P132-6.5),\"NA\")","v":32.981999999999999},31.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R132*'AVOID NEW'!$E$67<6.5,R132*(1-'AVOID NEW'!$E$67),R132-6.5),\"NA\")","v":29.117999999999999},null,null,41.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V132*'AVOID NEW'!$E$67<6.5,V132*(1-'AVOID NEW'!$E$67),V132-6.5),\"NA\")","v":37.729199999999999},42.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X132*'AVOID NEW'!$E$67<6.5,X132*(1-'AVOID NEW'!$E$67),X132-6.5),\"NA\")","v":39.265599999999999},37.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z132*'AVOID NEW'!$E$67<6.5,Z132*(1-'AVOID NEW'!$E$67),Z132-6.5),\"NA\")","v":34.665599999999998}]
[null,17,{"$f":"'AVOID NEW'!AQ25","v":41.583563568120269},43.253563568120271,38.253563568120271,null,44.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G133*'AVOID NEW'!$E$67<6.5,G133*(1-'AVOID NEW'!$E$67),G133-6.5),\"NA\")","v":41.3172},46.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I133*'AVOID NEW'!$E$67<6.5,I133*(1-'AVOID NEW'!$E$67),I133-6.5),\"NA\")","v":42.973200000000006},41.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K133*'AVOID NEW'!$E$67<6.5,K133*(1-'AVOID NEW'!$E$67),K133-6.5),\"NA\")","v":38.005200000000002},null,34.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N133*'AVOID NEW'!$E$67<6.5,N133*(1-'AVOID NEW'!$E$67),N133-6.5),\"NA\")","v":32.135600000000004},36.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P133*'AVOID NEW'!$E$67<6.5,P133*(1-'AVOID NEW'!$E$67),P133-6.5),\"NA\")","v":33.4236},32.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R133*'AVOID NEW'!$E$67<6.5,R133*(1-'AVOID NEW'!$E$67),R133-6.5),\"NA\")","v":29.559600000000003},null,null,41.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V133*'AVOID NEW'!$E$67<6.5,V133*(1-'AVOID NEW'!$E$67),V133-6.5),\"NA\")","v":38.253599999999999},43.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X133*'AVOID NEW'!$E$67<6.5,X133*(1-'AVOID NEW'!$E$67),X133-6.5),\"NA\")","v":39.79},38.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z133*'AVOID NEW'!$E$67<6.5,Z133*(1-'AVOID NEW'!$E$67),Z133-6.5),\"NA\")","v":35.190000000000005}]
[null,18,{"$f":"'AVOID NEW'!AQ26","v":42.11437639530763},43.784376395307632,38.784376395307632,null,45.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G134*'AVOID NEW'!$E$67<6.5,G134*(1-'AVOID NEW'!$E$67),G134-6.5),\"NA\")","v":41.8416},47.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I134*'AVOID NEW'!$E$67<6.5,I134*(1-'AVOID NEW'!$E$67),I134-6.5),\"NA\")","v":43.506799999999998},41.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K134*'AVOID NEW'!$E$67<6.5,K134*(1-'AVOID NEW'!$E$67),K134-6.5),\"NA\")","v":38.538800000000002},null,35.380000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N134*'AVOID NEW'!$E$67<6.5,N134*(1-'AVOID NEW'!$E$67),N134-6.5),\"NA\")","v":32.549600000000005},36.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P134*'AVOID NEW'!$E$67<6.5,P134*(1-'AVOID NEW'!$E$67),P134-6.5),\"NA\")","v":33.837600000000002},32.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R134*'AVOID NEW'!$E$67<6.5,R134*(1-'AVOID NEW'!$E$67),R134-6.5),\"NA\")","v":29.973600000000001},null,null,42.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V134*'AVOID NEW'!$E$67<6.5,V134*(1-'AVOID NEW'!$E$67),V134-6.5),\"NA\")","v":38.741199999999999},43.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X134*'AVOID NEW'!$E$67<6.5,X134*(1-'AVOID NEW'!$E$67),X134-6.5),\"NA\")","v":40.2776},38.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z134*'AVOID NEW'!$E$67<6.5,Z134*(1-'AVOID NEW'!$E$67),Z134-6.5),\"NA\")","v":35.677600000000005}]
[null,19,{"$f":"'AVOID NEW'!AQ27","v":42.613797421657644},44.283797421657646,39.283797421657646,null,46.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G135*'AVOID NEW'!$E$67<6.5,G135*(1-'AVOID NEW'!$E$67),G135-6.5),\"NA\")","v":42.338400000000007},47.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I135*'AVOID NEW'!$E$67<6.5,I135*(1-'AVOID NEW'!$E$67),I135-6.5),\"NA\")","v":44.003599999999999},42.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K135*'AVOID NEW'!$E$67<6.5,K135*(1-'AVOID NEW'!$E$67),K135-6.5),\"NA\")","v":39.035600000000002},null,35.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N135*'AVOID NEW'!$E$67<6.5,N135*(1-'AVOID NEW'!$E$67),N135-6.5),\"NA\")","v":32.936},37.200000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P135*'AVOID NEW'!$E$67<6.5,P135*(1-'AVOID NEW'!$E$67),P135-6.5),\"NA\")","v":34.224000000000004},33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R135*'AVOID NEW'!$E$67<6.5,R135*(1-'AVOID NEW'!$E$67),R135-6.5),\"NA\")","v":30.360000000000003},null,null,42.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V135*'AVOID NEW'!$E$67<6.5,V135*(1-'AVOID NEW'!$E$67),V135-6.5),\"NA\")","v":39.2012},44.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X135*'AVOID NEW'!$E$67<6.5,X135*(1-'AVOID NEW'!$E$67),X135-6.5),\"NA\")","v":40.7376},39.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z135*'AVOID NEW'!$E$67<6.5,Z135*(1-'AVOID NEW'!$E$67),Z135-6.5),\"NA\")","v":36.137600000000006}]
[null,20,{"$f":"'AVOID NEW'!AQ28","v":43.083894416558884},44.753894416558886,39.753894416558886,null,46.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G136*'AVOID NEW'!$E$67<6.5,G136*(1-'AVOID NEW'!$E$67),G136-6.5),\"NA\")","v":42.807600000000001},48.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I136*'AVOID NEW'!$E$67<6.5,I136*(1-'AVOID NEW'!$E$67),I136-6.5),\"NA\")","v":44.4636},42.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K136*'AVOID NEW'!$E$67<6.5,K136*(1-'AVOID NEW'!$E$67),K136-6.5),\"NA\")","v":39.495600000000003},null,36.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N136*'AVOID NEW'!$E$67<6.5,N136*(1-'AVOID NEW'!$E$67),N136-6.5),\"NA\")","v":33.294800000000002},37.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P136*'AVOID NEW'!$E$67<6.5,P136*(1-'AVOID NEW'!$E$67),P136-6.5),\"NA\")","v":34.582800000000006},33.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R136*'AVOID NEW'!$E$67<6.5,R136*(1-'AVOID NEW'!$E$67),R136-6.5),\"NA\")","v":30.718800000000002},null,null,43.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V136*'AVOID NEW'!$E$67<6.5,V136*(1-'AVOID NEW'!$E$67),V136-6.5),\"NA\")","v":39.633600000000001},44.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X136*'AVOID NEW'!$E$67<6.5,X136*(1-'AVOID NEW'!$E$67),X136-6.5),\"NA\")","v":41.17},39.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z136*'AVOID NEW'!$E$67<6.5,Z136*(1-'AVOID NEW'!$E$67),Z136-6.5),\"NA\")","v":36.57}]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2028"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D146/3,2)","v":1.67},{"$f":"-ROUND((D146*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AR9","v":32.252703983953985},{"$f":"C149+D$83","v":33.922703983953987},{"$f":"C149+E$83","v":28.922703983953987},null,{"$f":"ROUND((+$C149*$D$7),2)","v":34.83},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G149*'AVOID NEW'!$E$67<6.5,G149*(1-'AVOID NEW'!$E$67),G149-6.5),\"NA\")","v":32.043599999999998},{"$f":"ROUND((+$D149*$D$7),2)","v":36.64},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I149*'AVOID NEW'!$E$67<6.5,I149*(1-'AVOID NEW'!$E$67),I149-6.5),\"NA\")","v":33.708800000000004},{"$f":"ROUND((+$E149*$D$7),2)","v":31.24},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K149*'AVOID NEW'!$E$67<6.5,K149*(1-'AVOID NEW'!$E$67),K149-6.5),\"NA\")","v":28.7408},null,{"$f":"ROUND((+$C149*$D$8),2)","v":27.09},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N149*'AVOID NEW'!$E$67<6.5,N149*(1-'AVOID NEW'!$E$67),N149-6.5),\"NA\")","v":24.922800000000002},{"$f":"ROUND((+$D149*$D$8),2)","v":28.5},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P149*'AVOID NEW'!$E$67<6.5,P149*(1-'AVOID NEW'!$E$67),P149-6.5),\"NA\")","v":26.220000000000002},{"$f":"ROUND((+$E149*$D$8),2)","v":24.3},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R149*'AVOID NEW'!$E$67<6.5,R149*(1-'AVOID NEW'!$E$67),R149-6.5),\"NA\")","v":22.356000000000002},null,null,{"$f":"ROUND((+$C149),2)","v":32.25},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V149*'AVOID NEW'!$E$67<6.5,V149*(1-'AVOID NEW'!$E$67),V149-6.5),\"NA\")","v":29.67},{"$f":"ROUND((+$D149),2)","v":33.92},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X149*'AVOID NEW'!$E$67<6.5,X149*(1-'AVOID NEW'!$E$67),X149-6.5),\"NA\")","v":31.206400000000002},{"$f":"ROUND((+$E149),2)","v":28.92},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z149*'AVOID NEW'!$E$67<6.5,Z149*(1-'AVOID NEW'!$E$67),Z149-6.5),\"NA\")","v":26.606400000000004}]
[null,2,{"$f":"'AVOID NEW'!AR10","v":32.441218525120753},34.111218525120755,29.111218525120755,null,35.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G150*'AVOID NEW'!$E$67<6.5,G150*(1-'AVOID NEW'!$E$67),G150-6.5),\"NA\")","v":32.236800000000002},36.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I150*'AVOID NEW'!$E$67<6.5,I150*(1-'AVOID NEW'!$E$67),I150-6.5),\"NA\")","v":33.892800000000001},31.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K150*'AVOID NEW'!$E$67<6.5,K150*(1-'AVOID NEW'!$E$67),K150-6.5),\"NA\")","v":28.924800000000001},null,27.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N150*'AVOID NEW'!$E$67<6.5,N150*(1-'AVOID NEW'!$E$67),N150-6.5),\"NA\")","v":25.07},28.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P150*'AVOID NEW'!$E$67<6.5,P150*(1-'AVOID NEW'!$E$67),P150-6.5),\"NA\")","v":26.358000000000001},24.45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R150*'AVOID NEW'!$E$67<6.5,R150*(1-'AVOID NEW'!$E$67),R150-6.5),\"NA\")","v":22.494},null,null,{"$f":"ROUND((+$C150),2)","v":32.44},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V150*'AVOID NEW'!$E$67<6.5,V150*(1-'AVOID NEW'!$E$67),V150-6.5),\"NA\")","v":29.844799999999999},{"$f":"ROUND((+$D150),2)","v":34.11},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X150*'AVOID NEW'!$E$67<6.5,X150*(1-'AVOID NEW'!$E$67),X150-6.5),\"NA\")","v":31.3812},{"$f":"ROUND((+$E150),2)","v":29.11},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z150*'AVOID NEW'!$E$67<6.5,Z150*(1-'AVOID NEW'!$E$67),Z150-6.5),\"NA\")","v":26.781200000000002}]
[null,3,{"$f":"'AVOID NEW'!AR11","v":32.822249041105387},34.492249041105389,29.492249041105389,null,35.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G151*'AVOID NEW'!$E$67<6.5,G151*(1-'AVOID NEW'!$E$67),G151-6.5),\"NA\")","v":32.614000000000004},37.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I151*'AVOID NEW'!$E$67<6.5,I151*(1-'AVOID NEW'!$E$67),I151-6.5),\"NA\")","v":34.270000000000003},31.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K151*'AVOID NEW'!$E$67<6.5,K151*(1-'AVOID NEW'!$E$67),K151-6.5),\"NA\")","v":29.302000000000003},null,27.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N151*'AVOID NEW'!$E$67<6.5,N151*(1-'AVOID NEW'!$E$67),N151-6.5),\"NA\")","v":25.3644},28.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P151*'AVOID NEW'!$E$67<6.5,P151*(1-'AVOID NEW'!$E$67),P151-6.5),\"NA\")","v":26.6524},24.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R151*'AVOID NEW'!$E$67<6.5,R151*(1-'AVOID NEW'!$E$67),R151-6.5),\"NA\")","v":22.788399999999999},null,null,32.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V151*'AVOID NEW'!$E$67<6.5,V151*(1-'AVOID NEW'!$E$67),V151-6.5),\"NA\")","v":30.194400000000002},34.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X151*'AVOID NEW'!$E$67<6.5,X151*(1-'AVOID NEW'!$E$67),X151-6.5),\"NA\")","v":31.730800000000002},29.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z151*'AVOID NEW'!$E$67<6.5,Z151*(1-'AVOID NEW'!$E$67),Z151-6.5),\"NA\")","v":27.130800000000001}]
[null,4,{"$f":"'AVOID NEW'!AR12","v":33.409031162258827},35.079031162258829,30.079031162258829,null,36.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G152*'AVOID NEW'!$E$67<6.5,G152*(1-'AVOID NEW'!$E$67),G152-6.5),\"NA\")","v":33.193599999999996},37.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I152*'AVOID NEW'!$E$67<6.5,I152*(1-'AVOID NEW'!$E$67),I152-6.5),\"NA\")","v":34.858800000000002},32.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K152*'AVOID NEW'!$E$67<6.5,K152*(1-'AVOID NEW'!$E$67),K152-6.5),\"NA\")","v":29.890800000000002},null,28.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N152*'AVOID NEW'!$E$67<6.5,N152*(1-'AVOID NEW'!$E$67),N152-6.5),\"NA\")","v":25.815200000000001},29.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P152*'AVOID NEW'!$E$67<6.5,P152*(1-'AVOID NEW'!$E$67),P152-6.5),\"NA\")","v":27.112400000000001},25.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R152*'AVOID NEW'!$E$67<6.5,R152*(1-'AVOID NEW'!$E$67),R152-6.5),\"NA\")","v":23.2484},null,null,33.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V152*'AVOID NEW'!$E$67<6.5,V152*(1-'AVOID NEW'!$E$67),V152-6.5),\"NA\")","v":30.737199999999998},35.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X152*'AVOID NEW'!$E$67<6.5,X152*(1-'AVOID NEW'!$E$67),X152-6.5),\"NA\")","v":32.273600000000002},30.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z152*'AVOID NEW'!$E$67<6.5,Z152*(1-'AVOID NEW'!$E$67),Z152-6.5),\"NA\")","v":27.6736}]
[null,5,{"$f":"'AVOID NEW'!AR13","v":34.150068642328087},35.820068642328089,30.820068642328089,null,36.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G153*'AVOID NEW'!$E$67<6.5,G153*(1-'AVOID NEW'!$E$67),G153-6.5),\"NA\")","v":33.929600000000001},38.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I153*'AVOID NEW'!$E$67<6.5,I153*(1-'AVOID NEW'!$E$67),I153-6.5),\"NA\")","v":35.594799999999999},33.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K153*'AVOID NEW'!$E$67<6.5,K153*(1-'AVOID NEW'!$E$67),K153-6.5),\"NA\")","v":30.626799999999999},null,28.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N153*'AVOID NEW'!$E$67<6.5,N153*(1-'AVOID NEW'!$E$67),N153-6.5),\"NA\")","v":26.394800000000004},30.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P153*'AVOID NEW'!$E$67<6.5,P153*(1-'AVOID NEW'!$E$67),P153-6.5),\"NA\")","v":27.6828},25.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R153*'AVOID NEW'!$E$67<6.5,R153*(1-'AVOID NEW'!$E$67),R153-6.5),\"NA\")","v":23.818800000000003},null,null,34.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V153*'AVOID NEW'!$E$67<6.5,V153*(1-'AVOID NEW'!$E$67),V153-6.5),\"NA\")","v":31.417999999999999},35.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X153*'AVOID NEW'!$E$67<6.5,X153*(1-'AVOID NEW'!$E$67),X153-6.5),\"NA\")","v":32.9544},30.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z153*'AVOID NEW'!$E$67<6.5,Z153*(1-'AVOID NEW'!$E$67),Z153-6.5),\"NA\")","v":28.354400000000002}]
[null,6,{"$f":"'AVOID NEW'!AR14","v":34.988150952928848},36.65815095292885,31.65815095292885,null,37.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G154*'AVOID NEW'!$E$67<6.5,G154*(1-'AVOID NEW'!$E$67),G154-6.5),\"NA\")","v":34.766800000000003},39.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I154*'AVOID NEW'!$E$67<6.5,I154*(1-'AVOID NEW'!$E$67),I154-6.5),\"NA\")","v":36.422800000000002},34.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K154*'AVOID NEW'!$E$67<6.5,K154*(1-'AVOID NEW'!$E$67),K154-6.5),\"NA\")","v":31.454799999999999},null,29.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N154*'AVOID NEW'!$E$67<6.5,N154*(1-'AVOID NEW'!$E$67),N154-6.5),\"NA\")","v":27.038800000000002},30.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P154*'AVOID NEW'!$E$67<6.5,P154*(1-'AVOID NEW'!$E$67),P154-6.5),\"NA\")","v":28.326800000000002},26.59,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R154*'AVOID NEW'!$E$67<6.5,R154*(1-'AVOID NEW'!$E$67),R154-6.5),\"NA\")","v":24.462800000000001},null,null,34.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V154*'AVOID NEW'!$E$67<6.5,V154*(1-'AVOID NEW'!$E$67),V154-6.5),\"NA\")","v":32.190800000000003},36.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X154*'AVOID NEW'!$E$67<6.5,X154*(1-'AVOID NEW'!$E$67),X154-6.5),\"NA\")","v":33.727199999999996},31.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z154*'AVOID NEW'!$E$67<6.5,Z154*(1-'AVOID NEW'!$E$67),Z154-6.5),\"NA\")","v":29.127200000000002}]
[null,7,{"$f":"'AVOID NEW'!AR15","v":35.881261414058748},37.55126141405875,32.55126141405875,null,38.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G155*'AVOID NEW'!$E$67<6.5,G155*(1-'AVOID NEW'!$E$67),G155-6.5),\"NA\")","v":35.65},40.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I155*'AVOID NEW'!$E$67<6.5,I155*(1-'AVOID NEW'!$E$67),I155-6.5),\"NA\")","v":37.315200000000004},35.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K155*'AVOID NEW'!$E$67<6.5,K155*(1-'AVOID NEW'!$E$67),K155-6.5),\"NA\")","v":32.347200000000001},null,30.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N155*'AVOID NEW'!$E$67<6.5,N155*(1-'AVOID NEW'!$E$67),N155-6.5),\"NA\")","v":27.728800000000003},31.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P155*'AVOID NEW'!$E$67<6.5,P155*(1-'AVOID NEW'!$E$67),P155-6.5),\"NA\")","v":29.0168},27.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R155*'AVOID NEW'!$E$67<6.5,R155*(1-'AVOID NEW'!$E$67),R155-6.5),\"NA\")","v":25.152800000000003},null,null,35.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V155*'AVOID NEW'!$E$67<6.5,V155*(1-'AVOID NEW'!$E$67),V155-6.5),\"NA\")","v":33.009600000000006},37.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X155*'AVOID NEW'!$E$67<6.5,X155*(1-'AVOID NEW'!$E$67),X155-6.5),\"NA\")","v":34.545999999999999},32.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z155*'AVOID NEW'!$E$67<6.5,Z155*(1-'AVOID NEW'!$E$67),Z155-6.5),\"NA\")","v":29.945999999999998}]
[null,8,{"$f":"'AVOID NEW'!AR16","v":36.798127332430738},38.46812733243074,33.46812733243074,null,39.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G156*'AVOID NEW'!$E$67<6.5,G156*(1-'AVOID NEW'!$E$67),G156-6.5),\"NA\")","v":36.5608},41.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I156*'AVOID NEW'!$E$67<6.5,I156*(1-'AVOID NEW'!$E$67),I156-6.5),\"NA\")","v":38.225999999999999},36.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K156*'AVOID NEW'!$E$67<6.5,K156*(1-'AVOID NEW'!$E$67),K156-6.5),\"NA\")","v":33.258000000000003},null,30.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N156*'AVOID NEW'!$E$67<6.5,N156*(1-'AVOID NEW'!$E$67),N156-6.5),\"NA\")","v":28.437200000000001},32.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P156*'AVOID NEW'!$E$67<6.5,P156*(1-'AVOID NEW'!$E$67),P156-6.5),\"NA\")","v":29.725200000000005},28.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R156*'AVOID NEW'!$E$67<6.5,R156*(1-'AVOID NEW'!$E$67),R156-6.5),\"NA\")","v":25.8612},null,null,36.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V156*'AVOID NEW'!$E$67<6.5,V156*(1-'AVOID NEW'!$E$67),V156-6.5),\"NA\")","v":33.856000000000002},38.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X156*'AVOID NEW'!$E$67<6.5,X156*(1-'AVOID NEW'!$E$67),X156-6.5),\"NA\")","v":35.392400000000002},33.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z156*'AVOID NEW'!$E$67<6.5,Z156*(1-'AVOID NEW'!$E$67),Z156-6.5),\"NA\")","v":30.792400000000001}]
[null,9,{"$f":"'AVOID NEW'!AR17","v":37.628137695338637},39.298137695338639,34.298137695338639,null,40.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G157*'AVOID NEW'!$E$67<6.5,G157*(1-'AVOID NEW'!$E$67),G157-6.5),\"NA\")","v":37.388800000000003},42.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I157*'AVOID NEW'!$E$67<6.5,I157*(1-'AVOID NEW'!$E$67),I157-6.5),\"NA\")","v":39.044800000000002},37.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K157*'AVOID NEW'!$E$67<6.5,K157*(1-'AVOID NEW'!$E$67),K157-6.5),\"NA\")","v":34.076799999999999},null,31.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N157*'AVOID NEW'!$E$67<6.5,N157*(1-'AVOID NEW'!$E$67),N157-6.5),\"NA\")","v":29.081199999999999},33.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P157*'AVOID NEW'!$E$67<6.5,P157*(1-'AVOID NEW'!$E$67),P157-6.5),\"NA\")","v":30.369199999999999},28.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R157*'AVOID NEW'!$E$67<6.5,R157*(1-'AVOID NEW'!$E$67),R157-6.5),\"NA\")","v":26.505199999999999},null,null,37.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V157*'AVOID NEW'!$E$67<6.5,V157*(1-'AVOID NEW'!$E$67),V157-6.5),\"NA\")","v":34.619600000000005},39.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X157*'AVOID NEW'!$E$67<6.5,X157*(1-'AVOID NEW'!$E$67),X157-6.5),\"NA\")","v":36.155999999999999},34.299999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z157*'AVOID NEW'!$E$67<6.5,Z157*(1-'AVOID NEW'!$E$67),Z157-6.5),\"NA\")","v":31.555999999999997}]
[null,10,{"$f":"'AVOID NEW'!AR18","v":38.386034410071716},40.056034410071717,35.056034410071717,null,41.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G158*'AVOID NEW'!$E$67<6.5,G158*(1-'AVOID NEW'!$E$67),G158-6.5),\"NA\")","v":38.1432},43.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I158*'AVOID NEW'!$E$67<6.5,I158*(1-'AVOID NEW'!$E$67),I158-6.5),\"NA\")","v":39.799199999999999},37.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K158*'AVOID NEW'!$E$67<6.5,K158*(1-'AVOID NEW'!$E$67),K158-6.5),\"NA\")","v":34.831200000000003},null,32.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N158*'AVOID NEW'!$E$67<6.5,N158*(1-'AVOID NEW'!$E$67),N158-6.5),\"NA\")","v":29.660800000000002},33.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P158*'AVOID NEW'!$E$67<6.5,P158*(1-'AVOID NEW'!$E$67),P158-6.5),\"NA\")","v":30.957999999999998},29.45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R158*'AVOID NEW'!$E$67<6.5,R158*(1-'AVOID NEW'!$E$67),R158-6.5),\"NA\")","v":27.094000000000001},null,null,38.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V158*'AVOID NEW'!$E$67<6.5,V158*(1-'AVOID NEW'!$E$67),V158-6.5),\"NA\")","v":35.318800000000003},40.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X158*'AVOID NEW'!$E$67<6.5,X158*(1-'AVOID NEW'!$E$67),X158-6.5),\"NA\")","v":36.855200000000004},35.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z158*'AVOID NEW'!$E$67<6.5,Z158*(1-'AVOID NEW'!$E$67),Z158-6.5),\"NA\")","v":32.255200000000002}]
[null,11,{"$f":"'AVOID NEW'!AR19","v":39.188673196071278},40.85867319607128,35.85867319607128,null,42.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G159*'AVOID NEW'!$E$67<6.5,G159*(1-'AVOID NEW'!$E$67),G159-6.5),\"NA\")","v":38.934400000000004},44.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I159*'AVOID NEW'!$E$67<6.5,I159*(1-'AVOID NEW'!$E$67),I159-6.5),\"NA\")","v":40.599600000000002},38.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K159*'AVOID NEW'!$E$67<6.5,K159*(1-'AVOID NEW'!$E$67),K159-6.5),\"NA\")","v":35.631599999999999},null,32.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N159*'AVOID NEW'!$E$67<6.5,N159*(1-'AVOID NEW'!$E$67),N159-6.5),\"NA\")","v":30.286400000000004},34.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P159*'AVOID NEW'!$E$67<6.5,P159*(1-'AVOID NEW'!$E$67),P159-6.5),\"NA\")","v":31.574400000000001},30.12,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R159*'AVOID NEW'!$E$67<6.5,R159*(1-'AVOID NEW'!$E$67),R159-6.5),\"NA\")","v":27.710400000000003},null,null,39.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V159*'AVOID NEW'!$E$67<6.5,V159*(1-'AVOID NEW'!$E$67),V159-6.5),\"NA\")","v":36.0548},40.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X159*'AVOID NEW'!$E$67<6.5,X159*(1-'AVOID NEW'!$E$67),X159-6.5),\"NA\")","v":37.591200000000001},35.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z159*'AVOID NEW'!$E$67<6.5,Z159*(1-'AVOID NEW'!$E$67),Z159-6.5),\"NA\")","v":32.991199999999999}]
[null,12,{"$f":"'AVOID NEW'!AR20","v":39.866574181814229},41.536574181814231,36.536574181814231,null,43.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G160*'AVOID NEW'!$E$67<6.5,G160*(1-'AVOID NEW'!$E$67),G160-6.5),\"NA\")","v":39.615200000000002},44.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I160*'AVOID NEW'!$E$67<6.5,I160*(1-'AVOID NEW'!$E$67),I160-6.5),\"NA\")","v":41.2712},39.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K160*'AVOID NEW'!$E$67<6.5,K160*(1-'AVOID NEW'!$E$67),K160-6.5),\"NA\")","v":36.303200000000004},null,33.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N160*'AVOID NEW'!$E$67<6.5,N160*(1-'AVOID NEW'!$E$67),N160-6.5),\"NA\")","v":30.810800000000004},34.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P160*'AVOID NEW'!$E$67<6.5,P160*(1-'AVOID NEW'!$E$67),P160-6.5),\"NA\")","v":32.098800000000004},30.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R160*'AVOID NEW'!$E$67<6.5,R160*(1-'AVOID NEW'!$E$67),R160-6.5),\"NA\")","v":28.234800000000003},null,null,39.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V160*'AVOID NEW'!$E$67<6.5,V160*(1-'AVOID NEW'!$E$67),V160-6.5),\"NA\")","v":36.680399999999999},41.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X160*'AVOID NEW'!$E$67<6.5,X160*(1-'AVOID NEW'!$E$67),X160-6.5),\"NA\")","v":38.216799999999999},36.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z160*'AVOID NEW'!$E$67<6.5,Z160*(1-'AVOID NEW'!$E$67),Z160-6.5),\"NA\")","v":33.616799999999998}]
[null,13,{"$f":"'AVOID NEW'!AR21","v":40.601920800672673},42.271920800672675,37.271920800672675,null,43.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G161*'AVOID NEW'!$E$67<6.5,G161*(1-'AVOID NEW'!$E$67),G161-6.5),\"NA\")","v":40.342000000000006},45.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I161*'AVOID NEW'!$E$67<6.5,I161*(1-'AVOID NEW'!$E$67),I161-6.5),\"NA\")","v":41.997999999999998},40.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K161*'AVOID NEW'!$E$67<6.5,K161*(1-'AVOID NEW'!$E$67),K161-6.5),\"NA\")","v":37.03},null,34.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N161*'AVOID NEW'!$E$67<6.5,N161*(1-'AVOID NEW'!$E$67),N161-6.5),\"NA\")","v":31.3812},35.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P161*'AVOID NEW'!$E$67<6.5,P161*(1-'AVOID NEW'!$E$67),P161-6.5),\"NA\")","v":32.669199999999996},31.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R161*'AVOID NEW'!$E$67<6.5,R161*(1-'AVOID NEW'!$E$67),R161-6.5),\"NA\")","v":28.805199999999999},null,null,40.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V161*'AVOID NEW'!$E$67<6.5,V161*(1-'AVOID NEW'!$E$67),V161-6.5),\"NA\")","v":37.352000000000004},42.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X161*'AVOID NEW'!$E$67<6.5,X161*(1-'AVOID NEW'!$E$67),X161-6.5),\"NA\")","v":38.888400000000004},37.270000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z161*'AVOID NEW'!$E$67<6.5,Z161*(1-'AVOID NEW'!$E$67),Z161-6.5),\"NA\")","v":34.288400000000003}]
[null,14,{"$f":"'AVOID NEW'!AR22","v":41.316043539078485},42.986043539078487,37.986043539078487,null,44.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G162*'AVOID NEW'!$E$67<6.5,G162*(1-'AVOID NEW'!$E$67),G162-6.5),\"NA\")","v":41.050399999999996},46.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I162*'AVOID NEW'!$E$67<6.5,I162*(1-'AVOID NEW'!$E$67),I162-6.5),\"NA\")","v":42.706400000000002},41.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K162*'AVOID NEW'!$E$67<6.5,K162*(1-'AVOID NEW'!$E$67),K162-6.5),\"NA\")","v":37.738400000000006},null,34.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N162*'AVOID NEW'!$E$67<6.5,N162*(1-'AVOID NEW'!$E$67),N162-6.5),\"NA\")","v":31.933200000000003},36.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P162*'AVOID NEW'!$E$67<6.5,P162*(1-'AVOID NEW'!$E$67),P162-6.5),\"NA\")","v":33.221200000000003},31.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R162*'AVOID NEW'!$E$67<6.5,R162*(1-'AVOID NEW'!$E$67),R162-6.5),\"NA\")","v":29.357200000000002},null,null,41.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V162*'AVOID NEW'!$E$67<6.5,V162*(1-'AVOID NEW'!$E$67),V162-6.5),\"NA\")","v":38.014400000000002},42.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X162*'AVOID NEW'!$E$67<6.5,X162*(1-'AVOID NEW'!$E$67),X162-6.5),\"NA\")","v":39.550800000000002},37.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z162*'AVOID NEW'!$E$67<6.5,Z162*(1-'AVOID NEW'!$E$67),Z162-6.5),\"NA\")","v":34.950800000000001}]
[null,15,{"$f":"'AVOID NEW'!AR23","v":41.978872456169775},43.648872456169777,38.648872456169777,null,45.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G163*'AVOID NEW'!$E$67<6.5,G163*(1-'AVOID NEW'!$E$67),G163-6.5),\"NA\")","v":41.712800000000001},47.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I163*'AVOID NEW'!$E$67<6.5,I163*(1-'AVOID NEW'!$E$67),I163-6.5),\"NA\")","v":43.3688},41.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K163*'AVOID NEW'!$E$67<6.5,K163*(1-'AVOID NEW'!$E$67),K163-6.5),\"NA\")","v":38.400800000000004},null,35.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N163*'AVOID NEW'!$E$67<6.5,N163*(1-'AVOID NEW'!$E$67),N163-6.5),\"NA\")","v":32.4392},36.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P163*'AVOID NEW'!$E$67<6.5,P163*(1-'AVOID NEW'!$E$67),P163-6.5),\"NA\")","v":33.736400000000003},32.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R163*'AVOID NEW'!$E$67<6.5,R163*(1-'AVOID NEW'!$E$67),R163-6.5),\"NA\")","v":29.872399999999999},null,null,41.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V163*'AVOID NEW'!$E$67<6.5,V163*(1-'AVOID NEW'!$E$67),V163-6.5),\"NA\")","v":38.621600000000001},43.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X163*'AVOID NEW'!$E$67<6.5,X163*(1-'AVOID NEW'!$E$67),X163-6.5),\"NA\")","v":40.158000000000001},38.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z163*'AVOID NEW'!$E$67<6.5,Z163*(1-'AVOID NEW'!$E$67),Z163-6.5),\"NA\")","v":35.558}]
[null,16,{"$f":"'AVOID NEW'!AR24","v":42.577661004368792},44.247661004368794,39.247661004368794,null,45.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G164*'AVOID NEW'!$E$67<6.5,G164*(1-'AVOID NEW'!$E$67),G164-6.5),\"NA\")","v":42.301600000000001},47.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I164*'AVOID NEW'!$E$67<6.5,I164*(1-'AVOID NEW'!$E$67),I164-6.5),\"NA\")","v":43.966799999999999},42.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K164*'AVOID NEW'!$E$67<6.5,K164*(1-'AVOID NEW'!$E$67),K164-6.5),\"NA\")","v":38.998800000000003},null,35.770000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N164*'AVOID NEW'!$E$67<6.5,N164*(1-'AVOID NEW'!$E$67),N164-6.5),\"NA\")","v":32.908400000000007},37.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P164*'AVOID NEW'!$E$67<6.5,P164*(1-'AVOID NEW'!$E$67),P164-6.5),\"NA\")","v":34.196400000000004},32.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R164*'AVOID NEW'!$E$67<6.5,R164*(1-'AVOID NEW'!$E$67),R164-6.5),\"NA\")","v":30.3324},null,null,42.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V164*'AVOID NEW'!$E$67<6.5,V164*(1-'AVOID NEW'!$E$67),V164-6.5),\"NA\")","v":39.1736},44.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X164*'AVOID NEW'!$E$67<6.5,X164*(1-'AVOID NEW'!$E$67),X164-6.5),\"NA\")","v":40.71},39.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z164*'AVOID NEW'!$E$67<6.5,Z164*(1-'AVOID NEW'!$E$67),Z164-6.5),\"NA\")","v":36.11}]
[null,17,{"$f":"'AVOID NEW'!AR25","v":43.132249111756025},44.802249111756026,39.802249111756026,null,46.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G165*'AVOID NEW'!$E$67<6.5,G165*(1-'AVOID NEW'!$E$67),G165-6.5),\"NA\")","v":42.8536},48.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I165*'AVOID NEW'!$E$67<6.5,I165*(1-'AVOID NEW'!$E$67),I165-6.5),\"NA\")","v":44.518800000000006},42.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K165*'AVOID NEW'!$E$67<6.5,K165*(1-'AVOID NEW'!$E$67),K165-6.5),\"NA\")","v":39.550800000000002},null,36.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N165*'AVOID NEW'!$E$67<6.5,N165*(1-'AVOID NEW'!$E$67),N165-6.5),\"NA\")","v":33.331600000000002},37.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P165*'AVOID NEW'!$E$67<6.5,P165*(1-'AVOID NEW'!$E$67),P165-6.5),\"NA\")","v":34.619600000000005},33.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R165*'AVOID NEW'!$E$67<6.5,R165*(1-'AVOID NEW'!$E$67),R165-6.5),\"NA\")","v":30.755600000000001},null,null,43.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V165*'AVOID NEW'!$E$67<6.5,V165*(1-'AVOID NEW'!$E$67),V165-6.5),\"NA\")","v":39.679600000000001},44.8,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X165*'AVOID NEW'!$E$67<6.5,X165*(1-'AVOID NEW'!$E$67),X165-6.5),\"NA\")","v":41.216000000000001},39.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z165*'AVOID NEW'!$E$67<6.5,Z165*(1-'AVOID NEW'!$E$67),Z165-6.5),\"NA\")","v":36.616}]
[null,18,{"$f":"'AVOID NEW'!AR26","v":43.652972270044906},45.322972270044907,40.322972270044907,null,47.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G166*'AVOID NEW'!$E$67<6.5,G166*(1-'AVOID NEW'!$E$67),G166-6.5),\"NA\")","v":43.378},48.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I166*'AVOID NEW'!$E$67<6.5,I166*(1-'AVOID NEW'!$E$67),I166-6.5),\"NA\")","v":45.034000000000006},43.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K166*'AVOID NEW'!$E$67<6.5,K166*(1-'AVOID NEW'!$E$67),K166-6.5),\"NA\")","v":40.066000000000003},null,36.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N166*'AVOID NEW'!$E$67<6.5,N166*(1-'AVOID NEW'!$E$67),N166-6.5),\"NA\")","v":33.736400000000003},38.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P166*'AVOID NEW'!$E$67<6.5,P166*(1-'AVOID NEW'!$E$67),P166-6.5),\"NA\")","v":35.0244},33.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R166*'AVOID NEW'!$E$67<6.5,R166*(1-'AVOID NEW'!$E$67),R166-6.5),\"NA\")","v":31.160399999999999},null,null,43.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V166*'AVOID NEW'!$E$67<6.5,V166*(1-'AVOID NEW'!$E$67),V166-6.5),\"NA\")","v":40.158000000000001},45.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X166*'AVOID NEW'!$E$67<6.5,X166*(1-'AVOID NEW'!$E$67),X166-6.5),\"NA\")","v":41.694400000000002},40.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z166*'AVOID NEW'!$E$67<6.5,Z166*(1-'AVOID NEW'!$E$67),Z166-6.5),\"NA\")","v":37.0944}]
[null,19,{"$f":"'AVOID NEW'!AR27","v":44.142294196404379},45.81229419640438,40.81229419640438,null,47.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G167*'AVOID NEW'!$E$67<6.5,G167*(1-'AVOID NEW'!$E$67),G167-6.5),\"NA\")","v":43.856400000000001},49.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I167*'AVOID NEW'!$E$67<6.5,I167*(1-'AVOID NEW'!$E$67),I167-6.5),\"NA\")","v":45.521599999999999},44.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K167*'AVOID NEW'!$E$67<6.5,K167*(1-'AVOID NEW'!$E$67),K167-6.5),\"NA\")","v":40.553600000000003},null,37.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N167*'AVOID NEW'!$E$67<6.5,N167*(1-'AVOID NEW'!$E$67),N167-6.5),\"NA\")","v":34.113599999999998},38.479999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P167*'AVOID NEW'!$E$67<6.5,P167*(1-'AVOID NEW'!$E$67),P167-6.5),\"NA\")","v":35.401600000000002},34.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R167*'AVOID NEW'!$E$67<6.5,R167*(1-'AVOID NEW'!$E$67),R167-6.5),\"NA\")","v":31.537600000000001},null,null,44.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V167*'AVOID NEW'!$E$67<6.5,V167*(1-'AVOID NEW'!$E$67),V167-6.5),\"NA\")","v":40.608800000000002},45.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X167*'AVOID NEW'!$E$67<6.5,X167*(1-'AVOID NEW'!$E$67),X167-6.5),\"NA\")","v":42.145200000000003},40.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z167*'AVOID NEW'!$E$67<6.5,Z167*(1-'AVOID NEW'!$E$67),Z167-6.5),\"NA\")","v":37.545200000000001}]
[null,20,{"$f":"'AVOID NEW'!AR28","v":44.60873598638311},46.278735986383111,41.278735986383111,null,48.18,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G168*'AVOID NEW'!$E$67<6.5,G168*(1-'AVOID NEW'!$E$67),G168-6.5),\"NA\")","v":44.325600000000001},49.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I168*'AVOID NEW'!$E$67<6.5,I168*(1-'AVOID NEW'!$E$67),I168-6.5),\"NA\")","v":45.9816},44.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K168*'AVOID NEW'!$E$67<6.5,K168*(1-'AVOID NEW'!$E$67),K168-6.5),\"NA\")","v":41.013599999999997},null,37.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N168*'AVOID NEW'!$E$67<6.5,N168*(1-'AVOID NEW'!$E$67),N168-6.5),\"NA\")","v":34.4724},38.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P168*'AVOID NEW'!$E$67<6.5,P168*(1-'AVOID NEW'!$E$67),P168-6.5),\"NA\")","v":35.760399999999997},34.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R168*'AVOID NEW'!$E$67<6.5,R168*(1-'AVOID NEW'!$E$67),R168-6.5),\"NA\")","v":31.896400000000003},null,null,44.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V168*'AVOID NEW'!$E$67<6.5,V168*(1-'AVOID NEW'!$E$67),V168-6.5),\"NA\")","v":41.041200000000003},46.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X168*'AVOID NEW'!$E$67<6.5,X168*(1-'AVOID NEW'!$E$67),X168-6.5),\"NA\")","v":42.577600000000004},41.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z168*'AVOID NEW'!$E$67<6.5,Z168*(1-'AVOID NEW'!$E$67),Z168-6.5),\"NA\")","v":37.977600000000002}]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2029"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$E$66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND(D178/3,2)","v":1.67},{"$f":"-ROUND((D178*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AS9","v":32.643394715085861},{"$f":"C181+D$83","v":34.313394715085863},{"$f":"C181+E$83","v":29.313394715085863},null,{"$f":"ROUND((+$C181*$D$7),2)","v":35.25},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G181*'AVOID NEW'!$E$67<6.5,G181*(1-'AVOID NEW'!$E$67),G181-6.5),\"NA\")","v":32.43},{"$f":"ROUND((+$D181*$D$7),2)","v":37.06},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I181*'AVOID NEW'!$E$67<6.5,I181*(1-'AVOID NEW'!$E$67),I181-6.5),\"NA\")","v":34.095200000000006},{"$f":"ROUND((+$E181*$D$7),2)","v":31.66},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K181*'AVOID NEW'!$E$67<6.5,K181*(1-'AVOID NEW'!$E$67),K181-6.5),\"NA\")","v":29.127200000000002},null,{"$f":"ROUND((+$C181*$D$8),2)","v":27.42},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N181*'AVOID NEW'!$E$67<6.5,N181*(1-'AVOID NEW'!$E$67),N181-6.5),\"NA\")","v":25.226400000000002},{"$f":"ROUND((+$D181*$D$8),2)","v":28.82},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P181*'AVOID NEW'!$E$67<6.5,P181*(1-'AVOID NEW'!$E$67),P181-6.5),\"NA\")","v":26.514400000000002},{"$f":"ROUND((+$E181*$D$8),2)","v":24.62},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R181*'AVOID NEW'!$E$67<6.5,R181*(1-'AVOID NEW'!$E$67),R181-6.5),\"NA\")","v":22.650400000000001},null,null,{"$f":"ROUND((+$C181),2)","v":32.64},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V181*'AVOID NEW'!$E$67<6.5,V181*(1-'AVOID NEW'!$E$67),V181-6.5),\"NA\")","v":30.0288},{"$f":"ROUND((+$D181),2)","v":34.31},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X181*'AVOID NEW'!$E$67<6.5,X181*(1-'AVOID NEW'!$E$67),X181-6.5),\"NA\")","v":31.565200000000004},{"$f":"ROUND((+$E181),2)","v":29.31},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z181*'AVOID NEW'!$E$67<6.5,Z181*(1-'AVOID NEW'!$E$67),Z181-6.5),\"NA\")","v":26.965199999999999}]
[null,2,{"$f":"'AVOID NEW'!AS10","v":33.138338592188475},34.808338592188477,29.808338592188477,null,35.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G182*'AVOID NEW'!$E$67<6.5,G182*(1-'AVOID NEW'!$E$67),G182-6.5),\"NA\")","v":32.9268},37.590000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I182*'AVOID NEW'!$E$67<6.5,I182*(1-'AVOID NEW'!$E$67),I182-6.5),\"NA\")","v":34.582800000000006},32.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K182*'AVOID NEW'!$E$67<6.5,K182*(1-'AVOID NEW'!$E$67),K182-6.5),\"NA\")","v":29.614799999999999},null,27.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N182*'AVOID NEW'!$E$67<6.5,N182*(1-'AVOID NEW'!$E$67),N182-6.5),\"NA\")","v":25.6128},29.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P182*'AVOID NEW'!$E$67<6.5,P182*(1-'AVOID NEW'!$E$67),P182-6.5),\"NA\")","v":26.9008},25.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R182*'AVOID NEW'!$E$67<6.5,R182*(1-'AVOID NEW'!$E$67),R182-6.5),\"NA\")","v":23.036799999999999},null,null,{"$f":"ROUND((+$C182),2)","v":33.14},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V182*'AVOID NEW'!$E$67<6.5,V182*(1-'AVOID NEW'!$E$67),V182-6.5),\"NA\")","v":30.488800000000001},{"$f":"ROUND((+$D182),2)","v":34.81},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X182*'AVOID NEW'!$E$67<6.5,X182*(1-'AVOID NEW'!$E$67),X182-6.5),\"NA\")","v":32.025200000000005},{"$f":"ROUND((+$E182),2)","v":29.81},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z182*'AVOID NEW'!$E$67<6.5,Z182*(1-'AVOID NEW'!$E$67),Z182-6.5),\"NA\")","v":27.4252}]
[null,3,{"$f":"'AVOID NEW'!AS11","v":33.851641391147986},35.521641391147988,30.521641391147988,null,36.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G183*'AVOID NEW'!$E$67<6.5,G183*(1-'AVOID NEW'!$E$67),G183-6.5),\"NA\")","v":33.635200000000005},38.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I183*'AVOID NEW'!$E$67<6.5,I183*(1-'AVOID NEW'!$E$67),I183-6.5),\"NA\")","v":35.291200000000003},32.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K183*'AVOID NEW'!$E$67<6.5,K183*(1-'AVOID NEW'!$E$67),K183-6.5),\"NA\")","v":30.323200000000003},null,28.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N183*'AVOID NEW'!$E$67<6.5,N183*(1-'AVOID NEW'!$E$67),N183-6.5),\"NA\")","v":26.164800000000003},29.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P183*'AVOID NEW'!$E$67<6.5,P183*(1-'AVOID NEW'!$E$67),P183-6.5),\"NA\")","v":27.4528},25.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R183*'AVOID NEW'!$E$67<6.5,R183*(1-'AVOID NEW'!$E$67),R183-6.5),\"NA\")","v":23.588800000000003},null,null,33.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V183*'AVOID NEW'!$E$67<6.5,V183*(1-'AVOID NEW'!$E$67),V183-6.5),\"NA\")","v":31.142000000000003},35.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X183*'AVOID NEW'!$E$67<6.5,X183*(1-'AVOID NEW'!$E$67),X183-6.5),\"NA\")","v":32.678400000000003},30.52,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z183*'AVOID NEW'!$E$67<6.5,Z183*(1-'AVOID NEW'!$E$67),Z183-6.5),\"NA\")","v":28.078400000000002}]
[null,4,{"$f":"'AVOID NEW'!AS12","v":34.713350732547553},36.383350732547555,31.383350732547555,null,37.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G184*'AVOID NEW'!$E$67<6.5,G184*(1-'AVOID NEW'!$E$67),G184-6.5),\"NA\")","v":34.4908},39.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I184*'AVOID NEW'!$E$67<6.5,I184*(1-'AVOID NEW'!$E$67),I184-6.5),\"NA\")","v":36.146799999999999},33.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K184*'AVOID NEW'!$E$67<6.5,K184*(1-'AVOID NEW'!$E$67),K184-6.5),\"NA\")","v":31.178800000000003},null,29.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N184*'AVOID NEW'!$E$67<6.5,N184*(1-'AVOID NEW'!$E$67),N184-6.5),\"NA\")","v":26.827200000000001},30.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P184*'AVOID NEW'!$E$67<6.5,P184*(1-'AVOID NEW'!$E$67),P184-6.5),\"NA\")","v":28.115200000000002},26.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R184*'AVOID NEW'!$E$67<6.5,R184*(1-'AVOID NEW'!$E$67),R184-6.5),\"NA\")","v":24.251200000000001},null,null,34.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V184*'AVOID NEW'!$E$67<6.5,V184*(1-'AVOID NEW'!$E$67),V184-6.5),\"NA\")","v":31.933200000000003},36.380000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X184*'AVOID NEW'!$E$67<6.5,X184*(1-'AVOID NEW'!$E$67),X184-6.5),\"NA\")","v":33.469600000000007},31.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z184*'AVOID NEW'!$E$67<6.5,Z184*(1-'AVOID NEW'!$E$67),Z184-6.5),\"NA\")","v":28.869600000000002}]
[null,5,{"$f":"'AVOID NEW'!AS13","v":35.659719154754796},37.329719154754798,32.329719154754798,null,38.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G185*'AVOID NEW'!$E$67<6.5,G185*(1-'AVOID NEW'!$E$67),G185-6.5),\"NA\")","v":35.429200000000002},40.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I185*'AVOID NEW'!$E$67<6.5,I185*(1-'AVOID NEW'!$E$67),I185-6.5),\"NA\")","v":37.0944},34.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K185*'AVOID NEW'!$E$67<6.5,K185*(1-'AVOID NEW'!$E$67),K185-6.5),\"NA\")","v":32.126400000000004},null,29.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N185*'AVOID NEW'!$E$67<6.5,N185*(1-'AVOID NEW'!$E$67),N185-6.5),\"NA\")","v":27.554000000000002},31.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P185*'AVOID NEW'!$E$67<6.5,P185*(1-'AVOID NEW'!$E$67),P185-6.5),\"NA\")","v":28.851200000000002},27.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R185*'AVOID NEW'!$E$67<6.5,R185*(1-'AVOID NEW'!$E$67),R185-6.5),\"NA\")","v":24.987200000000001},null,null,35.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V185*'AVOID NEW'!$E$67<6.5,V185*(1-'AVOID NEW'!$E$67),V185-6.5),\"NA\")","v":32.807200000000002},37.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X185*'AVOID NEW'!$E$67<6.5,X185*(1-'AVOID NEW'!$E$67),X185-6.5),\"NA\")","v":34.343600000000002},32.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z185*'AVOID NEW'!$E$67<6.5,Z185*(1-'AVOID NEW'!$E$67),Z185-6.5),\"NA\")","v":29.743600000000001}]
[null,6,{"$f":"'AVOID NEW'!AS14","v":36.648331790179235},38.318331790179236,33.318331790179236,null,39.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G186*'AVOID NEW'!$E$67<6.5,G186*(1-'AVOID NEW'!$E$67),G186-6.5),\"NA\")","v":36.413600000000002},41.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I186*'AVOID NEW'!$E$67<6.5,I186*(1-'AVOID NEW'!$E$67),I186-6.5),\"NA\")","v":38.069600000000001},35.979999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K186*'AVOID NEW'!$E$67<6.5,K186*(1-'AVOID NEW'!$E$67),K186-6.5),\"NA\")","v":33.101599999999998},null,30.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N186*'AVOID NEW'!$E$67<6.5,N186*(1-'AVOID NEW'!$E$67),N186-6.5),\"NA\")","v":28.317600000000002},32.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P186*'AVOID NEW'!$E$67<6.5,P186*(1-'AVOID NEW'!$E$67),P186-6.5),\"NA\")","v":29.614799999999999},27.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R186*'AVOID NEW'!$E$67<6.5,R186*(1-'AVOID NEW'!$E$67),R186-6.5),\"NA\")","v":25.750799999999998},null,null,36.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V186*'AVOID NEW'!$E$67<6.5,V186*(1-'AVOID NEW'!$E$67),V186-6.5),\"NA\")","v":33.718000000000004},38.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X186*'AVOID NEW'!$E$67<6.5,X186*(1-'AVOID NEW'!$E$67),X186-6.5),\"NA\")","v":35.254400000000004},33.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z186*'AVOID NEW'!$E$67<6.5,Z186*(1-'AVOID NEW'!$E$67),Z186-6.5),\"NA\")","v":30.654400000000003}]
[null,7,{"$f":"'AVOID NEW'!AS15","v":37.648822155427609},39.318822155427611,34.318822155427611,null,40.659999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G187*'AVOID NEW'!$E$67<6.5,G187*(1-'AVOID NEW'!$E$67),G187-6.5),\"NA\")","v":37.407199999999996},42.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I187*'AVOID NEW'!$E$67<6.5,I187*(1-'AVOID NEW'!$E$67),I187-6.5),\"NA\")","v":39.063200000000002},37.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K187*'AVOID NEW'!$E$67<6.5,K187*(1-'AVOID NEW'!$E$67),K187-6.5),\"NA\")","v":34.095200000000006},null,31.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N187*'AVOID NEW'!$E$67<6.5,N187*(1-'AVOID NEW'!$E$67),N187-6.5),\"NA\")","v":29.099599999999999},33.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P187*'AVOID NEW'!$E$67<6.5,P187*(1-'AVOID NEW'!$E$67),P187-6.5),\"NA\")","v":30.387600000000003},28.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R187*'AVOID NEW'!$E$67<6.5,R187*(1-'AVOID NEW'!$E$67),R187-6.5),\"NA\")","v":26.523599999999998},null,null,37.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V187*'AVOID NEW'!$E$67<6.5,V187*(1-'AVOID NEW'!$E$67),V187-6.5),\"NA\")","v":34.637999999999998},39.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X187*'AVOID NEW'!$E$67<6.5,X187*(1-'AVOID NEW'!$E$67),X187-6.5),\"NA\")","v":36.174399999999999},34.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z187*'AVOID NEW'!$E$67<6.5,Z187*(1-'AVOID NEW'!$E$67),Z187-6.5),\"NA\")","v":31.574400000000001}]
[null,8,{"$f":"'AVOID NEW'!AS16","v":38.536985162412968},40.20698516241297,35.20698516241297,null,41.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G188*'AVOID NEW'!$E$67<6.5,G188*(1-'AVOID NEW'!$E$67),G188-6.5),\"NA\")","v":38.290399999999998},43.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I188*'AVOID NEW'!$E$67<6.5,I188*(1-'AVOID NEW'!$E$67),I188-6.5),\"NA\")","v":39.946400000000004},38.020000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K188*'AVOID NEW'!$E$67<6.5,K188*(1-'AVOID NEW'!$E$67),K188-6.5),\"NA\")","v":34.978400000000008},null,32.369999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N188*'AVOID NEW'!$E$67<6.5,N188*(1-'AVOID NEW'!$E$67),N188-6.5),\"NA\")","v":29.7804},33.770000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P188*'AVOID NEW'!$E$67<6.5,P188*(1-'AVOID NEW'!$E$67),P188-6.5),\"NA\")","v":31.068400000000004},29.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R188*'AVOID NEW'!$E$67<6.5,R188*(1-'AVOID NEW'!$E$67),R188-6.5),\"NA\")","v":27.2044},null,null,38.54,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V188*'AVOID NEW'!$E$67<6.5,V188*(1-'AVOID NEW'!$E$67),V188-6.5),\"NA\")","v":35.456800000000001},40.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X188*'AVOID NEW'!$E$67<6.5,X188*(1-'AVOID NEW'!$E$67),X188-6.5),\"NA\")","v":36.993200000000002},35.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z188*'AVOID NEW'!$E$67<6.5,Z188*(1-'AVOID NEW'!$E$67),Z188-6.5),\"NA\")","v":32.3932}]
[null,9,{"$f":"'AVOID NEW'!AS17","v":39.337333119823285},41.007333119823286,36.007333119823286,null,42.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G189*'AVOID NEW'!$E$67<6.5,G189*(1-'AVOID NEW'!$E$67),G189-6.5),\"NA\")","v":39.081600000000002},44.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I189*'AVOID NEW'!$E$67<6.5,I189*(1-'AVOID NEW'!$E$67),I189-6.5),\"NA\")","v":40.7468},38.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K189*'AVOID NEW'!$E$67<6.5,K189*(1-'AVOID NEW'!$E$67),K189-6.5),\"NA\")","v":35.778800000000004},null,33.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N189*'AVOID NEW'!$E$67<6.5,N189*(1-'AVOID NEW'!$E$67),N189-6.5),\"NA\")","v":30.396799999999999},34.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P189*'AVOID NEW'!$E$67<6.5,P189*(1-'AVOID NEW'!$E$67),P189-6.5),\"NA\")","v":31.694000000000003},30.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R189*'AVOID NEW'!$E$67<6.5,R189*(1-'AVOID NEW'!$E$67),R189-6.5),\"NA\")","v":27.830000000000002},null,null,39.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V189*'AVOID NEW'!$E$67<6.5,V189*(1-'AVOID NEW'!$E$67),V189-6.5),\"NA\")","v":36.192800000000005},41.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X189*'AVOID NEW'!$E$67<6.5,X189*(1-'AVOID NEW'!$E$67),X189-6.5),\"NA\")","v":37.729199999999999},36.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z189*'AVOID NEW'!$E$67<6.5,Z189*(1-'AVOID NEW'!$E$67),Z189-6.5),\"NA\")","v":33.129199999999997}]
[null,10,{"$f":"'AVOID NEW'!AS18","v":40.187504387805923},41.857504387805925,36.857504387805925,null,43.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G190*'AVOID NEW'!$E$67<6.5,G190*(1-'AVOID NEW'!$E$67),G190-6.5),\"NA\")","v":39.927999999999997},45.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I190*'AVOID NEW'!$E$67<6.5,I190*(1-'AVOID NEW'!$E$67),I190-6.5),\"NA\")","v":41.593200000000003},39.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K190*'AVOID NEW'!$E$67<6.5,K190*(1-'AVOID NEW'!$E$67),K190-6.5),\"NA\")","v":36.625200000000007},null,33.76,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N190*'AVOID NEW'!$E$67<6.5,N190*(1-'AVOID NEW'!$E$67),N190-6.5),\"NA\")","v":31.059200000000001},35.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P190*'AVOID NEW'!$E$67<6.5,P190*(1-'AVOID NEW'!$E$67),P190-6.5),\"NA\")","v":32.347200000000001},30.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R190*'AVOID NEW'!$E$67<6.5,R190*(1-'AVOID NEW'!$E$67),R190-6.5),\"NA\")","v":28.483200000000004},null,null,40.19,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V190*'AVOID NEW'!$E$67<6.5,V190*(1-'AVOID NEW'!$E$67),V190-6.5),\"NA\")","v":36.974800000000002},41.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X190*'AVOID NEW'!$E$67<6.5,X190*(1-'AVOID NEW'!$E$67),X190-6.5),\"NA\")","v":38.511200000000002},36.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z190*'AVOID NEW'!$E$67<6.5,Z190*(1-'AVOID NEW'!$E$67),Z190-6.5),\"NA\")","v":33.911200000000001}]
[null,11,{"$f":"'AVOID NEW'!AS19","v":40.894464346638095},42.564464346638097,37.564464346638097,null,44.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G191*'AVOID NEW'!$E$67<6.5,G191*(1-'AVOID NEW'!$E$67),G191-6.5),\"NA\")","v":40.636400000000002},45.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I191*'AVOID NEW'!$E$67<6.5,I191*(1-'AVOID NEW'!$E$67),I191-6.5),\"NA\")","v":42.292400000000001},40.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K191*'AVOID NEW'!$E$67<6.5,K191*(1-'AVOID NEW'!$E$67),K191-6.5),\"NA\")","v":37.324400000000004},null,34.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N191*'AVOID NEW'!$E$67<6.5,N191*(1-'AVOID NEW'!$E$67),N191-6.5),\"NA\")","v":31.602000000000004},35.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P191*'AVOID NEW'!$E$67<6.5,P191*(1-'AVOID NEW'!$E$67),P191-6.5),\"NA\")","v":32.89},31.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R191*'AVOID NEW'!$E$67<6.5,R191*(1-'AVOID NEW'!$E$67),R191-6.5),\"NA\")","v":29.026000000000003},null,null,40.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V191*'AVOID NEW'!$E$67<6.5,V191*(1-'AVOID NEW'!$E$67),V191-6.5),\"NA\")","v":37.6188},42.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X191*'AVOID NEW'!$E$67<6.5,X191*(1-'AVOID NEW'!$E$67),X191-6.5),\"NA\")","v":39.155200000000001},37.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z191*'AVOID NEW'!$E$67<6.5,Z191*(1-'AVOID NEW'!$E$67),Z191-6.5),\"NA\")","v":34.555200000000006}]
[null,12,{"$f":"'AVOID NEW'!AS20","v":41.666984010642288},43.33698401064229,38.33698401064229,null,45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G192*'AVOID NEW'!$E$67<6.5,G192*(1-'AVOID NEW'!$E$67),G192-6.5),\"NA\")","v":41.4},46.8,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I192*'AVOID NEW'!$E$67<6.5,I192*(1-'AVOID NEW'!$E$67),I192-6.5),\"NA\")","v":43.055999999999997},41.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K192*'AVOID NEW'!$E$67<6.5,K192*(1-'AVOID NEW'!$E$67),K192-6.5),\"NA\")","v":38.088000000000001},null,35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N192*'AVOID NEW'!$E$67<6.5,N192*(1-'AVOID NEW'!$E$67),N192-6.5),\"NA\")","v":32.200000000000003},36.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P192*'AVOID NEW'!$E$67<6.5,P192*(1-'AVOID NEW'!$E$67),P192-6.5),\"NA\")","v":33.488},32.200000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R192*'AVOID NEW'!$E$67<6.5,R192*(1-'AVOID NEW'!$E$67),R192-6.5),\"NA\")","v":29.624000000000002},null,null,41.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V192*'AVOID NEW'!$E$67<6.5,V192*(1-'AVOID NEW'!$E$67),V192-6.5),\"NA\")","v":38.336400000000005},43.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X192*'AVOID NEW'!$E$67<6.5,X192*(1-'AVOID NEW'!$E$67),X192-6.5),\"NA\")","v":39.872800000000005},38.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z192*'AVOID NEW'!$E$67<6.5,Z192*(1-'AVOID NEW'!$E$67),Z192-6.5),\"NA\")","v":35.272800000000004}]
[null,13,{"$f":"'AVOID NEW'!AS21","v":42.415711760075148},44.085711760075149,39.085711760075149,null,45.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G193*'AVOID NEW'!$E$67<6.5,G193*(1-'AVOID NEW'!$E$67),G193-6.5),\"NA\")","v":42.145200000000003},47.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I193*'AVOID NEW'!$E$67<6.5,I193*(1-'AVOID NEW'!$E$67),I193-6.5),\"NA\")","v":43.801200000000001},42.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K193*'AVOID NEW'!$E$67<6.5,K193*(1-'AVOID NEW'!$E$67),K193-6.5),\"NA\")","v":38.833200000000005},null,35.630000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N193*'AVOID NEW'!$E$67<6.5,N193*(1-'AVOID NEW'!$E$67),N193-6.5),\"NA\")","v":32.779600000000002},37.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P193*'AVOID NEW'!$E$67<6.5,P193*(1-'AVOID NEW'!$E$67),P193-6.5),\"NA\")","v":34.067600000000006},32.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R193*'AVOID NEW'!$E$67<6.5,R193*(1-'AVOID NEW'!$E$67),R193-6.5),\"NA\")","v":30.203599999999998},null,null,42.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V193*'AVOID NEW'!$E$67<6.5,V193*(1-'AVOID NEW'!$E$67),V193-6.5),\"NA\")","v":39.026400000000002},44.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X193*'AVOID NEW'!$E$67<6.5,X193*(1-'AVOID NEW'!$E$67),X193-6.5),\"NA\")","v":40.562800000000003},39.090000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z193*'AVOID NEW'!$E$67<6.5,Z193*(1-'AVOID NEW'!$E$67),Z193-6.5),\"NA\")","v":35.962800000000001}]
[null,14,{"$f":"'AVOID NEW'!AS22","v":43.107540833633237},44.777540833633239,39.777540833633239,null,46.56,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G194*'AVOID NEW'!$E$67<6.5,G194*(1-'AVOID NEW'!$E$67),G194-6.5),\"NA\")","v":42.835200000000007},48.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I194*'AVOID NEW'!$E$67<6.5,I194*(1-'AVOID NEW'!$E$67),I194-6.5),\"NA\")","v":44.491199999999999},42.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K194*'AVOID NEW'!$E$67<6.5,K194*(1-'AVOID NEW'!$E$67),K194-6.5),\"NA\")","v":39.523200000000003},null,36.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N194*'AVOID NEW'!$E$67<6.5,N194*(1-'AVOID NEW'!$E$67),N194-6.5),\"NA\")","v":33.313200000000002},37.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P194*'AVOID NEW'!$E$67<6.5,P194*(1-'AVOID NEW'!$E$67),P194-6.5),\"NA\")","v":34.601199999999999},33.409999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R194*'AVOID NEW'!$E$67<6.5,R194*(1-'AVOID NEW'!$E$67),R194-6.5),\"NA\")","v":30.737199999999998},null,null,43.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V194*'AVOID NEW'!$E$67<6.5,V194*(1-'AVOID NEW'!$E$67),V194-6.5),\"NA\")","v":39.661200000000001},44.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X194*'AVOID NEW'!$E$67<6.5,X194*(1-'AVOID NEW'!$E$67),X194-6.5),\"NA\")","v":41.197600000000001},39.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z194*'AVOID NEW'!$E$67<6.5,Z194*(1-'AVOID NEW'!$E$67),Z194-6.5),\"NA\")","v":36.5976}]
[null,15,{"$f":"'AVOID NEW'!AS23","v":43.729035121038088},45.399035121038089,40.399035121038089,null,47.23,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G195*'AVOID NEW'!$E$67<6.5,G195*(1-'AVOID NEW'!$E$67),G195-6.5),\"NA\")","v":43.451599999999999},49.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I195*'AVOID NEW'!$E$67<6.5,I195*(1-'AVOID NEW'!$E$67),I195-6.5),\"NA\")","v":45.107600000000005},43.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K195*'AVOID NEW'!$E$67<6.5,K195*(1-'AVOID NEW'!$E$67),K195-6.5),\"NA\")","v":40.139600000000002},null,36.729999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N195*'AVOID NEW'!$E$67<6.5,N195*(1-'AVOID NEW'!$E$67),N195-6.5),\"NA\")","v":33.791599999999995},38.14,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P195*'AVOID NEW'!$E$67<6.5,P195*(1-'AVOID NEW'!$E$67),P195-6.5),\"NA\")","v":35.088799999999999},33.94,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R195*'AVOID NEW'!$E$67<6.5,R195*(1-'AVOID NEW'!$E$67),R195-6.5),\"NA\")","v":31.224799999999998},null,null,43.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V195*'AVOID NEW'!$E$67<6.5,V195*(1-'AVOID NEW'!$E$67),V195-6.5),\"NA\")","v":40.2316},45.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X195*'AVOID NEW'!$E$67<6.5,X195*(1-'AVOID NEW'!$E$67),X195-6.5),\"NA\")","v":41.768000000000001},40.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z195*'AVOID NEW'!$E$67<6.5,Z195*(1-'AVOID NEW'!$E$67),Z195-6.5),\"NA\")","v":37.167999999999999}]
[null,16,{"$f":"'AVOID NEW'!AS24","v":44.302851165753879},45.97285116575388,40.97285116575388,null,47.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G196*'AVOID NEW'!$E$67<6.5,G196*(1-'AVOID NEW'!$E$67),G196-6.5),\"NA\")","v":44.022000000000006},49.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I196*'AVOID NEW'!$E$67<6.5,I196*(1-'AVOID NEW'!$E$67),I196-6.5),\"NA\")","v":45.677999999999997},44.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K196*'AVOID NEW'!$E$67<6.5,K196*(1-'AVOID NEW'!$E$67),K196-6.5),\"NA\")","v":40.71},null,37.21,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N196*'AVOID NEW'!$E$67<6.5,N196*(1-'AVOID NEW'!$E$67),N196-6.5),\"NA\")","v":34.233200000000004},38.619999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P196*'AVOID NEW'!$E$67<6.5,P196*(1-'AVOID NEW'!$E$67),P196-6.5),\"NA\")","v":35.5304},34.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R196*'AVOID NEW'!$E$67<6.5,R196*(1-'AVOID NEW'!$E$67),R196-6.5),\"NA\")","v":31.666400000000003},null,null,44.3,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V196*'AVOID NEW'!$E$67<6.5,V196*(1-'AVOID NEW'!$E$67),V196-6.5),\"NA\")","v":40.756},45.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X196*'AVOID NEW'!$E$67<6.5,X196*(1-'AVOID NEW'!$E$67),X196-6.5),\"NA\")","v":42.292400000000001},40.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z196*'AVOID NEW'!$E$67<6.5,Z196*(1-'AVOID NEW'!$E$67),Z196-6.5),\"NA\")","v":37.692399999999999}]
[null,17,{"$f":"'AVOID NEW'!AS25","v":44.840700707488779},46.51070070748878,41.51070070748878,null,48.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G197*'AVOID NEW'!$E$67<6.5,G197*(1-'AVOID NEW'!$E$67),G197-6.5),\"NA\")","v":44.555599999999998},50.23,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I197*'AVOID NEW'!$E$67<6.5,I197*(1-'AVOID NEW'!$E$67),I197-6.5),\"NA\")","v":46.211599999999997},44.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K197*'AVOID NEW'!$E$67<6.5,K197*(1-'AVOID NEW'!$E$67),K197-6.5),\"NA\")","v":41.243600000000001},null,37.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N197*'AVOID NEW'!$E$67<6.5,N197*(1-'AVOID NEW'!$E$67),N197-6.5),\"NA\")","v":34.656400000000005},39.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P197*'AVOID NEW'!$E$67<6.5,P197*(1-'AVOID NEW'!$E$67),P197-6.5),\"NA\")","v":35.944400000000002},34.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R197*'AVOID NEW'!$E$67<6.5,R197*(1-'AVOID NEW'!$E$67),R197-6.5),\"NA\")","v":32.080399999999997},null,null,44.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V197*'AVOID NEW'!$E$67<6.5,V197*(1-'AVOID NEW'!$E$67),V197-6.5),\"NA\")","v":41.252800000000008},46.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X197*'AVOID NEW'!$E$67<6.5,X197*(1-'AVOID NEW'!$E$67),X197-6.5),\"NA\")","v":42.789200000000001},41.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z197*'AVOID NEW'!$E$67<6.5,Z197*(1-'AVOID NEW'!$E$67),Z197-6.5),\"NA\")","v":38.1892}]
[null,18,{"$f":"'AVOID NEW'!AS26","v":45.345424242330417},47.015424242330418,42.015424242330418,null,48.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G198*'AVOID NEW'!$E$67<6.5,G198*(1-'AVOID NEW'!$E$67),G198-6.5),\"NA\")","v":45.052399999999999},50.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I198*'AVOID NEW'!$E$67<6.5,I198*(1-'AVOID NEW'!$E$67),I198-6.5),\"NA\")","v":46.717600000000004},45.38,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K198*'AVOID NEW'!$E$67<6.5,K198*(1-'AVOID NEW'!$E$67),K198-6.5),\"NA\")","v":41.749600000000001},null,38.090000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N198*'AVOID NEW'!$E$67<6.5,N198*(1-'AVOID NEW'!$E$67),N198-6.5),\"NA\")","v":35.042800000000007},39.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P198*'AVOID NEW'!$E$67<6.5,P198*(1-'AVOID NEW'!$E$67),P198-6.5),\"NA\")","v":36.330800000000004},35.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R198*'AVOID NEW'!$E$67<6.5,R198*(1-'AVOID NEW'!$E$67),R198-6.5),\"NA\")","v":32.466799999999999},null,null,45.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V198*'AVOID NEW'!$E$67<6.5,V198*(1-'AVOID NEW'!$E$67),V198-6.5),\"NA\")","v":41.722000000000001},47.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X198*'AVOID NEW'!$E$67<6.5,X198*(1-'AVOID NEW'!$E$67),X198-6.5),\"NA\")","v":43.258400000000002},42.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z198*'AVOID NEW'!$E$67<6.5,Z198*(1-'AVOID NEW'!$E$67),Z198-6.5),\"NA\")","v":38.658400000000007}]
[null,19,{"$f":"'AVOID NEW'!AS27","v":45.826454365484665},47.496454365484666,42.496454365484666,null,49.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G199*'AVOID NEW'!$E$67<6.5,G199*(1-'AVOID NEW'!$E$67),G199-6.5),\"NA\")","v":45.530800000000006},51.3,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I199*'AVOID NEW'!$E$67<6.5,I199*(1-'AVOID NEW'!$E$67),I199-6.5),\"NA\")","v":47.195999999999998},45.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K199*'AVOID NEW'!$E$67<6.5,K199*(1-'AVOID NEW'!$E$67),K199-6.5),\"NA\")","v":42.228000000000002},null,38.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N199*'AVOID NEW'!$E$67<6.5,N199*(1-'AVOID NEW'!$E$67),N199-6.5),\"NA\")","v":35.410800000000002},39.9,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P199*'AVOID NEW'!$E$67<6.5,P199*(1-'AVOID NEW'!$E$67),P199-6.5),\"NA\")","v":36.707999999999998},35.700000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R199*'AVOID NEW'!$E$67<6.5,R199*(1-'AVOID NEW'!$E$67),R199-6.5),\"NA\")","v":32.844000000000001},null,null,45.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V199*'AVOID NEW'!$E$67<6.5,V199*(1-'AVOID NEW'!$E$67),V199-6.5),\"NA\")","v":42.163600000000002},47.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X199*'AVOID NEW'!$E$67<6.5,X199*(1-'AVOID NEW'!$E$67),X199-6.5),\"NA\")","v":43.7},42.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z199*'AVOID NEW'!$E$67<6.5,Z199*(1-'AVOID NEW'!$E$67),Z199-6.5),\"NA\")","v":39.1}]
[null,20,{"$f":"'AVOID NEW'!AS28","v":46.283561540218948},47.953561540218949,42.953561540218949,null,49.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G200*'AVOID NEW'!$E$67<6.5,G200*(1-'AVOID NEW'!$E$67),G200-6.5),\"NA\")","v":45.990800000000007},51.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I200*'AVOID NEW'!$E$67<6.5,I200*(1-'AVOID NEW'!$E$67),I200-6.5),\"NA\")","v":47.646799999999999},46.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K200*'AVOID NEW'!$E$67<6.5,K200*(1-'AVOID NEW'!$E$67),K200-6.5),\"NA\")","v":42.678800000000003},null,38.880000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N200*'AVOID NEW'!$E$67<6.5,N200*(1-'AVOID NEW'!$E$67),N200-6.5),\"NA\")","v":35.769600000000004},40.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P200*'AVOID NEW'!$E$67<6.5,P200*(1-'AVOID NEW'!$E$67),P200-6.5),\"NA\")","v":37.057600000000001},36.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R200*'AVOID NEW'!$E$67<6.5,R200*(1-'AVOID NEW'!$E$67),R200-6.5),\"NA\")","v":33.193599999999996},null,null,46.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V200*'AVOID NEW'!$E$67<6.5,V200*(1-'AVOID NEW'!$E$67),V200-6.5),\"NA\")","v":42.577600000000004},47.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X200*'AVOID NEW'!$E$67<6.5,X200*(1-'AVOID NEW'!$E$67),X200-6.5),\"NA\")","v":44.114000000000004},42.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z200*'AVOID NEW'!$E$67<6.5,Z200*(1-'AVOID NEW'!$E$67),Z200-6.5),\"NA\")","v":39.514000000000003}]

{"sheet":"AVISTA NF HLH LLH Non-levelized","index":8,"n_rows":46,"n_cols":27,"rows_kept":46,"cut":false,"hidden":false,"merged":[[17,23,17,24],[13,1,13,18],[0,1,0,18],[1,1,1,18],[2,1,2,18],[11,1,11,18],[12,1,12,18],[14,1,14,18],[16,1,17,1],[16,2,16,4],[16,6,16,11],[16,13,16,18],[17,10,17,11],[17,13,17,14],[17,15,17,16],[17,17,17,18],[16,21,16,26],[17,2,18,2],[17,3,17,4],[17,6,17,7],[17,8,17,9],[17,25,17,26],[18,7,19,7],[18,9,19,9],[18,11,19,11],[18,14,19,14],[18,16,19,16],[18,18,19,18],[18,22,19,22],[18,24,19,24],[18,26,19,26],[17,21,17,22]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"AVISTA\",\"AVISTA\",\"THESE RATES ARE NOT VALID\")","v":"THESE RATES ARE NOT VALID"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E75","v":1.08},"(Applied to July - February)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E76","v":0.84},"(Applied to March - June)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"NON-LEVELIZED RATES"]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[]
[null,null,"Non Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&$D$7*100&\"%)\"","v":"Season 1 Pricing (108%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (84%)"},null,null,null,null,null,null,null,"Non-Seasonalized Pricing"]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!E66","v":5},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"ROUND((D18/3),2)","v":1.67},{"$f":"-ROUND((D18*2)/3,2)","v":-3.33},null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,null,null,"Price less wind integration adjustment",null,"Price less wind integration adjustment",null,"Price less wind integration adjustment"]
[null,"Year","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,null,"Price",null,"Price",null,"Price"]
[null,{"$f":"'AVOID NEW'!AL9","v":2024},{"$f":"'AVOID NEW'!AM9","v":37.110100198010386},{"$f":"C21+D$19","v":38.780100198010388},{"$f":"C21+E$19","v":33.780100198010388},null,{"$f":"ROUND((+$C21*$D$7),2)","v":40.08},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G21*'AVOID NEW'!$E$67<6.5,G21*(1-'AVOID NEW'!$E$67),G21-6.5),\"NA\")","v":36.873600000000003},{"$f":"ROUND((+$D21*$D$7),2)","v":41.88},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I21*'AVOID NEW'!$E$67<6.5,I21*(1-'AVOID NEW'!$E$67),I21-6.5),\"NA\")","v":38.529600000000002},{"$f":"ROUND((+$E21*$D$7),2)","v":36.479999999999997},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K21*'AVOID NEW'!$E$67<6.5,K21*(1-'AVOID NEW'!$E$67),K21-6.5),\"NA\")","v":33.561599999999999},null,{"$f":"ROUND((+$C21*$D$8),2)","v":31.17},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N21*'AVOID NEW'!$E$67<6.5,N21*(1-'AVOID NEW'!$E$67),N21-6.5),\"NA\")","v":28.676400000000005},{"$f":"ROUND((+$D21*$D$8),2)","v":32.58},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P21*'AVOID NEW'!$E$67<6.5,P21*(1-'AVOID NEW'!$E$67),P21-6.5),\"NA\")","v":29.973600000000001},{"$f":"ROUND((+$E21*$D$8),2)","v":28.38},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R21*'AVOID NEW'!$E$67<6.5,R21*(1-'AVOID NEW'!$E$67),R21-6.5),\"NA\")","v":26.1096},null,null,{"$f":"ROUND((+$C21),2)","v":37.11},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V21*'AVOID NEW'!$E$67<6.5,V21*(1-'AVOID NEW'!$E$67),V21-6.5),\"NA\")","v":34.141199999999998},{"$f":"ROUND((+$D21),2)","v":38.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X21*'AVOID NEW'!$E$67<6.5,X21*(1-'AVOID NEW'!$E$67),X21-6.5),\"NA\")","v":35.677600000000005},{"$f":"ROUND((+$E21),2)","v":33.78},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z21*'AVOID NEW'!$E$67<6.5,Z21*(1-'AVOID NEW'!$E$67),Z21-6.5),\"NA\")","v":31.077600000000004}]
[null,{"$f":"'AVOID NEW'!AL10","v":2025},{"$f":"'AVOID NEW'!AM10","v":33.767893011970592},{"$f":"C22+D$19","v":35.437893011970594},{"$f":"C22+E$19","v":30.437893011970594},null,36.47,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G22*'AVOID NEW'!$E$67<6.5,G22*(1-'AVOID NEW'!$E$67),G22-6.5),\"NA\")","v":33.552399999999999},38.270000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I22*'AVOID NEW'!$E$67<6.5,I22*(1-'AVOID NEW'!$E$67),I22-6.5),\"NA\")","v":35.208400000000005},32.869999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K22*'AVOID NEW'!$E$67<6.5,K22*(1-'AVOID NEW'!$E$67),K22-6.5),\"NA\")","v":30.240399999999998},null,28.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N22*'AVOID NEW'!$E$67<6.5,N22*(1-'AVOID NEW'!$E$67),N22-6.5),\"NA\")","v":26.1004},29.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P22*'AVOID NEW'!$E$67<6.5,P22*(1-'AVOID NEW'!$E$67),P22-6.5),\"NA\")","v":27.388400000000001},25.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R22*'AVOID NEW'!$E$67<6.5,R22*(1-'AVOID NEW'!$E$67),R22-6.5),\"NA\")","v":23.5244},null,null,{"$f":"ROUND((+$C22),2)","v":33.770000000000003},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V22*'AVOID NEW'!$E$67<6.5,V22*(1-'AVOID NEW'!$E$67),V22-6.5),\"NA\")","v":31.068400000000004},{"$f":"ROUND((+$D22),2)","v":35.44},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X22*'AVOID NEW'!$E$67<6.5,X22*(1-'AVOID NEW'!$E$67),X22-6.5),\"NA\")","v":32.604799999999997},{"$f":"ROUND((+$E22),2)","v":30.44},{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z22*'AVOID NEW'!$E$67<6.5,Z22*(1-'AVOID NEW'!$E$67),Z22-6.5),\"NA\")","v":28.004800000000003}]
[null,{"$f":"'AVOID NEW'!AL11","v":2026},{"$f":"'AVOID NEW'!AM11","v":34.111765084853687},35.781765084853689,30.781765084853689,null,36.840000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G23*'AVOID NEW'!$E$67<6.5,G23*(1-'AVOID NEW'!$E$67),G23-6.5),\"NA\")","v":33.892800000000001},38.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I23*'AVOID NEW'!$E$67<6.5,I23*(1-'AVOID NEW'!$E$67),I23-6.5),\"NA\")","v":35.5488},33.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K23*'AVOID NEW'!$E$67<6.5,K23*(1-'AVOID NEW'!$E$67),K23-6.5),\"NA\")","v":30.580800000000004},null,28.65,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N23*'AVOID NEW'!$E$67<6.5,N23*(1-'AVOID NEW'!$E$67),N23-6.5),\"NA\")","v":26.358000000000001},30.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P23*'AVOID NEW'!$E$67<6.5,P23*(1-'AVOID NEW'!$E$67),P23-6.5),\"NA\")","v":27.655200000000001},25.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R23*'AVOID NEW'!$E$67<6.5,R23*(1-'AVOID NEW'!$E$67),R23-6.5),\"NA\")","v":23.7912},null,null,34.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V23*'AVOID NEW'!$E$67<6.5,V23*(1-'AVOID NEW'!$E$67),V23-6.5),\"NA\")","v":31.3812},35.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X23*'AVOID NEW'!$E$67<6.5,X23*(1-'AVOID NEW'!$E$67),X23-6.5),\"NA\")","v":32.9176},30.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z23*'AVOID NEW'!$E$67<6.5,Z23*(1-'AVOID NEW'!$E$67),Z23-6.5),\"NA\")","v":28.317600000000002}]
[null,{"$f":"'AVOID NEW'!AL12","v":2027},{"$f":"'AVOID NEW'!AM12","v":32.344447779657884},34.014447779657885,29.014447779657885,null,34.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G24*'AVOID NEW'!$E$67<6.5,G24*(1-'AVOID NEW'!$E$67),G24-6.5),\"NA\")","v":32.135600000000004},36.74,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I24*'AVOID NEW'!$E$67<6.5,I24*(1-'AVOID NEW'!$E$67),I24-6.5),\"NA\")","v":33.800800000000002},31.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K24*'AVOID NEW'!$E$67<6.5,K24*(1-'AVOID NEW'!$E$67),K24-6.5),\"NA\")","v":28.832800000000002},null,27.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N24*'AVOID NEW'!$E$67<6.5,N24*(1-'AVOID NEW'!$E$67),N24-6.5),\"NA\")","v":24.996400000000001},28.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P24*'AVOID NEW'!$E$67<6.5,P24*(1-'AVOID NEW'!$E$67),P24-6.5),\"NA\")","v":26.284400000000002},24.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R24*'AVOID NEW'!$E$67<6.5,R24*(1-'AVOID NEW'!$E$67),R24-6.5),\"NA\")","v":22.420400000000001},null,null,32.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V24*'AVOID NEW'!$E$67<6.5,V24*(1-'AVOID NEW'!$E$67),V24-6.5),\"NA\")","v":29.752800000000004},34.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X24*'AVOID NEW'!$E$67<6.5,X24*(1-'AVOID NEW'!$E$67),X24-6.5),\"NA\")","v":31.289200000000001},29.01,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z24*'AVOID NEW'!$E$67<6.5,Z24*(1-'AVOID NEW'!$E$67),Z24-6.5),\"NA\")","v":26.689200000000003}]
[null,{"$f":"'AVOID NEW'!AL13","v":2028},{"$f":"'AVOID NEW'!AM13","v":32.252703983953992},33.922703983953994,28.922703983953994,null,34.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G25*'AVOID NEW'!$E$67<6.5,G25*(1-'AVOID NEW'!$E$67),G25-6.5),\"NA\")","v":32.043599999999998},36.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I25*'AVOID NEW'!$E$67<6.5,I25*(1-'AVOID NEW'!$E$67),I25-6.5),\"NA\")","v":33.708800000000004},31.24,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K25*'AVOID NEW'!$E$67<6.5,K25*(1-'AVOID NEW'!$E$67),K25-6.5),\"NA\")","v":28.7408},null,27.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N25*'AVOID NEW'!$E$67<6.5,N25*(1-'AVOID NEW'!$E$67),N25-6.5),\"NA\")","v":24.922800000000002},28.5,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P25*'AVOID NEW'!$E$67<6.5,P25*(1-'AVOID NEW'!$E$67),P25-6.5),\"NA\")","v":26.220000000000002},24.3,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R25*'AVOID NEW'!$E$67<6.5,R25*(1-'AVOID NEW'!$E$67),R25-6.5),\"NA\")","v":22.356000000000002},null,null,32.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V25*'AVOID NEW'!$E$67<6.5,V25*(1-'AVOID NEW'!$E$67),V25-6.5),\"NA\")","v":29.67},33.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X25*'AVOID NEW'!$E$67<6.5,X25*(1-'AVOID NEW'!$E$67),X25-6.5),\"NA\")","v":31.206400000000002},28.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z25*'AVOID NEW'!$E$67<6.5,Z25*(1-'AVOID NEW'!$E$67),Z25-6.5),\"NA\")","v":26.606400000000004}]
[null,{"$f":"'AVOID NEW'!AL14","v":2029},{"$f":"'AVOID NEW'!AM14","v":32.643394715085869},34.31339471508587,29.31339471508587,null,35.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G26*'AVOID NEW'!$E$67<6.5,G26*(1-'AVOID NEW'!$E$67),G26-6.5),\"NA\")","v":32.43},37.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I26*'AVOID NEW'!$E$67<6.5,I26*(1-'AVOID NEW'!$E$67),I26-6.5),\"NA\")","v":34.095200000000006},31.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K26*'AVOID NEW'!$E$67<6.5,K26*(1-'AVOID NEW'!$E$67),K26-6.5),\"NA\")","v":29.127200000000002},null,27.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N26*'AVOID NEW'!$E$67<6.5,N26*(1-'AVOID NEW'!$E$67),N26-6.5),\"NA\")","v":25.226400000000002},28.82,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P26*'AVOID NEW'!$E$67<6.5,P26*(1-'AVOID NEW'!$E$67),P26-6.5),\"NA\")","v":26.514400000000002},24.62,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R26*'AVOID NEW'!$E$67<6.5,R26*(1-'AVOID NEW'!$E$67),R26-6.5),\"NA\")","v":22.650400000000001},null,null,32.64,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V26*'AVOID NEW'!$E$67<6.5,V26*(1-'AVOID NEW'!$E$67),V26-6.5),\"NA\")","v":30.0288},34.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X26*'AVOID NEW'!$E$67<6.5,X26*(1-'AVOID NEW'!$E$67),X26-6.5),\"NA\")","v":31.565200000000004},29.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z26*'AVOID NEW'!$E$67<6.5,Z26*(1-'AVOID NEW'!$E$67),Z26-6.5),\"NA\")","v":26.965199999999999}]
[null,{"$f":"'AVOID NEW'!AL15","v":2030},{"$f":"'AVOID NEW'!AM15","v":33.669151052064713},35.339151052064715,30.339151052064715,null,36.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G27*'AVOID NEW'!$E$67<6.5,G27*(1-'AVOID NEW'!$E$67),G27-6.5),\"NA\")","v":33.4512},38.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I27*'AVOID NEW'!$E$67<6.5,I27*(1-'AVOID NEW'!$E$67),I27-6.5),\"NA\")","v":35.116400000000006},32.770000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K27*'AVOID NEW'!$E$67<6.5,K27*(1-'AVOID NEW'!$E$67),K27-6.5),\"NA\")","v":30.148400000000006},null,28.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N27*'AVOID NEW'!$E$67<6.5,N27*(1-'AVOID NEW'!$E$67),N27-6.5),\"NA\")","v":26.017600000000002},29.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P27*'AVOID NEW'!$E$67<6.5,P27*(1-'AVOID NEW'!$E$67),P27-6.5),\"NA\")","v":27.305600000000002},25.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R27*'AVOID NEW'!$E$67<6.5,R27*(1-'AVOID NEW'!$E$67),R27-6.5),\"NA\")","v":23.441600000000001},null,null,33.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V27*'AVOID NEW'!$E$67<6.5,V27*(1-'AVOID NEW'!$E$67),V27-6.5),\"NA\")","v":30.976400000000002},35.340000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X27*'AVOID NEW'!$E$67<6.5,X27*(1-'AVOID NEW'!$E$67),X27-6.5),\"NA\")","v":32.512800000000006},30.34,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z27*'AVOID NEW'!$E$67<6.5,Z27*(1-'AVOID NEW'!$E$67),Z27-6.5),\"NA\")","v":27.912800000000001}]
[null,{"$f":"'AVOID NEW'!AL16","v":2031},{"$f":"'AVOID NEW'!AM16","v":35.437072346200615},37.107072346200617,32.107072346200617,null,38.270000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G28*'AVOID NEW'!$E$67<6.5,G28*(1-'AVOID NEW'!$E$67),G28-6.5),\"NA\")","v":35.208400000000005},40.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I28*'AVOID NEW'!$E$67<6.5,I28*(1-'AVOID NEW'!$E$67),I28-6.5),\"NA\")","v":36.873600000000003},34.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K28*'AVOID NEW'!$E$67<6.5,K28*(1-'AVOID NEW'!$E$67),K28-6.5),\"NA\")","v":31.9056},null,29.77,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N28*'AVOID NEW'!$E$67<6.5,N28*(1-'AVOID NEW'!$E$67),N28-6.5),\"NA\")","v":27.388400000000001},31.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P28*'AVOID NEW'!$E$67<6.5,P28*(1-'AVOID NEW'!$E$67),P28-6.5),\"NA\")","v":28.676400000000005},26.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R28*'AVOID NEW'!$E$67<6.5,R28*(1-'AVOID NEW'!$E$67),R28-6.5),\"NA\")","v":24.8124},null,null,35.44,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V28*'AVOID NEW'!$E$67<6.5,V28*(1-'AVOID NEW'!$E$67),V28-6.5),\"NA\")","v":32.604799999999997},37.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X28*'AVOID NEW'!$E$67<6.5,X28*(1-'AVOID NEW'!$E$67),X28-6.5),\"NA\")","v":34.141199999999998},32.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z28*'AVOID NEW'!$E$67<6.5,Z28*(1-'AVOID NEW'!$E$67),Z28-6.5),\"NA\")","v":29.5412}]
[null,{"$f":"'AVOID NEW'!AL17","v":2032},{"$f":"'AVOID NEW'!AM17","v":37.691597631942571},39.361597631942573,34.361597631942573,null,40.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G29*'AVOID NEW'!$E$67<6.5,G29*(1-'AVOID NEW'!$E$67),G29-6.5),\"NA\")","v":37.453200000000002},42.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I29*'AVOID NEW'!$E$67<6.5,I29*(1-'AVOID NEW'!$E$67),I29-6.5),\"NA\")","v":39.109200000000001},37.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K29*'AVOID NEW'!$E$67<6.5,K29*(1-'AVOID NEW'!$E$67),K29-6.5),\"NA\")","v":34.141199999999998},null,31.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N29*'AVOID NEW'!$E$67<6.5,N29*(1-'AVOID NEW'!$E$67),N29-6.5),\"NA\")","v":29.127200000000002},33.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P29*'AVOID NEW'!$E$67<6.5,P29*(1-'AVOID NEW'!$E$67),P29-6.5),\"NA\")","v":30.415200000000002},28.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R29*'AVOID NEW'!$E$67<6.5,R29*(1-'AVOID NEW'!$E$67),R29-6.5),\"NA\")","v":26.551200000000001},null,null,37.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V29*'AVOID NEW'!$E$67<6.5,V29*(1-'AVOID NEW'!$E$67),V29-6.5),\"NA\")","v":34.674799999999998},39.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X29*'AVOID NEW'!$E$67<6.5,X29*(1-'AVOID NEW'!$E$67),X29-6.5),\"NA\")","v":36.211199999999998},34.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z29*'AVOID NEW'!$E$67<6.5,Z29*(1-'AVOID NEW'!$E$67),Z29-6.5),\"NA\")","v":31.6112}]
[null,{"$f":"'AVOID NEW'!AL18","v":2033},{"$f":"'AVOID NEW'!AM18","v":40.182555438001174},41.852555438001176,36.852555438001176,null,43.4,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G30*'AVOID NEW'!$E$67<6.5,G30*(1-'AVOID NEW'!$E$67),G30-6.5),\"NA\")","v":39.927999999999997},45.2,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I30*'AVOID NEW'!$E$67<6.5,I30*(1-'AVOID NEW'!$E$67),I30-6.5),\"NA\")","v":41.584000000000003},39.799999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K30*'AVOID NEW'!$E$67<6.5,K30*(1-'AVOID NEW'!$E$67),K30-6.5),\"NA\")","v":36.616},null,33.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N30*'AVOID NEW'!$E$67<6.5,N30*(1-'AVOID NEW'!$E$67),N30-6.5),\"NA\")","v":31.05},35.159999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P30*'AVOID NEW'!$E$67<6.5,P30*(1-'AVOID NEW'!$E$67),P30-6.5),\"NA\")","v":32.347200000000001},30.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R30*'AVOID NEW'!$E$67<6.5,R30*(1-'AVOID NEW'!$E$67),R30-6.5),\"NA\")","v":28.483200000000004},null,null,40.18,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V30*'AVOID NEW'!$E$67<6.5,V30*(1-'AVOID NEW'!$E$67),V30-6.5),\"NA\")","v":36.965600000000002},41.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X30*'AVOID NEW'!$E$67<6.5,X30*(1-'AVOID NEW'!$E$67),X30-6.5),\"NA\")","v":38.502000000000002},36.85,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z30*'AVOID NEW'!$E$67<6.5,Z30*(1-'AVOID NEW'!$E$67),Z30-6.5),\"NA\")","v":33.902000000000001}]
[null,{"$f":"'AVOID NEW'!AL19","v":2034},{"$f":"'AVOID NEW'!AM19","v":42.77571789831304},44.445717898313042,39.445717898313042,null,46.2,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G31*'AVOID NEW'!$E$67<6.5,G31*(1-'AVOID NEW'!$E$67),G31-6.5),\"NA\")","v":42.504000000000005},48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I31*'AVOID NEW'!$E$67<6.5,I31*(1-'AVOID NEW'!$E$67),I31-6.5),\"NA\")","v":44.160000000000004},42.6,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K31*'AVOID NEW'!$E$67<6.5,K31*(1-'AVOID NEW'!$E$67),K31-6.5),\"NA\")","v":39.192},null,35.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N31*'AVOID NEW'!$E$67<6.5,N31*(1-'AVOID NEW'!$E$67),N31-6.5),\"NA\")","v":33.055599999999998},37.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P31*'AVOID NEW'!$E$67<6.5,P31*(1-'AVOID NEW'!$E$67),P31-6.5),\"NA\")","v":34.343600000000002},33.130000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R31*'AVOID NEW'!$E$67<6.5,R31*(1-'AVOID NEW'!$E$67),R31-6.5),\"NA\")","v":30.479600000000005},null,null,42.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V31*'AVOID NEW'!$E$67<6.5,V31*(1-'AVOID NEW'!$E$67),V31-6.5),\"NA\")","v":39.357600000000005},44.45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X31*'AVOID NEW'!$E$67<6.5,X31*(1-'AVOID NEW'!$E$67),X31-6.5),\"NA\")","v":40.894000000000005},39.450000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z31*'AVOID NEW'!$E$67<6.5,Z31*(1-'AVOID NEW'!$E$67),Z31-6.5),\"NA\")","v":36.294000000000004}]
[null,{"$f":"'AVOID NEW'!AL20","v":2035},{"$f":"'AVOID NEW'!AM20","v":45.372208663960855},47.042208663960857,42.042208663960857,null,49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G32*'AVOID NEW'!$E$67<6.5,G32*(1-'AVOID NEW'!$E$67),G32-6.5),\"NA\")","v":45.080000000000005},50.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I32*'AVOID NEW'!$E$67<6.5,I32*(1-'AVOID NEW'!$E$67),I32-6.5),\"NA\")","v":46.745200000000004},45.41,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K32*'AVOID NEW'!$E$67<6.5,K32*(1-'AVOID NEW'!$E$67),K32-6.5),\"NA\")","v":41.777200000000001},null,38.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N32*'AVOID NEW'!$E$67<6.5,N32*(1-'AVOID NEW'!$E$67),N32-6.5),\"NA\")","v":35.061199999999999},39.520000000000003,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P32*'AVOID NEW'!$E$67<6.5,P32*(1-'AVOID NEW'!$E$67),P32-6.5),\"NA\")","v":36.358400000000003},35.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R32*'AVOID NEW'!$E$67<6.5,R32*(1-'AVOID NEW'!$E$67),R32-6.5),\"NA\")","v":32.494399999999999},null,null,45.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V32*'AVOID NEW'!$E$67<6.5,V32*(1-'AVOID NEW'!$E$67),V32-6.5),\"NA\")","v":41.740400000000001},47.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X32*'AVOID NEW'!$E$67<6.5,X32*(1-'AVOID NEW'!$E$67),X32-6.5),\"NA\")","v":43.276800000000001},42.04,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z32*'AVOID NEW'!$E$67<6.5,Z32*(1-'AVOID NEW'!$E$67),Z32-6.5),\"NA\")","v":38.6768}]
[null,{"$f":"'AVOID NEW'!AL21","v":2036},{"$f":"'AVOID NEW'!AM21","v":46.842650914577177},48.512650914577179,43.512650914577179,null,50.59,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G33*'AVOID NEW'!$E$67<6.5,G33*(1-'AVOID NEW'!$E$67),G33-6.5),\"NA\")","v":46.542800000000007},52.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I33*'AVOID NEW'!$E$67<6.5,I33*(1-'AVOID NEW'!$E$67),I33-6.5),\"NA\")","v":48.198800000000006},46.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K33*'AVOID NEW'!$E$67<6.5,K33*(1-'AVOID NEW'!$E$67),K33-6.5),\"NA\")","v":43.230800000000002},null,39.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N33*'AVOID NEW'!$E$67<6.5,N33*(1-'AVOID NEW'!$E$67),N33-6.5),\"NA\")","v":36.202000000000005},40.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P33*'AVOID NEW'!$E$67<6.5,P33*(1-'AVOID NEW'!$E$67),P33-6.5),\"NA\")","v":37.49},36.549999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R33*'AVOID NEW'!$E$67<6.5,R33*(1-'AVOID NEW'!$E$67),R33-6.5),\"NA\")","v":33.625999999999998},null,null,46.84,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V33*'AVOID NEW'!$E$67<6.5,V33*(1-'AVOID NEW'!$E$67),V33-6.5),\"NA\")","v":43.092800000000004},48.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X33*'AVOID NEW'!$E$67<6.5,X33*(1-'AVOID NEW'!$E$67),X33-6.5),\"NA\")","v":44.629199999999997},43.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z33*'AVOID NEW'!$E$67<6.5,Z33*(1-'AVOID NEW'!$E$67),Z33-6.5),\"NA\")","v":40.029200000000003}]
[null,{"$f":"'AVOID NEW'!AL22","v":2037},{"$f":"'AVOID NEW'!AM22","v":48.222543670340549},49.892543670340551,44.892543670340551,null,52.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G34*'AVOID NEW'!$E$67<6.5,G34*(1-'AVOID NEW'!$E$67),G34-6.5),\"NA\")","v":47.913600000000002},53.88,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I34*'AVOID NEW'!$E$67<6.5,I34*(1-'AVOID NEW'!$E$67),I34-6.5),\"NA\")","v":49.569600000000001},48.48,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K34*'AVOID NEW'!$E$67<6.5,K34*(1-'AVOID NEW'!$E$67),K34-6.5),\"NA\")","v":44.601599999999998},null,40.51,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N34*'AVOID NEW'!$E$67<6.5,N34*(1-'AVOID NEW'!$E$67),N34-6.5),\"NA\")","v":37.269199999999998},41.91,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P34*'AVOID NEW'!$E$67<6.5,P34*(1-'AVOID NEW'!$E$67),P34-6.5),\"NA\")","v":38.557200000000002},37.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R34*'AVOID NEW'!$E$67<6.5,R34*(1-'AVOID NEW'!$E$67),R34-6.5),\"NA\")","v":34.693200000000004},null,null,48.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V34*'AVOID NEW'!$E$67<6.5,V34*(1-'AVOID NEW'!$E$67),V34-6.5),\"NA\")","v":44.362400000000001},49.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X34*'AVOID NEW'!$E$67<6.5,X34*(1-'AVOID NEW'!$E$67),X34-6.5),\"NA\")","v":45.898800000000001},44.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z34*'AVOID NEW'!$E$67<6.5,Z34*(1-'AVOID NEW'!$E$67),Z34-6.5),\"NA\")","v":41.2988}]
[null,{"$f":"'AVOID NEW'!AL23","v":2038},{"$f":"'AVOID NEW'!AM23","v":51.221616804127784},52.891616804127786,47.891616804127786,null,55.32,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G35*'AVOID NEW'!$E$67<6.5,G35*(1-'AVOID NEW'!$E$67),G35-6.5),\"NA\")","v":50.894400000000005},57.12,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I35*'AVOID NEW'!$E$67<6.5,I35*(1-'AVOID NEW'!$E$67),I35-6.5),\"NA\")","v":52.550400000000003},51.72,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K35*'AVOID NEW'!$E$67<6.5,K35*(1-'AVOID NEW'!$E$67),K35-6.5),\"NA\")","v":47.5824},null,43.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N35*'AVOID NEW'!$E$67<6.5,N35*(1-'AVOID NEW'!$E$67),N35-6.5),\"NA\")","v":39.587600000000002},44.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P35*'AVOID NEW'!$E$67<6.5,P35*(1-'AVOID NEW'!$E$67),P35-6.5),\"NA\")","v":40.875599999999999},40.229999999999997,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R35*'AVOID NEW'!$E$67<6.5,R35*(1-'AVOID NEW'!$E$67),R35-6.5),\"NA\")","v":37.011600000000001},null,null,51.22,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V35*'AVOID NEW'!$E$67<6.5,V35*(1-'AVOID NEW'!$E$67),V35-6.5),\"NA\")","v":47.122399999999999},52.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X35*'AVOID NEW'!$E$67<6.5,X35*(1-'AVOID NEW'!$E$67),X35-6.5),\"NA\")","v":48.658799999999999},47.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z35*'AVOID NEW'!$E$67<6.5,Z35*(1-'AVOID NEW'!$E$67),Z35-6.5),\"NA\")","v":44.058800000000005}]
[null,{"$f":"'AVOID NEW'!AL24","v":2039},{"$f":"'AVOID NEW'!AM24","v":51.493016853900087},53.163016853900089,48.163016853900089,null,55.61,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G36*'AVOID NEW'!$E$67<6.5,G36*(1-'AVOID NEW'!$E$67),G36-6.5),\"NA\")","v":51.161200000000001},57.42,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I36*'AVOID NEW'!$E$67<6.5,I36*(1-'AVOID NEW'!$E$67),I36-6.5),\"NA\")","v":52.826400000000007},52.02,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K36*'AVOID NEW'!$E$67<6.5,K36*(1-'AVOID NEW'!$E$67),K36-6.5),\"NA\")","v":47.858400000000003},null,43.25,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N36*'AVOID NEW'!$E$67<6.5,N36*(1-'AVOID NEW'!$E$67),N36-6.5),\"NA\")","v":39.79},44.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P36*'AVOID NEW'!$E$67<6.5,P36*(1-'AVOID NEW'!$E$67),P36-6.5),\"NA\")","v":41.087199999999996},40.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R36*'AVOID NEW'!$E$67<6.5,R36*(1-'AVOID NEW'!$E$67),R36-6.5),\"NA\")","v":37.223200000000006},null,null,51.49,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V36*'AVOID NEW'!$E$67<6.5,V36*(1-'AVOID NEW'!$E$67),V36-6.5),\"NA\")","v":47.370800000000003},53.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X36*'AVOID NEW'!$E$67<6.5,X36*(1-'AVOID NEW'!$E$67),X36-6.5),\"NA\")","v":48.907199999999996},48.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z36*'AVOID NEW'!$E$67<6.5,Z36*(1-'AVOID NEW'!$E$67),Z36-6.5),\"NA\")","v":44.307200000000002}]
[null,{"$f":"'AVOID NEW'!AL25","v":2040},{"$f":"'AVOID NEW'!AM25","v":54.916198535327503},56.586198535327505,51.586198535327505,null,59.31,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G37*'AVOID NEW'!$E$67<6.5,G37*(1-'AVOID NEW'!$E$67),G37-6.5),\"NA\")","v":54.565200000000004},61.11,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I37*'AVOID NEW'!$E$67<6.5,I37*(1-'AVOID NEW'!$E$67),I37-6.5),\"NA\")","v":56.221200000000003},55.71,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K37*'AVOID NEW'!$E$67<6.5,K37*(1-'AVOID NEW'!$E$67),K37-6.5),\"NA\")","v":51.2532},null,46.13,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N37*'AVOID NEW'!$E$67<6.5,N37*(1-'AVOID NEW'!$E$67),N37-6.5),\"NA\")","v":42.439600000000006},47.53,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P37*'AVOID NEW'!$E$67<6.5,P37*(1-'AVOID NEW'!$E$67),P37-6.5),\"NA\")","v":43.727600000000002},43.33,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R37*'AVOID NEW'!$E$67<6.5,R37*(1-'AVOID NEW'!$E$67),R37-6.5),\"NA\")","v":39.863599999999998},null,null,54.92,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V37*'AVOID NEW'!$E$67<6.5,V37*(1-'AVOID NEW'!$E$67),V37-6.5),\"NA\")","v":50.526400000000002},56.59,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X37*'AVOID NEW'!$E$67<6.5,X37*(1-'AVOID NEW'!$E$67),X37-6.5),\"NA\")","v":52.062800000000003},51.59,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z37*'AVOID NEW'!$E$67<6.5,Z37*(1-'AVOID NEW'!$E$67),Z37-6.5),\"NA\")","v":47.462800000000009}]
[null,{"$f":"'AVOID NEW'!AL26","v":2041},{"$f":"'AVOID NEW'!AM26","v":56.990466954656355},58.660466954656357,53.660466954656357,null,61.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G38*'AVOID NEW'!$E$67<6.5,G38*(1-'AVOID NEW'!$E$67),G38-6.5),\"NA\")","v":56.625999999999998},63.35,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I38*'AVOID NEW'!$E$67<6.5,I38*(1-'AVOID NEW'!$E$67),I38-6.5),\"NA\")","v":58.282000000000004},57.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K38*'AVOID NEW'!$E$67<6.5,K38*(1-'AVOID NEW'!$E$67),K38-6.5),\"NA\")","v":53.314000000000007},null,47.87,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N38*'AVOID NEW'!$E$67<6.5,N38*(1-'AVOID NEW'!$E$67),N38-6.5),\"NA\")","v":44.040399999999998},49.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P38*'AVOID NEW'!$E$67<6.5,P38*(1-'AVOID NEW'!$E$67),P38-6.5),\"NA\")","v":45.328400000000002},45.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R38*'AVOID NEW'!$E$67<6.5,R38*(1-'AVOID NEW'!$E$67),R38-6.5),\"NA\")","v":41.464400000000005},null,null,56.99,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V38*'AVOID NEW'!$E$67<6.5,V38*(1-'AVOID NEW'!$E$67),V38-6.5),\"NA\")","v":52.430800000000005},58.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X38*'AVOID NEW'!$E$67<6.5,X38*(1-'AVOID NEW'!$E$67),X38-6.5),\"NA\")","v":53.967199999999998},53.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z38*'AVOID NEW'!$E$67<6.5,Z38*(1-'AVOID NEW'!$E$67),Z38-6.5),\"NA\")","v":49.367199999999997}]
[null,{"$f":"'AVOID NEW'!AL27","v":2042},{"$f":"'AVOID NEW'!AM27","v":58.292636121824486},59.962636121824488,54.962636121824488,null,62.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G39*'AVOID NEW'!$E$67<6.5,G39*(1-'AVOID NEW'!$E$67),G39-6.5),\"NA\")","v":57.923200000000001},64.760000000000005,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I39*'AVOID NEW'!$E$67<6.5,I39*(1-'AVOID NEW'!$E$67),I39-6.5),\"NA\")","v":59.579200000000007},59.36,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K39*'AVOID NEW'!$E$67<6.5,K39*(1-'AVOID NEW'!$E$67),K39-6.5),\"NA\")","v":54.611200000000004},null,48.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N39*'AVOID NEW'!$E$67<6.5,N39*(1-'AVOID NEW'!$E$67),N39-6.5),\"NA\")","v":45.052399999999999},50.37,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P39*'AVOID NEW'!$E$67<6.5,P39*(1-'AVOID NEW'!$E$67),P39-6.5),\"NA\")","v":46.340400000000002},46.17,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R39*'AVOID NEW'!$E$67<6.5,R39*(1-'AVOID NEW'!$E$67),R39-6.5),\"NA\")","v":42.476400000000005},null,null,58.29,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V39*'AVOID NEW'!$E$67<6.5,V39*(1-'AVOID NEW'!$E$67),V39-6.5),\"NA\")","v":53.626800000000003},59.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X39*'AVOID NEW'!$E$67<6.5,X39*(1-'AVOID NEW'!$E$67),X39-6.5),\"NA\")","v":55.163200000000003},54.96,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z39*'AVOID NEW'!$E$67<6.5,Z39*(1-'AVOID NEW'!$E$67),Z39-6.5),\"NA\")","v":50.563200000000002}]
[null,{"$f":"'AVOID NEW'!AL28","v":2043},{"$f":"'AVOID NEW'!AM28","v":59.02545726382904},60.695457263829041,55.695457263829041,null,63.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G40*'AVOID NEW'!$E$67<6.5,G40*(1-'AVOID NEW'!$E$67),G40-6.5),\"NA\")","v":58.650000000000006},65.55,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I40*'AVOID NEW'!$E$67<6.5,I40*(1-'AVOID NEW'!$E$67),I40-6.5),\"NA\")","v":60.305999999999997},60.15,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K40*'AVOID NEW'!$E$67<6.5,K40*(1-'AVOID NEW'!$E$67),K40-6.5),\"NA\")","v":55.338000000000001},null,49.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N40*'AVOID NEW'!$E$67<6.5,N40*(1-'AVOID NEW'!$E$67),N40-6.5),\"NA\")","v":45.613599999999998},50.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P40*'AVOID NEW'!$E$67<6.5,P40*(1-'AVOID NEW'!$E$67),P40-6.5),\"NA\")","v":46.901600000000002},46.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R40*'AVOID NEW'!$E$67<6.5,R40*(1-'AVOID NEW'!$E$67),R40-6.5),\"NA\")","v":43.037600000000005},null,null,59.03,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V40*'AVOID NEW'!$E$67<6.5,V40*(1-'AVOID NEW'!$E$67),V40-6.5),\"NA\")","v":54.307600000000001},60.7,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X40*'AVOID NEW'!$E$67<6.5,X40*(1-'AVOID NEW'!$E$67),X40-6.5),\"NA\")","v":55.844000000000008},55.7,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z40*'AVOID NEW'!$E$67<6.5,Z40*(1-'AVOID NEW'!$E$67),Z40-6.5),\"NA\")","v":51.244000000000007}]
[null,{"$f":"'AVOID NEW'!AL29","v":2044},{"$f":"'AVOID NEW'!AM29","v":60.064691338351643},61.734691338351645,56.734691338351645,null,64.87,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G41*'AVOID NEW'!$E$67<6.5,G41*(1-'AVOID NEW'!$E$67),G41-6.5),\"NA\")","v":59.680400000000006},66.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I41*'AVOID NEW'!$E$67<6.5,I41*(1-'AVOID NEW'!$E$67),I41-6.5),\"NA\")","v":61.336400000000005},61.27,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K41*'AVOID NEW'!$E$67<6.5,K41*(1-'AVOID NEW'!$E$67),K41-6.5),\"NA\")","v":56.368400000000008},null,50.45,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N41*'AVOID NEW'!$E$67<6.5,N41*(1-'AVOID NEW'!$E$67),N41-6.5),\"NA\")","v":46.414000000000001},51.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P41*'AVOID NEW'!$E$67<6.5,P41*(1-'AVOID NEW'!$E$67),P41-6.5),\"NA\")","v":47.711199999999998},47.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R41*'AVOID NEW'!$E$67<6.5,R41*(1-'AVOID NEW'!$E$67),R41-6.5),\"NA\")","v":43.847200000000001},null,null,60.06,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V41*'AVOID NEW'!$E$67<6.5,V41*(1-'AVOID NEW'!$E$67),V41-6.5),\"NA\")","v":55.255200000000002},61.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X41*'AVOID NEW'!$E$67<6.5,X41*(1-'AVOID NEW'!$E$67),X41-6.5),\"NA\")","v":56.791600000000003},56.73,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z41*'AVOID NEW'!$E$67<6.5,Z41*(1-'AVOID NEW'!$E$67),Z41-6.5),\"NA\")","v":52.191600000000001}]
[null,{"$f":"'AVOID NEW'!AL30","v":2045},{"$f":"'AVOID NEW'!AM30","v":61.262088347646127},62.932088347646129,57.932088347646129,null,66.16,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G42*'AVOID NEW'!$E$67<6.5,G42*(1-'AVOID NEW'!$E$67),G42-6.5),\"NA\")","v":60.867199999999997},67.97,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I42*'AVOID NEW'!$E$67<6.5,I42*(1-'AVOID NEW'!$E$67),I42-6.5),\"NA\")","v":62.532400000000003},62.57,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K42*'AVOID NEW'!$E$67<6.5,K42*(1-'AVOID NEW'!$E$67),K42-6.5),\"NA\")","v":57.564400000000006},null,51.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N42*'AVOID NEW'!$E$67<6.5,N42*(1-'AVOID NEW'!$E$67),N42-6.5),\"NA\")","v":47.343200000000003},52.86,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P42*'AVOID NEW'!$E$67<6.5,P42*(1-'AVOID NEW'!$E$67),P42-6.5),\"NA\")","v":48.6312},48.66,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R42*'AVOID NEW'!$E$67<6.5,R42*(1-'AVOID NEW'!$E$67),R42-6.5),\"NA\")","v":44.767199999999995},null,null,61.26,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V42*'AVOID NEW'!$E$67<6.5,V42*(1-'AVOID NEW'!$E$67),V42-6.5),\"NA\")","v":56.359200000000001},62.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X42*'AVOID NEW'!$E$67<6.5,X42*(1-'AVOID NEW'!$E$67),X42-6.5),\"NA\")","v":57.895600000000002},57.93,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z42*'AVOID NEW'!$E$67<6.5,Z42*(1-'AVOID NEW'!$E$67),Z42-6.5),\"NA\")","v":53.2956}]
[null,{"$f":"'AVOID NEW'!AL31","v":2046},{"$f":"'AVOID NEW'!AM31","v":62.413486552693897},64.083486552693898,59.083486552693898,null,67.41,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G43*'AVOID NEW'!$E$67<6.5,G43*(1-'AVOID NEW'!$E$67),G43-6.5),\"NA\")","v":62.017200000000003},69.209999999999994,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I43*'AVOID NEW'!$E$67<6.5,I43*(1-'AVOID NEW'!$E$67),I43-6.5),\"NA\")","v":63.673199999999994},63.81,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K43*'AVOID NEW'!$E$67<6.5,K43*(1-'AVOID NEW'!$E$67),K43-6.5),\"NA\")","v":58.705200000000005},null,52.43,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N43*'AVOID NEW'!$E$67<6.5,N43*(1-'AVOID NEW'!$E$67),N43-6.5),\"NA\")","v":48.235600000000005},53.83,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P43*'AVOID NEW'!$E$67<6.5,P43*(1-'AVOID NEW'!$E$67),P43-6.5),\"NA\")","v":49.523600000000002},49.63,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R43*'AVOID NEW'!$E$67<6.5,R43*(1-'AVOID NEW'!$E$67),R43-6.5),\"NA\")","v":45.659600000000005},null,null,62.41,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V43*'AVOID NEW'!$E$67<6.5,V43*(1-'AVOID NEW'!$E$67),V43-6.5),\"NA\")","v":57.417200000000001},64.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X43*'AVOID NEW'!$E$67<6.5,X43*(1-'AVOID NEW'!$E$67),X43-6.5),\"NA\")","v":58.953600000000002},59.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z43*'AVOID NEW'!$E$67<6.5,Z43*(1-'AVOID NEW'!$E$67),Z43-6.5),\"NA\")","v":54.3536}]
[null,{"$f":"'AVOID NEW'!AL32","v":2047},{"$f":"'AVOID NEW'!AM32","v":63.788032287631943},65.458032287631937,60.458032287631944,null,68.89,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G44*'AVOID NEW'!$E$67<6.5,G44*(1-'AVOID NEW'!$E$67),G44-6.5),\"NA\")","v":63.378800000000005},70.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I44*'AVOID NEW'!$E$67<6.5,I44*(1-'AVOID NEW'!$E$67),I44-6.5),\"NA\")","v":65.034800000000004},65.290000000000006,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K44*'AVOID NEW'!$E$67<6.5,K44*(1-'AVOID NEW'!$E$67),K44-6.5),\"NA\")","v":60.066800000000008},null,53.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N44*'AVOID NEW'!$E$67<6.5,N44*(1-'AVOID NEW'!$E$67),N44-6.5),\"NA\")","v":49.293599999999998},54.98,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P44*'AVOID NEW'!$E$67<6.5,P44*(1-'AVOID NEW'!$E$67),P44-6.5),\"NA\")","v":50.581600000000002},50.78,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R44*'AVOID NEW'!$E$67<6.5,R44*(1-'AVOID NEW'!$E$67),R44-6.5),\"NA\")","v":46.717600000000004},null,null,63.79,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V44*'AVOID NEW'!$E$67<6.5,V44*(1-'AVOID NEW'!$E$67),V44-6.5),\"NA\")","v":58.686800000000005},65.459999999999994,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X44*'AVOID NEW'!$E$67<6.5,X44*(1-'AVOID NEW'!$E$67),X44-6.5),\"NA\")","v":60.223199999999999},60.46,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z44*'AVOID NEW'!$E$67<6.5,Z44*(1-'AVOID NEW'!$E$67),Z44-6.5),\"NA\")","v":55.623200000000004}]
[null,{"$f":"'AVOID NEW'!AL33","v":2048},{"$f":"'AVOID NEW'!AM33","v":65.079034274459147},66.749034274459149,61.749034274459149,null,70.290000000000006,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G45*'AVOID NEW'!$E$67<6.5,G45*(1-'AVOID NEW'!$E$67),G45-6.5),\"NA\")","v":64.666800000000009},72.09,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I45*'AVOID NEW'!$E$67<6.5,I45*(1-'AVOID NEW'!$E$67),I45-6.5),\"NA\")","v":66.322800000000001},66.69,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K45*'AVOID NEW'!$E$67<6.5,K45*(1-'AVOID NEW'!$E$67),K45-6.5),\"NA\")","v":61.354799999999997},null,54.67,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N45*'AVOID NEW'!$E$67<6.5,N45*(1-'AVOID NEW'!$E$67),N45-6.5),\"NA\")","v":50.296400000000006},56.07,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P45*'AVOID NEW'!$E$67<6.5,P45*(1-'AVOID NEW'!$E$67),P45-6.5),\"NA\")","v":51.584400000000002},51.87,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R45*'AVOID NEW'!$E$67<6.5,R45*(1-'AVOID NEW'!$E$67),R45-6.5),\"NA\")","v":47.720399999999998},null,null,65.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V45*'AVOID NEW'!$E$67<6.5,V45*(1-'AVOID NEW'!$E$67),V45-6.5),\"NA\")","v":59.873600000000003},66.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X45*'AVOID NEW'!$E$67<6.5,X45*(1-'AVOID NEW'!$E$67),X45-6.5),\"NA\")","v":61.410000000000004},61.75,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z45*'AVOID NEW'!$E$67<6.5,Z45*(1-'AVOID NEW'!$E$67),Z45-6.5),\"NA\")","v":56.81}]
[null,{"$f":"'AVOID NEW'!AL34","v":2049},{"$f":"'AVOID NEW'!AM34","v":66.281992238025907},67.951992238025909,62.951992238025909,null,71.58,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(G46*'AVOID NEW'!$E$67<6.5,G46*(1-'AVOID NEW'!$E$67),G46-6.5),\"NA\")","v":65.8536},73.39,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(I46*'AVOID NEW'!$E$67<6.5,I46*(1-'AVOID NEW'!$E$67),I46-6.5),\"NA\")","v":67.518799999999999},67.989999999999995,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(K46*'AVOID NEW'!$E$67<6.5,K46*(1-'AVOID NEW'!$E$67),K46-6.5),\"NA\")","v":62.550799999999995},null,55.68,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(N46*'AVOID NEW'!$E$67<6.5,N46*(1-'AVOID NEW'!$E$67),N46-6.5),\"NA\")","v":51.2256},57.08,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(P46*'AVOID NEW'!$E$67<6.5,P46*(1-'AVOID NEW'!$E$67),P46-6.5),\"NA\")","v":52.513600000000004},52.88,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(R46*'AVOID NEW'!$E$67<6.5,R46*(1-'AVOID NEW'!$E$67),R46-6.5),\"NA\")","v":48.649600000000007},null,null,66.28,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(V46*'AVOID NEW'!$E$67<6.5,V46*(1-'AVOID NEW'!$E$67),V46-6.5),\"NA\")","v":60.977600000000002},67.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(X46*'AVOID NEW'!$E$67<6.5,X46*(1-'AVOID NEW'!$E$67),X46-6.5),\"NA\")","v":62.514000000000003},62.95,{"$f":"IF(OR('Input - Capacity Factors'!$C$3=\"Wind\"),IF(Z46*'AVOID NEW'!$E$67<6.5,Z46*(1-'AVOID NEW'!$E$67),Z46-6.5),\"NA\")","v":57.914000000000009}]

{"sheet":"IPCo NF HLH LLH Levelized","index":9,"n_rows":201,"n_cols":26,"rows_kept":201,"cut":false,"hidden":false,"merged":[[140,1,140,25],[141,1,141,25],[142,1,142,25],[143,1,143,25],[144,1,144,25],[172,1,172,25],[173,1,173,25],[174,1,174,25],[175,1,175,25],[145,20,145,25],[146,2,147,2],[146,3,146,4],[146,6,146,7],[146,8,146,9],[146,10,146,11],[146,22,146,23],[146,24,146,25],[147,7,148,7],[147,9,148,9],[147,11,148,11],[147,14,148,14],[147,16,148,16],[147,18,148,18],[147,21,148,21],[17,1,18,1],[17,2,17,4],[17,6,17,11],[17,13,17,18],[0,1,0,25],[1,1,1,25],[2,1,2,25],[12,1,12,25],[13,1,13,25],[14,1,14,25],[15,1,15,25],[16,1,16,25],[17,20,17,25],[18,2,19,2],[18,3,18,4],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,20,18,21],[19,25,20,25],[18,22,18,23],[18,24,18,25],[19,7,20,7],[19,9,20,9],[19,11,20,11],[19,14,20,14],[19,16,20,16],[19,18,20,18],[19,21,20,21],[19,23,20,23],[44,1,44,25],[45,1,45,25],[46,1,46,25],[47,1,47,25],[48,1,48,25],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,20,50,21],[50,22,50,23],[50,24,50,25],[49,1,50,1],[49,2,49,4],[49,6,49,11],[49,13,49,18],[49,20,49,25],[50,2,51,2],[50,3,50,4],[50,6,50,7],[50,8,50,9],[50,10,50,11],[51,21,52,21],[51,23,52,23],[51,25,52,25],[82,2,83,2],[82,3,82,4],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,22,82,23],[82,24,82,25],[83,7,84,7],[83,9,84,9],[83,11,84,11],[83,14,84,14],[83,16,84,16],[83,18,84,18],[83,21,84,21],[83,23,84,23],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,20,82,21],[83,25,84,25],[114,10,114,11],[115,25,116,25],[115,21,116,21],[115,23,116,23],[51,7,52,7],[51,9,52,9],[51,11,52,11],[51,14,52,14],[51,16,52,16],[51,18,52,18],[81,20,81,25],[76,1,76,25],[77,1,77,25],[78,1,78,25],[79,1,79,25],[80,1,80,25],[108,1,108,25],[109,1,109,25],[110,1,110,25],[111,1,111,25],[81,1,82,1],[81,2,81,4],[81,6,81,11],[81,13,81,18],[146,17,146,18],[146,20,146,21],[115,7,116,7],[115,9,116,9],[115,11,116,11],[115,14,116,14],[115,16,116,16],[112,1,112,25],[115,18,116,18],[114,13,114,14],[114,15,114,16],[114,17,114,18],[114,20,114,21],[114,22,114,23],[114,24,114,25],[113,1,114,1],[113,2,113,4],[113,6,113,11],[113,13,113,18],[113,20,113,25],[114,2,115,2],[114,3,114,4],[114,6,114,7],[114,8,114,9],[145,1,146,1],[145,2,145,4],[145,6,145,11],[145,13,145,18],[147,25,148,25],[179,18,180,18],[178,13,178,14],[178,17,178,18],[178,20,178,21],[178,22,178,23],[178,24,178,25],[177,1,178,1],[177,2,177,4],[177,6,177,11],[177,13,177,18],[177,20,177,25],[178,2,179,2],[178,3,178,4],[178,6,178,7],[178,8,178,9],[178,10,178,11],[147,23,148,23],[146,13,146,14],[146,15,146,16],[179,21,180,21],[179,23,180,23],[179,11,180,11],[179,14,180,14],[179,16,180,16],[178,15,178,16],[176,1,176,25],[179,25,180,25],[179,7,180,7],[179,9,180,9]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E72","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E73","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E74","v":1},"(Applied to January, February, June, September, and October)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54","v":"PROJECT ON-LINE IN 2024"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D19*0.445","v":3.2396000000000003},{"$f":"-(D19-D20)","v":-4.0404},null,null,"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87",null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AN9","v":37.110100198010379},{"$f":"C22+D$20","v":40.349700198010382},{"$f":"C22+E$20","v":33.069700198010381},null,{"$f":"ROUND((+$C22*$D$7),2)","v":27.28},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":29.66},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":24.31},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":44.53},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":48.42},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":39.68},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":37.11},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":40.35},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":33.07},"NA"]
[null,2,{"$f":"'AVOID NEW'!AN10","v":35.497431649833672},38.737031649833675,31.457031649833674,null,26.09,"NA",28.47,"NA",23.12,"NA",null,42.6,"NA",46.48,"NA",37.75,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":35.5},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":38.74},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":31.46},"NA"]
[null,3,{"$f":"'AVOID NEW'!AN11","v":35.067455869689617},38.30705586968962,31.027055869689619,null,25.77,"NA",28.16,"NA",22.8,"NA",null,42.08,"NA",45.97,"NA",37.229999999999997,"NA",null,35.07,"NA",38.31,"NA",31.03,"NA"]
[null,4,{"$f":"'AVOID NEW'!AN12","v":34.456396430272292},37.695996430272295,30.415996430272294,null,25.33,"NA",27.71,"NA",22.36,"NA",null,41.35,"NA",45.24,"NA",36.5,"NA",null,34.46,"NA",37.700000000000003,"NA",30.42,"NA"]
[null,5,{"$f":"'AVOID NEW'!AN13","v":34.075078659998915},37.314678659998918,30.034678659998917,null,25.05,"NA",27.43,"NA",22.08,"NA",null,40.89,"NA",44.78,"NA",36.04,"NA",null,34.08,"NA",37.31,"NA",30.03,"NA"]
[null,6,{"$f":"'AVOID NEW'!AN14","v":33.876177439118763},37.115777439118766,29.835777439118765,null,24.9,"NA",27.28,"NA",21.93,"NA",null,40.65,"NA",44.54,"NA",35.799999999999997,"NA",null,33.880000000000003,"NA",37.119999999999997,"NA",29.84,"NA"]
[null,7,{"$f":"'AVOID NEW'!AN15","v":33.852434794810897},37.0920347948109,29.812034794810899,null,24.88,"NA",27.26,"NA",21.91,"NA",null,40.619999999999997,"NA",44.51,"NA",35.770000000000003,"NA",null,33.85,"NA",37.090000000000003,"NA",29.81,"NA"]
[null,8,{"$f":"'AVOID NEW'!AN16","v":34.005517529925314},37.245117529925317,29.965117529925315,null,24.99,"NA",27.38,"NA",22.02,"NA",null,40.81,"NA",44.69,"NA",35.96,"NA",null,34.01,"NA",37.25,"NA",29.97,"NA"]
[null,9,{"$f":"'AVOID NEW'!AN17","v":34.310109844151242},37.549709844151245,30.269709844151244,null,25.22,"NA",27.6,"NA",22.25,"NA",null,41.17,"NA",45.06,"NA",36.32,"NA",null,34.31,"NA",37.549999999999997,"NA",30.27,"NA"]
[null,10,{"$f":"'AVOID NEW'!AN18","v":34.730209586744571},37.969809586744574,30.689809586744573,null,25.53,"NA",27.91,"NA",22.56,"NA",null,41.68,"NA",45.56,"NA",36.83,"NA",null,34.729999999999997,"NA",37.97,"NA",30.69,"NA"]
[null,11,{"$f":"'AVOID NEW'!AN19","v":35.233313912336939},38.472913912336942,31.192913912336941,null,25.9,"NA",28.28,"NA",22.93,"NA",null,42.28,"NA",46.17,"NA",37.43,"NA",null,35.229999999999997,"NA",38.47,"NA",31.19,"NA"]
[null,12,{"$f":"'AVOID NEW'!AN20","v":35.791910692271372},39.031510692271375,31.751510692271374,null,26.31,"NA",28.69,"NA",23.34,"NA",null,42.95,"NA",46.84,"NA",38.1,"NA",null,35.79,"NA",39.03,"NA",31.75,"NA"]
[null,13,{"$f":"'AVOID NEW'!AN21","v":36.331865993976869},39.571465993976872,32.291465993976871,null,26.7,"NA",29.09,"NA",23.73,"NA",null,43.6,"NA",47.49,"NA",38.75,"NA",null,36.33,"NA",39.57,"NA",32.29,"NA"]
[null,14,{"$f":"'AVOID NEW'!AN22","v":36.849996353068036},40.089596353068039,32.809596353068038,null,27.08,"NA",29.47,"NA",24.12,"NA",null,44.22,"NA",48.11,"NA",39.369999999999997,"NA",null,36.85,"NA",40.090000000000003,"NA",32.81,"NA"]
[null,15,{"$f":"'AVOID NEW'!AN23","v":37.411117530594822},40.650717530594825,33.370717530594824,null,27.5,"NA",29.88,"NA",24.53,"NA",null,44.89,"NA",48.78,"NA",40.04,"NA",null,37.409999999999997,"NA",40.65,"NA",33.369999999999997,"NA"]
[null,16,{"$f":"'AVOID NEW'!AN24","v":37.905766760738437},41.14536676073844,33.865366760738439,null,27.86,"NA",30.24,"NA",24.89,"NA",null,45.49,"NA",49.37,"NA",40.64,"NA",null,37.909999999999997,"NA",41.15,"NA",33.869999999999997,"NA"]
[null,17,{"$f":"'AVOID NEW'!AN25","v":38.445239900747588},41.68483990074759,34.404839900747589,null,28.26,"NA",30.64,"NA",25.29,"NA",null,46.13,"NA",50.02,"NA",41.29,"NA",null,38.450000000000003,"NA",41.68,"NA",34.4,"NA"]
[null,18,{"$f":"'AVOID NEW'!AN26","v":38.977893780191749},42.217493780191752,34.937493780191751,null,28.65,"NA",31.03,"NA",25.68,"NA",null,46.77,"NA",50.66,"NA",41.92,"NA",null,38.979999999999997,"NA",42.22,"NA",34.94,"NA"]
[null,19,{"$f":"'AVOID NEW'!AN27","v":39.48167138390518},42.721271383905183,35.441271383905182,null,29.02,"NA",31.4,"NA",26.05,"NA",null,47.38,"NA",51.27,"NA",42.53,"NA",null,39.479999999999997,"NA",42.72,"NA",35.44,"NA"]
[null,20,{"$f":"'AVOID NEW'!AN28","v":39.945692558699491},43.185292558699494,35.905292558699493,null,29.36,"NA",31.74,"NA",26.39,"NA",null,47.93,"NA",51.82,"NA",43.09,"NA",null,39.950000000000003,"NA",43.19,"NA",35.909999999999997,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2025"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D51*0.445","v":3.2396000000000003},{"$f":"-(D51-D52)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AO9","v":33.767893011970585},{"$f":"C54+D$52","v":37.007493011970588},{"$f":"C54+E$52","v":29.727493011970587},null,{"$f":"ROUND((+$C54*$D$7),2)","v":24.82},"NA",{"$f":"ROUND((+$D54*$D$7),2)","v":27.2},"NA",{"$f":"ROUND((+$E54*$D$7),2)","v":21.85},"NA",null,{"$f":"ROUND((+$C54*$D$8),2)","v":40.520000000000003},"NA",{"$f":"ROUND((+$D54*$D$8),2)","v":44.41},"NA",{"$f":"ROUND((+$E54*$D$8),2)","v":35.67},"NA",null,{"$f":"ROUND((+$C54*$D$9),2)","v":33.770000000000003},"NA",{"$f":"ROUND((+$D54*$D$9),2)","v":37.01},"NA",{"$f":"ROUND((+$E54*$D$9),2)","v":29.73},"NA"]
[null,2,{"$f":"'AVOID NEW'!AO10","v":33.933816799954542},37.173416799954545,29.893416799954544,null,24.94,"NA",27.32,"NA",21.97,"NA",null,40.72,"NA",44.61,"NA",35.869999999999997,"NA",null,{"$f":"ROUND((+$C55*$D$9),2)","v":33.93},"NA",{"$f":"ROUND((+$D55*$D$9),2)","v":37.17},"NA",{"$f":"ROUND((+$E55*$D$9),2)","v":29.89},"NA"]
[null,3,{"$f":"'AVOID NEW'!AO11","v":33.440631641482661},36.680231641482663,29.400231641482662,null,24.58,"NA",26.96,"NA",21.61,"NA",null,40.130000000000003,"NA",44.02,"NA",35.28,"NA",null,33.44,"NA",36.68,"NA",29.4,"NA"]
[null,4,{"$f":"'AVOID NEW'!AO12","v":33.174053510064276},36.413653510064279,29.133653510064278,null,24.38,"NA",26.76,"NA",21.41,"NA",null,39.81,"NA",43.7,"NA",34.96,"NA",null,33.17,"NA",36.409999999999997,"NA",29.13,"NA"]
[null,5,{"$f":"'AVOID NEW'!AO13","v":33.082230520510912},36.321830520510915,29.041830520510914,null,24.32,"NA",26.7,"NA",21.35,"NA",null,39.700000000000003,"NA",43.59,"NA",34.85,"NA",null,33.08,"NA",36.32,"NA",29.04,"NA"]
[null,6,{"$f":"'AVOID NEW'!AO14","v":33.163770311957514},36.403370311957516,29.123370311957515,null,24.38,"NA",26.76,"NA",21.41,"NA",null,39.799999999999997,"NA",43.68,"NA",34.950000000000003,"NA",null,33.159999999999997,"NA",36.4,"NA",29.12,"NA"]
[null,7,{"$f":"'AVOID NEW'!AO15","v":33.424482013356602},36.664082013356605,29.384082013356604,null,24.57,"NA",26.95,"NA",21.6,"NA",null,40.11,"NA",44,"NA",35.26,"NA",null,33.42,"NA",36.659999999999997,"NA",29.38,"NA"]
[null,8,{"$f":"'AVOID NEW'!AO16","v":33.836703552199808},37.076303552199811,29.796303552199809,null,24.87,"NA",27.25,"NA",21.9,"NA",null,40.6,"NA",44.49,"NA",35.76,"NA",null,33.840000000000003,"NA",37.08,"NA",29.8,"NA"]
[null,9,{"$f":"'AVOID NEW'!AO17","v":34.361081118106043},37.600681118106046,30.320681118106044,null,25.26,"NA",27.64,"NA",22.29,"NA",null,41.23,"NA",45.12,"NA",36.380000000000003,"NA",null,34.36,"NA",37.6,"NA",30.32,"NA"]
[null,10,{"$f":"'AVOID NEW'!AO18","v":34.963042718071044},38.202642718071047,30.922642718071046,null,25.7,"NA",28.08,"NA",22.73,"NA",null,41.96,"NA",45.84,"NA",37.11,"NA",null,34.96,"NA",38.200000000000003,"NA",30.92,"NA"]
[null,11,{"$f":"'AVOID NEW'!AO19","v":35.613952046653289},38.853552046653292,31.57355204665329,null,26.18,"NA",28.56,"NA",23.21,"NA",null,42.74,"NA",46.62,"NA",37.89,"NA",null,35.61,"NA",38.85,"NA",31.57,"NA"]
[null,12,{"$f":"'AVOID NEW'!AO20","v":36.232590979607103},39.472190979607106,32.192190979607105,null,26.63,"NA",29.01,"NA",23.66,"NA",null,43.48,"NA",47.37,"NA",38.630000000000003,"NA",null,36.229999999999997,"NA",39.47,"NA",32.19,"NA"]
[null,13,{"$f":"'AVOID NEW'!AO21","v":36.818437573801027},40.05803757380103,32.778037573801029,null,27.06,"NA",29.44,"NA",24.09,"NA",null,44.18,"NA",48.07,"NA",39.33,"NA",null,36.82,"NA",40.06,"NA",32.78,"NA"]
[null,14,{"$f":"'AVOID NEW'!AO22","v":37.446048937070763},40.685648937070766,33.405648937070765,null,27.52,"NA",29.9,"NA",24.55,"NA",null,44.94,"NA",48.82,"NA",40.090000000000003,"NA",null,37.450000000000003,"NA",40.69,"NA",33.409999999999997,"NA"]
[null,15,{"$f":"'AVOID NEW'!AO23","v":37.994494479799457},41.23409447979946,33.954094479799458,null,27.93,"NA",30.31,"NA",24.96,"NA",null,45.59,"NA",49.48,"NA",40.74,"NA",null,37.99,"NA",41.23,"NA",33.950000000000003,"NA"]
[null,16,{"$f":"'AVOID NEW'!AO24","v":38.58889639190037},41.828496391900373,34.548496391900372,null,28.36,"NA",30.74,"NA",25.39,"NA",null,46.31,"NA",50.19,"NA",41.46,"NA",null,38.590000000000003,"NA",41.83,"NA",34.549999999999997,"NA"]
[null,17,{"$f":"'AVOID NEW'!AO25","v":39.172488459646672},42.412088459646675,35.132088459646674,null,28.79,"NA",31.17,"NA",25.82,"NA",null,47.01,"NA",50.89,"NA",42.16,"NA",null,39.17,"NA",42.41,"NA",35.130000000000003,"NA"]
[null,18,{"$f":"'AVOID NEW'!AO26","v":39.721655142707455},42.961255142707458,35.681255142707457,null,29.2,"NA",31.58,"NA",26.23,"NA",null,47.67,"NA",51.55,"NA",42.82,"NA",null,39.72,"NA",42.96,"NA",35.68,"NA"]
[null,19,{"$f":"'AVOID NEW'!AO27","v":40.22514739764555},43.464747397645553,36.184747397645552,null,29.57,"NA",31.95,"NA",26.6,"NA",null,48.27,"NA",52.16,"NA",43.42,"NA",null,40.229999999999997,"NA",43.46,"NA",36.18,"NA"]
[null,20,{"$f":"'AVOID NEW'!AO28","v":40.696190651153898},43.935790651153901,36.6557906511539,null,29.91,"NA",32.29,"NA",26.94,"NA",null,48.84,"NA",52.72,"NA",43.99,"NA",null,40.700000000000003,"NA",43.94,"NA",36.659999999999997,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2026"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D83*0.445","v":3.2396000000000003},{"$f":"-(D83-D84)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AP9","v":34.11176508485368},{"$f":"C86+D$84","v":37.351365084853683},{"$f":"C86+E$84","v":30.071365084853682},null,{"$f":"ROUND((+$C86*$D$7),2)","v":25.07},"NA",{"$f":"ROUND((+$D86*$D$7),2)","v":27.45},"NA",{"$f":"ROUND((+$E86*$D$7),2)","v":22.1},"NA",null,{"$f":"ROUND((+$C86*$D$8),2)","v":40.93},"NA",{"$f":"ROUND((+$D86*$D$8),2)","v":44.82},"NA",{"$f":"ROUND((+$E86*$D$8),2)","v":36.090000000000003},"NA",null,{"$f":"ROUND((+$C86*$D$9),2)","v":34.11},"NA",{"$f":"ROUND((+$D86*$D$9),2)","v":37.35},"NA",{"$f":"ROUND((+$E86*$D$9),2)","v":30.07},"NA"]
[null,2,{"$f":"'AVOID NEW'!AP10","v":33.259006152181172},36.498606152181175,29.218606152181174,null,24.45,"NA",26.83,"NA",21.48,"NA",null,39.909999999999997,"NA",43.8,"NA",35.06,"NA",null,{"$f":"ROUND((+$C87*$D$9),2)","v":33.26},"NA",{"$f":"ROUND((+$D87*$D$9),2)","v":36.5},"NA",{"$f":"ROUND((+$E87*$D$9),2)","v":29.22},"NA"]
[null,3,{"$f":"'AVOID NEW'!AP11","v":32.946748087521591},36.186348087521594,28.906348087521593,null,24.22,"NA",26.6,"NA",21.25,"NA",null,39.54,"NA",43.42,"NA",34.69,"NA",null,32.950000000000003,"NA",36.19,"NA",28.91,"NA"]
[null,4,{"$f":"'AVOID NEW'!AP12","v":32.878673761049875},36.118273761049878,28.838273761049876,null,24.17,"NA",26.55,"NA",21.2,"NA",null,39.450000000000003,"NA",43.34,"NA",34.61,"NA",null,32.880000000000003,"NA",36.119999999999997,"NA",28.84,"NA"]
[null,5,{"$f":"'AVOID NEW'!AP13","v":33.015454661926093},36.255054661926096,28.975054661926094,null,24.27,"NA",26.65,"NA",21.3,"NA",null,39.619999999999997,"NA",43.51,"NA",34.770000000000003,"NA",null,33.020000000000003,"NA",36.26,"NA",28.98,"NA"]
[null,6,{"$f":"'AVOID NEW'!AP14","v":33.35188555899564},36.591485558995643,29.311485558995642,null,24.51,"NA",26.89,"NA",21.54,"NA",null,40.020000000000003,"NA",43.91,"NA",35.17,"NA",null,33.35,"NA",36.590000000000003,"NA",29.31,"NA"]
[null,7,{"$f":"'AVOID NEW'!AP15","v":33.849581730061992},37.089181730061995,29.809181730061994,null,24.88,"NA",27.26,"NA",21.91,"NA",null,40.619999999999997,"NA",44.51,"NA",35.770000000000003,"NA",null,33.85,"NA",37.090000000000003,"NA",29.81,"NA"]
[null,8,{"$f":"'AVOID NEW'!AP16","v":34.461373957103945},37.700973957103947,30.420973957103946,null,25.33,"NA",27.71,"NA",22.36,"NA",null,41.35,"NA",45.24,"NA",36.51,"NA",null,34.46,"NA",37.700000000000003,"NA",30.42,"NA"]
[null,9,{"$f":"'AVOID NEW'!AP17","v":35.148414171161505},38.388014171161508,31.108014171161507,null,25.83,"NA",28.22,"NA",22.86,"NA",null,42.18,"NA",46.07,"NA",37.33,"NA",null,35.15,"NA",38.39,"NA",31.11,"NA"]
[null,10,{"$f":"'AVOID NEW'!AP18","v":35.879798288070177},39.11939828807018,31.839398288070178,null,26.37,"NA",28.75,"NA",23.4,"NA",null,43.06,"NA",46.94,"NA",38.21,"NA",null,35.880000000000003,"NA",39.119999999999997,"NA",31.84,"NA"]
[null,11,{"$f":"'AVOID NEW'!AP19","v":36.565330931084993},39.804930931084996,32.524930931084995,null,26.88,"NA",29.26,"NA",23.91,"NA",null,43.88,"NA",47.77,"NA",39.03,"NA",null,36.57,"NA",39.799999999999997,"NA",32.520000000000003,"NA"]
[null,12,{"$f":"'AVOID NEW'!AP20","v":37.207578597983378},40.447178597983381,33.16717859798338,null,27.35,"NA",29.73,"NA",24.38,"NA",null,44.65,"NA",48.54,"NA",39.799999999999997,"NA",null,37.21,"NA",40.450000000000003,"NA",33.17,"NA"]
[null,13,{"$f":"'AVOID NEW'!AP21","v":37.892324965691607},41.13192496569161,33.851924965691609,null,27.85,"NA",30.23,"NA",24.88,"NA",null,45.47,"NA",49.36,"NA",40.619999999999997,"NA",null,37.89,"NA",41.13,"NA",33.85,"NA"]
[null,14,{"$f":"'AVOID NEW'!AP22","v":38.484968342606415},41.724568342606418,34.444568342606416,null,28.29,"NA",30.67,"NA",25.32,"NA",null,46.18,"NA",50.07,"NA",41.33,"NA",null,38.479999999999997,"NA",41.72,"NA",34.44,"NA"]
[null,15,{"$f":"'AVOID NEW'!AP23","v":39.126504296422496},42.366104296422499,35.086104296422498,null,28.76,"NA",31.14,"NA",25.79,"NA",null,46.95,"NA",50.84,"NA",42.1,"NA",null,39.130000000000003,"NA",42.37,"NA",35.090000000000003,"NA"]
[null,16,{"$f":"'AVOID NEW'!AP24","v":39.754004548578528},42.993604548578531,35.71360454857853,null,29.22,"NA",31.6,"NA",26.25,"NA",null,47.7,"NA",51.59,"NA",42.86,"NA",null,39.75,"NA",42.99,"NA",35.71,"NA"]
[null,17,{"$f":"'AVOID NEW'!AP25","v":40.341943403912687},43.58154340391269,36.301543403912689,null,29.65,"NA",32.03,"NA",26.68,"NA",null,48.41,"NA",52.3,"NA",43.56,"NA",null,40.340000000000003,"NA",43.58,"NA",36.299999999999997,"NA"]
[null,18,{"$f":"'AVOID NEW'!AP26","v":40.878569141101252},44.118169141101255,36.838169141101254,null,30.05,"NA",32.43,"NA",27.08,"NA",null,49.05,"NA",52.94,"NA",44.21,"NA",null,40.880000000000003,"NA",44.12,"NA",36.840000000000003,"NA"]
[null,19,{"$f":"'AVOID NEW'!AP27","v":41.378992004327856},44.618592004327859,37.338592004327857,null,30.41,"NA",32.79,"NA",27.44,"NA",null,49.65,"NA",53.54,"NA",44.81,"NA",null,41.38,"NA",44.62,"NA",37.340000000000003,"NA"]
[null,20,{"$f":"'AVOID NEW'!AP28","v":41.851069307080763},45.090669307080766,37.810669307080765,null,30.76,"NA",33.14,"NA",27.79,"NA",null,50.22,"NA",54.11,"NA",45.37,"NA",null,41.85,"NA",45.09,"NA",37.81,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2027"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D115*0.445","v":3.2396000000000003},{"$f":"-(D115-D116)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AQ9","v":32.344447779657877},{"$f":"C118+D$84","v":35.58404777965788},{"$f":"C118+E$84","v":28.304047779657878},null,{"$f":"ROUND((+$C118*$D$7),2)","v":23.77},"NA",{"$f":"ROUND((+$D118*$D$7),2)","v":26.15},"NA",{"$f":"ROUND((+$E118*$D$7),2)","v":20.8},"NA",null,{"$f":"ROUND((+$C118*$D$8),2)","v":38.81},"NA",{"$f":"ROUND((+$D118*$D$8),2)","v":42.7},"NA",{"$f":"ROUND((+$E118*$D$8),2)","v":33.96},"NA",null,{"$f":"ROUND((+$C118*$D$9),2)","v":32.340000000000003},"NA",{"$f":"ROUND((+$D118*$D$9),2)","v":35.58},"NA",{"$f":"ROUND((+$E118*$D$9),2)","v":28.3},"NA"]
[null,2,{"$f":"'AVOID NEW'!AQ10","v":32.300179927431365},35.539779927431368,28.259779927431367,null,23.74,"NA",26.12,"NA",20.77,"NA",null,38.76,"NA",42.65,"NA",33.909999999999997,"NA",null,{"$f":"ROUND((+$C119*$D$9),2)","v":32.299999999999997},"NA",{"$f":"ROUND((+$D119*$D$9),2)","v":35.54},"NA",{"$f":"ROUND((+$E119*$D$9),2)","v":28.26},"NA"]
[null,3,{"$f":"'AVOID NEW'!AQ11","v":32.406680329337831},35.646280329337834,28.366280329337833,null,23.82,"NA",26.2,"NA",20.85,"NA",null,38.89,"NA",42.78,"NA",34.04,"NA",null,32.409999999999997,"NA",35.65,"NA",28.37,"NA"]
[null,4,{"$f":"'AVOID NEW'!AQ12","v":32.689986374198405},35.929586374198408,28.649586374198407,null,24.03,"NA",26.41,"NA",21.06,"NA",null,39.229999999999997,"NA",43.12,"NA",34.380000000000003,"NA",null,32.69,"NA",35.93,"NA",28.65,"NA"]
[null,5,{"$f":"'AVOID NEW'!AQ13","v":33.165330698831028},36.404930698831031,29.124930698831029,null,24.38,"NA",26.76,"NA",21.41,"NA",null,39.799999999999997,"NA",43.69,"NA",34.950000000000003,"NA",null,33.17,"NA",36.4,"NA",29.12,"NA"]
[null,6,{"$f":"'AVOID NEW'!AQ14","v":33.79415665041352},37.033756650413522,29.753756650413521,null,24.84,"NA",27.22,"NA",21.87,"NA",null,40.549999999999997,"NA",44.44,"NA",35.700000000000003,"NA",null,33.79,"NA",37.03,"NA",29.75,"NA"]
[null,7,{"$f":"'AVOID NEW'!AQ15","v":34.526804706870472},37.766404706870475,30.486404706870474,null,25.38,"NA",27.76,"NA",22.41,"NA",null,41.43,"NA",45.32,"NA",36.58,"NA",null,34.53,"NA",37.770000000000003,"NA",30.49,"NA"]
[null,8,{"$f":"'AVOID NEW'!AQ16","v":35.323684846407737},38.56328484640774,31.283284846407739,null,25.96,"NA",28.34,"NA",22.99,"NA",null,42.39,"NA",46.28,"NA",37.54,"NA",null,35.32,"NA",38.56,"NA",31.28,"NA"]
[null,9,{"$f":"'AVOID NEW'!AQ17","v":36.154025761264116},39.393625761264119,32.113625761264117,null,26.57,"NA",28.95,"NA",23.6,"NA",null,43.38,"NA",47.27,"NA",38.54,"NA",null,36.15,"NA",39.39,"NA",32.11,"NA"]
[null,10,{"$f":"'AVOID NEW'!AQ18","v":36.918662675105608},40.158262675105611,32.87826267510561,null,27.14,"NA",29.52,"NA",24.17,"NA",null,44.3,"NA",48.19,"NA",39.450000000000003,"NA",null,36.92,"NA",40.159999999999997,"NA",32.880000000000003,"NA"]
[null,11,{"$f":"'AVOID NEW'!AQ19","v":37.625520614274805},40.865120614274808,33.585120614274807,null,27.65,"NA",30.04,"NA",24.69,"NA",null,45.15,"NA",49.04,"NA",40.299999999999997,"NA",null,37.630000000000003,"NA",40.869999999999997,"NA",33.590000000000003,"NA"]
[null,12,{"$f":"'AVOID NEW'!AQ20","v":38.374589988933636},41.614189988933639,34.334189988933637,null,28.21,"NA",30.59,"NA",25.24,"NA",null,46.05,"NA",49.94,"NA",41.2,"NA",null,38.369999999999997,"NA",41.61,"NA",34.33,"NA"]
[null,13,{"$f":"'AVOID NEW'!AQ21","v":39.015575478889943},42.255175478889946,34.975175478889945,null,28.68,"NA",31.06,"NA",25.71,"NA",null,46.82,"NA",50.71,"NA",41.97,"NA",null,39.020000000000003,"NA",42.26,"NA",34.979999999999997,"NA"]
[null,14,{"$f":"'AVOID NEW'!AQ22","v":39.708437211268915},42.948037211268918,35.668037211268917,null,29.19,"NA",31.57,"NA",26.22,"NA",null,47.65,"NA",51.54,"NA",42.8,"NA",null,39.71,"NA",42.95,"NA",35.67,"NA"]
[null,15,{"$f":"'AVOID NEW'!AQ23","v":40.38319152395654},43.622791523956543,36.342791523956542,null,29.68,"NA",32.06,"NA",26.71,"NA",null,48.46,"NA",52.35,"NA",43.61,"NA",null,40.380000000000003,"NA",43.62,"NA",36.340000000000003,"NA"]
[null,16,{"$f":"'AVOID NEW'!AQ24","v":41.012289401966086},44.251889401966089,36.971889401966088,null,30.14,"NA",32.53,"NA",27.17,"NA",null,49.21,"NA",53.1,"NA",44.37,"NA",null,41.01,"NA",44.25,"NA",36.97,"NA"]
[null,17,{"$f":"'AVOID NEW'!AQ25","v":41.583563568120269},44.823163568120272,37.543163568120271,null,30.56,"NA",32.950000000000003,"NA",27.59,"NA",null,49.9,"NA",53.79,"NA",45.05,"NA",null,41.58,"NA",44.82,"NA",37.54,"NA"]
[null,18,{"$f":"'AVOID NEW'!AQ26","v":42.11437639530763},45.353976395307633,38.073976395307632,null,30.95,"NA",33.340000000000003,"NA",27.98,"NA",null,50.54,"NA",54.42,"NA",45.69,"NA",null,42.11,"NA",45.35,"NA",38.07,"NA"]
[null,19,{"$f":"'AVOID NEW'!AQ27","v":42.613797421657644},45.853397421657647,38.573397421657646,null,31.32,"NA",33.700000000000003,"NA",28.35,"NA",null,51.14,"NA",55.02,"NA",46.29,"NA",null,42.61,"NA",45.85,"NA",38.57,"NA"]
[null,20,{"$f":"'AVOID NEW'!AQ28","v":43.083894416558884},46.323494416558887,39.043494416558886,null,31.67,"NA",34.049999999999997,"NA",28.7,"NA",null,51.7,"NA",55.59,"NA",46.85,"NA",null,43.08,"NA",46.32,"NA",39.04,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2028"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D147*0.445","v":3.2396000000000003},{"$f":"-(D147-D148)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AR9","v":32.252703983953985},{"$f":"C150+D$84","v":35.492303983953988},{"$f":"C150+E$84","v":28.212303983953987},null,{"$f":"ROUND((+$C150*$D$7),2)","v":23.71},"NA",{"$f":"ROUND((+$D150*$D$7),2)","v":26.09},"NA",{"$f":"ROUND((+$E150*$D$7),2)","v":20.74},"NA",null,{"$f":"ROUND((+$C150*$D$8),2)","v":38.700000000000003},"NA",{"$f":"ROUND((+$D150*$D$8),2)","v":42.59},"NA",{"$f":"ROUND((+$E150*$D$8),2)","v":33.85},"NA",null,{"$f":"ROUND((+$C150*$D$9),2)","v":32.25},"NA",{"$f":"ROUND((+$D150*$D$9),2)","v":35.49},"NA",{"$f":"ROUND((+$E150*$D$9),2)","v":28.21},"NA"]
[null,2,{"$f":"'AVOID NEW'!AR10","v":32.441218525120753},35.680818525120756,28.400818525120755,null,23.84,"NA",26.23,"NA",20.87,"NA",null,38.93,"NA",42.82,"NA",34.08,"NA",null,{"$f":"ROUND((+$C151*$D$9),2)","v":32.44},"NA",{"$f":"ROUND((+$D151*$D$9),2)","v":35.68},"NA",{"$f":"ROUND((+$E151*$D$9),2)","v":28.4},"NA"]
[null,3,{"$f":"'AVOID NEW'!AR11","v":32.822249041105387},36.06184904110539,28.781849041105389,null,24.12,"NA",26.51,"NA",21.15,"NA",null,39.39,"NA",43.27,"NA",34.54,"NA",null,32.82,"NA",36.06,"NA",28.78,"NA"]
[null,4,{"$f":"'AVOID NEW'!AR12","v":33.409031162258827},36.64863116225883,29.368631162258829,null,24.56,"NA",26.94,"NA",21.59,"NA",null,40.090000000000003,"NA",43.98,"NA",35.24,"NA",null,33.409999999999997,"NA",36.65,"NA",29.37,"NA"]
[null,5,{"$f":"'AVOID NEW'!AR13","v":34.150068642328087},37.38966864232809,30.109668642328089,null,25.1,"NA",27.48,"NA",22.13,"NA",null,40.98,"NA",44.87,"NA",36.130000000000003,"NA",null,34.15,"NA",37.39,"NA",30.11,"NA"]
[null,6,{"$f":"'AVOID NEW'!AR14","v":34.988150952928848},38.227750952928851,30.94775095292885,null,25.72,"NA",28.1,"NA",22.75,"NA",null,41.99,"NA",45.87,"NA",37.14,"NA",null,34.99,"NA",38.229999999999997,"NA",30.95,"NA"]
[null,7,{"$f":"'AVOID NEW'!AR15","v":35.881261414058748},39.120861414058751,31.84086141405875,null,26.37,"NA",28.75,"NA",23.4,"NA",null,43.06,"NA",46.95,"NA",38.21,"NA",null,35.880000000000003,"NA",39.119999999999997,"NA",31.84,"NA"]
[null,8,{"$f":"'AVOID NEW'!AR16","v":36.798127332430738},40.037727332430741,32.75772733243074,null,27.05,"NA",29.43,"NA",24.08,"NA",null,44.16,"NA",48.05,"NA",39.31,"NA",null,36.799999999999997,"NA",40.04,"NA",32.76,"NA"]
[null,9,{"$f":"'AVOID NEW'!AR17","v":37.628137695338637},40.86773769533864,33.587737695338639,null,27.66,"NA",30.04,"NA",24.69,"NA",null,45.15,"NA",49.04,"NA",40.31,"NA",null,37.630000000000003,"NA",40.869999999999997,"NA",33.590000000000003,"NA"]
[null,10,{"$f":"'AVOID NEW'!AR18","v":38.386034410071716},41.625634410071719,34.345634410071717,null,28.21,"NA",30.59,"NA",25.24,"NA",null,46.06,"NA",49.95,"NA",41.21,"NA",null,38.39,"NA",41.63,"NA",34.35,"NA"]
[null,11,{"$f":"'AVOID NEW'!AR19","v":39.188673196071278},42.428273196071281,35.14827319607128,null,28.8,"NA",31.18,"NA",25.83,"NA",null,47.03,"NA",50.91,"NA",42.18,"NA",null,39.19,"NA",42.43,"NA",35.15,"NA"]
[null,12,{"$f":"'AVOID NEW'!AR20","v":39.866574181814229},43.106174181814232,35.826174181814231,null,29.3,"NA",31.68,"NA",26.33,"NA",null,47.84,"NA",51.73,"NA",42.99,"NA",null,39.869999999999997,"NA",43.11,"NA",35.83,"NA"]
[null,13,{"$f":"'AVOID NEW'!AR21","v":40.601920800672673},43.841520800672676,36.561520800672675,null,29.84,"NA",32.22,"NA",26.87,"NA",null,48.72,"NA",52.61,"NA",43.87,"NA",null,40.6,"NA",43.84,"NA",36.56,"NA"]
[null,14,{"$f":"'AVOID NEW'!AR22","v":41.316043539078485},44.555643539078488,37.275643539078487,null,30.37,"NA",32.75,"NA",27.4,"NA",null,49.58,"NA",53.47,"NA",44.73,"NA",null,41.32,"NA",44.56,"NA",37.28,"NA"]
[null,15,{"$f":"'AVOID NEW'!AR23","v":41.978872456169775},45.218472456169778,37.938472456169777,null,30.85,"NA",33.24,"NA",27.88,"NA",null,50.37,"NA",54.26,"NA",45.53,"NA",null,41.98,"NA",45.22,"NA",37.94,"NA"]
[null,16,{"$f":"'AVOID NEW'!AR24","v":42.577661004368792},45.817261004368795,38.537261004368794,null,31.29,"NA",33.68,"NA",28.32,"NA",null,51.09,"NA",54.98,"NA",46.24,"NA",null,42.58,"NA",45.82,"NA",38.54,"NA"]
[null,17,{"$f":"'AVOID NEW'!AR25","v":43.132249111756025},46.371849111756028,39.091849111756027,null,31.7,"NA",34.08,"NA",28.73,"NA",null,51.76,"NA",55.65,"NA",46.91,"NA",null,43.13,"NA",46.37,"NA",39.090000000000003,"NA"]
[null,18,{"$f":"'AVOID NEW'!AR26","v":43.652972270044906},46.892572270044909,39.612572270044907,null,32.08,"NA",34.47,"NA",29.12,"NA",null,52.38,"NA",56.27,"NA",47.54,"NA",null,43.65,"NA",46.89,"NA",39.61,"NA"]
[null,19,{"$f":"'AVOID NEW'!AR27","v":44.142294196404379},47.381894196404382,40.10189419640438,null,32.44,"NA",34.83,"NA",29.47,"NA",null,52.97,"NA",56.86,"NA",48.12,"NA",null,44.14,"NA",47.38,"NA",40.1,"NA"]
[null,20,{"$f":"'AVOID NEW'!AR28","v":44.60873598638311},47.848335986383113,40.568335986383111,null,32.79,"NA",35.17,"NA",29.82,"NA",null,53.53,"NA",57.42,"NA",48.68,"NA",null,44.61,"NA",47.85,"NA",40.57,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2029"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D179*0.445","v":3.2396000000000003},{"$f":"-(D179-D180)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'AVOID NEW'!AS9","v":32.643394715085861},{"$f":"C182+D$84","v":35.882994715085864},{"$f":"C182+E$84","v":28.602994715085863},null,{"$f":"ROUND((+$C182*$D$7),2)","v":23.99},"NA",{"$f":"ROUND((+$D182*$D$7),2)","v":26.37},"NA",{"$f":"ROUND((+$E182*$D$7),2)","v":21.02},"NA",null,{"$f":"ROUND((+$C182*$D$8),2)","v":39.17},"NA",{"$f":"ROUND((+$D182*$D$8),2)","v":43.06},"NA",{"$f":"ROUND((+$E182*$D$8),2)","v":34.32},"NA",null,{"$f":"ROUND((+$C182*$D$9),2)","v":32.64},"NA",{"$f":"ROUND((+$D182*$D$9),2)","v":35.880000000000003},"NA",{"$f":"ROUND((+$E182*$D$9),2)","v":28.6},"NA"]
[null,2,{"$f":"'AVOID NEW'!AS10","v":33.138338592188475},36.377938592188478,29.097938592188477,null,24.36,"NA",26.74,"NA",21.39,"NA",null,39.770000000000003,"NA",43.65,"NA",34.92,"NA",null,{"$f":"ROUND((+$C183*$D$9),2)","v":33.14},"NA",{"$f":"ROUND((+$D183*$D$9),2)","v":36.380000000000003},"NA",{"$f":"ROUND((+$E183*$D$9),2)","v":29.1},"NA"]
[null,3,{"$f":"'AVOID NEW'!AS11","v":33.851641391147986},37.091241391147989,29.811241391147988,null,24.88,"NA",27.26,"NA",21.91,"NA",null,40.619999999999997,"NA",44.51,"NA",35.770000000000003,"NA",null,33.85,"NA",37.090000000000003,"NA",29.81,"NA"]
[null,4,{"$f":"'AVOID NEW'!AS12","v":34.713350732547553},37.952950732547556,30.672950732547555,null,25.51,"NA",27.9,"NA",22.54,"NA",null,41.66,"NA",45.54,"NA",36.81,"NA",null,34.71,"NA",37.950000000000003,"NA",30.67,"NA"]
[null,5,{"$f":"'AVOID NEW'!AS13","v":35.659719154754796},38.899319154754799,31.619319154754798,null,26.21,"NA",28.59,"NA",23.24,"NA",null,42.79,"NA",46.68,"NA",37.94,"NA",null,35.659999999999997,"NA",38.9,"NA",31.62,"NA"]
[null,6,{"$f":"'AVOID NEW'!AS14","v":36.648331790179235},39.887931790179238,32.607931790179236,null,26.94,"NA",29.32,"NA",23.97,"NA",null,43.98,"NA",47.87,"NA",39.130000000000003,"NA",null,36.65,"NA",39.89,"NA",32.61,"NA"]
[null,7,{"$f":"'AVOID NEW'!AS15","v":37.648822155427609},40.888422155427612,33.608422155427611,null,27.67,"NA",30.05,"NA",24.7,"NA",null,45.18,"NA",49.07,"NA",40.33,"NA",null,37.65,"NA",40.89,"NA",33.61,"NA"]
[null,8,{"$f":"'AVOID NEW'!AS16","v":38.536985162412968},41.776585162412971,34.49658516241297,null,28.32,"NA",30.71,"NA",25.35,"NA",null,46.24,"NA",50.13,"NA",41.4,"NA",null,38.54,"NA",41.78,"NA",34.5,"NA"]
[null,9,{"$f":"'AVOID NEW'!AS17","v":39.337333119823285},42.576933119823288,35.296933119823287,null,28.91,"NA",31.29,"NA",25.94,"NA",null,47.2,"NA",51.09,"NA",42.36,"NA",null,39.340000000000003,"NA",42.58,"NA",35.299999999999997,"NA"]
[null,10,{"$f":"'AVOID NEW'!AS18","v":40.187504387805923},43.427104387805926,36.147104387805925,null,29.54,"NA",31.92,"NA",26.57,"NA",null,48.23,"NA",52.11,"NA",43.38,"NA",null,40.19,"NA",43.43,"NA",36.15,"NA"]
[null,11,{"$f":"'AVOID NEW'!AS19","v":40.894464346638095},44.134064346638098,36.854064346638097,null,30.06,"NA",32.44,"NA",27.09,"NA",null,49.07,"NA",52.96,"NA",44.22,"NA",null,40.89,"NA",44.13,"NA",36.85,"NA"]
[null,12,{"$f":"'AVOID NEW'!AS20","v":41.666984010642288},44.906584010642291,37.62658401064229,null,30.63,"NA",33.01,"NA",27.66,"NA",null,50,"NA",53.89,"NA",45.15,"NA",null,41.67,"NA",44.91,"NA",37.630000000000003,"NA"]
[null,13,{"$f":"'AVOID NEW'!AS21","v":42.415711760075148},45.655311760075151,38.375311760075149,null,31.18,"NA",33.56,"NA",28.21,"NA",null,50.9,"NA",54.79,"NA",46.05,"NA",null,42.42,"NA",45.66,"NA",38.380000000000003,"NA"]
[null,14,{"$f":"'AVOID NEW'!AS22","v":43.107540833633237},46.34714083363324,39.067140833633239,null,31.68,"NA",34.07,"NA",28.71,"NA",null,51.73,"NA",55.62,"NA",46.88,"NA",null,43.11,"NA",46.35,"NA",39.07,"NA"]
[null,15,{"$f":"'AVOID NEW'!AS23","v":43.729035121038088},46.968635121038091,39.688635121038089,null,32.14,"NA",34.520000000000003,"NA",29.17,"NA",null,52.47,"NA",56.36,"NA",47.63,"NA",null,43.73,"NA",46.97,"NA",39.69,"NA"]
[null,16,{"$f":"'AVOID NEW'!AS24","v":44.302851165753879},47.542451165753882,40.26245116575388,null,32.56,"NA",34.94,"NA",29.59,"NA",null,53.16,"NA",57.05,"NA",48.31,"NA",null,44.3,"NA",47.54,"NA",40.26,"NA"]
[null,17,{"$f":"'AVOID NEW'!AS25","v":44.840700707488779},48.080300707488782,40.80030070748878,null,32.96,"NA",35.340000000000003,"NA",29.99,"NA",null,53.81,"NA",57.7,"NA",48.96,"NA",null,44.84,"NA",48.08,"NA",40.799999999999997,"NA"]
[null,18,{"$f":"'AVOID NEW'!AS26","v":45.345424242330417},48.585024242330419,41.305024242330418,null,33.33,"NA",35.71,"NA",30.36,"NA",null,54.41,"NA",58.3,"NA",49.57,"NA",null,45.35,"NA",48.59,"NA",41.31,"NA"]
[null,19,{"$f":"'AVOID NEW'!AS27","v":45.826454365484665},49.066054365484668,41.786054365484667,null,33.68,"NA",36.06,"NA",30.71,"NA",null,54.99,"NA",58.88,"NA",50.14,"NA",null,45.83,"NA",49.07,"NA",41.79,"NA"]
[null,20,{"$f":"'AVOID NEW'!AS28","v":46.283561540218948},49.52316154021895,42.243161540218949,null,34.020000000000003,"NA",36.4,"NA",31.05,"NA",null,55.54,"NA",59.43,"NA",50.69,"NA",null,46.28,"NA",49.52,"NA",42.24,"NA"]

{"sheet":"IPCo NF HLH LLH Non-Levelized","index":10,"n_rows":47,"n_cols":26,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,1,0,25],[1,1,1,25],[2,1,2,25],[12,1,12,25],[13,1,13,25],[14,1,14,25],[17,1,18,1],[17,2,17,4],[17,6,17,11],[17,13,17,18],[15,1,15,25],[16,1,16,25],[17,20,17,25],[18,2,19,2],[18,3,18,4],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,20,18,21],[19,25,20,25],[18,22,18,23],[18,24,18,25],[19,7,20,7],[19,9,20,9],[19,11,20,11],[19,14,20,14],[19,16,20,16],[19,18,20,18],[19,21,20,21],[19,23,20,23]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E72","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E73","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E74","v":1},"(Applied to January, February, June, September, and October)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"NON-LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54","v":"PROJECT ON-LINE IN 2024"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,"Non-Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D19*0.445","v":3.2396000000000003},{"$f":"-(D19-D20)","v":-4.0404},null,null,"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87",null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Year","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,{"$f":"'AVOID NEW'!AL9","v":2024},{"$f":"'AVOID NEW'!AM9","v":37.110100198010386},{"$f":"C22+D$20","v":40.349700198010389},{"$f":"C22+E$20","v":33.069700198010388},null,{"$f":"ROUND((+$C22*$D$7),2)","v":27.28},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":29.66},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":24.31},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":44.53},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":48.42},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":39.68},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":37.11},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":40.35},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":33.07},"NA"]
[null,{"$f":"'AVOID NEW'!AL10","v":2025},{"$f":"'AVOID NEW'!AM10","v":33.767893011970592},37.007493011970595,29.727493011970594,null,24.82,"NA",27.2,"NA",21.85,"NA",null,40.520000000000003,"NA",44.41,"NA",35.67,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":33.770000000000003},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":37.01},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":29.73},"NA"]
[null,{"$f":"'AVOID NEW'!AL11","v":2026},{"$f":"'AVOID NEW'!AM11","v":34.111765084853687},37.35136508485369,30.071365084853689,null,25.07,"NA",27.45,"NA",22.1,"NA",null,40.93,"NA",44.82,"NA",36.090000000000003,"NA",null,34.11,"NA",37.35,"NA",30.07,"NA"]
[null,{"$f":"'AVOID NEW'!AL12","v":2027},{"$f":"'AVOID NEW'!AM12","v":32.344447779657884},35.584047779657887,28.304047779657886,null,23.77,"NA",26.15,"NA",20.8,"NA",null,38.81,"NA",42.7,"NA",33.96,"NA",null,32.340000000000003,"NA",35.58,"NA",28.3,"NA"]
[null,{"$f":"'AVOID NEW'!AL13","v":2028},{"$f":"'AVOID NEW'!AM13","v":32.252703983953992},35.492303983953995,28.212303983953994,null,23.71,"NA",26.09,"NA",20.74,"NA",null,38.700000000000003,"NA",42.59,"NA",33.85,"NA",null,32.25,"NA",35.49,"NA",28.21,"NA"]
[null,{"$f":"'AVOID NEW'!AL14","v":2029},{"$f":"'AVOID NEW'!AM14","v":32.643394715085869},35.882994715085871,28.60299471508587,null,23.99,"NA",26.37,"NA",21.02,"NA",null,39.17,"NA",43.06,"NA",34.32,"NA",null,32.64,"NA",35.880000000000003,"NA",28.6,"NA"]
[null,{"$f":"'AVOID NEW'!AL15","v":2030},{"$f":"'AVOID NEW'!AM15","v":33.669151052064713},36.908751052064716,29.628751052064715,null,24.75,"NA",27.13,"NA",21.78,"NA",null,40.4,"NA",44.29,"NA",35.549999999999997,"NA",null,33.67,"NA",36.909999999999997,"NA",29.63,"NA"]
[null,{"$f":"'AVOID NEW'!AL16","v":2031},{"$f":"'AVOID NEW'!AM16","v":35.437072346200615},38.676672346200618,31.396672346200617,null,26.05,"NA",28.43,"NA",23.08,"NA",null,42.52,"NA",46.41,"NA",37.68,"NA",null,35.44,"NA",38.68,"NA",31.4,"NA"]
[null,{"$f":"'AVOID NEW'!AL17","v":2032},{"$f":"'AVOID NEW'!AM17","v":37.691597631942571},40.931197631942574,33.651197631942573,null,27.7,"NA",30.08,"NA",24.73,"NA",null,45.23,"NA",49.12,"NA",40.380000000000003,"NA",null,37.69,"NA",40.93,"NA",33.65,"NA"]
[null,{"$f":"'AVOID NEW'!AL18","v":2033},{"$f":"'AVOID NEW'!AM18","v":40.182555438001174},43.422155438001177,36.142155438001176,null,29.53,"NA",31.92,"NA",26.56,"NA",null,48.22,"NA",52.11,"NA",43.37,"NA",null,40.18,"NA",43.42,"NA",36.14,"NA"]
[null,{"$f":"'AVOID NEW'!AL19","v":2034},{"$f":"'AVOID NEW'!AM19","v":42.77571789831304},46.015317898313043,38.735317898313042,null,31.44,"NA",33.82,"NA",28.47,"NA",null,51.33,"NA",55.22,"NA",46.48,"NA",null,42.78,"NA",46.02,"NA",38.74,"NA"]
[null,{"$f":"'AVOID NEW'!AL20","v":2035},{"$f":"'AVOID NEW'!AM20","v":45.372208663960855},48.611808663960858,41.331808663960857,null,33.35,"NA",35.729999999999997,"NA",30.38,"NA",null,54.45,"NA",58.33,"NA",49.6,"NA",null,45.37,"NA",48.61,"NA",41.33,"NA"]
[null,{"$f":"'AVOID NEW'!AL21","v":2036},{"$f":"'AVOID NEW'!AM21","v":46.842650914577177},50.08225091457718,42.802250914577179,null,34.43,"NA",36.81,"NA",31.46,"NA",null,56.21,"NA",60.1,"NA",51.36,"NA",null,46.84,"NA",50.08,"NA",42.8,"NA"]
[null,{"$f":"'AVOID NEW'!AL22","v":2037},{"$f":"'AVOID NEW'!AM22","v":48.222543670340549},51.462143670340552,44.182143670340551,null,35.44,"NA",37.82,"NA",32.47,"NA",null,57.87,"NA",61.75,"NA",53.02,"NA",null,48.22,"NA",51.46,"NA",44.18,"NA"]
[null,{"$f":"'AVOID NEW'!AL23","v":2038},{"$f":"'AVOID NEW'!AM23","v":51.221616804127784},54.461216804127787,47.181216804127786,null,37.65,"NA",40.03,"NA",34.68,"NA",null,61.47,"NA",65.349999999999994,"NA",56.62,"NA",null,51.22,"NA",54.46,"NA",47.18,"NA"]
[null,{"$f":"'AVOID NEW'!AL24","v":2039},{"$f":"'AVOID NEW'!AM24","v":51.493016853900087},54.73261685390009,47.452616853900089,null,37.85,"NA",40.229999999999997,"NA",34.880000000000003,"NA",null,61.79,"NA",65.680000000000007,"NA",56.94,"NA",null,51.49,"NA",54.73,"NA",47.45,"NA"]
[null,{"$f":"'AVOID NEW'!AL25","v":2040},{"$f":"'AVOID NEW'!AM25","v":54.916198535327503},58.155798535327506,50.875798535327505,null,40.36,"NA",42.74,"NA",37.39,"NA",null,65.900000000000006,"NA",69.790000000000006,"NA",61.05,"NA",null,54.92,"NA",58.16,"NA",50.88,"NA"]
[null,{"$f":"'AVOID NEW'!AL26","v":2041},{"$f":"'AVOID NEW'!AM26","v":56.990466954656355},60.230066954656358,52.950066954656357,null,41.89,"NA",44.27,"NA",38.92,"NA",null,68.39,"NA",72.28,"NA",63.54,"NA",null,56.99,"NA",60.23,"NA",52.95,"NA"]
[null,{"$f":"'AVOID NEW'!AL27","v":2042},{"$f":"'AVOID NEW'!AM27","v":58.292636121824486},61.532236121824489,54.252236121824488,null,42.85,"NA",45.23,"NA",39.880000000000003,"NA",null,69.95,"NA",73.84,"NA",65.099999999999994,"NA",null,58.29,"NA",61.53,"NA",54.25,"NA"]
[null,{"$f":"'AVOID NEW'!AL28","v":2043},{"$f":"'AVOID NEW'!AM28","v":59.02545726382904},62.265057263829043,54.985057263829042,null,43.38,"NA",45.76,"NA",40.409999999999997,"NA",null,70.83,"NA",74.72,"NA",65.98,"NA",null,59.03,"NA",62.27,"NA",54.99,"NA"]
[null,{"$f":"'AVOID NEW'!AL29","v":2044},{"$f":"'AVOID NEW'!AM29","v":60.064691338351643},63.304291338351646,56.024291338351645,null,44.15,"NA",46.53,"NA",41.18,"NA",null,72.08,"NA",75.97,"NA",67.23,"NA",null,60.06,"NA",63.3,"NA",56.02,"NA"]
[null,{"$f":"'AVOID NEW'!AL30","v":2045},{"$f":"'AVOID NEW'!AM30","v":61.262088347646127},64.501688347646123,57.221688347646129,null,45.03,"NA",47.41,"NA",42.06,"NA",null,73.510000000000005,"NA",77.400000000000006,"NA",68.67,"NA",null,61.26,"NA",64.5,"NA",57.22,"NA"]
[null,{"$f":"'AVOID NEW'!AL31","v":2046},{"$f":"'AVOID NEW'!AM31","v":62.413486552693897},65.653086552693892,58.373086552693898,null,45.87,"NA",48.26,"NA",42.9,"NA",null,74.900000000000006,"NA",78.78,"NA",70.05,"NA",null,62.41,"NA",65.650000000000006,"NA",58.37,"NA"]
[null,{"$f":"'AVOID NEW'!AL32","v":2047},{"$f":"'AVOID NEW'!AM32","v":63.788032287631943},67.027632287631945,59.747632287631944,null,46.88,"NA",49.27,"NA",43.91,"NA",null,76.55,"NA",80.430000000000007,"NA",71.7,"NA",null,63.79,"NA",67.03,"NA",59.75,"NA"]
[null,{"$f":"'AVOID NEW'!AL33","v":2048},{"$f":"'AVOID NEW'!AM33","v":65.079034274459147},68.318634274459143,61.038634274459149,null,47.83,"NA",50.21,"NA",44.86,"NA",null,78.09,"NA",81.98,"NA",73.25,"NA",null,65.08,"NA",68.319999999999993,"NA",61.04,"NA"]
[null,{"$f":"'AVOID NEW'!AL34","v":2049},{"$f":"'AVOID NEW'!AM34","v":66.281992238025907},69.521592238025903,62.241592238025909,null,48.72,"NA",51.1,"NA",45.75,"NA",null,79.540000000000006,"NA",83.43,"NA",74.69,"NA",null,66.28,"NA",69.52,"NA",62.24,"NA"]

{"sheet":"IPCOStorage(Energy)Non-LevelADJ","index":11,"n_rows":47,"n_cols":26,"rows_kept":47,"cut":false,"hidden":false,"merged":[[14,1,14,25],[0,1,0,25],[1,1,1,25],[2,1,2,25],[12,1,12,25],[13,1,13,25],[15,1,15,25],[16,1,16,25],[17,1,18,1],[17,2,17,4],[17,6,17,11],[17,13,17,18],[17,20,17,25],[18,2,19,2],[18,3,18,4],[18,6,18,7],[19,25,20,25],[18,22,18,23],[18,24,18,25],[19,7,20,7],[19,9,20,9],[19,23,20,23],[18,8,18,9],[18,10,18,11],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,20,18,21],[19,11,20,11],[19,14,20,14],[19,16,20,16],[19,18,20,18],[19,21,20,21]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES OF ENERGY FOR ENERGY STORAGE PROJECTS"]
[null,"Eligibility for these rates is limited to energy storage projects 100 kW or smaller"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E72","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E73","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E74","v":1},"(Applied to January, February, June, September, and October)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"NON-LEVELIZED RATES"]
[]
[]
[]
[null,null,"Non-Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D19*0.445","v":3.2396000000000003},{"$f":"-(D19-D20)","v":-4.0404},null,null,"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87",null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Year","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,{"$f":"'AVOID NEW'!M9","v":2024},{"$f":"'AVOID NEW'!AD9","v":37.110100198010386},{"$f":"C22+D$20","v":40.349700198010389},{"$f":"C22+E$20","v":33.069700198010388},null,{"$f":"ROUND((+$C22*$D$7),2)","v":27.28},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":29.66},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":24.31},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":44.53},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":48.42},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":39.68},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":37.11},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":40.35},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":33.07},"NA"]
[null,{"$f":"'AVOID NEW'!M10","v":2025},{"$f":"'AVOID NEW'!AD10","v":33.767893011970592},37.007493011970595,29.727493011970594,null,24.82,"NA",27.2,"NA",21.85,"NA",null,40.520000000000003,"NA",44.41,"NA",35.67,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":33.770000000000003},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":37.01},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":29.73},"NA"]
[null,{"$f":"'AVOID NEW'!M11","v":2026},{"$f":"'AVOID NEW'!AD11","v":31.159285458209997},34.398885458209996,27.118885458209995,null,22.9,"NA",25.28,"NA",19.93,"NA",null,37.39,"NA",41.28,"NA",32.54,"NA",null,31.16,"NA",34.4,"NA",27.12,"NA"]
[null,{"$f":"'AVOID NEW'!M12","v":2027},{"$f":"'AVOID NEW'!AD12","v":29.348473875374204},32.588073875374207,25.308073875374205,null,21.57,"NA",23.95,"NA",18.600000000000001,"NA",null,35.22,"NA",39.11,"NA",30.37,"NA",null,29.35,"NA",32.590000000000003,"NA",25.31,"NA"]
[null,{"$f":"'AVOID NEW'!M13","v":2028},{"$f":"'AVOID NEW'!AD13","v":29.212583690881686},32.452183690881689,25.172183690881688,null,21.47,"NA",23.85,"NA",18.5,"NA",null,35.06,"NA",38.94,"NA",30.21,"NA",null,29.21,"NA",32.450000000000003,"NA",25.17,"NA"]
[null,{"$f":"'AVOID NEW'!M14","v":2029},{"$f":"'AVOID NEW'!AD14","v":29.558465928699324},32.798065928699323,25.518065928699322,null,21.73,"NA",24.11,"NA",18.760000000000002,"NA",null,35.47,"NA",39.36,"NA",30.62,"NA",null,29.56,"NA",32.799999999999997,"NA",25.52,"NA"]
[null,{"$f":"'AVOID NEW'!M15","v":2030},{"$f":"'AVOID NEW'!AD15","v":30.538741517273305},33.778341517273304,26.498341517273303,null,22.45,"NA",24.83,"NA",19.48,"NA",null,36.65,"NA",40.53,"NA",31.8,"NA",null,30.54,"NA",33.78,"NA",26.5,"NA"]
[null,{"$f":"'AVOID NEW'!M16","v":2031},{"$f":"'AVOID NEW'!AD16","v":32.260499497618767},35.50009949761877,28.220099497618769,null,23.71,"NA",26.09,"NA",20.74,"NA",null,38.71,"NA",42.6,"NA",33.86,"NA",null,32.26,"NA",35.5,"NA",28.22,"NA"]
[null,{"$f":"'AVOID NEW'!M17","v":2032},{"$f":"'AVOID NEW'!AD17","v":34.468168431571151},37.707768431571154,30.427768431571153,null,25.33,"NA",27.72,"NA",22.36,"NA",null,41.36,"NA",45.25,"NA",36.51,"NA",null,34.47,"NA",37.71,"NA",30.43,"NA"]
[null,{"$f":"'AVOID NEW'!M18","v":2033},{"$f":"'AVOID NEW'!AD18","v":36.911566210202565},40.151166210202568,32.871166210202567,null,27.13,"NA",29.51,"NA",24.16,"NA",null,44.29,"NA",48.18,"NA",39.450000000000003,"NA",null,36.909999999999997,"NA",40.15,"NA",32.869999999999997,"NA"]
[null,{"$f":"'AVOID NEW'!M19","v":2034},{"$f":"'AVOID NEW'!AD19","v":39.456454162406622},42.696054162406625,35.416054162406624,null,29,"NA",31.38,"NA",26.03,"NA",null,47.35,"NA",51.24,"NA",42.5,"NA",null,39.46,"NA",42.7,"NA",35.42,"NA"]
[null,{"$f":"'AVOID NEW'!M20","v":2035},{"$f":"'AVOID NEW'!AD20","v":42.003944963654753},45.243544963654756,37.963544963654755,null,30.87,"NA",33.25,"NA",27.9,"NA",null,50.4,"NA",54.29,"NA",45.56,"NA",null,42,"NA",45.24,"NA",37.96,"NA"]
[null,{"$f":"'AVOID NEW'!M21","v":2036},{"$f":"'AVOID NEW'!AD21","v":43.424650644927851},46.664250644927854,39.384250644927853,null,31.92,"NA",34.299999999999997,"NA",28.95,"NA",null,52.11,"NA",56,"NA",47.26,"NA",null,43.42,"NA",46.66,"NA",39.380000000000003,"NA"]
[null,{"$f":"'AVOID NEW'!M22","v":2037},{"$f":"'AVOID NEW'!AD22","v":44.754058901826411},47.993658901826414,40.713658901826413,null,32.89,"NA",35.28,"NA",29.92,"NA",null,53.7,"NA",57.59,"NA",48.86,"NA",null,44.75,"NA",47.99,"NA",40.71,"NA"]
[null,{"$f":"'AVOID NEW'!M23","v":2038},{"$f":"'AVOID NEW'!AD23","v":47.701888103862942},50.941488103862945,43.661488103862943,null,35.06,"NA",37.44,"NA",32.090000000000003,"NA",null,57.24,"NA",61.13,"NA",52.39,"NA",null,47.7,"NA",50.94,"NA",43.66,"NA"]
[null,{"$f":"'AVOID NEW'!M24","v":2039},{"$f":"'AVOID NEW'!AD24","v":47.921273103940194},51.160873103940197,43.880873103940196,null,35.22,"NA",37.6,"NA",32.25,"NA",null,57.51,"NA",61.39,"NA",52.66,"NA",null,47.92,"NA",51.16,"NA",43.88,"NA"]
[null,{"$f":"'AVOID NEW'!M25","v":2040},{"$f":"'AVOID NEW'!AD25","v":51.291656748019001},54.531256748019004,47.251256748019003,null,37.700000000000003,"NA",40.08,"NA",34.729999999999997,"NA",null,61.55,"NA",65.44,"NA",56.7,"NA",null,51.29,"NA",54.53,"NA",47.25,"NA"]
[null,{"$f":"'AVOID NEW'!M26","v":2041},{"$f":"'AVOID NEW'!AD26","v":53.312332084979381},56.551932084979384,49.271932084979383,null,39.18,"NA",41.57,"NA",36.21,"NA",null,63.97,"NA",67.86,"NA",59.13,"NA",null,53.31,"NA",56.55,"NA",49.27,"NA"]
[null,{"$f":"'AVOID NEW'!M27","v":2042},{"$f":"'AVOID NEW'!AD27","v":54.560100876678966},57.799700876678969,50.519700876678968,null,40.1,"NA",42.48,"NA",37.130000000000003,"NA",null,65.47,"NA",69.36,"NA",60.62,"NA",null,54.56,"NA",57.8,"NA",50.52,"NA"]
[null,{"$f":"'AVOID NEW'!M28","v":2043},{"$f":"'AVOID NEW'!AD28","v":55.237701908212543},58.477301908212546,51.197301908212545,null,40.6,"NA",42.98,"NA",37.630000000000003,"NA",null,66.290000000000006,"NA",70.17,"NA",61.44,"NA",null,55.24,"NA",58.48,"NA",51.2,"NA"]
[null,{"$f":"'AVOID NEW'!M29","v":2044},{"$f":"'AVOID NEW'!AD29","v":56.2208834983768},59.460483498376803,52.180483498376802,null,41.32,"NA",43.7,"NA",38.35,"NA",null,67.47,"NA",71.349999999999994,"NA",62.62,"NA",null,56.22,"NA",59.46,"NA",52.18,"NA"]
[null,{"$f":"'AVOID NEW'!M30","v":2045},{"$f":"'AVOID NEW'!AD30","v":57.361382810344331},60.600982810344334,53.320982810344333,null,42.16,"NA",44.54,"NA",39.19,"NA",null,68.83,"NA",72.72,"NA",63.99,"NA",null,57.36,"NA",60.6,"NA",53.32,"NA"]
[null,{"$f":"'AVOID NEW'!M31","v":2046},{"$f":"'AVOID NEW'!AD31","v":58.455025062551215},61.694625062551218,54.414625062551217,null,42.96,"NA",45.35,"NA",39.99,"NA",null,70.150000000000006,"NA",74.03,"NA",65.3,"NA",null,58.46,"NA",61.69,"NA",54.41,"NA"]
[null,{"$f":"'AVOID NEW'!M32","v":2047},{"$f":"'AVOID NEW'!AD32","v":59.770943339802237},63.01054333980224,55.730543339802239,null,43.93,"NA",46.31,"NA",40.96,"NA",null,71.73,"NA",75.61,"NA",66.88,"NA",null,59.77,"NA",63.01,"NA",55.73,"NA"]
[null,{"$f":"'AVOID NEW'!M33","v":2048},{"$f":"'AVOID NEW'!AD33","v":61.002432904598294},64.24203290459829,56.962032904598296,null,44.84,"NA",47.22,"NA",41.87,"NA",null,73.2,"NA",77.09,"NA",68.349999999999994,"NA",null,61,"NA",64.239999999999995,"NA",56.96,"NA"]
[null,{"$f":"'AVOID NEW'!M34","v":2049},{"$f":"'AVOID NEW'!AD34","v":62.144979808690252},65.384579808690248,58.104579808690254,null,45.68,"NA",48.06,"NA",42.71,"NA",null,74.569999999999993,"NA",78.459999999999994,"NA",69.73,"NA",null,62.14,"NA",65.38,"NA",58.1,"NA"]

{"sheet":"IPCOStorage(Capacity)","index":12,"n_rows":59,"n_cols":21,"rows_kept":59,"cut":false,"hidden":false,"merged":[[32,3,32,8],[31,0,31,8],[32,0,33,0],[32,1,33,1],[32,2,33,2]]}
["Years since the first deficit (Years)","Calendar Year","Column T in AVOID NEW (This represents annual value of CCCT in $/MW divided by (365*24*annual availability factor of chosen technology category, e.g. wind))","Non-Levelized Annual Value of CCCT in $/MW (using wind's annual capacity factor of 33%)","Spreading Non-Levelized Annual Value of CCCT over Peak Hours ($/MWh)","Levelized Annual Value of CCCT in $/MW with Online Year of 2026 ","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2026","Levelized Annual Value of CCCT in $/MW with Online Year of 2027","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2027","Levelized Annual Value of CCCT in $/MW with Online Year of 2028","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2028","Levelized Annual Value of CCCT in $/MW with Online Year of 2029","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2029","Levelized Annual Value of CCCT in $/MW with Online Year of 2030","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2030","Levelized Annual Value of CCCT in $/MW with Online Year of 2031","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2031"]
[1,2026,59.049592532843597,{"$f":"C2*365*24*0.33","v":170700.56209394426},{"$f":"D2/$T$7","v":393.31926749756741},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$D$2:$D2))","v":170700.56209394423},{"$f":"F2/$T$7","v":393.31926749756735},null,null,null,null,null,null,null,null,null,null,null,null,"Number of Hours in a Day",24]
[2,2027,59.919478085728045,{"$f":"C3*365*24*0.33","v":173215.22725022264},399.11342684383095,{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$D$2:$D3))","v":171913.92834594226},{"$f":"F3/$T$7","v":396.11504227175635},{"$f":"-PMT('AVOID NEW'!$D$37,($A3-1),NPV('AVOID NEW'!$D$37,$D3:$D$3))","v":173215.22725022258},{"$f":"H3/$T$7","v":399.11342684383084},null,null,null,null,null,null,null,null,null,null,"Number of Days in a Year",365]
[3,2028,60.802405861501363,175767.59486442816,404.99445821296808,{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$D$2:$D4))","v":173109.73064757674},398.87034711423212,{"$f":"-PMT('AVOID NEW'!$D$37,($A4-1),NPV('AVOID NEW'!$D$37,$D$3:$D4))","v":174446.78554260108},{"$f":"H4/$T$7","v":401.95111876175366},{"$f":"-PMT('AVOID NEW'!$D$37,($A4-2),NPV('AVOID NEW'!$D$37,$D$4:$D4))","v":175767.5948644281},{"$f":"J4/$T$7","v":404.99445821296797},null,null,null,null,null,null,null,null,"Peak Hours in July ",279]
[4,2029,61.698575727786967,178358.24271388658,410.96369288913957,{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$D$2:$D5))","v":174287.5284120251},401.58416684798408,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-1),NPV('AVOID NEW'!$D$37,$D$3:$D5))","v":175660.52042747781},404.74774292045578,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-2),NPV('AVOID NEW'!$D$37,$D$4:$D5))","v":177017.62398400935},{"$f":"J5/$T$7","v":407.87470964057451},{"$f":"-PMT('AVOID NEW'!$D$37,($A5-3),NPV('AVOID NEW'!$D$37,$D$5:$D5))","v":178358.24271388658},{"$f":"L5/$T$7","v":410.96369288913957},null,null,null,null,null,null,"Peak Hours in August",155]
[5,2030,62.608190695885064,180987.75766366455,417.02248309600128,{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$D$2:$D6))","v":175446.9081988117},404.25554884518823,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-1),NPV('AVOID NEW'!$D$37,$D$3:$D6))","v":176855.98459488296},407.50226865180406,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-2),NPV('AVOID NEW'!$D$37,$D$4:$D6))","v":178249.56633531419},410.71328648689905,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-3),NPV('AVOID NEW'!$D$37,$D$5:$D6))","v":179627.02583247356},{"$f":"L6/$T$7","v":413.88715629602206},{"$f":"-PMT('AVOID NEW'!$D$37,($A6-4),NPV('AVOID NEW'!$D$37,$D$6:$D6))","v":180987.7576636645},{"$f":"N6/$T$7","v":417.02248309600117},null,null,null,null,"Total Peak Hours in a year"]
[6,2031,63.531456971694716,183656.73581377513,423.17220233588739,{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$D$2:$D7))","v":176587.4844702952},406.88360477026544,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-1),NPV('AVOID NEW'!$D$37,$D$3:$D7))","v":178032.75828456206},410.21372876627203,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-2),NPV('AVOID NEW'!$D$37,$D$4:$D7))","v":179462.96778000254},413.50914235023629,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-3),NPV('AVOID NEW'!$D$37,$D$5:$D7))","v":180877.45485829725},416.7683291665835,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-4),NPV('AVOID NEW'!$D$37,$D$6:$D7))","v":182275.58240907008},{"$f":"N7/$T$7","v":419.9898212190555},{"$f":"-PMT('AVOID NEW'!$D$37,($A7-5),NPV('AVOID NEW'!$D$37,$D$7:$D7))","v":183656.7358137751},{"$f":"P7/$T$7","v":423.17220233588733},null,null,{"$f":"U5+U4","v":434}]
[7,2032,64.468584007487053,186365.78264884357,429.41424573466259,{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$D$2:$D8))","v":177708.90024194197},409.46751207820728,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-1),NPV('AVOID NEW'!$D$37,$D$3:$D8))","v":179190.45005415176},412.88122132293034,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-2),NPV('AVOID NEW'!$D$37,$D$4:$D8))","v":180657.40213893229},416.26129525099606,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-3),NPV('AVOID NEW'!$D$37,$D$5:$D8))","v":182109.06871772962},419.60614911919265,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-4),NPV('AVOID NEW'!$D$37,$D$6:$D8))","v":183544.78171248789},422.91424357716102,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-5),NPV('AVOID NEW'!$D$37,$D$7:$D8))","v":184963.89434203773},{"$f":"P8/$T$7","v":426.18408834570909}]
[8,2033,65.41978455454425,189115.51319027651,435.75003039234218,{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$D$2:$D9))","v":178810.82762400559},412.0065152626857,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-1),NPV('AVOID NEW'!$D$37,$D$3:$D9))","v":180328.69743955648},415.5039111510518,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-2),NPV('AVOID NEW'!$D$37,$D$4:$D9))","v":181832.4719722078},418.96882942905023,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-3),NPV('AVOID NEW'!$D$37,$D$5:$D9))","v":183321.43471203133},422.39961915214593,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-4),NPV('AVOID NEW'!$D$37,$D$6:$D9))","v":184794.88745636103},425.79467155843554,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-5),NPV('AVOID NEW'!$D$37,$D$7:$D9))","v":186252.15199236071},429.15242394553161]
[9,2034,66.385274716679291,191906.55215097652,442.18099573957727,{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$D$2:$D10))","v":179892.96825300396},414.49992685023955,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-1),NPV('AVOID NEW'!$D$37,$D$3:$D10))","v":181447.16750511},418.08103111776501,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-2),NPV('AVOID NEW'!$D$37,$D$4:$D10))","v":182987.80924982217},421.63089688899117,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-3),NPV('AVOID NEW'!$D$37,$D$5:$D10))","v":184514.14930946252},425.14780946880762,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-4),NPV('AVOID NEW'!$D$37,$D$6:$D10))","v":186025.46032001695},428.63009290326488,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-5),NPV('AVOID NEW'!$D$37,$D$7:$D10))","v":187521.03349286501},432.07611403885949]
[10,2035,67.365274004651653,194739.53409264699,448.7086039001083,{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$D$2:$D11))","v":180955.05361215328},416.94712813860201,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-1),NPV('AVOID NEW'!$D$37,$D$3:$D11))","v":182545.55728188713},420.6118831379888,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-2),NPV('AVOID NEW'!$D$37,$D$4:$D11))","v":184123.07591043736},424.24671868764369,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-3),NPV('AVOID NEW'!$D$37,$D$5:$D11))","v":185686.83882635372},427.84985904689796,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-4),NPV('AVOID NEW'!$D$37,$D$6:$D11))","v":187236.09058403168},431.41956355767667,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-5),NPV('AVOID NEW'!$D$37,$D$7:$D11))","v":188770.0927969547},434.95413086855922]
[11,2036,68.360005391494411,197615.10358573205,455.33434005929047,{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$D$2:$D12))","v":181996.84524068722},419.34756967900285,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-1),NPV('AVOID NEW'!$D$37,$D$3:$D12))","v":183623.59409330922},423.0958389246756,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-2),NPV('AVOID NEW'!$D$37,$D$4:$D12))","v":185237.96430664157},426.8155859600036,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-3),NPV('AVOID NEW'!$D$37,$D$5:$D12))","v":186839.15999464429},430.50497694618497,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-4),NPV('AVOID NEW'!$D$37,$D$6:$D12))","v":188426.39882189746},434.16220926704483,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-5),NPV('AVOID NEW'!$D$37,$D$7:$D12))","v":189998.91390012958},437.78551589891612]
[12,2037,69.369695368768518,200533.91537203605,462.05971283879273,{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$D$2:$D13))","v":183018.13483274379},421.70077150401795,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-1),NPV('AVOID NEW'!$D$37,$D$3:$D13))","v":184681.03576797023},425.53234047919409,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-2),NPV('AVOID NEW'!$D$37,$D$4:$D13))","v":186332.19753581309},429.33686068159699,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-3),NPV('AVOID NEW'!$D$37,$D$5:$D13))","v":187970.80041419866},433.11244335068818,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-4),NPV('AVOID NEW'!$D$37,$D$6:$D13))","v":189596.03647645941},436.85722690428435,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-5),NPV('AVOID NEW'!$D$37,$D$7:$D13))","v":191207.11154241828},440.56938143414351]
[13,2038,70.394574003760326,203496.63453007038,468.88625467758152,{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$D$2:$D14))","v":184018.74422723721},424.00632310423322,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-1),NPV('AVOID NEW'!$D$37,$D$3:$D14))","v":185717.67074037332},427.92090032344083,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-2),NPV('AVOID NEW'!$D$37,$D$4:$D14))","v":187405.52965651354},431.80997616708186,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-3),NPV('AVOID NEW'!$D$37,$D$5:$D14))","v":189081.47888901594},435.6716103433547,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-4),NPV('AVOID NEW'!$D$37,$D$6:$D14))","v":190744.68631940684},439.5038855285872,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-5),NPV('AVOID NEW'!$D$37,$D$7:$D14))","v":192394.33179385774},443.30491196741417]
[14,2039,71.434874997638602,206503.93664317369,475.81552221929422,{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$D$2:$D15))","v":184998.52529083981},426.26388315861709,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-1),NPV('AVOID NEW'!$D$37,$D$3:$D15))","v":186733.31804101495},430.26110147699296,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-2),NPV('AVOID NEW'!$D$37,$D$4:$D15))","v":188457.74579110913},434.23443730670306,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-3),NPV('AVOID NEW'!$D$37,$D$5:$D15))","v":190170.94564725214},438.18190241302335,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-4),NPV('AVOID NEW'!$D$37,$D$6:$D15))","v":191872.0627929176},442.10152717262122,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-5),NPV('AVOID NEW'!$D$37,$D$7:$D15))","v":193560.25252127615},445.99136525639665]
[15,2040,72.490835744587685,209556.50797045405,482.84909670611535,{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$D$2:$D16))","v":185957.35969686889},428.47317902504352,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-1),NPV('AVOID NEW'!$D$37,$D$3:$D16))","v":187727.82717797128},432.55259718426561,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-2),NPV('AVOID NEW'!$D$37,$D$4:$D16))","v":189488.66211607758},436.60982054395754,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-3),NPV('AVOID NEW'!$D$37,$D$5:$D16))","v":191238.98244576258},440.6428166953055,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-4),NPV('AVOID NEW'!$D$37,$D$6:$D16))","v":192977.91223337202},444.64956735800001,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-5),NPV('AVOID NEW'!$D$37,$D$7:$D16))","v":194704.58373546303},448.62807312318671]
[16,2041,73.562697391933696,212655.04562060194,489.98858437926714,{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$D$2:$D17))","v":186895.1586035075},430.63400599886523,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-1),NPV('AVOID NEW'!$D$37,$D$3:$D17))","v":188701.07791282245},434.79511039820841,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-2),NPV('AVOID NEW'!$D$37,$D$4:$D17))","v":190498.12574218385},438.93577359950194,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-3),NPV('AVOID NEW'!$D$37,$D$5:$D17))","v":192285.40256064074},443.05392295078514,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-4),NPV('AVOID NEW'!$D$37,$D$6:$D17))","v":194062.01297785272},447.14749534067448,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-5),NPV('AVOID NEW'!$D$37,$D$7:$D17))","v":195827.06781863887},451.21444197843056]
[17,2042,74.650704901280989,215800.25772862308,497.23561688622829,{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$D$2:$D18))","v":187811.86223536922},432.74622634877699,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-1),NPV('AVOID NEW'!$D$37,$D$3:$D18))","v":189652.97993439314},436.98843302855562,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-2),NPV('AVOID NEW'!$D$37,$D$4:$D18))","v":191486.01448740339},441.21201494793405,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-3),NPV('AVOID NEW'!$D$37,$D$5:$D18))","v":193310.0506659697},445.41486328564446,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-4),NPV('AVOID NEW'!$D$37,$D$6:$D18))","v":195124.17535492661},449.59487408969267,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-5),NPV('AVOID NEW'!$D$37,$D$7:$D18))","v":196927.47963294917},453.74995307131144]
[18,2043,75.755107110676349,218992.86363554318,504.59185169479997,{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$D$2:$D19))","v":188707.43937295163},434.80976814044152,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-1),NPV('AVOID NEW'!$D$37,$D$3:$D19))","v":190583.47243437823},439.13242496400511,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-2),NPV('AVOID NEW'!$D$37,$D$4:$D19))","v":192452.23654611997},443.43833305557598,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-3),NPV('AVOID NEW'!$D$37,$D$5:$D19))","v":194312.80260370436},447.72535162143862,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-4),NPV('AVOID NEW'!$D$37,$D$6:$D19))","v":196164.24156195653},451.99134000450812,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-5),NPV('AVOID NEW'!$D$37,$D$7:$D19))","v":198005.62651150118},456.23416246889673]
[19,2044,76.876156797818794,222233.59407113455,512.05897251413489,{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$D$2:$D20))","v":189581.8867549999},436.82462385944677,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-1),NPV('AVOID NEW'!$D$37,$D$3:$D20))","v":191492.52358946475},441.22701287895103,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-2),NPV('AVOID NEW'!$D$37,$D$4:$D20))","v":193396.73005872764},445.61458538877338,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-3),NPV('AVOID NEW'!$D$37,$D$5:$D20))","v":195293.56504826382},449.98517292226688,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-4),NPV('AVOID NEW'!$D$37,$D$6:$D20))","v":197182.08543190316},454.33660237765707,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-5),NPV('AVOID NEW'!$D$37,$D$7:$D20))","v":199061.3481342204},458.66670077009309]
[20,2045,78.014110744333081,225523.19133971806,519.63868972285263,{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$D$2:$D21))","v":190435.22839921902},438.79084884612678,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-1),NPV('AVOID NEW'!$D$37,$D$3:$D21))","v":192380.12995504579},443.27218883651102,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-2),NPV('AVOID NEW'!$D$37,$D$4:$D21))","v":194319.46258631482},447.74069720349036,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-3),NPV('AVOID NEW'!$D$37,$D$5:$D21))","v":196252.27507002329},452.19418218899375,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-4),NPV('AVOID NEW'!$D$37,$D$6:$D21))","v":198177.61209324765},456.63044261116971,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-5),NPV('AVOID NEW'!$D$37,$D$7:$D21))","v":200094.51629153162},461.04727256113279]
[21,2046,79.169229801125482,228862.40950909356,527.33274080436308,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-1),NPV('AVOID NEW'!$D$37,$D$3:$D22))","v":193246.31577604549},445.26800870056564,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-2),NPV('AVOID NEW'!$D$37,$D$4:$D22))","v":195220.43049560188},449.8166601281149,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-3),NPV('AVOID NEW'!$D$37,$D$5:$D22))","v":197188.89960245276},454.352303231458,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-4),NPV('AVOID NEW'!$D$37,$D$6:$D22))","v":199150.75752728651},458.87271319651268,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-5),NPV('AVOID NEW'!$D$37,$D$7:$D22))","v":201105.0345395474},463.37565562107693]
[22,2047,80.341778954840393,232252.01460265263,535.1428907895222,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-2),NPV('AVOID NEW'!$D$37,$D$4:$D23))","v":196099.65825973221},451.84253055237838,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-3),NPV('AVOID NEW'!$D$37,$D$5:$D23))","v":198103.43481814934},456.45952723075885,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-4),NPV('AVOID NEW'!$D$37,$D$6:$D23))","v":200101.48802761518},461.06333646915942,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-5),NPV('AVOID NEW'!$D$37,$D$7:$D23))","v":202092.83775107708},465.65169988727439]
[23,2048,81.532027395437311,235692.78479473022,543.07093270675171,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-3),NPV('AVOID NEW'!$D$37,$D$5:$D24))","v":198995.90541944699},458.51591110471657,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-4),NPV('AVOID NEW'!$D$37,$D$6:$D24))","v":201029.79956712475},463.20230315005705,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-5),NPV('AVOID NEW'!$D$37,$D$7:$D24))","v":203057.89156734449},467.87532619203796]
[24,2049,82.740248584907164,{"$f":"C25*365*24*0.33","v":239185.51060924964},551.11868803974573,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-4),NPV('AVOID NEW'!$D$37,$D$6:$D25))","v":201935.71707827933},465.28967068727957,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-5),NPV('AVOID NEW'!$D$37,$D$7:$D25))","v":204000.19175581617},470.04652478298658]
[25,2050,83.966720327148266,{"$f":"C26*365*24*0.33","v":242730.99512172025},559.28800719290382,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A26-5),NPV('AVOID NEW'!$D$37,$D$7:$D26))","v":204919.76347999455},472.16535364054045]
[]
[]
[]
[]
[]
["AVOIDED COST OF CAPACITY FOR ENERGY STORAGE (IPCO)\n(Avoided cost of capacity for energy storage is only available for generation during peak hours in accordance with Order No. 34913.)"]
[{"$f":"B1","v":"Calendar Year"},"Non-levelized Avoided Cost of Capacity during Peak Hours ($/MWh)","Contract Length","Levelized Avoided Cost of Capacity during Peak Hours ($/MWh)"]
[null,null,null,"Online Year 2026","Online Year 2027","Online Year 2028","Online Year 2029","Online Year 2030","Online Year 2031"]
[{"$f":"B2","v":2026},{"$f":"E2","v":393.31926749756741},1,{"$f":"G2","v":393.31926749756735},{"$f":"I3","v":399.11342684383084},{"$f":"K4","v":404.99445821296797},{"$f":"M5","v":410.96369288913957},{"$f":"O6","v":417.02248309600117},{"$f":"Q7","v":423.17220233588733}]
[2027,{"$f":"E3","v":399.11342684383095},2,{"$f":"G3","v":396.11504227175635},{"$f":"I4","v":401.95111876175366},{"$f":"K5","v":407.87470964057451},{"$f":"M6","v":413.88715629602206},{"$f":"O7","v":419.9898212190555},{"$f":"Q8","v":426.18408834570909}]
[2028,404.99445821296808,3,398.87034711423212,404.74774292045578,410.71328648689905,416.7683291665835,422.91424357716102,429.15242394553161]
[2029,410.96369288913957,4,401.58416684798408,407.50226865180406,413.50914235023629,419.60614911919265,425.79467155843554,432.07611403885949]
[2030,417.02248309600128,5,404.25554884518823,410.21372876627203,416.26129525099606,422.39961915214593,428.63009290326488,434.95413086855922]
[2031,423.17220233588739,6,406.88360477026544,412.88122132293034,418.96882942905023,425.14780946880762,431.41956355767667,437.78551589891612]
[2032,429.41424573466259,7,409.46751207820728,415.5039111510518,421.63089688899117,427.84985904689796,434.16220926704483,440.56938143414351]
[2033,435.75003039234218,8,412.0065152626857,418.08103111776501,424.24671868764369,430.50497694618497,436.85722690428435,443.30491196741417]
[2034,{"$f":"$E10","v":442.18099573957727},9,414.49992685023955,420.6118831379888,426.8155859600036,433.11244335068818,439.5038855285872,445.99136525639665]
[2035,448.7086039001083,10,416.94712813860201,423.0958389246756,429.33686068159699,435.6716103433547,442.10152717262122,448.62807312318671]
[2036,455.33434005929047,11,419.34756967900285,425.53234047919409,431.80997616708186,438.18190241302335,444.64956735800001,451.21444197843056]
[2037,462.05971283879273,12,421.70077150401795,427.92090032344083,434.23443730670306,440.6428166953055,447.14749534067448,453.74995307131144]
[2038,468.88625467758152,13,424.00632310423322,430.26110147699296,436.60982054395754,443.05392295078514,449.59487408969267,456.23416246889673]
[2039,475.81552221929422,14,426.26388315861709,432.55259718426561,438.93577359950194,445.41486328564446,451.99134000450812,458.66670077009309]
[2040,482.84909670611535,15,428.47317902504352,434.79511039820841,441.21201494793405,447.72535162143862,454.33660237765707,461.04727256113279]
[2041,489.98858437926714,16,430.63400599886523,436.98843302855562,443.43833305557598,449.98517292226688,456.63044261116971,463.37565562107693]
[2042,497.23561688622829,17,432.74622634877699,439.13242496400511,445.61458538877338,452.19418218899375,458.87271319651268,465.65169988727439]
[2043,504.59185169479997,18,434.80976814044152,441.22701287895103,447.74069720349036,454.352303231458,461.06333646915942,467.87532619203796]
[2044,512.05897251413489,19,436.82462385944677,443.27218883651102,449.8166601281149,456.45952723075885,463.20230315005705,470.04652478298658]
[2045,519.63868972285263,20,438.79084884612678,445.26800870056564,451.84253055237838,458.51591110471657,465.28967068727957,472.16535364054045]
[2046,527.33274080436308]
[2047,535.1428907895222]
[2048,543.07093270675171]
[2049,551.11868803974573]
[2050,559.28800719290382]

{"sheet":"IPCOStorage(Energy)LevelizedADJ","index":13,"n_rows":201,"n_cols":26,"rows_kept":201,"cut":false,"hidden":false,"merged":[[178,15,178,16],[178,17,178,18],[178,20,178,21],[178,22,178,23],[178,24,178,25],[177,1,178,1],[177,2,177,4],[177,6,177,11],[177,13,177,18],[177,20,177,25],[178,2,179,2],[178,3,178,4],[178,6,178,7],[178,8,178,9],[178,10,178,11],[179,21,180,21],[179,23,180,23],[179,25,180,25],[179,7,180,7],[179,9,180,9],[179,11,180,11],[179,14,180,14],[179,16,180,16],[179,18,180,18],[147,18,148,18],[147,21,148,21],[147,23,148,23],[146,8,146,9],[146,10,146,11],[146,13,146,14],[146,15,146,16],[146,17,146,18],[146,20,146,21],[178,13,178,14],[143,1,143,25],[144,1,144,25],[145,1,146,1],[145,2,145,4],[145,6,145,11],[145,13,145,18],[145,20,145,25],[146,2,147,2],[146,3,146,4],[146,6,146,7],[147,25,148,25],[172,1,172,25],[173,1,173,25],[174,1,174,25],[175,1,175,25],[176,1,176,25],[146,22,146,23],[146,24,146,25],[147,7,148,7],[147,9,148,9],[147,11,148,11],[147,14,148,14],[147,16,148,16],[140,1,140,25],[141,1,141,25],[142,1,142,25],[115,7,116,7],[115,9,116,9],[115,11,116,11],[115,14,116,14],[115,16,116,16],[115,18,116,18],[114,13,114,14],[114,15,114,16],[114,17,114,18],[114,20,114,21],[114,22,114,23],[114,24,114,25],[113,1,114,1],[113,2,113,4],[113,6,113,11],[113,13,113,18],[113,20,113,25],[114,2,115,2],[114,3,114,4],[114,6,114,7],[114,8,114,9],[114,10,114,11],[115,21,116,21],[115,23,116,23],[115,25,116,25],[108,1,108,25],[109,1,109,25],[110,1,110,25],[111,1,111,25],[112,1,112,25],[82,22,82,23],[82,24,82,25],[83,7,84,7],[83,9,84,9],[83,11,84,11],[83,14,84,14],[83,16,84,16],[83,18,84,18],[83,21,84,21],[83,23,84,23],[82,8,82,9],[82,10,82,11],[82,13,82,14],[82,15,82,16],[82,17,82,18],[82,20,82,21],[79,1,79,25],[80,1,80,25],[81,1,82,1],[81,2,81,4],[81,6,81,11],[81,13,81,18],[81,20,81,25],[82,2,83,2],[82,3,82,4],[82,6,82,7],[83,25,84,25],[76,1,76,25],[77,1,77,25],[78,1,78,25],[51,7,52,7],[51,9,52,9],[51,11,52,11],[51,14,52,14],[51,16,52,16],[51,18,52,18],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,20,50,21],[50,22,50,23],[50,24,50,25],[49,1,50,1],[49,2,49,4],[49,6,49,11],[49,13,49,18],[49,20,49,25],[50,2,51,2],[50,3,50,4],[50,6,50,7],[50,8,50,9],[50,10,50,11],[51,21,52,21],[51,23,52,23],[51,25,52,25],[44,1,44,25],[45,1,45,25],[46,1,46,25],[47,1,47,25],[48,1,48,25],[18,22,18,23],[18,24,18,25],[19,7,20,7],[19,9,20,9],[19,11,20,11],[19,14,20,14],[19,16,20,16],[19,18,20,18],[19,21,20,21],[19,23,20,23],[18,8,18,9],[18,10,18,11],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,20,18,21],[0,1,0,25],[1,1,1,25],[2,1,2,25],[12,1,12,25],[13,1,13,25],[14,1,14,25],[15,1,15,25],[16,1,16,25],[17,1,18,1],[17,2,17,4],[17,6,17,11],[17,13,17,18],[17,20,17,25],[18,2,19,2],[18,3,18,4],[18,6,18,7],[19,25,20,25]]}
[null,{"$f":"IF('AVOID NEW'!E105=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES OF ENERGY FOR ENERGY STORAGE PROJECTS"]
[null,"Eligibility for these rates is limited to energy storage projects 100 kW or smaller."]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E72","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E73","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E74","v":1},"(Applied to January, February, June, September, and October)"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54","v":"PROJECT ON-LINE IN 2024"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D19*0.445","v":3.2396000000000003},{"$f":"-(D19-D20)","v":-4.0404},null,null,"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87",null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!D2","v":37.110100198010379},{"$f":"C22+D$20","v":40.349700198010382},{"$f":"C22+E$20","v":33.069700198010381},null,{"$f":"ROUND((+$C22*$D$7),2)","v":27.28},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":29.66},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":24.31},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":44.53},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":48.42},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":39.68},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":37.11},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":40.35},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":33.07},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!D3","v":35.497431649833672},38.737031649833675,31.457031649833674,null,26.09,"NA",28.47,"NA",23.12,"NA",null,42.6,"NA",46.48,"NA",37.75,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":35.5},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":38.74},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":31.46},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!D4","v":34.151294101115901},37.390894101115904,30.110894101115903,null,25.1,"NA",27.48,"NA",22.13,"NA",null,40.98,"NA",44.87,"NA",36.130000000000003,"NA",null,34.15,"NA",37.39,"NA",30.11,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!D5","v":33.073512273912563},36.313112273912566,29.033112273912565,null,24.31,"NA",26.69,"NA",21.34,"NA",null,39.69,"NA",43.58,"NA",34.840000000000003,"NA",null,33.07,"NA",36.31,"NA",29.03,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!D6","v":32.405433259109131},35.645033259109134,28.365033259109133,null,23.82,"NA",26.2,"NA",20.85,"NA",null,38.89,"NA",42.77,"NA",34.04,"NA",null,32.409999999999997,"NA",35.65,"NA",28.37,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!D7","v":32.009909316945475},35.249509316945478,27.969509316945476,null,23.53,"NA",25.91,"NA",20.56,"NA",null,38.409999999999997,"NA",42.3,"NA",33.56,"NA",null,32.01,"NA",35.25,"NA",27.97,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!D8","v":31.841189694863324},35.080789694863327,27.800789694863326,null,23.4,"NA",25.78,"NA",20.43,"NA",null,38.21,"NA",42.1,"NA",33.36,"NA",null,31.84,"NA",35.08,"NA",27.8,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!D9","v":31.881696807300354},35.121296807300354,27.841296807300353,null,23.43,"NA",25.81,"NA",20.46,"NA",null,38.26,"NA",42.15,"NA",33.409999999999997,"NA",null,31.88,"NA",35.119999999999997,"NA",27.84,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!D10","v":32.095425037808745},35.335025037808748,28.055025037808747,null,23.59,"NA",25.97,"NA",20.62,"NA",null,38.51,"NA",42.4,"NA",33.67,"NA",null,32.1,"NA",35.340000000000003,"NA",28.06,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!D11","v":32.439959462944117},35.67955946294412,28.399559462944119,null,23.84,"NA",26.22,"NA",20.87,"NA",null,38.93,"NA",42.82,"NA",34.08,"NA",null,32.44,"NA",35.68,"NA",28.4,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!D12","v":32.878717176825248},36.118317176825251,28.83831717682525,null,24.17,"NA",26.55,"NA",21.2,"NA",null,39.450000000000003,"NA",43.34,"NA",34.61,"NA",null,32.880000000000003,"NA",36.119999999999997,"NA",28.84,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!D13","v":33.381466537851487},36.62106653785149,29.341066537851489,null,24.54,"NA",26.92,"NA",21.57,"NA",null,40.06,"NA",43.95,"NA",35.21,"NA",null,33.380000000000003,"NA",36.619999999999997,"NA",29.34,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!D14","v":33.872191176701854},37.111791176701857,29.831791176701856,null,24.9,"NA",27.28,"NA",21.93,"NA",null,40.65,"NA",44.53,"NA",35.799999999999997,"NA",null,33.869999999999997,"NA",37.11,"NA",29.83,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!D15","v":34.34636314447868},37.585963144478683,30.305963144478682,null,25.24,"NA",27.63,"NA",22.27,"NA",null,41.22,"NA",45.1,"NA",36.369999999999997,"NA",null,34.35,"NA",37.590000000000003,"NA",30.31,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!D16","v":34.867812198690608},38.107412198690611,30.82741219869061,null,25.63,"NA",28.01,"NA",22.66,"NA",null,41.84,"NA",45.73,"NA",36.99,"NA",null,34.869999999999997,"NA",38.11,"NA",30.83,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!D17","v":35.326335884966767},38.56593588496677,31.285935884966769,null,25.96,"NA",28.35,"NA",23,"NA",null,42.39,"NA",46.28,"NA",37.54,"NA",null,35.33,"NA",38.57,"NA",31.29,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!D18","v":35.83266411292572},39.072264112925723,31.792264112925722,null,26.34,"NA",28.72,"NA",23.37,"NA",null,43,"NA",46.89,"NA",38.15,"NA",null,35.83,"NA",39.07,"NA",31.79,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!D19","v":36.334713126919745},39.574313126919748,32.294313126919747,null,26.71,"NA",29.09,"NA",23.74,"NA",null,43.6,"NA",47.49,"NA",38.75,"NA",null,36.33,"NA",39.57,"NA",32.29,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!D20","v":36.810077592306953},40.049677592306956,32.769677592306955,null,27.06,"NA",29.44,"NA",24.09,"NA",null,44.17,"NA",48.06,"NA",39.32,"NA",null,36.81,"NA",40.049999999999997,"NA",32.770000000000003,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!D21","v":37.247598139056208},40.487198139056211,33.20719813905621,null,27.38,"NA",29.76,"NA",24.41,"NA",null,44.7,"NA",48.58,"NA",39.85,"NA",null,37.25,"NA",40.49,"NA",33.21,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2025"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D51*0.445","v":3.2396000000000003},{"$f":"-(D51-D52)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!E2","v":33.767893011970585},{"$f":"C54+D$52","v":37.007493011970588},{"$f":"C54+E$52","v":29.727493011970587},null,{"$f":"ROUND((+$C54*$D$7),2)","v":24.82},"NA",{"$f":"ROUND((+$D54*$D$7),2)","v":27.2},"NA",{"$f":"ROUND((+$E54*$D$7),2)","v":21.85},"NA",null,{"$f":"ROUND((+$C54*$D$8),2)","v":40.520000000000003},"NA",{"$f":"ROUND((+$D54*$D$8),2)","v":44.41},"NA",{"$f":"ROUND((+$E54*$D$8),2)","v":35.67},"NA",null,{"$f":"ROUND((+$C54*$D$9),2)","v":33.770000000000003},"NA",{"$f":"ROUND((+$D54*$D$9),2)","v":37.01},"NA",{"$f":"ROUND((+$E54*$D$9),2)","v":29.73},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!E3","v":32.509198047140906},35.748798047140909,28.468798047140908,null,23.89,"NA",26.28,"NA",20.92,"NA",null,39.01,"NA",42.9,"NA",34.159999999999997,"NA",null,{"$f":"ROUND((+$C55*$D$9),2)","v":32.51},"NA",{"$f":"ROUND((+$D55*$D$9),2)","v":35.75},"NA",{"$f":"ROUND((+$E55*$D$9),2)","v":28.47},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!E4","v":31.528417478479941},34.768017478479941,27.488017478479939,null,23.17,"NA",25.55,"NA",20.2,"NA",null,37.83,"NA",41.72,"NA",32.99,"NA",null,31.53,"NA",34.770000000000003,"NA",27.49,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!E5","v":31.008730408429049},34.248330408429048,26.968330408429047,null,22.79,"NA",25.17,"NA",19.82,"NA",null,37.21,"NA",41.1,"NA",32.36,"NA",null,31.01,"NA",34.25,"NA",26.97,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!E6","v":30.757782678113447},33.997382678113446,26.717382678113445,null,22.61,"NA",24.99,"NA",19.64,"NA",null,36.909999999999997,"NA",40.799999999999997,"NA",32.06,"NA",null,30.76,"NA",34,"NA",26.72,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!E7","v":30.727351691952769},33.966951691952772,26.686951691952771,null,22.58,"NA",24.97,"NA",19.61,"NA",null,36.869999999999997,"NA",40.76,"NA",32.020000000000003,"NA",null,30.73,"NA",33.97,"NA",26.69,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!E8","v":30.903179438064182},34.142779438064181,26.86277943806418,null,22.71,"NA",25.09,"NA",19.739999999999998,"NA",null,37.08,"NA",40.97,"NA",32.24,"NA",null,30.9,"NA",34.14,"NA",26.86,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!E9","v":31.247572555152839},34.487172555152839,27.207172555152837,null,22.97,"NA",25.35,"NA",20,"NA",null,37.5,"NA",41.38,"NA",32.65,"NA",null,31.25,"NA",34.49,"NA",27.21,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!E10","v":31.715606045311784},34.955206045311783,27.675206045311782,null,23.31,"NA",25.69,"NA",20.34,"NA",null,38.06,"NA",41.95,"NA",33.21,"NA",null,31.72,"NA",34.96,"NA",27.68,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!E11","v":32.269366527120475},35.508966527120478,28.228966527120477,null,23.72,"NA",26.1,"NA",20.75,"NA",null,38.72,"NA",42.61,"NA",33.869999999999997,"NA",null,32.270000000000003,"NA",35.51,"NA",28.23,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!E12","v":32.878092331579147},36.11769233157915,28.837692331579149,null,24.17,"NA",26.55,"NA",21.2,"NA",null,39.450000000000003,"NA",43.34,"NA",34.61,"NA",null,32.880000000000003,"NA",36.119999999999997,"NA",28.84,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!E13","v":33.459149109220888},36.698749109220891,29.41874910922089,null,24.59,"NA",26.97,"NA",21.62,"NA",null,40.15,"NA",44.04,"NA",35.299999999999997,"NA",null,33.46,"NA",36.700000000000003,"NA",29.42,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!E14","v":34.011034892626817},37.25063489262682,29.970634892626819,null,25,"NA",27.38,"NA",22.03,"NA",null,40.81,"NA",44.7,"NA",35.96,"NA",null,34.01,"NA",37.25,"NA",29.97,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!E15","v":34.607607004299055},37.847207004299058,30.567207004299057,null,25.44,"NA",27.82,"NA",22.47,"NA",null,41.53,"NA",45.42,"NA",36.68,"NA",null,34.61,"NA",37.85,"NA",30.57,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!E16","v":35.127421733923242},38.367021733923245,31.087021733923244,null,25.82,"NA",28.2,"NA",22.85,"NA",null,42.15,"NA",46.04,"NA",37.299999999999997,"NA",null,35.130000000000003,"NA",38.369999999999997,"NA",31.09,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!E17","v":35.695216334780127},38.93481633478013,31.654816334780129,null,26.24,"NA",28.62,"NA",23.27,"NA",null,42.83,"NA",46.72,"NA",37.99,"NA",null,35.700000000000003,"NA",38.93,"NA",31.65,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!E18","v":36.253930003992345},39.493530003992348,32.213530003992346,null,26.65,"NA",29.03,"NA",23.68,"NA",null,43.5,"NA",47.39,"NA",38.659999999999997,"NA",null,36.25,"NA",39.49,"NA",32.21,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!E19","v":36.779717739281836},40.019317739281838,32.739317739281837,null,27.03,"NA",29.41,"NA",24.06,"NA",null,44.14,"NA",48.02,"NA",39.29,"NA",null,36.78,"NA",40.020000000000003,"NA",32.74,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!E20","v":37.261148910846636},40.500748910846639,33.220748910846638,null,27.39,"NA",29.77,"NA",24.42,"NA",null,44.71,"NA",48.6,"NA",39.86,"NA",null,37.26,"NA",40.5,"NA",33.22,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!E21","v":37.711303163003656},40.950903163003659,33.670903163003658,null,27.72,"NA",30.1,"NA",24.75,"NA",null,45.25,"NA",49.14,"NA",40.409999999999997,"NA",null,37.71,"NA",40.950000000000003,"NA",33.67,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2026"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D83*0.445","v":3.2396000000000003},{"$f":"-(D83-D84)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!F2","v":31.159285458209993},{"$f":"C86+D$84","v":34.398885458209996},{"$f":"C86+E$84","v":27.118885458209995},null,{"$f":"ROUND((+$C86*$D$7),2)","v":22.9},"NA",{"$f":"ROUND((+$D86*$D$7),2)","v":25.28},"NA",{"$f":"ROUND((+$E86*$D$7),2)","v":19.93},"NA",null,{"$f":"ROUND((+$C86*$D$8),2)","v":37.39},"NA",{"$f":"ROUND((+$D86*$D$8),2)","v":41.28},"NA",{"$f":"ROUND((+$E86*$D$8),2)","v":32.54},"NA",null,{"$f":"ROUND((+$C86*$D$9),2)","v":31.16},"NA",{"$f":"ROUND((+$D86*$D$9),2)","v":34.4},"NA",{"$f":"ROUND((+$E86*$D$9),2)","v":27.12},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!F3","v":30.285539839293538},33.525139839293537,26.245139839293536,null,22.26,"NA",24.64,"NA",19.29,"NA",null,36.340000000000003,"NA",40.229999999999997,"NA",31.49,"NA",null,{"$f":"ROUND((+$C87*$D$9),2)","v":30.29},"NA",{"$f":"ROUND((+$D87*$D$9),2)","v":33.53},"NA",{"$f":"ROUND((+$E87*$D$9),2)","v":26.25},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!F4","v":29.952598878868184},33.192198878868183,25.912198878868182,null,22.02,"NA",24.4,"NA",19.05,"NA",null,35.94,"NA",39.83,"NA",31.09,"NA",null,29.95,"NA",33.19,"NA",25.91,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!F5","v":29.864153067609763},33.103753067609766,25.823753067609765,null,21.95,"NA",24.33,"NA",18.98,"NA",null,35.840000000000003,"NA",39.72,"NA",30.99,"NA",null,29.86,"NA",33.1,"NA",25.82,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!F6","v":29.980881045648459},33.220481045648462,25.940481045648461,null,22.04,"NA",24.42,"NA",19.07,"NA",null,35.979999999999997,"NA",39.86,"NA",31.13,"NA",null,29.98,"NA",33.22,"NA",25.94,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!F7","v":30.297584250185235},33.537184250185234,26.257184250185233,null,22.27,"NA",24.65,"NA",19.3,"NA",null,36.36,"NA",40.24,"NA",31.51,"NA",null,30.3,"NA",33.54,"NA",26.26,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!F8","v":30.775884133517394},34.015484133517397,26.735484133517396,null,22.62,"NA",25,"NA",19.649999999999999,"NA",null,36.93,"NA",40.82,"NA",32.08,"NA",null,30.78,"NA",34.020000000000003,"NA",26.74,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!F9","v":31.368617148879647},34.608217148879646,27.328217148879645,null,23.06,"NA",25.44,"NA",20.09,"NA",null,37.64,"NA",41.53,"NA",32.79,"NA",null,31.37,"NA",34.61,"NA",27.33,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!F10","v":32.036940387890148},35.276540387890151,27.99654038789015,null,23.55,"NA",25.93,"NA",20.58,"NA",null,38.44,"NA",42.33,"NA",33.6,"NA",null,32.04,"NA",35.28,"NA",28,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!F11","v":32.749954410717422},35.989554410717425,28.709554410717423,null,24.07,"NA",26.45,"NA",21.1,"NA",null,39.299999999999997,"NA",43.19,"NA",34.450000000000003,"NA",null,32.75,"NA",35.99,"NA",28.71,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!F12","v":33.417467965093302},36.657067965093304,29.377067965093303,null,24.56,"NA",26.94,"NA",21.59,"NA",null,40.1,"NA",43.99,"NA",35.25,"NA",null,33.42,"NA",36.659999999999997,"NA",29.38,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!F13","v":34.042051151705316},37.281651151705319,30.001651151705317,null,25.02,"NA",27.4,"NA",22.05,"NA",null,40.85,"NA",44.74,"NA",36,"NA",null,34.04,"NA",37.28,"NA",30,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!F14","v":34.709490728998276},37.949090728998279,30.669090728998277,null,25.51,"NA",27.89,"NA",22.54,"NA",null,41.65,"NA",45.54,"NA",36.799999999999997,"NA",null,34.71,"NA",37.950000000000003,"NA",30.67,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!F15","v":35.285187567519962},38.524787567519965,31.244787567519964,null,25.93,"NA",28.32,"NA",22.96,"NA",null,42.34,"NA",46.23,"NA",37.49,"NA",null,35.29,"NA",38.520000000000003,"NA",31.24,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!F16","v":35.910139281572881},39.149739281572884,31.869739281572883,null,26.39,"NA",28.78,"NA",23.42,"NA",null,43.09,"NA",46.98,"NA",38.24,"NA",null,35.909999999999997,"NA",39.15,"NA",31.87,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!F17","v":36.521419129225947},39.76101912922595,32.481019129225949,null,26.84,"NA",29.22,"NA",23.87,"NA",null,43.83,"NA",47.71,"NA",38.979999999999997,"NA",null,36.520000000000003,"NA",39.76,"NA",32.479999999999997,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!F18","v":37.093502449207364},40.333102449207367,33.053102449207366,null,27.26,"NA",29.64,"NA",24.29,"NA",null,44.51,"NA",48.4,"NA",39.659999999999997,"NA",null,37.090000000000003,"NA",40.33,"NA",33.049999999999997,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!F19","v":37.614638060173675},40.854238060173678,33.574238060173677,null,27.65,"NA",30.03,"NA",24.68,"NA",null,45.14,"NA",49.03,"NA",40.29,"NA",null,37.61,"NA",40.85,"NA",33.57,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!F20","v":38.099936262715971},41.339536262715974,34.059536262715973,null,28,"NA",30.38,"NA",25.03,"NA",null,45.72,"NA",49.61,"NA",40.869999999999997,"NA",null,38.1,"NA",41.34,"NA",34.06,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!F21","v":38.557253954906287},41.79685395490629,34.516853954906288,null,28.34,"NA",30.72,"NA",25.37,"NA",null,46.27,"NA",50.16,"NA",41.42,"NA",null,38.56,"NA",41.8,"NA",34.520000000000003,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2027"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D115*0.445","v":3.2396000000000003},{"$f":"-(D115-D116)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!G2","v":29.3484738753742},{"$f":"C118+D$84","v":32.588073875374199},{"$f":"C118+E$84","v":25.308073875374198},null,{"$f":"ROUND((+$C118*$D$7),2)","v":21.57},"NA",{"$f":"ROUND((+$D118*$D$7),2)","v":23.95},"NA",{"$f":"ROUND((+$E118*$D$7),2)","v":18.600000000000001},"NA",null,{"$f":"ROUND((+$C118*$D$8),2)","v":35.22},"NA",{"$f":"ROUND((+$D118*$D$8),2)","v":39.11},"NA",{"$f":"ROUND((+$E118*$D$8),2)","v":30.37},"NA",null,{"$f":"ROUND((+$C118*$D$9),2)","v":29.35},"NA",{"$f":"ROUND((+$D118*$D$9),2)","v":32.590000000000003},"NA",{"$f":"ROUND((+$E118*$D$9),2)","v":25.31},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!G3","v":29.282904682820146},32.522504682820149,25.242504682820147,null,21.52,"NA",23.9,"NA",18.55,"NA",null,35.14,"NA",39.03,"NA",30.29,"NA",null,{"$f":"ROUND((+$C119*$D$9),2)","v":29.28},"NA",{"$f":"ROUND((+$D119*$D$9),2)","v":32.520000000000003},"NA",{"$f":"ROUND((+$E119*$D$9),2)","v":25.24},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!G4","v":29.368412022514146},32.608012022514146,25.328012022514145,null,21.59,"NA",23.97,"NA",18.62,"NA",null,35.24,"NA",39.130000000000003,"NA",30.39,"NA",null,29.37,"NA",32.61,"NA",25.33,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!G5","v":29.631041020062487},32.870641020062486,25.590641020062485,null,21.78,"NA",24.16,"NA",18.809999999999999,"NA",null,35.56,"NA",39.44,"NA",30.71,"NA",null,29.63,"NA",32.869999999999997,"NA",25.59,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!G6","v":30.086031572561485},33.325631572561484,26.045631572561483,null,22.11,"NA",24.49,"NA",19.14,"NA",null,36.1,"NA",39.99,"NA",31.25,"NA",null,30.09,"NA",33.33,"NA",26.05,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!G7","v":30.69483379767399},33.934433797673989,26.654433797673988,null,22.56,"NA",24.94,"NA",19.59,"NA",null,36.83,"NA",40.72,"NA",31.99,"NA",null,30.69,"NA",33.93,"NA",26.65,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!G8","v":31.40779444258575},34.64739444258575,27.367394442585748,null,23.08,"NA",25.47,"NA",20.12,"NA",null,37.69,"NA",41.58,"NA",32.840000000000003,"NA",null,31.41,"NA",34.65,"NA",27.37,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!G9","v":32.185329244051786},35.424929244051789,28.144929244051788,null,23.66,"NA",26.04,"NA",20.69,"NA",null,38.619999999999997,"NA",42.51,"NA",33.770000000000003,"NA",null,32.19,"NA",35.42,"NA",28.14,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!G10","v":32.996672134536524},36.236272134536527,28.956272134536526,null,24.25,"NA",26.63,"NA",21.28,"NA",null,39.6,"NA",43.48,"NA",34.75,"NA",null,33,"NA",36.24,"NA",28.96,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!G11","v":33.742663053987897},36.9822630539879,29.702263053987899,null,24.8,"NA",27.18,"NA",21.83,"NA",null,40.49,"NA",44.38,"NA",35.64,"NA",null,33.74,"NA",36.979999999999997,"NA",29.7,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!G12","v":34.43123121740544},37.670831217405443,30.390831217405442,null,25.31,"NA",27.69,"NA",22.34,"NA",null,41.32,"NA",45.2,"NA",36.47,"NA",null,34.43,"NA",37.67,"NA",30.39,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!G13","v":35.162370694240678},38.401970694240681,31.12197069424068,null,25.84,"NA",28.23,"NA",22.87,"NA",null,42.19,"NA",46.08,"NA",37.35,"NA",null,35.159999999999997,"NA",38.4,"NA",31.12,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!G14","v":35.785789294395123},39.025389294395126,31.745389294395125,null,26.3,"NA",28.68,"NA",23.33,"NA",null,42.94,"NA",46.83,"NA",38.090000000000003,"NA",null,35.79,"NA",39.03,"NA",31.75,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!G15","v":36.461449747939852},39.701049747939855,32.421049747939854,null,26.8,"NA",29.18,"NA",23.83,"NA",null,43.75,"NA",47.64,"NA",38.909999999999997,"NA",null,36.46,"NA",39.700000000000003,"NA",32.42,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!G16","v":37.119370472434611},40.358970472434613,33.078970472434612,null,27.28,"NA",29.66,"NA",24.31,"NA",null,44.54,"NA",48.43,"NA",39.69,"NA",null,37.119999999999997,"NA",40.36,"NA",33.08,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!G17","v":37.732004014937246},40.971604014937249,33.691604014937248,null,27.73,"NA",30.11,"NA",24.76,"NA",null,45.28,"NA",49.17,"NA",40.43,"NA",null,37.729999999999997,"NA",40.97,"NA",33.69,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!G18","v":38.287184150026143},41.526784150026145,34.246784150026144,null,28.14,"NA",30.52,"NA",25.17,"NA",null,45.94,"NA",49.83,"NA",41.1,"NA",null,38.29,"NA",41.53,"NA",34.25,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!G19","v":38.802273801013762},42.041873801013764,34.761873801013763,null,28.52,"NA",30.9,"NA",25.55,"NA",null,46.56,"NA",50.45,"NA",41.71,"NA",null,38.799999999999997,"NA",42.04,"NA",34.76,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!G20","v":39.286342565608358},42.525942565608361,35.24594256560836,null,28.88,"NA",31.26,"NA",25.91,"NA",null,47.14,"NA",51.03,"NA",42.3,"NA",null,39.29,"NA",42.53,"NA",35.25,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!G21","v":39.741457793852206},42.981057793852209,35.701057793852208,null,29.21,"NA",31.59,"NA",26.24,"NA",null,47.69,"NA",51.58,"NA",42.84,"NA",null,39.74,"NA",42.98,"NA",35.700000000000003,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2028"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D147*0.445","v":3.2396000000000003},{"$f":"-(D147-D148)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!H2","v":29.212583690881683},{"$f":"C150+D$84","v":32.452183690881682},{"$f":"C150+E$84","v":25.172183690881681},null,{"$f":"ROUND((+$C150*$D$7),2)","v":21.47},"NA",{"$f":"ROUND((+$D150*$D$7),2)","v":23.85},"NA",{"$f":"ROUND((+$E150*$D$7),2)","v":18.5},"NA",null,{"$f":"ROUND((+$C150*$D$8),2)","v":35.06},"NA",{"$f":"ROUND((+$D150*$D$8),2)","v":38.94},"NA",{"$f":"ROUND((+$E150*$D$8),2)","v":30.21},"NA",null,{"$f":"ROUND((+$C150*$D$9),2)","v":29.21},"NA",{"$f":"ROUND((+$D150*$D$9),2)","v":32.450000000000003},"NA",{"$f":"ROUND((+$E150*$D$9),2)","v":25.17},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!H3","v":29.379477415672707},32.619077415672706,25.339077415672705,null,21.59,"NA",23.98,"NA",18.62,"NA",null,35.26,"NA",39.14,"NA",30.41,"NA",null,{"$f":"ROUND((+$C151*$D$9),2)","v":29.38},"NA",{"$f":"ROUND((+$D151*$D$9),2)","v":32.619999999999997},"NA",{"$f":"ROUND((+$E151*$D$9),2)","v":25.34},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!H4","v":29.739199948550525},32.978799948550524,25.698799948550523,null,21.86,"NA",24.24,"NA",18.89,"NA",null,35.69,"NA",39.57,"NA",30.84,"NA",null,29.74,"NA",32.979999999999997,"NA",25.7,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!H5","v":30.30499477475642},33.544594774756419,26.264594774756418,null,22.27,"NA",24.66,"NA",19.3,"NA",null,36.369999999999997,"NA",40.25,"NA",31.52,"NA",null,30.3,"NA",33.54,"NA",26.26,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!H6","v":31.025373019338467},34.26497301933847,26.984973019338469,null,22.8,"NA",25.18,"NA",19.829999999999998,"NA",null,37.229999999999997,"NA",41.12,"NA",32.380000000000003,"NA",null,31.03,"NA",34.26,"NA",26.98,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!H7","v":31.843131028121892},35.082731028121891,27.80273102812189,null,23.4,"NA",25.79,"NA",20.440000000000001,"NA",null,38.21,"NA",42.1,"NA",33.36,"NA",null,31.84,"NA",35.08,"NA",27.8,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!H8","v":32.716258486656564},35.955858486656567,28.675858486656566,null,24.05,"NA",26.43,"NA",21.08,"NA",null,39.26,"NA",43.15,"NA",34.409999999999997,"NA",null,32.72,"NA",35.96,"NA",28.68,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!H9","v":33.613488548847876},36.853088548847879,29.573088548847878,null,24.71,"NA",27.09,"NA",21.74,"NA",null,40.340000000000003,"NA",44.22,"NA",35.49,"NA",null,33.61,"NA",36.85,"NA",29.57,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!H10","v":34.424215523135629},37.663815523135632,30.383815523135631,null,25.3,"NA",27.68,"NA",22.33,"NA",null,41.31,"NA",45.2,"NA",36.46,"NA",null,34.42,"NA",37.659999999999997,"NA",30.38,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!H11","v":35.163186106185762},38.402786106185765,31.122786106185764,null,25.84,"NA",28.23,"NA",22.88,"NA",null,42.2,"NA",46.08,"NA",37.35,"NA",null,35.159999999999997,"NA",38.4,"NA",31.12,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!H12","v":35.947260271304003},39.186860271304006,31.906860271304005,null,26.42,"NA",28.8,"NA",23.45,"NA",null,43.14,"NA",47.02,"NA",38.29,"NA",null,35.950000000000003,"NA",39.19,"NA",31.91,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!H13","v":36.606961863544413},39.846561863544416,32.566561863544415,null,26.91,"NA",29.29,"NA",23.94,"NA",null,43.93,"NA",47.82,"NA",39.08,"NA",null,36.61,"NA",39.85,"NA",32.57,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!H14","v":37.324477495736623},40.564077495736626,33.284077495736625,null,27.43,"NA",29.81,"NA",24.46,"NA",null,44.79,"NA",48.68,"NA",39.94,"NA",null,37.32,"NA",40.56,"NA",33.28,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!H15","v":38.021140298722884},41.260740298722887,33.980740298722885,null,27.95,"NA",30.33,"NA",24.98,"NA",null,45.63,"NA",49.51,"NA",40.78,"NA",null,38.020000000000003,"NA",41.26,"NA",33.979999999999997,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!H16","v":38.666882444932106},41.906482444932109,34.626482444932108,null,28.42,"NA",30.8,"NA",25.45,"NA",null,46.4,"NA",50.29,"NA",41.55,"NA",null,38.67,"NA",41.91,"NA",34.630000000000003,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!H17","v":39.248958974679432},42.488558974679435,35.208558974679434,null,28.85,"NA",31.23,"NA",25.88,"NA",null,47.1,"NA",50.99,"NA",42.25,"NA",null,39.25,"NA",42.49,"NA",35.21,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!H18","v":39.787210885984514},43.026810885984517,35.746810885984516,null,29.24,"NA",31.62,"NA",26.27,"NA",null,47.74,"NA",51.63,"NA",42.9,"NA",null,39.79,"NA",43.03,"NA",35.75,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!H19","v":40.291974231632302},43.531574231632305,36.251574231632304,null,29.61,"NA",32,"NA",26.64,"NA",null,48.35,"NA",52.24,"NA",43.5,"NA",null,40.29,"NA",43.53,"NA",36.25,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!H20","v":40.765712791633824},44.005312791633827,36.725312791633826,null,29.96,"NA",32.340000000000003,"NA",26.99,"NA",null,48.92,"NA",52.81,"NA",44.07,"NA",null,40.770000000000003,"NA",44.01,"NA",36.729999999999997,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!H21","v":41.216947238244131},44.456547238244134,37.176547238244133,null,30.29,"NA",32.68,"NA",27.32,"NA",null,49.46,"NA",53.35,"NA",44.61,"NA",null,41.22,"NA",44.46,"NA",37.18,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2029"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$f":"\"Season 1 Pricing (\"&100*$D$7&\"%)\"","v":"Season 1 Pricing (73.5%)"},null,null,null,null,null,null,{"$f":"\"Season 2 Pricing (\"&100*$D$8&\"%)\"","v":"Season 2 Pricing (120%)"},null,null,null,null,null,null,{"$f":"\"Season 3 Pricing (\"&100*$D$9&\"%)\"","v":"Season 3 Pricing (100%)"}]
[null,null,"Heavy and Light Load Hour Differential",{"$f":"'AVOID NEW'!$D$66","v":7.28},null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Flat",null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,{"$f":"D179*0.445","v":3.2396000000000003},{"$f":"-(D179-D180)","v":-4.0404},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"},null,{"$f":"H20","v":"Final avoided cost rates for wind and solar QFs include integration charges from Schedule 87"}]
[null,"Contract Length","Flat","Heavy Load Hour","Light Load Hour",null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price",null,null,"Price",null,"Price",null,"Price"]
[null,1,{"$f":"'IPCOStorage(Energy)Levelized'!I2","v":29.55846592869932},{"$f":"C182+D$84","v":32.798065928699323},{"$f":"C182+E$84","v":25.518065928699322},null,{"$f":"ROUND((+$C182*$D$7),2)","v":21.73},"NA",{"$f":"ROUND((+$D182*$D$7),2)","v":24.11},"NA",{"$f":"ROUND((+$E182*$D$7),2)","v":18.760000000000002},"NA",null,{"$f":"ROUND((+$C182*$D$8),2)","v":35.47},"NA",{"$f":"ROUND((+$D182*$D$8),2)","v":39.36},"NA",{"$f":"ROUND((+$E182*$D$8),2)","v":30.62},"NA",null,{"$f":"ROUND((+$C182*$D$9),2)","v":29.56},"NA",{"$f":"ROUND((+$D182*$D$9),2)","v":32.799999999999997},"NA",{"$f":"ROUND((+$E182*$D$9),2)","v":25.52},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!I3","v":30.031464615567643},33.271064615567646,25.991064615567645,null,22.07,"NA",24.45,"NA",19.100000000000001,"NA",null,36.04,"NA",39.93,"NA",31.19,"NA",null,{"$f":"ROUND((+$C183*$D$9),2)","v":30.03},"NA",{"$f":"ROUND((+$D183*$D$9),2)","v":33.270000000000003},"NA",{"$f":"ROUND((+$E183*$D$9),2)","v":25.99},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!I4","v":30.723139681272979},33.962739681272978,26.682739681272977,null,22.58,"NA",24.96,"NA",19.61,"NA",null,36.869999999999997,"NA",40.76,"NA",32.020000000000003,"NA",null,30.72,"NA",33.96,"NA",26.68,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!I5","v":31.563546721243338},34.803146721243337,27.523146721243336,null,23.2,"NA",25.58,"NA",20.23,"NA",null,37.880000000000003,"NA",41.76,"NA",33.03,"NA",null,31.56,"NA",34.799999999999997,"NA",27.52,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!I6","v":32.48894575789911},35.728545757899113,28.448545757899112,null,23.88,"NA",26.26,"NA",20.91,"NA",null,38.99,"NA",42.87,"NA",34.14,"NA",null,32.49,"NA",35.729999999999997,"NA",28.45,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!I7","v":33.456928903252752},36.696528903252755,29.416528903252754,null,24.59,"NA",26.97,"NA",21.62,"NA",null,40.15,"NA",44.04,"NA",35.299999999999997,"NA",null,33.46,"NA",36.700000000000003,"NA",29.42,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!I8","v":34.437136137235463},37.676736137235466,30.396736137235465,null,25.31,"NA",27.69,"NA",22.34,"NA",null,41.32,"NA",45.21,"NA",36.479999999999997,"NA",null,34.44,"NA",37.68,"NA",30.4,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!I9","v":35.30536830900968},38.544968309009683,31.264968309009681,null,25.95,"NA",28.33,"NA",22.98,"NA",null,42.37,"NA",46.25,"NA",37.520000000000003,"NA",null,35.31,"NA",38.54,"NA",31.26,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!I10","v":36.086143130613749},39.325743130613752,32.045743130613751,null,26.52,"NA",28.9,"NA",23.55,"NA",null,43.3,"NA",47.19,"NA",38.450000000000003,"NA",null,36.090000000000003,"NA",39.33,"NA",32.049999999999997,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!I11","v":36.917103825831127},40.15670382583113,32.876703825831129,null,27.13,"NA",29.52,"NA",24.16,"NA",null,44.3,"NA",48.19,"NA",39.450000000000003,"NA",null,36.92,"NA",40.159999999999997,"NA",32.880000000000003,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!I12","v":37.605220095055138},40.844820095055141,33.56482009505514,null,27.64,"NA",30.02,"NA",24.67,"NA",null,45.13,"NA",49.01,"NA",40.28,"NA",null,37.61,"NA",40.840000000000003,"NA",33.56,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!I13","v":38.359266727396175},41.598866727396178,34.318866727396177,null,28.19,"NA",30.58,"NA",25.22,"NA",null,46.03,"NA",49.92,"NA",41.18,"NA",null,38.36,"NA",41.6,"NA",34.32,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!I14","v":39.089895332734173},42.329495332734176,35.049495332734175,null,28.73,"NA",31.11,"NA",25.76,"NA",null,46.91,"NA",50.8,"NA",42.06,"NA",null,39.090000000000003,"NA",42.33,"NA",35.049999999999997,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!I15","v":39.764001836321569},43.003601836321572,35.723601836321571,null,29.23,"NA",31.61,"NA",26.26,"NA",null,47.72,"NA",51.6,"NA",42.87,"NA",null,39.76,"NA",43,"NA",35.72,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!I16","v":40.368152275348471},43.607752275348474,36.327752275348473,null,29.67,"NA",32.049999999999997,"NA",26.7,"NA",null,48.44,"NA",52.33,"NA",43.59,"NA",null,40.369999999999997,"NA",43.61,"NA",36.33,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!I17","v":40.925004807461605},44.164604807461608,36.884604807461606,null,30.08,"NA",32.46,"NA",27.11,"NA",null,49.11,"NA",53,"NA",44.26,"NA",null,40.93,"NA",44.16,"NA",36.880000000000003,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!I18","v":41.446272260815633},44.685872260815636,37.405872260815634,null,30.46,"NA",32.840000000000003,"NA",27.49,"NA",null,49.74,"NA",53.62,"NA",44.89,"NA",null,41.45,"NA",44.69,"NA",37.409999999999997,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!I19","v":41.934795703425166},45.174395703425169,37.894395703425168,null,30.82,"NA",33.200000000000003,"NA",27.85,"NA",null,50.32,"NA",54.21,"NA",45.47,"NA",null,41.93,"NA",45.17,"NA",37.89,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!I20","v":42.400007796695768},45.639607796695771,38.359607796695769,null,31.16,"NA",33.549999999999997,"NA",28.19,"NA",null,50.88,"NA",54.77,"NA",46.03,"NA",null,42.4,"NA",45.64,"NA",38.36,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!I21","v":42.841678576637079},46.081278576637082,38.801278576637081,null,31.49,"NA",33.869999999999997,"NA",28.52,"NA",null,51.41,"NA",55.3,"NA",46.56,"NA",null,42.84,"NA",46.08,"NA",38.799999999999997,"NA"]

{"sheet":"PCp NF HLH LLH Levelized","index":14,"n_rows":211,"n_cols":63,"rows_kept":211,"cut":false,"hidden":false,"merged":[[0,1,0,18],[1,1,1,17],[22,1,22,17],[23,1,23,17],[24,1,24,17],[25,1,25,18],[54,1,54,17],[55,1,55,17],[2,1,2,25],[4,1,4,6],[27,1,28,1],[27,4,27,7],[27,9,27,12],[27,14,27,17],[27,19,27,22],[27,24,27,27],[28,26,28,27],[29,4,29,5],[29,6,29,7],[29,9,29,10],[29,11,29,12],[29,14,29,15],[29,16,29,17],[29,19,29,20],[27,59,27,62],[28,4,28,5],[28,6,28,7],[28,9,28,10],[28,11,28,12],[28,14,28,15],[28,16,28,17],[28,19,28,20],[28,21,28,22],[28,24,28,25],[27,29,27,32],[27,34,27,37],[27,39,27,42],[27,44,27,47],[27,49,27,52],[27,54,27,57],[28,59,28,60],[28,61,28,62],[29,21,29,22],[28,44,28,45],[28,46,28,47],[28,49,28,50],[28,51,28,52],[28,54,28,55],[28,56,28,57],[28,29,28,30],[28,31,28,32],[28,34,28,35],[28,36,28,37],[28,39,28,40],[28,41,28,42],[29,54,29,55],[29,56,29,57],[29,59,29,60],[29,61,29,62],[59,1,60,1],[59,4,59,7],[59,9,59,12],[59,14,59,17],[59,19,59,22],[29,39,29,40],[29,41,29,42],[29,44,29,45],[29,46,29,47],[29,49,29,50],[29,51,29,52],[29,24,29,25],[29,26,29,27],[29,29,29,30],[29,31,29,32],[29,34,29,35],[29,36,29,37],[56,1,56,17],[57,1,57,17],[59,54,59,57],[59,59,59,62],[60,4,60,5],[60,6,60,7],[60,9,60,10],[60,11,60,12],[60,14,60,15],[60,16,60,17],[60,19,60,20],[60,21,60,22],[59,24,59,27],[59,29,59,32],[59,34,59,37],[59,39,59,42],[59,44,59,47],[59,49,59,52],[60,54,60,55],[60,56,60,57],[60,59,60,60],[60,61,60,62],[61,4,61,5],[61,6,61,7],[61,9,61,10],[61,11,61,12],[61,14,61,15],[61,16,61,17],[60,39,60,40],[60,41,60,42],[60,44,60,45],[60,46,60,47],[60,49,60,50],[60,51,60,52],[60,24,60,25],[60,26,60,27],[60,29,60,30],[60,31,60,32],[60,34,60,35],[60,36,60,37],[61,56,61,57],[61,59,61,60],[61,61,61,62],[61,34,61,35],[61,36,61,37],[61,39,61,40],[61,41,61,42],[61,44,61,45],[61,46,61,47],[91,1,92,1],[91,4,91,7],[91,9,91,12],[91,14,91,17],[91,19,91,22],[61,49,61,50],[61,51,61,52],[61,54,61,55],[61,19,61,20],[61,21,61,22],[61,24,61,25],[61,26,61,27],[61,29,61,30],[61,31,61,32],[86,1,86,17],[87,1,87,17],[88,1,88,17],[89,1,89,17],[91,54,91,57],[92,44,92,45],[92,24,92,25],[92,26,92,27],[92,29,92,30],[92,31,92,32],[91,59,91,62],[92,4,92,5],[92,6,92,7],[92,9,92,10],[92,11,92,12],[92,14,92,15],[92,16,92,17],[92,19,92,20],[92,21,92,22],[91,24,91,27],[91,29,91,32],[91,34,91,37],[91,39,91,42],[91,44,91,47],[91,49,91,52],[92,54,92,55],[92,56,92,57],[92,59,92,60],[92,61,92,62],[92,46,92,47],[92,49,92,50],[92,51,92,52],[92,39,92,40],[92,41,92,42],[92,34,92,35],[92,36,92,37],[93,59,93,60],[93,61,93,62],[93,34,93,35],[93,36,93,37],[93,39,93,40],[93,41,93,42],[93,44,93,45],[93,46,93,47],[93,4,93,5],[93,6,93,7],[93,9,93,10],[93,11,93,12],[93,14,93,15],[93,16,93,17],[123,1,124,1],[123,4,123,7],[123,9,123,12],[123,14,123,17],[118,1,118,17],[119,1,119,17],[120,1,120,17],[121,1,121,17],[123,19,123,22],[93,49,93,50],[93,51,93,52],[93,54,93,55],[93,19,93,20],[93,21,93,22],[93,24,93,25],[93,26,93,27],[93,29,93,30],[93,31,93,32],[123,54,123,57],[93,56,93,57],[123,59,123,62],[124,4,124,5],[124,6,124,7],[124,9,124,10],[124,11,124,12],[124,14,124,15],[124,16,124,17],[124,19,124,20],[124,21,124,22],[123,24,123,27],[123,29,123,32],[123,34,123,37],[123,39,123,42],[123,44,123,47],[123,49,123,52],[124,54,124,55],[124,56,124,57],[124,59,124,60],[124,61,124,62],[124,46,124,47],[124,49,124,50],[124,51,124,52],[124,39,124,40],[124,41,124,42],[124,44,124,45],[124,24,124,25],[124,26,124,27],[124,29,124,30],[124,31,124,32],[124,34,124,35],[124,36,124,37],[125,59,125,60],[125,61,125,62],[125,34,125,35],[125,36,125,37],[125,39,125,40],[125,41,125,42],[125,44,125,45],[125,46,125,47],[125,4,125,5],[125,6,125,7],[125,9,125,10],[125,11,125,12],[125,14,125,15],[125,16,125,17],[155,1,156,1],[155,4,155,7],[155,9,155,12],[155,14,155,17],[150,1,150,17],[151,1,151,17],[152,1,152,17],[153,1,153,17],[155,19,155,22],[125,49,125,50],[125,51,125,52],[125,54,125,55],[125,19,125,20],[125,21,125,22],[125,24,125,25],[125,26,125,27],[125,29,125,30],[125,31,125,32],[155,54,155,57],[125,56,125,57],[155,59,155,62],[156,4,156,5],[156,6,156,7],[156,9,156,10],[156,11,156,12],[156,14,156,15],[156,16,156,17],[156,19,156,20],[156,21,156,22],[155,24,155,27],[155,29,155,32],[155,34,155,37],[155,39,155,42],[155,44,155,47],[155,49,155,52],[156,54,156,55],[156,56,156,57],[156,59,156,60],[156,61,156,62],[156,46,156,47],[156,49,156,50],[156,51,156,52],[156,39,156,40],[156,41,156,42],[157,59,157,60],[157,61,157,62],[157,34,157,35],[157,36,157,37],[157,39,157,40],[157,41,157,42],[157,44,157,45],[157,46,157,47],[157,56,157,57],[157,49,157,50],[157,51,157,52],[157,54,157,55],[184,1,184,17],[185,1,185,17],[156,44,156,45],[156,24,156,25],[156,26,156,27],[156,29,156,30],[156,31,156,32],[156,34,156,35],[156,36,156,37],[187,59,187,62],[188,4,188,5],[188,6,188,7],[188,9,188,10],[188,11,188,12],[188,14,188,15],[188,16,188,17],[188,19,188,20],[188,21,188,22],[187,24,187,27],[187,29,187,32],[187,34,187,37],[187,39,187,42],[187,44,187,47],[187,49,187,52],[188,61,188,62],[188,46,188,47],[188,49,188,50],[187,4,187,7],[187,9,187,12],[187,14,187,17],[188,51,188,52],[188,54,188,55],[188,56,188,57],[188,59,188,60],[187,19,187,22],[187,54,187,57],[189,4,189,5],[189,6,189,7],[189,9,189,10],[189,11,189,12],[189,14,189,15],[189,16,189,17],[188,39,188,40],[188,41,188,42],[188,44,188,45],[188,24,188,25],[188,26,188,27],[188,29,188,30],[188,31,188,32],[188,34,188,35],[188,36,188,37],[189,19,189,20],[189,21,189,22],[189,24,189,25],[189,49,189,50],[189,51,189,52],[189,54,189,55],[189,56,189,57],[189,59,189,60],[189,61,189,62],[189,34,189,35],[189,36,189,37],[189,39,189,40],[189,41,189,42],[189,44,189,45],[189,46,189,47],[26,1,26,18],[58,1,58,18],[90,1,90,18],[122,1,122,18],[154,1,154,18],[186,1,186,18],[189,26,189,27],[189,29,189,30],[189,31,189,32],[157,19,157,20],[157,21,157,22],[157,24,157,25],[157,26,157,27],[157,29,157,30],[157,31,157,32],[157,4,157,5],[157,6,157,7],[157,9,157,10],[157,11,157,12],[157,14,157,15],[157,16,157,17],[187,1,188,1],[182,1,182,17],[183,1,183,17]]}
[null,{"$f":"IF('AVOID NEW'!$E$105=\"PCP\",\"PACIFICORP\",\"THESE RATES ARE NOT VALID\")","v":"THESE RATES ARE NOT VALID"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Monthly Weighting Factors"]
[]
[null,null,null,null,"HLH","LLH"]
[null,null,"JAN",null,1.03,0.94]
[null,null,"FEB",null,1.05,0.97]
[null,null,"MAR",null,0.95,0.8]
[null,null,"APR",null,0.95,0.76]
[null,null,"MAY",null,0.92,0.63]
[null,null,"JUN",null,0.94,0.65]
[null,null,"JUL",null,1.21,0.92]
[null,null,"AUG",null,1.21,1.06]
[null,null,"SEP",null,1.0900000000000001,0.99]
[null,null,"OCT",null,1.1499999999999999,1.05]
[null,null,"NOV",null,1.1000000000000001,0.96]
[null,null,"DEC",null,1.29,1.2]
[]
[]
[]
[null,{"$f":"$B$1","v":"THESE RATES ARE NOT VALID"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54","v":"PROJECT ON-LINE IN 2024"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price","Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case","Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AN9","v":37.110100198010379},null,{"$f":"ROUND((+$C32*$E$8),2)","v":38.22},"NA",{"$f":"ROUND((+$C32*$F$8),2)","v":34.880000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$9),2)","v":38.97},"NA",{"$f":"ROUND((+$C32*$F$9),2)","v":36},"NA",null,{"$f":"ROUND((+$C32*$E$10),2)","v":35.25},"NA",{"$f":"ROUND((+$C32*$F$10),2)","v":29.69},"NA",null,{"$f":"ROUND((+$C32*$E$11),2)","v":35.25},"NA",{"$f":"ROUND((+$C32*$F$11),2)","v":28.2},"NA",null,{"$f":"ROUND((+$C32*$E$12),2)","v":34.14},"NA",{"$f":"ROUND((+$C32*$F$12),2)","v":23.38},"NA",null,{"$f":"ROUND((+$C32*$E$13),2)","v":34.880000000000003},"NA",{"$f":"ROUND((+$C32*$F$13),2)","v":24.12},"NA",null,{"$f":"ROUND((+$C32*$E$14),2)","v":44.9},"NA",{"$f":"ROUND((+$C32*$F$14),2)","v":34.14},"NA",null,{"$f":"ROUND((+$C32*$E$15),2)","v":44.9},"NA",{"$f":"ROUND((+$C32*$F$15),2)","v":39.340000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$16),2)","v":40.450000000000003},"NA",{"$f":"ROUND((+$C32*$F$16),2)","v":36.74},"NA",null,{"$f":"ROUND((+$C32*$E$17),2)","v":42.68},"NA",{"$f":"ROUND((+$C32*$F$17),2)","v":38.97},"NA",null,{"$f":"ROUND((+$C32*$E$18),2)","v":40.82},"NA",{"$f":"ROUND((+$C32*$F$18),2)","v":35.630000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$19),2)","v":47.87},"NA",{"$f":"ROUND((+$C32*$F$19),2)","v":44.53},"NA"]
[null,2,{"$f":"'AVOID NEW'!AN10","v":35.497431649833672},null,{"$f":"ROUND((+$C33*$E$8),2)","v":36.56},"NA",{"$f":"ROUND((+$C33*$F$8),2)","v":33.369999999999997},"NA",null,{"$f":"ROUND((+$C33*$E$9),2)","v":37.270000000000003},"NA",{"$f":"ROUND((+$C33*$F$9),2)","v":34.43},"NA",null,{"$f":"ROUND((+$C33*$E$10),2)","v":33.72},"NA",{"$f":"ROUND((+$C33*$F$10),2)","v":28.4},"NA",null,{"$f":"ROUND((+$C33*$E$11),2)","v":33.72},"NA",{"$f":"ROUND((+$C33*$F$11),2)","v":26.98},"NA",null,{"$f":"ROUND((+$C33*$E$12),2)","v":32.659999999999997},"NA",{"$f":"ROUND((+$C33*$F$12),2)","v":22.36},"NA",null,{"$f":"ROUND((+$C33*$E$13),2)","v":33.369999999999997},"NA",{"$f":"ROUND((+$C33*$F$13),2)","v":23.07},"NA",null,{"$f":"ROUND((+$C33*$E$14),2)","v":42.95},"NA",{"$f":"ROUND((+$C33*$F$14),2)","v":32.659999999999997},"NA",null,{"$f":"ROUND((+$C33*$E$15),2)","v":42.95},"NA",{"$f":"ROUND((+$C33*$F$15),2)","v":37.630000000000003},"NA",null,{"$f":"ROUND((+$C33*$E$16),2)","v":38.69},"NA",{"$f":"ROUND((+$C33*$F$16),2)","v":35.14},"NA",null,{"$f":"ROUND((+$C33*$E$17),2)","v":40.82},"NA",{"$f":"ROUND((+$C33*$F$17),2)","v":37.270000000000003},"NA",null,{"$f":"ROUND((+$C33*$E$18),2)","v":39.049999999999997},"NA",{"$f":"ROUND((+$C33*$F$18),2)","v":34.08},"NA",null,{"$f":"ROUND((+$C33*$E$19),2)","v":45.79},"NA",{"$f":"ROUND((+$C33*$F$19),2)","v":42.6},"NA"]
[null,3,{"$f":"'AVOID NEW'!AN11","v":35.067455869689617},null,36.119999999999997,"NA",32.96,"NA",null,36.82,"NA",34.020000000000003,"NA",null,33.31,"NA",28.05,"NA",null,33.31,"NA",26.65,"NA",null,32.26,"NA",22.09,"NA",null,32.96,"NA",22.79,"NA",null,42.43,"NA",32.26,"NA",null,42.43,"NA",37.17,"NA",null,38.22,"NA",34.72,"NA",null,40.33,"NA",36.82,"NA",null,38.57,"NA",33.659999999999997,"NA",null,45.24,"NA",42.08,"NA"]
[null,4,{"$f":"'AVOID NEW'!AN12","v":34.456396430272292},null,35.49,"NA",32.39,"NA",null,36.18,"NA",33.42,"NA",null,32.729999999999997,"NA",27.57,"NA",null,32.729999999999997,"NA",26.19,"NA",null,31.7,"NA",21.71,"NA",null,32.39,"NA",22.4,"NA",null,41.69,"NA",31.7,"NA",null,41.69,"NA",36.520000000000003,"NA",null,37.56,"NA",34.11,"NA",null,39.619999999999997,"NA",36.18,"NA",null,37.9,"NA",33.08,"NA",null,44.45,"NA",41.35,"NA"]
[null,5,{"$f":"'AVOID NEW'!AN13","v":34.075078659998915},null,35.1,"NA",32.03,"NA",null,35.78,"NA",33.049999999999997,"NA",null,32.369999999999997,"NA",27.26,"NA",null,32.369999999999997,"NA",25.9,"NA",null,31.35,"NA",21.47,"NA",null,32.03,"NA",22.15,"NA",null,41.23,"NA",31.35,"NA",null,41.23,"NA",36.119999999999997,"NA",null,37.14,"NA",33.729999999999997,"NA",null,39.19,"NA",35.78,"NA",null,37.479999999999997,"NA",32.71,"NA",null,43.96,"NA",40.89,"NA"]
[null,6,{"$f":"'AVOID NEW'!AN14","v":33.876177439118763},null,34.89,"NA",31.84,"NA",null,35.57,"NA",32.86,"NA",null,32.18,"NA",27.1,"NA",null,32.18,"NA",25.75,"NA",null,31.17,"NA",21.34,"NA",null,31.84,"NA",22.02,"NA",null,40.99,"NA",31.17,"NA",null,40.99,"NA",35.909999999999997,"NA",null,36.93,"NA",33.54,"NA",null,38.96,"NA",35.57,"NA",null,37.26,"NA",32.520000000000003,"NA",null,43.7,"NA",40.65,"NA"]
[null,7,{"$f":"'AVOID NEW'!AN15","v":33.852434794810897},null,34.869999999999997,"NA",31.82,"NA",null,35.549999999999997,"NA",32.840000000000003,"NA",null,32.159999999999997,"NA",27.08,"NA",null,32.159999999999997,"NA",25.73,"NA",null,31.14,"NA",21.33,"NA",null,31.82,"NA",22,"NA",null,40.96,"NA",31.14,"NA",null,40.96,"NA",35.880000000000003,"NA",null,36.9,"NA",33.51,"NA",null,38.93,"NA",35.549999999999997,"NA",null,37.24,"NA",32.5,"NA",null,43.67,"NA",40.619999999999997,"NA"]
[null,8,{"$f":"'AVOID NEW'!AN16","v":34.005517529925314},null,35.03,"NA",31.97,"NA",null,35.71,"NA",32.99,"NA",null,32.31,"NA",27.2,"NA",null,32.31,"NA",25.84,"NA",null,31.29,"NA",21.42,"NA",null,31.97,"NA",22.1,"NA",null,41.15,"NA",31.29,"NA",null,41.15,"NA",36.049999999999997,"NA",null,37.07,"NA",33.67,"NA",null,39.11,"NA",35.71,"NA",null,37.409999999999997,"NA",32.65,"NA",null,43.87,"NA",40.81,"NA"]
[null,9,{"$f":"'AVOID NEW'!AN17","v":34.310109844151242},null,35.340000000000003,"NA",32.25,"NA",null,36.03,"NA",33.28,"NA",null,32.590000000000003,"NA",27.45,"NA",null,32.590000000000003,"NA",26.08,"NA",null,31.57,"NA",21.62,"NA",null,32.25,"NA",22.3,"NA",null,41.52,"NA",31.57,"NA",null,41.52,"NA",36.369999999999997,"NA",null,37.4,"NA",33.97,"NA",null,39.46,"NA",36.03,"NA",null,37.74,"NA",32.94,"NA",null,44.26,"NA",41.17,"NA"]
[null,10,{"$f":"'AVOID NEW'!AN18","v":34.730209586744571},null,35.770000000000003,"NA",32.65,"NA",null,36.47,"NA",33.69,"NA",null,32.99,"NA",27.78,"NA",null,32.99,"NA",26.39,"NA",null,31.95,"NA",21.88,"NA",null,32.65,"NA",22.57,"NA",null,42.02,"NA",31.95,"NA",null,42.02,"NA",36.81,"NA",null,37.86,"NA",34.380000000000003,"NA",null,39.94,"NA",36.47,"NA",null,38.200000000000003,"NA",33.340000000000003,"NA",null,44.8,"NA",41.68,"NA"]
[null,11,{"$f":"'AVOID NEW'!AN19","v":35.233313912336939},null,36.29,"NA",33.119999999999997,"NA",null,36.99,"NA",34.18,"NA",null,33.47,"NA",28.19,"NA",null,33.47,"NA",26.78,"NA",null,32.409999999999997,"NA",22.2,"NA",null,33.119999999999997,"NA",22.9,"NA",null,42.63,"NA",32.409999999999997,"NA",null,42.63,"NA",37.35,"NA",null,38.4,"NA",34.880000000000003,"NA",null,40.520000000000003,"NA",36.99,"NA",null,38.76,"NA",33.82,"NA",null,45.45,"NA",42.28,"NA"]
[null,12,{"$f":"'AVOID NEW'!AN20","v":35.791910692271372},null,36.869999999999997,"NA",33.64,"NA",null,37.58,"NA",34.72,"NA",null,34,"NA",28.63,"NA",null,34,"NA",27.2,"NA",null,32.93,"NA",22.55,"NA",null,33.64,"NA",23.26,"NA",null,43.31,"NA",32.93,"NA",null,43.31,"NA",37.94,"NA",null,39.01,"NA",35.43,"NA",null,41.16,"NA",37.58,"NA",null,39.369999999999997,"NA",34.36,"NA",null,46.17,"NA",42.95,"NA"]
[null,13,{"$f":"'AVOID NEW'!AN21","v":36.331865993976869},null,37.42,"NA",34.15,"NA",null,38.15,"NA",35.24,"NA",null,34.520000000000003,"NA",29.07,"NA",null,34.520000000000003,"NA",27.61,"NA",null,33.43,"NA",22.89,"NA",null,34.15,"NA",23.62,"NA",null,43.96,"NA",33.43,"NA",null,43.96,"NA",38.51,"NA",null,39.6,"NA",35.97,"NA",null,41.78,"NA",38.15,"NA",null,39.97,"NA",34.880000000000003,"NA",null,46.87,"NA",43.6,"NA"]
[null,14,{"$f":"'AVOID NEW'!AN22","v":36.849996353068036},null,37.96,"NA",34.64,"NA",null,38.69,"NA",35.74,"NA",null,35.01,"NA",29.48,"NA",null,35.01,"NA",28.01,"NA",null,33.9,"NA",23.22,"NA",null,34.64,"NA",23.95,"NA",null,44.59,"NA",33.9,"NA",null,44.59,"NA",39.06,"NA",null,40.17,"NA",36.479999999999997,"NA",null,42.38,"NA",38.69,"NA",null,40.53,"NA",35.380000000000003,"NA",null,47.54,"NA",44.22,"NA"]
[null,15,{"$f":"'AVOID NEW'!AN23","v":37.411117530594822},null,38.53,"NA",35.17,"NA",null,39.28,"NA",36.29,"NA",null,35.54,"NA",29.93,"NA",null,35.54,"NA",28.43,"NA",null,34.42,"NA",23.57,"NA",null,35.17,"NA",24.32,"NA",null,45.27,"NA",34.42,"NA",null,45.27,"NA",39.659999999999997,"NA",null,40.78,"NA",37.04,"NA",null,43.02,"NA",39.28,"NA",null,41.15,"NA",35.909999999999997,"NA",null,48.26,"NA",44.89,"NA"]
[null,16,{"$f":"'AVOID NEW'!AN24","v":37.905766760738437},null,39.04,"NA",35.630000000000003,"NA",null,39.799999999999997,"NA",36.770000000000003,"NA",null,36.01,"NA",30.32,"NA",null,36.01,"NA",28.81,"NA",null,34.869999999999997,"NA",23.88,"NA",null,35.630000000000003,"NA",24.64,"NA",null,45.87,"NA",34.869999999999997,"NA",null,45.87,"NA",40.18,"NA",null,41.32,"NA",37.53,"NA",null,43.59,"NA",39.799999999999997,"NA",null,41.7,"NA",36.39,"NA",null,48.9,"NA",45.49,"NA"]
[null,17,{"$f":"'AVOID NEW'!AN25","v":38.445239900747588},null,39.6,"NA",36.14,"NA",null,40.369999999999997,"NA",37.29,"NA",null,36.520000000000003,"NA",30.76,"NA",null,36.520000000000003,"NA",29.22,"NA",null,35.369999999999997,"NA",24.22,"NA",null,36.14,"NA",24.99,"NA",null,46.52,"NA",35.369999999999997,"NA",null,46.52,"NA",40.75,"NA",null,41.91,"NA",38.06,"NA",null,44.21,"NA",40.369999999999997,"NA",null,42.29,"NA",36.909999999999997,"NA",null,49.59,"NA",46.13,"NA"]
[null,18,{"$f":"'AVOID NEW'!AN26","v":38.977893780191749},null,40.15,"NA",36.64,"NA",null,40.93,"NA",37.81,"NA",null,37.03,"NA",31.18,"NA",null,37.03,"NA",29.62,"NA",null,35.86,"NA",24.56,"NA",null,36.64,"NA",25.34,"NA",null,47.16,"NA",35.86,"NA",null,47.16,"NA",41.32,"NA",null,42.49,"NA",38.590000000000003,"NA",null,44.82,"NA",40.93,"NA",null,42.88,"NA",37.42,"NA",null,50.28,"NA",46.77,"NA"]
[null,19,{"$f":"'AVOID NEW'!AN27","v":39.48167138390518},null,40.67,"NA",37.11,"NA",null,41.46,"NA",38.299999999999997,"NA",null,37.51,"NA",31.59,"NA",null,37.51,"NA",30.01,"NA",null,36.32,"NA",24.87,"NA",null,37.11,"NA",25.66,"NA",null,47.77,"NA",36.32,"NA",null,47.77,"NA",41.85,"NA",null,43.04,"NA",39.090000000000003,"NA",null,45.4,"NA",41.46,"NA",null,43.43,"NA",37.9,"NA",null,50.93,"NA",47.38,"NA"]
[null,20,{"$f":"'AVOID NEW'!AN28","v":39.945692558699491},null,41.14,"NA",37.549999999999997,"NA",null,41.94,"NA",38.75,"NA",null,37.950000000000003,"NA",31.96,"NA",null,37.950000000000003,"NA",30.36,"NA",null,36.75,"NA",25.17,"NA",null,37.549999999999997,"NA",25.96,"NA",null,48.33,"NA",36.75,"NA",null,48.33,"NA",42.34,"NA",null,43.54,"NA",39.549999999999997,"NA",null,45.94,"NA",41.94,"NA",null,43.94,"NA",38.35,"NA",null,51.53,"NA",47.93,"NA"]
[]
[]
[]
[null,{"$f":"B23","v":"THESE RATES ARE NOT VALID"}]
[null,{"$f":"B24","v":"LEVELIZED RATES"}]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2025"}]
[null,{"$f":"B26","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AO9","v":33.767893011970585},null,{"$f":"ROUND((+$C64*$E$8),2)","v":34.78},"NA",{"$f":"ROUND((+$C64*$F$8),2)","v":31.74},"NA",null,{"$f":"ROUND((+$C64*$E$9),2)","v":35.46},"NA",{"$f":"ROUND((+$C64*$F$9),2)","v":32.75},"NA",null,{"$f":"ROUND((+$C64*$E$10),2)","v":32.08},"NA",{"$f":"ROUND((+$C64*$F$10),2)","v":27.01},"NA",null,{"$f":"ROUND((+$C64*$E$11),2)","v":32.08},"NA",{"$f":"ROUND((+$C64*$F$11),2)","v":25.66},"NA",null,{"$f":"ROUND((+$C64*$E$12),2)","v":31.07},"NA",{"$f":"ROUND((+$C64*$F$12),2)","v":21.27},"NA",null,{"$f":"ROUND((+$C64*$E$13),2)","v":31.74},"NA",{"$f":"ROUND((+$C64*$F$13),2)","v":21.95},"NA",null,{"$f":"ROUND((+$C64*$E$14),2)","v":40.86},"NA",{"$f":"ROUND((+$C64*$F$14),2)","v":31.07},"NA",null,{"$f":"ROUND((+$C64*$E$15),2)","v":40.86},"NA",{"$f":"ROUND((+$C64*$F$15),2)","v":35.79},"NA",null,{"$f":"ROUND((+$C64*$E$16),2)","v":36.81},"NA",{"$f":"ROUND((+$C64*$F$16),2)","v":33.43},"NA",null,{"$f":"ROUND((+$C64*$E$17),2)","v":38.83},"NA",{"$f":"ROUND((+$C64*$F$17),2)","v":35.46},"NA",null,{"$f":"ROUND((+$C64*$E$18),2)","v":37.14},"NA",{"$f":"ROUND((+$C64*$F$18),2)","v":32.42},"NA",null,{"$f":"ROUND((+$C64*$E$19),2)","v":43.56},"NA",{"$f":"ROUND((+$C64*$F$19),2)","v":40.520000000000003},"NA"]
[null,2,{"$f":"'AVOID NEW'!AO10","v":33.933816799954542},null,{"$f":"ROUND((+$C65*$E$8),2)","v":34.950000000000003},"NA",{"$f":"ROUND((+$C65*$F$8),2)","v":31.9},"NA",null,{"$f":"ROUND((+$C65*$E$9),2)","v":35.630000000000003},"NA",{"$f":"ROUND((+$C65*$F$9),2)","v":32.92},"NA",null,{"$f":"ROUND((+$C65*$E$10),2)","v":32.24},"NA",{"$f":"ROUND((+$C65*$F$10),2)","v":27.15},"NA",null,{"$f":"ROUND((+$C65*$E$11),2)","v":32.24},"NA",{"$f":"ROUND((+$C65*$F$11),2)","v":25.79},"NA",null,{"$f":"ROUND((+$C65*$E$12),2)","v":31.22},"NA",{"$f":"ROUND((+$C65*$F$12),2)","v":21.38},"NA",null,{"$f":"ROUND((+$C65*$E$13),2)","v":31.9},"NA",{"$f":"ROUND((+$C65*$F$13),2)","v":22.06},"NA",null,{"$f":"ROUND((+$C65*$E$14),2)","v":41.06},"NA",{"$f":"ROUND((+$C65*$F$14),2)","v":31.22},"NA",null,{"$f":"ROUND((+$C65*$E$15),2)","v":41.06},"NA",{"$f":"ROUND((+$C65*$F$15),2)","v":35.97},"NA",null,{"$f":"ROUND((+$C65*$E$16),2)","v":36.99},"NA",{"$f":"ROUND((+$C65*$F$16),2)","v":33.590000000000003},"NA",null,{"$f":"ROUND((+$C65*$E$17),2)","v":39.020000000000003},"NA",{"$f":"ROUND((+$C65*$F$17),2)","v":35.630000000000003},"NA",null,{"$f":"ROUND((+$C65*$E$18),2)","v":37.33},"NA",{"$f":"ROUND((+$C65*$F$18),2)","v":32.58},"NA",null,{"$f":"ROUND((+$C65*$E$19),2)","v":43.77},"NA",{"$f":"ROUND((+$C65*$F$19),2)","v":40.72},"NA"]
[null,3,{"$f":"'AVOID NEW'!AO11","v":33.440631641482661},null,34.44,"NA",31.43,"NA",null,35.11,"NA",32.44,"NA",null,31.77,"NA",26.75,"NA",null,31.77,"NA",25.41,"NA",null,30.77,"NA",21.07,"NA",null,31.43,"NA",21.74,"NA",null,40.46,"NA",30.77,"NA",null,40.46,"NA",35.450000000000003,"NA",null,36.450000000000003,"NA",33.11,"NA",null,38.46,"NA",35.11,"NA",null,36.78,"NA",32.1,"NA",null,43.14,"NA",40.130000000000003,"NA"]
[null,4,{"$f":"'AVOID NEW'!AO12","v":33.174053510064276},null,34.17,"NA",31.18,"NA",null,34.83,"NA",32.18,"NA",null,31.52,"NA",26.54,"NA",null,31.52,"NA",25.21,"NA",null,30.52,"NA",20.9,"NA",null,31.18,"NA",21.56,"NA",null,40.14,"NA",30.52,"NA",null,40.14,"NA",35.159999999999997,"NA",null,36.159999999999997,"NA",32.840000000000003,"NA",null,38.15,"NA",34.83,"NA",null,36.49,"NA",31.85,"NA",null,42.79,"NA",39.81,"NA"]
[null,5,{"$f":"'AVOID NEW'!AO13","v":33.082230520510912},null,34.07,"NA",31.1,"NA",null,34.74,"NA",32.090000000000003,"NA",null,31.43,"NA",26.47,"NA",null,31.43,"NA",25.14,"NA",null,30.44,"NA",20.84,"NA",null,31.1,"NA",21.5,"NA",null,40.03,"NA",30.44,"NA",null,40.03,"NA",35.07,"NA",null,36.06,"NA",32.75,"NA",null,38.04,"NA",34.74,"NA",null,36.39,"NA",31.76,"NA",null,42.68,"NA",39.700000000000003,"NA"]
[null,6,{"$f":"'AVOID NEW'!AO14","v":33.163770311957514},null,34.159999999999997,"NA",31.17,"NA",null,34.82,"NA",32.17,"NA",null,31.51,"NA",26.53,"NA",null,31.51,"NA",25.2,"NA",null,30.51,"NA",20.89,"NA",null,31.17,"NA",21.56,"NA",null,40.130000000000003,"NA",30.51,"NA",null,40.130000000000003,"NA",35.15,"NA",null,36.15,"NA",32.83,"NA",null,38.14,"NA",34.82,"NA",null,36.479999999999997,"NA",31.84,"NA",null,42.78,"NA",39.799999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AO15","v":33.424482013356602},null,34.43,"NA",31.42,"NA",null,35.1,"NA",32.42,"NA",null,31.75,"NA",26.74,"NA",null,31.75,"NA",25.4,"NA",null,30.75,"NA",21.06,"NA",null,31.42,"NA",21.73,"NA",null,40.44,"NA",30.75,"NA",null,40.44,"NA",35.43,"NA",null,36.43,"NA",33.090000000000003,"NA",null,38.44,"NA",35.1,"NA",null,36.770000000000003,"NA",32.090000000000003,"NA",null,43.12,"NA",40.11,"NA"]
[null,8,{"$f":"'AVOID NEW'!AO16","v":33.836703552199808},null,34.85,"NA",31.81,"NA",null,35.53,"NA",32.82,"NA",null,32.14,"NA",27.07,"NA",null,32.14,"NA",25.72,"NA",null,31.13,"NA",21.32,"NA",null,31.81,"NA",21.99,"NA",null,40.94,"NA",31.13,"NA",null,40.94,"NA",35.869999999999997,"NA",null,36.880000000000003,"NA",33.5,"NA",null,38.909999999999997,"NA",35.53,"NA",null,37.22,"NA",32.479999999999997,"NA",null,43.65,"NA",40.6,"NA"]
[null,9,{"$f":"'AVOID NEW'!AO17","v":34.361081118106043},null,35.39,"NA",32.299999999999997,"NA",null,36.08,"NA",33.33,"NA",null,32.64,"NA",27.49,"NA",null,32.64,"NA",26.11,"NA",null,31.61,"NA",21.65,"NA",null,32.299999999999997,"NA",22.33,"NA",null,41.58,"NA",31.61,"NA",null,41.58,"NA",36.42,"NA",null,37.450000000000003,"NA",34.020000000000003,"NA",null,39.520000000000003,"NA",36.08,"NA",null,37.799999999999997,"NA",32.99,"NA",null,44.33,"NA",41.23,"NA"]
[null,10,{"$f":"'AVOID NEW'!AO18","v":34.963042718071044},null,36.01,"NA",32.869999999999997,"NA",null,36.71,"NA",33.909999999999997,"NA",null,33.21,"NA",27.97,"NA",null,33.21,"NA",26.57,"NA",null,32.17,"NA",22.03,"NA",null,32.869999999999997,"NA",22.73,"NA",null,42.31,"NA",32.17,"NA",null,42.31,"NA",37.06,"NA",null,38.11,"NA",34.61,"NA",null,40.21,"NA",36.71,"NA",null,38.46,"NA",33.56,"NA",null,45.1,"NA",41.96,"NA"]
[null,11,{"$f":"'AVOID NEW'!AO19","v":35.613952046653289},null,36.68,"NA",33.479999999999997,"NA",null,37.39,"NA",34.549999999999997,"NA",null,33.83,"NA",28.49,"NA",null,33.83,"NA",27.07,"NA",null,32.76,"NA",22.44,"NA",null,33.479999999999997,"NA",23.15,"NA",null,43.09,"NA",32.76,"NA",null,43.09,"NA",37.75,"NA",null,38.82,"NA",35.26,"NA",null,40.96,"NA",37.39,"NA",null,39.18,"NA",34.19,"NA",null,45.94,"NA",42.74,"NA"]
[null,12,{"$f":"'AVOID NEW'!AO20","v":36.232590979607103},null,37.32,"NA",34.06,"NA",null,38.04,"NA",35.15,"NA",null,34.42,"NA",28.99,"NA",null,34.42,"NA",27.54,"NA",null,33.33,"NA",22.83,"NA",null,34.06,"NA",23.55,"NA",null,43.84,"NA",33.33,"NA",null,43.84,"NA",38.409999999999997,"NA",null,39.49,"NA",35.869999999999997,"NA",null,41.67,"NA",38.04,"NA",null,39.86,"NA",34.78,"NA",null,46.74,"NA",43.48,"NA"]
[null,13,{"$f":"'AVOID NEW'!AO21","v":36.818437573801027},null,37.92,"NA",34.61,"NA",null,38.659999999999997,"NA",35.71,"NA",null,34.979999999999997,"NA",29.45,"NA",null,34.979999999999997,"NA",27.98,"NA",null,33.869999999999997,"NA",23.2,"NA",null,34.61,"NA",23.93,"NA",null,44.55,"NA",33.869999999999997,"NA",null,44.55,"NA",39.03,"NA",null,40.130000000000003,"NA",36.450000000000003,"NA",null,42.34,"NA",38.659999999999997,"NA",null,40.5,"NA",35.35,"NA",null,47.5,"NA",44.18,"NA"]
[null,14,{"$f":"'AVOID NEW'!AO22","v":37.446048937070763},null,38.57,"NA",35.200000000000003,"NA",null,39.32,"NA",36.32,"NA",null,35.57,"NA",29.96,"NA",null,35.57,"NA",28.46,"NA",null,34.450000000000003,"NA",23.59,"NA",null,35.200000000000003,"NA",24.34,"NA",null,45.31,"NA",34.450000000000003,"NA",null,45.31,"NA",39.69,"NA",null,40.82,"NA",37.07,"NA",null,43.06,"NA",39.32,"NA",null,41.19,"NA",35.950000000000003,"NA",null,48.31,"NA",44.94,"NA"]
[null,15,{"$f":"'AVOID NEW'!AO23","v":37.994494479799457},null,39.130000000000003,"NA",35.71,"NA",null,39.89,"NA",36.85,"NA",null,36.090000000000003,"NA",30.4,"NA",null,36.090000000000003,"NA",28.88,"NA",null,34.950000000000003,"NA",23.94,"NA",null,35.71,"NA",24.7,"NA",null,45.97,"NA",34.950000000000003,"NA",null,45.97,"NA",40.270000000000003,"NA",null,41.41,"NA",37.61,"NA",null,43.69,"NA",39.89,"NA",null,41.79,"NA",36.47,"NA",null,49.01,"NA",45.59,"NA"]
[null,16,{"$f":"'AVOID NEW'!AO24","v":38.58889639190037},null,39.75,"NA",36.270000000000003,"NA",null,40.520000000000003,"NA",37.43,"NA",null,36.659999999999997,"NA",30.87,"NA",null,36.659999999999997,"NA",29.33,"NA",null,35.5,"NA",24.31,"NA",null,36.270000000000003,"NA",25.08,"NA",null,46.69,"NA",35.5,"NA",null,46.69,"NA",40.9,"NA",null,42.06,"NA",38.200000000000003,"NA",null,44.38,"NA",40.520000000000003,"NA",null,42.45,"NA",37.049999999999997,"NA",null,49.78,"NA",46.31,"NA"]
[null,17,{"$f":"'AVOID NEW'!AO25","v":39.172488459646672},null,40.35,"NA",36.82,"NA",null,41.13,"NA",38,"NA",null,37.21,"NA",31.34,"NA",null,37.21,"NA",29.77,"NA",null,36.04,"NA",24.68,"NA",null,36.82,"NA",25.46,"NA",null,47.4,"NA",36.04,"NA",null,47.4,"NA",41.52,"NA",null,42.7,"NA",38.78,"NA",null,45.05,"NA",41.13,"NA",null,43.09,"NA",37.61,"NA",null,50.53,"NA",47.01,"NA"]
[null,18,{"$f":"'AVOID NEW'!AO26","v":39.721655142707455},null,40.909999999999997,"NA",37.340000000000003,"NA",null,41.71,"NA",38.53,"NA",null,37.74,"NA",31.78,"NA",null,37.74,"NA",30.19,"NA",null,36.54,"NA",25.02,"NA",null,37.340000000000003,"NA",25.82,"NA",null,48.06,"NA",36.54,"NA",null,48.06,"NA",42.1,"NA",null,43.3,"NA",39.32,"NA",null,45.68,"NA",41.71,"NA",null,43.69,"NA",38.130000000000003,"NA",null,51.24,"NA",47.67,"NA"]
[null,19,{"$f":"'AVOID NEW'!AO27","v":40.22514739764555},null,41.43,"NA",37.81,"NA",null,42.24,"NA",39.020000000000003,"NA",null,38.21,"NA",32.18,"NA",null,38.21,"NA",30.57,"NA",null,37.01,"NA",25.34,"NA",null,37.81,"NA",26.15,"NA",null,48.67,"NA",37.01,"NA",null,48.67,"NA",42.64,"NA",null,43.85,"NA",39.82,"NA",null,46.26,"NA",42.24,"NA",null,44.25,"NA",38.619999999999997,"NA",null,51.89,"NA",48.27,"NA"]
[null,20,{"$f":"'AVOID NEW'!AO28","v":40.696190651153898},null,41.92,"NA",38.25,"NA",null,42.73,"NA",39.479999999999997,"NA",null,38.659999999999997,"NA",32.56,"NA",null,38.659999999999997,"NA",30.93,"NA",null,37.44,"NA",25.64,"NA",null,38.25,"NA",26.45,"NA",null,49.24,"NA",37.44,"NA",null,49.24,"NA",43.14,"NA",null,44.36,"NA",40.29,"NA",null,46.8,"NA",42.73,"NA",null,44.77,"NA",39.07,"NA",null,52.5,"NA",48.84,"NA"]
[]
[]
[]
[null,{"$f":"B23","v":"THESE RATES ARE NOT VALID"}]
[null,{"$f":"B24","v":"LEVELIZED RATES"}]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2026"}]
[null,"Rate Effective Date: XXXX, 2024"]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AP9","v":34.11176508485368},null,{"$f":"ROUND((+$C96*$E$8),2)","v":35.14},"NA",{"$f":"ROUND((+$C96*$F$8),2)","v":32.07},"NA",null,{"$f":"ROUND((+$C96*$E$9),2)","v":35.82},"NA",{"$f":"ROUND((+$C96*$F$9),2)","v":33.090000000000003},"NA",null,{"$f":"ROUND((+$C96*$E$10),2)","v":32.409999999999997},"NA",{"$f":"ROUND((+$C96*$F$10),2)","v":27.29},"NA",null,{"$f":"ROUND((+$C96*$E$11),2)","v":32.409999999999997},"NA",{"$f":"ROUND((+$C96*$F$11),2)","v":25.92},"NA",null,{"$f":"ROUND((+$C96*$E$12),2)","v":31.38},"NA",{"$f":"ROUND((+$C96*$F$12),2)","v":21.49},"NA",null,{"$f":"ROUND((+$C96*$E$13),2)","v":32.07},"NA",{"$f":"ROUND((+$C96*$F$13),2)","v":22.17},"NA",null,{"$f":"ROUND((+$C96*$E$14),2)","v":41.28},"NA",{"$f":"ROUND((+$C96*$F$14),2)","v":31.38},"NA",null,{"$f":"ROUND((+$C96*$E$15),2)","v":41.28},"NA",{"$f":"ROUND((+$C96*$F$15),2)","v":36.159999999999997},"NA",null,{"$f":"ROUND((+$C96*$E$16),2)","v":37.18},"NA",{"$f":"ROUND((+$C96*$F$16),2)","v":33.770000000000003},"NA",null,{"$f":"ROUND((+$C96*$E$17),2)","v":39.229999999999997},"NA",{"$f":"ROUND((+$C96*$F$17),2)","v":35.82},"NA",null,{"$f":"ROUND((+$C96*$E$18),2)","v":37.520000000000003},"NA",{"$f":"ROUND((+$C96*$F$18),2)","v":32.75},"NA",null,{"$f":"ROUND((+$C96*$E$19),2)","v":44},"NA",{"$f":"ROUND((+$C96*$F$19),2)","v":40.93},"NA"]
[null,2,{"$f":"'AVOID NEW'!AP10","v":33.259006152181172},null,{"$f":"ROUND((+$C97*$E$8),2)","v":34.26},"NA",{"$f":"ROUND((+$C97*$F$8),2)","v":31.26},"NA",null,{"$f":"ROUND((+$C97*$E$9),2)","v":34.92},"NA",{"$f":"ROUND((+$C97*$F$9),2)","v":32.26},"NA",null,{"$f":"ROUND((+$C97*$E$10),2)","v":31.6},"NA",{"$f":"ROUND((+$C97*$F$10),2)","v":26.61},"NA",null,{"$f":"ROUND((+$C97*$E$11),2)","v":31.6},"NA",{"$f":"ROUND((+$C97*$F$11),2)","v":25.28},"NA",null,{"$f":"ROUND((+$C97*$E$12),2)","v":30.6},"NA",{"$f":"ROUND((+$C97*$F$12),2)","v":20.95},"NA",null,{"$f":"ROUND((+$C97*$E$13),2)","v":31.26},"NA",{"$f":"ROUND((+$C97*$F$13),2)","v":21.62},"NA",null,{"$f":"ROUND((+$C97*$E$14),2)","v":40.24},"NA",{"$f":"ROUND((+$C97*$F$14),2)","v":30.6},"NA",null,{"$f":"ROUND((+$C97*$E$15),2)","v":40.24},"NA",{"$f":"ROUND((+$C97*$F$15),2)","v":35.25},"NA",null,{"$f":"ROUND((+$C97*$E$16),2)","v":36.25},"NA",{"$f":"ROUND((+$C97*$F$16),2)","v":32.93},"NA",null,{"$f":"ROUND((+$C97*$E$17),2)","v":38.25},"NA",{"$f":"ROUND((+$C97*$F$17),2)","v":34.92},"NA",null,{"$f":"ROUND((+$C97*$E$18),2)","v":36.58},"NA",{"$f":"ROUND((+$C97*$F$18),2)","v":31.93},"NA",null,{"$f":"ROUND((+$C97*$E$19),2)","v":42.9},"NA",{"$f":"ROUND((+$C97*$F$19),2)","v":39.909999999999997},"NA"]
[null,3,{"$f":"'AVOID NEW'!AP11","v":32.946748087521591},null,33.94,"NA",30.97,"NA",null,34.590000000000003,"NA",31.96,"NA",null,31.3,"NA",26.36,"NA",null,31.3,"NA",25.04,"NA",null,30.31,"NA",20.76,"NA",null,30.97,"NA",21.42,"NA",null,39.869999999999997,"NA",30.31,"NA",null,39.869999999999997,"NA",34.92,"NA",null,35.909999999999997,"NA",32.619999999999997,"NA",null,37.89,"NA",34.590000000000003,"NA",null,36.24,"NA",31.63,"NA",null,42.5,"NA",39.54,"NA"]
[null,4,{"$f":"'AVOID NEW'!AP12","v":32.878673761049875},null,33.869999999999997,"NA",30.91,"NA",null,34.520000000000003,"NA",31.89,"NA",null,31.23,"NA",26.3,"NA",null,31.23,"NA",24.99,"NA",null,30.25,"NA",20.71,"NA",null,30.91,"NA",21.37,"NA",null,39.78,"NA",30.25,"NA",null,39.78,"NA",34.85,"NA",null,35.840000000000003,"NA",32.549999999999997,"NA",null,37.81,"NA",34.520000000000003,"NA",null,36.17,"NA",31.56,"NA",null,42.41,"NA",39.450000000000003,"NA"]
[null,5,{"$f":"'AVOID NEW'!AP13","v":33.015454661926093},null,34.01,"NA",31.03,"NA",null,34.67,"NA",32.020000000000003,"NA",null,31.36,"NA",26.41,"NA",null,31.36,"NA",25.09,"NA",null,30.37,"NA",20.8,"NA",null,31.03,"NA",21.46,"NA",null,39.950000000000003,"NA",30.37,"NA",null,39.950000000000003,"NA",35,"NA",null,35.99,"NA",32.69,"NA",null,37.97,"NA",34.67,"NA",null,36.32,"NA",31.69,"NA",null,42.59,"NA",39.619999999999997,"NA"]
[null,6,{"$f":"'AVOID NEW'!AP14","v":33.35188555899564},null,34.35,"NA",31.35,"NA",null,35.020000000000003,"NA",32.35,"NA",null,31.68,"NA",26.68,"NA",null,31.68,"NA",25.35,"NA",null,30.68,"NA",21.01,"NA",null,31.35,"NA",21.68,"NA",null,40.36,"NA",30.68,"NA",null,40.36,"NA",35.35,"NA",null,36.35,"NA",33.020000000000003,"NA",null,38.35,"NA",35.020000000000003,"NA",null,36.69,"NA",32.020000000000003,"NA",null,43.02,"NA",40.020000000000003,"NA"]
[null,7,{"$f":"'AVOID NEW'!AP15","v":33.849581730061992},null,34.869999999999997,"NA",31.82,"NA",null,35.54,"NA",32.83,"NA",null,32.159999999999997,"NA",27.08,"NA",null,32.159999999999997,"NA",25.73,"NA",null,31.14,"NA",21.33,"NA",null,31.82,"NA",22,"NA",null,40.96,"NA",31.14,"NA",null,40.96,"NA",35.880000000000003,"NA",null,36.9,"NA",33.51,"NA",null,38.93,"NA",35.54,"NA",null,37.229999999999997,"NA",32.5,"NA",null,43.67,"NA",40.619999999999997,"NA"]
[null,8,{"$f":"'AVOID NEW'!AP16","v":34.461373957103945},null,35.5,"NA",32.39,"NA",null,36.18,"NA",33.43,"NA",null,32.74,"NA",27.57,"NA",null,32.74,"NA",26.19,"NA",null,31.7,"NA",21.71,"NA",null,32.39,"NA",22.4,"NA",null,41.7,"NA",31.7,"NA",null,41.7,"NA",36.53,"NA",null,37.56,"NA",34.119999999999997,"NA",null,39.630000000000003,"NA",36.18,"NA",null,37.909999999999997,"NA",33.08,"NA",null,44.46,"NA",41.35,"NA"]
[null,9,{"$f":"'AVOID NEW'!AP17","v":35.148414171161505},null,36.200000000000003,"NA",33.04,"NA",null,36.909999999999997,"NA",34.090000000000003,"NA",null,33.39,"NA",28.12,"NA",null,33.39,"NA",26.71,"NA",null,32.340000000000003,"NA",22.14,"NA",null,33.04,"NA",22.85,"NA",null,42.53,"NA",32.340000000000003,"NA",null,42.53,"NA",37.26,"NA",null,38.31,"NA",34.799999999999997,"NA",null,40.42,"NA",36.909999999999997,"NA",null,38.659999999999997,"NA",33.74,"NA",null,45.34,"NA",42.18,"NA"]
[null,10,{"$f":"'AVOID NEW'!AP18","v":35.879798288070177},null,36.96,"NA",33.729999999999997,"NA",null,37.67,"NA",34.799999999999997,"NA",null,34.090000000000003,"NA",28.7,"NA",null,34.090000000000003,"NA",27.27,"NA",null,33.01,"NA",22.6,"NA",null,33.729999999999997,"NA",23.32,"NA",null,43.41,"NA",33.01,"NA",null,43.41,"NA",38.03,"NA",null,39.11,"NA",35.520000000000003,"NA",null,41.26,"NA",37.67,"NA",null,39.47,"NA",34.44,"NA",null,46.28,"NA",43.06,"NA"]
[null,11,{"$f":"'AVOID NEW'!AP19","v":36.565330931084993},null,37.659999999999997,"NA",34.369999999999997,"NA",null,38.39,"NA",35.47,"NA",null,34.74,"NA",29.25,"NA",null,34.74,"NA",27.79,"NA",null,33.64,"NA",23.04,"NA",null,34.369999999999997,"NA",23.77,"NA",null,44.24,"NA",33.64,"NA",null,44.24,"NA",38.76,"NA",null,39.86,"NA",36.200000000000003,"NA",null,42.05,"NA",38.39,"NA",null,40.22,"NA",35.1,"NA",null,47.17,"NA",43.88,"NA"]
[null,12,{"$f":"'AVOID NEW'!AP20","v":37.207578597983378},null,38.32,"NA",34.979999999999997,"NA",null,39.07,"NA",36.090000000000003,"NA",null,35.35,"NA",29.77,"NA",null,35.35,"NA",28.28,"NA",null,34.229999999999997,"NA",23.44,"NA",null,34.979999999999997,"NA",24.18,"NA",null,45.02,"NA",34.229999999999997,"NA",null,45.02,"NA",39.44,"NA",null,40.56,"NA",36.840000000000003,"NA",null,42.79,"NA",39.07,"NA",null,40.93,"NA",35.72,"NA",null,48,"NA",44.65,"NA"]
[null,13,{"$f":"'AVOID NEW'!AP21","v":37.892324965691607},null,39.03,"NA",35.619999999999997,"NA",null,39.79,"NA",36.76,"NA",null,36,"NA",30.31,"NA",null,36,"NA",28.8,"NA",null,34.86,"NA",23.87,"NA",null,35.619999999999997,"NA",24.63,"NA",null,45.85,"NA",34.86,"NA",null,45.85,"NA",40.17,"NA",null,41.3,"NA",37.51,"NA",null,43.58,"NA",39.79,"NA",null,41.68,"NA",36.380000000000003,"NA",null,48.88,"NA",45.47,"NA"]
[null,14,{"$f":"'AVOID NEW'!AP22","v":38.484968342606415},null,39.64,"NA",36.18,"NA",null,40.409999999999997,"NA",37.33,"NA",null,36.56,"NA",30.79,"NA",null,36.56,"NA",29.25,"NA",null,35.409999999999997,"NA",24.25,"NA",null,36.18,"NA",25.02,"NA",null,46.57,"NA",35.409999999999997,"NA",null,46.57,"NA",40.79,"NA",null,41.95,"NA",38.1,"NA",null,44.26,"NA",40.409999999999997,"NA",null,42.33,"NA",36.950000000000003,"NA",null,49.65,"NA",46.18,"NA"]
[null,15,{"$f":"'AVOID NEW'!AP23","v":39.126504296422496},null,40.299999999999997,"NA",36.78,"NA",null,41.08,"NA",37.950000000000003,"NA",null,37.17,"NA",31.3,"NA",null,37.17,"NA",29.74,"NA",null,36,"NA",24.65,"NA",null,36.78,"NA",25.43,"NA",null,47.34,"NA",36,"NA",null,47.34,"NA",41.47,"NA",null,42.65,"NA",38.74,"NA",null,45,"NA",41.08,"NA",null,43.04,"NA",37.56,"NA",null,50.47,"NA",46.95,"NA"]
[null,16,{"$f":"'AVOID NEW'!AP24","v":39.754004548578528},null,40.950000000000003,"NA",37.369999999999997,"NA",null,41.74,"NA",38.56,"NA",null,37.770000000000003,"NA",31.8,"NA",null,37.770000000000003,"NA",30.21,"NA",null,36.57,"NA",25.05,"NA",null,37.369999999999997,"NA",25.84,"NA",null,48.1,"NA",36.57,"NA",null,48.1,"NA",42.14,"NA",null,43.33,"NA",39.36,"NA",null,45.72,"NA",41.74,"NA",null,43.73,"NA",38.159999999999997,"NA",null,51.28,"NA",47.7,"NA"]
[null,17,{"$f":"'AVOID NEW'!AP25","v":40.341943403912687},null,41.55,"NA",37.92,"NA",null,42.36,"NA",39.130000000000003,"NA",null,38.32,"NA",32.270000000000003,"NA",null,38.32,"NA",30.66,"NA",null,37.11,"NA",25.42,"NA",null,37.92,"NA",26.22,"NA",null,48.81,"NA",37.11,"NA",null,48.81,"NA",42.76,"NA",null,43.97,"NA",39.94,"NA",null,46.39,"NA",42.36,"NA",null,44.38,"NA",38.729999999999997,"NA",null,52.04,"NA",48.41,"NA"]
[null,18,{"$f":"'AVOID NEW'!AP26","v":40.878569141101252},null,42.1,"NA",38.43,"NA",null,42.92,"NA",39.65,"NA",null,38.83,"NA",32.700000000000003,"NA",null,38.83,"NA",31.07,"NA",null,37.61,"NA",25.75,"NA",null,38.43,"NA",26.57,"NA",null,49.46,"NA",37.61,"NA",null,49.46,"NA",43.33,"NA",null,44.56,"NA",40.47,"NA",null,47.01,"NA",42.92,"NA",null,44.97,"NA",39.24,"NA",null,52.73,"NA",49.05,"NA"]
[null,19,{"$f":"'AVOID NEW'!AP27","v":41.378992004327856},null,42.62,"NA",38.9,"NA",null,43.45,"NA",40.14,"NA",null,39.31,"NA",33.1,"NA",null,39.31,"NA",31.45,"NA",null,38.07,"NA",26.07,"NA",null,38.9,"NA",26.9,"NA",null,50.07,"NA",38.07,"NA",null,50.07,"NA",43.86,"NA",null,45.1,"NA",40.97,"NA",null,47.59,"NA",43.45,"NA",null,45.52,"NA",39.72,"NA",null,53.38,"NA",49.65,"NA"]
[null,20,{"$f":"'AVOID NEW'!AP28","v":41.851069307080763},null,43.11,"NA",39.340000000000003,"NA",null,43.94,"NA",40.6,"NA",null,39.76,"NA",33.479999999999997,"NA",null,39.76,"NA",31.81,"NA",null,38.5,"NA",26.37,"NA",null,39.340000000000003,"NA",27.2,"NA",null,50.64,"NA",38.5,"NA",null,50.64,"NA",44.36,"NA",null,45.62,"NA",41.43,"NA",null,48.13,"NA",43.94,"NA",null,46.04,"NA",40.18,"NA",null,53.99,"NA",50.22,"NA"]
[]
[]
[]
[null,{"$f":"B23","v":"THESE RATES ARE NOT VALID"}]
[null,{"$f":"B24","v":"LEVELIZED RATES"}]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2027"}]
[null,"Rate Effective Date: XXXX, 2024"]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AQ9","v":32.344447779657877},null,{"$f":"ROUND((+$C128*$E$8),2)","v":33.31},"NA",{"$f":"ROUND((+$C128*$F$8),2)","v":30.4},"NA",null,{"$f":"ROUND((+$C128*$E$9),2)","v":33.96},"NA",{"$f":"ROUND((+$C128*$F$9),2)","v":31.37},"NA",null,{"$f":"ROUND((+$C128*$E$10),2)","v":30.73},"NA",{"$f":"ROUND((+$C128*$F$10),2)","v":25.88},"NA",null,{"$f":"ROUND((+$C128*$E$11),2)","v":30.73},"NA",{"$f":"ROUND((+$C128*$F$11),2)","v":24.58},"NA",null,{"$f":"ROUND((+$C128*$E$12),2)","v":29.76},"NA",{"$f":"ROUND((+$C128*$F$12),2)","v":20.38},"NA",null,{"$f":"ROUND((+$C128*$E$13),2)","v":30.4},"NA",{"$f":"ROUND((+$C128*$F$13),2)","v":21.02},"NA",null,{"$f":"ROUND((+$C128*$E$14),2)","v":39.14},"NA",{"$f":"ROUND((+$C128*$F$14),2)","v":29.76},"NA",null,{"$f":"ROUND((+$C128*$E$15),2)","v":39.14},"NA",{"$f":"ROUND((+$C128*$F$15),2)","v":34.29},"NA",null,{"$f":"ROUND((+$C128*$E$16),2)","v":35.26},"NA",{"$f":"ROUND((+$C128*$F$16),2)","v":32.020000000000003},"NA",null,{"$f":"ROUND((+$C128*$E$17),2)","v":37.200000000000003},"NA",{"$f":"ROUND((+$C128*$F$17),2)","v":33.96},"NA",null,{"$f":"ROUND((+$C128*$E$18),2)","v":35.58},"NA",{"$f":"ROUND((+$C128*$F$18),2)","v":31.05},"NA",null,{"$f":"ROUND((+$C128*$E$19),2)","v":41.72},"NA",{"$f":"ROUND((+$C128*$F$19),2)","v":38.81},"NA"]
[null,2,{"$f":"'AVOID NEW'!AQ10","v":32.300179927431365},null,{"$f":"ROUND((+$C129*$E$8),2)","v":33.270000000000003},"NA",{"$f":"ROUND((+$C129*$F$8),2)","v":30.36},"NA",null,{"$f":"ROUND((+$C129*$E$9),2)","v":33.92},"NA",{"$f":"ROUND((+$C129*$F$9),2)","v":31.33},"NA",null,{"$f":"ROUND((+$C129*$E$10),2)","v":30.69},"NA",{"$f":"ROUND((+$C129*$F$10),2)","v":25.84},"NA",null,{"$f":"ROUND((+$C129*$E$11),2)","v":30.69},"NA",{"$f":"ROUND((+$C129*$F$11),2)","v":24.55},"NA",null,{"$f":"ROUND((+$C129*$E$12),2)","v":29.72},"NA",{"$f":"ROUND((+$C129*$F$12),2)","v":20.350000000000001},"NA",null,{"$f":"ROUND((+$C129*$E$13),2)","v":30.36},"NA",{"$f":"ROUND((+$C129*$F$13),2)","v":21},"NA",null,{"$f":"ROUND((+$C129*$E$14),2)","v":39.08},"NA",{"$f":"ROUND((+$C129*$F$14),2)","v":29.72},"NA",null,{"$f":"ROUND((+$C129*$E$15),2)","v":39.08},"NA",{"$f":"ROUND((+$C129*$F$15),2)","v":34.24},"NA",null,{"$f":"ROUND((+$C129*$E$16),2)","v":35.21},"NA",{"$f":"ROUND((+$C129*$F$16),2)","v":31.98},"NA",null,{"$f":"ROUND((+$C129*$E$17),2)","v":37.15},"NA",{"$f":"ROUND((+$C129*$F$17),2)","v":33.92},"NA",null,{"$f":"ROUND((+$C129*$E$18),2)","v":35.53},"NA",{"$f":"ROUND((+$C129*$F$18),2)","v":31.01},"NA",null,{"$f":"ROUND((+$C129*$E$19),2)","v":41.67},"NA",{"$f":"ROUND((+$C129*$F$19),2)","v":38.76},"NA"]
[null,3,{"$f":"'AVOID NEW'!AQ11","v":32.406680329337831},null,33.380000000000003,"NA",30.46,"NA",null,34.03,"NA",31.43,"NA",null,30.79,"NA",25.93,"NA",null,30.79,"NA",24.63,"NA",null,29.81,"NA",20.420000000000002,"NA",null,30.46,"NA",21.06,"NA",null,39.21,"NA",29.81,"NA",null,39.21,"NA",34.35,"NA",null,35.32,"NA",32.08,"NA",null,37.270000000000003,"NA",34.03,"NA",null,35.65,"NA",31.11,"NA",null,41.8,"NA",38.89,"NA"]
[null,4,{"$f":"'AVOID NEW'!AQ12","v":32.689986374198405},null,33.67,"NA",30.73,"NA",null,34.32,"NA",31.71,"NA",null,31.06,"NA",26.15,"NA",null,31.06,"NA",24.84,"NA",null,30.07,"NA",20.59,"NA",null,30.73,"NA",21.25,"NA",null,39.549999999999997,"NA",30.07,"NA",null,39.549999999999997,"NA",34.65,"NA",null,35.630000000000003,"NA",32.36,"NA",null,37.590000000000003,"NA",34.32,"NA",null,35.96,"NA",31.38,"NA",null,42.17,"NA",39.229999999999997,"NA"]
[null,5,{"$f":"'AVOID NEW'!AQ13","v":33.165330698831028},null,34.159999999999997,"NA",31.18,"NA",null,34.82,"NA",32.17,"NA",null,31.51,"NA",26.53,"NA",null,31.51,"NA",25.21,"NA",null,30.51,"NA",20.89,"NA",null,31.18,"NA",21.56,"NA",null,40.130000000000003,"NA",30.51,"NA",null,40.130000000000003,"NA",35.159999999999997,"NA",null,36.15,"NA",32.83,"NA",null,38.14,"NA",34.82,"NA",null,36.479999999999997,"NA",31.84,"NA",null,42.78,"NA",39.799999999999997,"NA"]
[null,6,{"$f":"'AVOID NEW'!AQ14","v":33.79415665041352},null,34.81,"NA",31.77,"NA",null,35.479999999999997,"NA",32.78,"NA",null,32.1,"NA",27.04,"NA",null,32.1,"NA",25.68,"NA",null,31.09,"NA",21.29,"NA",null,31.77,"NA",21.97,"NA",null,40.89,"NA",31.09,"NA",null,40.89,"NA",35.82,"NA",null,36.840000000000003,"NA",33.46,"NA",null,38.86,"NA",35.479999999999997,"NA",null,37.17,"NA",32.44,"NA",null,43.59,"NA",40.549999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AQ15","v":34.526804706870472},null,35.56,"NA",32.46,"NA",null,36.25,"NA",33.49,"NA",null,32.799999999999997,"NA",27.62,"NA",null,32.799999999999997,"NA",26.24,"NA",null,31.76,"NA",21.75,"NA",null,32.46,"NA",22.44,"NA",null,41.78,"NA",31.76,"NA",null,41.78,"NA",36.6,"NA",null,37.630000000000003,"NA",34.18,"NA",null,39.71,"NA",36.25,"NA",null,37.979999999999997,"NA",33.15,"NA",null,44.54,"NA",41.43,"NA"]
[null,8,{"$f":"'AVOID NEW'!AQ16","v":35.323684846407737},null,36.380000000000003,"NA",33.200000000000003,"NA",null,37.090000000000003,"NA",34.26,"NA",null,33.56,"NA",28.26,"NA",null,33.56,"NA",26.85,"NA",null,32.5,"NA",22.25,"NA",null,33.200000000000003,"NA",22.96,"NA",null,42.74,"NA",32.5,"NA",null,42.74,"NA",37.44,"NA",null,38.5,"NA",34.97,"NA",null,40.619999999999997,"NA",37.090000000000003,"NA",null,38.86,"NA",33.909999999999997,"NA",null,45.57,"NA",42.39,"NA"]
[null,9,{"$f":"'AVOID NEW'!AQ17","v":36.154025761264116},null,37.24,"NA",33.979999999999997,"NA",null,37.96,"NA",35.07,"NA",null,34.35,"NA",28.92,"NA",null,34.35,"NA",27.48,"NA",null,33.26,"NA",22.78,"NA",null,33.979999999999997,"NA",23.5,"NA",null,43.75,"NA",33.26,"NA",null,43.75,"NA",38.32,"NA",null,39.409999999999997,"NA",35.79,"NA",null,41.58,"NA",37.96,"NA",null,39.770000000000003,"NA",34.71,"NA",null,46.64,"NA",43.38,"NA"]
[null,10,{"$f":"'AVOID NEW'!AQ18","v":36.918662675105608},null,38.03,"NA",34.700000000000003,"NA",null,38.76,"NA",35.81,"NA",null,35.07,"NA",29.53,"NA",null,35.07,"NA",28.06,"NA",null,33.97,"NA",23.26,"NA",null,34.700000000000003,"NA",24,"NA",null,44.67,"NA",33.97,"NA",null,44.67,"NA",39.130000000000003,"NA",null,40.24,"NA",36.549999999999997,"NA",null,42.46,"NA",38.76,"NA",null,40.61,"NA",35.44,"NA",null,47.63,"NA",44.3,"NA"]
[null,11,{"$f":"'AVOID NEW'!AQ19","v":37.625520614274805},null,38.75,"NA",35.369999999999997,"NA",null,39.51,"NA",36.5,"NA",null,35.74,"NA",30.1,"NA",null,35.74,"NA",28.6,"NA",null,34.619999999999997,"NA",23.7,"NA",null,35.369999999999997,"NA",24.46,"NA",null,45.53,"NA",34.619999999999997,"NA",null,45.53,"NA",39.880000000000003,"NA",null,41.01,"NA",37.25,"NA",null,43.27,"NA",39.51,"NA",null,41.39,"NA",36.119999999999997,"NA",null,48.54,"NA",45.15,"NA"]
[null,12,{"$f":"'AVOID NEW'!AQ20","v":38.374589988933636},null,39.53,"NA",36.07,"NA",null,40.29,"NA",37.22,"NA",null,36.46,"NA",30.7,"NA",null,36.46,"NA",29.16,"NA",null,35.299999999999997,"NA",24.18,"NA",null,36.07,"NA",24.94,"NA",null,46.43,"NA",35.299999999999997,"NA",null,46.43,"NA",40.68,"NA",null,41.83,"NA",37.99,"NA",null,44.13,"NA",40.29,"NA",null,42.21,"NA",36.840000000000003,"NA",null,49.5,"NA",46.05,"NA"]
[null,13,{"$f":"'AVOID NEW'!AQ21","v":39.015575478889943},null,40.19,"NA",36.67,"NA",null,40.97,"NA",37.85,"NA",null,37.06,"NA",31.21,"NA",null,37.06,"NA",29.65,"NA",null,35.89,"NA",24.58,"NA",null,36.67,"NA",25.36,"NA",null,47.21,"NA",35.89,"NA",null,47.21,"NA",41.36,"NA",null,42.53,"NA",38.630000000000003,"NA",null,44.87,"NA",40.97,"NA",null,42.92,"NA",37.450000000000003,"NA",null,50.33,"NA",46.82,"NA"]
[null,14,{"$f":"'AVOID NEW'!AQ22","v":39.708437211268915},null,40.9,"NA",37.33,"NA",null,41.69,"NA",38.520000000000003,"NA",null,37.72,"NA",31.77,"NA",null,37.72,"NA",30.18,"NA",null,36.53,"NA",25.02,"NA",null,37.33,"NA",25.81,"NA",null,48.05,"NA",36.53,"NA",null,48.05,"NA",42.09,"NA",null,43.28,"NA",39.31,"NA",null,45.66,"NA",41.69,"NA",null,43.68,"NA",38.119999999999997,"NA",null,51.22,"NA",47.65,"NA"]
[null,15,{"$f":"'AVOID NEW'!AQ23","v":40.38319152395654},null,41.59,"NA",37.96,"NA",null,42.4,"NA",39.17,"NA",null,38.36,"NA",32.31,"NA",null,38.36,"NA",30.69,"NA",null,37.15,"NA",25.44,"NA",null,37.96,"NA",26.25,"NA",null,48.86,"NA",37.15,"NA",null,48.86,"NA",42.81,"NA",null,44.02,"NA",39.979999999999997,"NA",null,46.44,"NA",42.4,"NA",null,44.42,"NA",38.770000000000003,"NA",null,52.09,"NA",48.46,"NA"]
[null,16,{"$f":"'AVOID NEW'!AQ24","v":41.012289401966086},null,42.24,"NA",38.549999999999997,"NA",null,43.06,"NA",39.78,"NA",null,38.96,"NA",32.81,"NA",null,38.96,"NA",31.17,"NA",null,37.729999999999997,"NA",25.84,"NA",null,38.549999999999997,"NA",26.66,"NA",null,49.62,"NA",37.729999999999997,"NA",null,49.62,"NA",43.47,"NA",null,44.7,"NA",40.6,"NA",null,47.16,"NA",43.06,"NA",null,45.11,"NA",39.369999999999997,"NA",null,52.91,"NA",49.21,"NA"]
[null,17,{"$f":"'AVOID NEW'!AQ25","v":41.583563568120269},null,42.83,"NA",39.090000000000003,"NA",null,43.66,"NA",40.340000000000003,"NA",null,39.5,"NA",33.270000000000003,"NA",null,39.5,"NA",31.6,"NA",null,38.26,"NA",26.2,"NA",null,39.090000000000003,"NA",27.03,"NA",null,50.32,"NA",38.26,"NA",null,50.32,"NA",44.08,"NA",null,45.33,"NA",41.17,"NA",null,47.82,"NA",43.66,"NA",null,45.74,"NA",39.92,"NA",null,53.64,"NA",49.9,"NA"]
[null,18,{"$f":"'AVOID NEW'!AQ26","v":42.11437639530763},null,43.38,"NA",39.590000000000003,"NA",null,44.22,"NA",40.85,"NA",null,40.01,"NA",33.69,"NA",null,40.01,"NA",32.01,"NA",null,38.75,"NA",26.53,"NA",null,39.590000000000003,"NA",27.37,"NA",null,50.96,"NA",38.75,"NA",null,50.96,"NA",44.64,"NA",null,45.9,"NA",41.69,"NA",null,48.43,"NA",44.22,"NA",null,46.33,"NA",40.43,"NA",null,54.33,"NA",50.54,"NA"]
[null,19,{"$f":"'AVOID NEW'!AQ27","v":42.613797421657644},null,43.89,"NA",40.06,"NA",null,44.74,"NA",41.34,"NA",null,40.479999999999997,"NA",34.090000000000003,"NA",null,40.479999999999997,"NA",32.39,"NA",null,39.200000000000003,"NA",26.85,"NA",null,40.06,"NA",27.7,"NA",null,51.56,"NA",39.200000000000003,"NA",null,51.56,"NA",45.17,"NA",null,46.45,"NA",42.19,"NA",null,49.01,"NA",44.74,"NA",null,46.88,"NA",40.909999999999997,"NA",null,54.97,"NA",51.14,"NA"]
[null,20,{"$f":"'AVOID NEW'!AQ28","v":43.083894416558884},null,44.38,"NA",40.5,"NA",null,45.24,"NA",41.79,"NA",null,40.93,"NA",34.47,"NA",null,40.93,"NA",32.74,"NA",null,39.64,"NA",27.14,"NA",null,40.5,"NA",28,"NA",null,52.13,"NA",39.64,"NA",null,52.13,"NA",45.67,"NA",null,46.96,"NA",42.65,"NA",null,49.55,"NA",45.24,"NA",null,47.39,"NA",41.36,"NA",null,55.58,"NA",51.7,"NA"]
[]
[]
[]
[null,{"$f":"B23","v":"THESE RATES ARE NOT VALID"}]
[null,{"$f":"B24","v":"LEVELIZED RATES"}]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2028"}]
[null,"Rate Effective Date: XXXX, 2024"]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AR9","v":32.252703983953985},null,{"$f":"ROUND((+$C160*$E$8),2)","v":33.22},"NA",{"$f":"ROUND((+$C160*$F$8),2)","v":30.32},"NA",null,{"$f":"ROUND((+$C160*$E$9),2)","v":33.869999999999997},"NA",{"$f":"ROUND((+$C160*$F$9),2)","v":31.29},"NA",null,{"$f":"ROUND((+$C160*$E$10),2)","v":30.64},"NA",{"$f":"ROUND((+$C160*$F$10),2)","v":25.8},"NA",null,{"$f":"ROUND((+$C160*$E$11),2)","v":30.64},"NA",{"$f":"ROUND((+$C160*$F$11),2)","v":24.51},"NA",null,{"$f":"ROUND((+$C160*$E$12),2)","v":29.67},"NA",{"$f":"ROUND((+$C160*$F$12),2)","v":20.32},"NA",null,{"$f":"ROUND((+$C160*$E$13),2)","v":30.32},"NA",{"$f":"ROUND((+$C160*$F$13),2)","v":20.96},"NA",null,{"$f":"ROUND((+$C160*$E$14),2)","v":39.03},"NA",{"$f":"ROUND((+$C160*$F$14),2)","v":29.67},"NA",null,{"$f":"ROUND((+$C160*$E$15),2)","v":39.03},"NA",{"$f":"ROUND((+$C160*$F$15),2)","v":34.19},"NA",null,{"$f":"ROUND((+$C160*$E$16),2)","v":35.159999999999997},"NA",{"$f":"ROUND((+$C160*$F$16),2)","v":31.93},"NA",null,{"$f":"ROUND((+$C160*$E$17),2)","v":37.090000000000003},"NA",{"$f":"ROUND((+$C160*$F$17),2)","v":33.869999999999997},"NA",null,{"$f":"ROUND((+$C160*$E$18),2)","v":35.479999999999997},"NA",{"$f":"ROUND((+$C160*$F$18),2)","v":30.96},"NA",null,{"$f":"ROUND((+$C160*$E$19),2)","v":41.61},"NA",{"$f":"ROUND((+$C160*$F$19),2)","v":38.700000000000003},"NA"]
[null,2,{"$f":"'AVOID NEW'!AR10","v":32.441218525120753},null,{"$f":"ROUND((+$C161*$E$8),2)","v":33.409999999999997},"NA",{"$f":"ROUND((+$C161*$F$8),2)","v":30.49},"NA",null,{"$f":"ROUND((+$C161*$E$9),2)","v":34.06},"NA",{"$f":"ROUND((+$C161*$F$9),2)","v":31.47},"NA",null,{"$f":"ROUND((+$C161*$E$10),2)","v":30.82},"NA",{"$f":"ROUND((+$C161*$F$10),2)","v":25.95},"NA",null,{"$f":"ROUND((+$C161*$E$11),2)","v":30.82},"NA",{"$f":"ROUND((+$C161*$F$11),2)","v":24.66},"NA",null,{"$f":"ROUND((+$C161*$E$12),2)","v":29.85},"NA",{"$f":"ROUND((+$C161*$F$12),2)","v":20.440000000000001},"NA",null,{"$f":"ROUND((+$C161*$E$13),2)","v":30.49},"NA",{"$f":"ROUND((+$C161*$F$13),2)","v":21.09},"NA",null,{"$f":"ROUND((+$C161*$E$14),2)","v":39.25},"NA",{"$f":"ROUND((+$C161*$F$14),2)","v":29.85},"NA",null,{"$f":"ROUND((+$C161*$E$15),2)","v":39.25},"NA",{"$f":"ROUND((+$C161*$F$15),2)","v":34.39},"NA",null,{"$f":"ROUND((+$C161*$E$16),2)","v":35.36},"NA",{"$f":"ROUND((+$C161*$F$16),2)","v":32.119999999999997},"NA",null,{"$f":"ROUND((+$C161*$E$17),2)","v":37.31},"NA",{"$f":"ROUND((+$C161*$F$17),2)","v":34.06},"NA",null,{"$f":"ROUND((+$C161*$E$18),2)","v":35.69},"NA",{"$f":"ROUND((+$C161*$F$18),2)","v":31.14},"NA",null,{"$f":"ROUND((+$C161*$E$19),2)","v":41.85},"NA",{"$f":"ROUND((+$C161*$F$19),2)","v":38.93},"NA"]
[null,3,{"$f":"'AVOID NEW'!AR11","v":32.822249041105387},null,33.81,"NA",30.85,"NA",null,34.46,"NA",31.84,"NA",null,31.18,"NA",26.26,"NA",null,31.18,"NA",24.94,"NA",null,30.2,"NA",20.68,"NA",null,30.85,"NA",21.33,"NA",null,39.71,"NA",30.2,"NA",null,39.71,"NA",34.79,"NA",null,35.78,"NA",32.49,"NA",null,37.75,"NA",34.46,"NA",null,36.1,"NA",31.51,"NA",null,42.34,"NA",39.39,"NA"]
[null,4,{"$f":"'AVOID NEW'!AR12","v":33.409031162258827},null,34.409999999999997,"NA",31.4,"NA",null,35.08,"NA",32.409999999999997,"NA",null,31.74,"NA",26.73,"NA",null,31.74,"NA",25.39,"NA",null,30.74,"NA",21.05,"NA",null,31.4,"NA",21.72,"NA",null,40.42,"NA",30.74,"NA",null,40.42,"NA",35.409999999999997,"NA",null,36.42,"NA",33.07,"NA",null,38.42,"NA",35.08,"NA",null,36.75,"NA",32.07,"NA",null,43.1,"NA",40.090000000000003,"NA"]
[null,5,{"$f":"'AVOID NEW'!AR13","v":34.150068642328087},null,35.17,"NA",32.1,"NA",null,35.86,"NA",33.130000000000003,"NA",null,32.44,"NA",27.32,"NA",null,32.44,"NA",25.95,"NA",null,31.42,"NA",21.51,"NA",null,32.1,"NA",22.2,"NA",null,41.32,"NA",31.42,"NA",null,41.32,"NA",36.200000000000003,"NA",null,37.22,"NA",33.81,"NA",null,39.270000000000003,"NA",35.86,"NA",null,37.57,"NA",32.78,"NA",null,44.05,"NA",40.98,"NA"]
[null,6,{"$f":"'AVOID NEW'!AR14","v":34.988150952928848},null,36.04,"NA",32.89,"NA",null,36.74,"NA",33.94,"NA",null,33.24,"NA",27.99,"NA",null,33.24,"NA",26.59,"NA",null,32.19,"NA",22.04,"NA",null,32.89,"NA",22.74,"NA",null,42.34,"NA",32.19,"NA",null,42.34,"NA",37.090000000000003,"NA",null,38.14,"NA",34.64,"NA",null,40.24,"NA",36.74,"NA",null,38.49,"NA",33.590000000000003,"NA",null,45.13,"NA",41.99,"NA"]
[null,7,{"$f":"'AVOID NEW'!AR15","v":35.881261414058748},null,36.96,"NA",33.729999999999997,"NA",null,37.68,"NA",34.799999999999997,"NA",null,34.090000000000003,"NA",28.71,"NA",null,34.090000000000003,"NA",27.27,"NA",null,33.01,"NA",22.61,"NA",null,33.729999999999997,"NA",23.32,"NA",null,43.42,"NA",33.01,"NA",null,43.42,"NA",38.03,"NA",null,39.11,"NA",35.520000000000003,"NA",null,41.26,"NA",37.68,"NA",null,39.47,"NA",34.450000000000003,"NA",null,46.29,"NA",43.06,"NA"]
[null,8,{"$f":"'AVOID NEW'!AR16","v":36.798127332430738},null,37.9,"NA",34.590000000000003,"NA",null,38.64,"NA",35.69,"NA",null,34.96,"NA",29.44,"NA",null,34.96,"NA",27.97,"NA",null,33.85,"NA",23.18,"NA",null,34.590000000000003,"NA",23.92,"NA",null,44.53,"NA",33.85,"NA",null,44.53,"NA",39.01,"NA",null,40.11,"NA",36.43,"NA",null,42.32,"NA",38.64,"NA",null,40.479999999999997,"NA",35.33,"NA",null,47.47,"NA",44.16,"NA"]
[null,9,{"$f":"'AVOID NEW'!AR17","v":37.628137695338637},null,38.76,"NA",35.369999999999997,"NA",null,39.51,"NA",36.5,"NA",null,35.75,"NA",30.1,"NA",null,35.75,"NA",28.6,"NA",null,34.619999999999997,"NA",23.71,"NA",null,35.369999999999997,"NA",24.46,"NA",null,45.53,"NA",34.619999999999997,"NA",null,45.53,"NA",39.89,"NA",null,41.01,"NA",37.25,"NA",null,43.27,"NA",39.51,"NA",null,41.39,"NA",36.119999999999997,"NA",null,48.54,"NA",45.15,"NA"]
[null,10,{"$f":"'AVOID NEW'!AR18","v":38.386034410071716},null,39.54,"NA",36.08,"NA",null,40.31,"NA",37.229999999999997,"NA",null,36.47,"NA",30.71,"NA",null,36.47,"NA",29.17,"NA",null,35.32,"NA",24.18,"NA",null,36.08,"NA",24.95,"NA",null,46.45,"NA",35.32,"NA",null,46.45,"NA",40.69,"NA",null,41.84,"NA",38,"NA",null,44.14,"NA",40.31,"NA",null,42.22,"NA",36.85,"NA",null,49.52,"NA",46.06,"NA"]
[null,11,{"$f":"'AVOID NEW'!AR19","v":39.188673196071278},null,40.36,"NA",36.840000000000003,"NA",null,41.15,"NA",38.01,"NA",null,37.229999999999997,"NA",31.35,"NA",null,37.229999999999997,"NA",29.78,"NA",null,36.049999999999997,"NA",24.69,"NA",null,36.840000000000003,"NA",25.47,"NA",null,47.42,"NA",36.049999999999997,"NA",null,47.42,"NA",41.54,"NA",null,42.72,"NA",38.799999999999997,"NA",null,45.07,"NA",41.15,"NA",null,43.11,"NA",37.619999999999997,"NA",null,50.55,"NA",47.03,"NA"]
[null,12,{"$f":"'AVOID NEW'!AR20","v":39.866574181814229},null,41.06,"NA",37.47,"NA",null,41.86,"NA",38.67,"NA",null,37.869999999999997,"NA",31.89,"NA",null,37.869999999999997,"NA",30.3,"NA",null,36.68,"NA",25.12,"NA",null,37.47,"NA",25.91,"NA",null,48.24,"NA",36.68,"NA",null,48.24,"NA",42.26,"NA",null,43.45,"NA",39.47,"NA",null,45.85,"NA",41.86,"NA",null,43.85,"NA",38.270000000000003,"NA",null,51.43,"NA",47.84,"NA"]
[null,13,{"$f":"'AVOID NEW'!AR21","v":40.601920800672673},null,41.82,"NA",38.17,"NA",null,42.63,"NA",39.380000000000003,"NA",null,38.57,"NA",32.479999999999997,"NA",null,38.57,"NA",30.86,"NA",null,37.35,"NA",25.58,"NA",null,38.17,"NA",26.39,"NA",null,49.13,"NA",37.35,"NA",null,49.13,"NA",43.04,"NA",null,44.26,"NA",40.200000000000003,"NA",null,46.69,"NA",42.63,"NA",null,44.66,"NA",38.979999999999997,"NA",null,52.38,"NA",48.72,"NA"]
[null,14,{"$f":"'AVOID NEW'!AR22","v":41.316043539078485},null,42.56,"NA",38.840000000000003,"NA",null,43.38,"NA",40.08,"NA",null,39.25,"NA",33.049999999999997,"NA",null,39.25,"NA",31.4,"NA",null,38.01,"NA",26.03,"NA",null,38.840000000000003,"NA",26.86,"NA",null,49.99,"NA",38.01,"NA",null,49.99,"NA",43.8,"NA",null,45.03,"NA",40.9,"NA",null,47.51,"NA",43.38,"NA",null,45.45,"NA",39.659999999999997,"NA",null,53.3,"NA",49.58,"NA"]
[null,15,{"$f":"'AVOID NEW'!AR23","v":41.978872456169775},null,43.24,"NA",39.46,"NA",null,44.08,"NA",40.72,"NA",null,39.880000000000003,"NA",33.58,"NA",null,39.880000000000003,"NA",31.9,"NA",null,38.619999999999997,"NA",26.45,"NA",null,39.46,"NA",27.29,"NA",null,50.79,"NA",38.619999999999997,"NA",null,50.79,"NA",44.5,"NA",null,45.76,"NA",41.56,"NA",null,48.28,"NA",44.08,"NA",null,46.18,"NA",40.299999999999997,"NA",null,54.15,"NA",50.37,"NA"]
[null,16,{"$f":"'AVOID NEW'!AR24","v":42.577661004368792},null,43.85,"NA",40.020000000000003,"NA",null,44.71,"NA",41.3,"NA",null,40.450000000000003,"NA",34.06,"NA",null,40.450000000000003,"NA",32.36,"NA",null,39.17,"NA",26.82,"NA",null,40.020000000000003,"NA",27.68,"NA",null,51.52,"NA",39.17,"NA",null,51.52,"NA",45.13,"NA",null,46.41,"NA",42.15,"NA",null,48.96,"NA",44.71,"NA",null,46.84,"NA",40.869999999999997,"NA",null,54.93,"NA",51.09,"NA"]
[null,17,{"$f":"'AVOID NEW'!AR25","v":43.132249111756025},null,44.43,"NA",40.54,"NA",null,45.29,"NA",41.84,"NA",null,40.98,"NA",34.51,"NA",null,40.98,"NA",32.78,"NA",null,39.68,"NA",27.17,"NA",null,40.54,"NA",28.04,"NA",null,52.19,"NA",39.68,"NA",null,52.19,"NA",45.72,"NA",null,47.01,"NA",42.7,"NA",null,49.6,"NA",45.29,"NA",null,47.45,"NA",41.41,"NA",null,55.64,"NA",51.76,"NA"]
[null,18,{"$f":"'AVOID NEW'!AR26","v":43.652972270044906},null,44.96,"NA",41.03,"NA",null,45.84,"NA",42.34,"NA",null,41.47,"NA",34.92,"NA",null,41.47,"NA",33.18,"NA",null,40.159999999999997,"NA",27.5,"NA",null,41.03,"NA",28.37,"NA",null,52.82,"NA",40.159999999999997,"NA",null,52.82,"NA",46.27,"NA",null,47.58,"NA",43.22,"NA",null,50.2,"NA",45.84,"NA",null,48.02,"NA",41.91,"NA",null,56.31,"NA",52.38,"NA"]
[null,19,{"$f":"'AVOID NEW'!AR27","v":44.142294196404379},null,45.47,"NA",41.49,"NA",null,46.35,"NA",42.82,"NA",null,41.94,"NA",35.31,"NA",null,41.94,"NA",33.549999999999997,"NA",null,40.61,"NA",27.81,"NA",null,41.49,"NA",28.69,"NA",null,53.41,"NA",40.61,"NA",null,53.41,"NA",46.79,"NA",null,48.12,"NA",43.7,"NA",null,50.76,"NA",46.35,"NA",null,48.56,"NA",42.38,"NA",null,56.94,"NA",52.97,"NA"]
[null,20,{"$f":"'AVOID NEW'!AR28","v":44.60873598638311},null,45.95,"NA",41.93,"NA",null,46.84,"NA",43.27,"NA",null,42.38,"NA",35.69,"NA",null,42.38,"NA",33.9,"NA",null,41.04,"NA",28.1,"NA",null,41.93,"NA",29,"NA",null,53.98,"NA",41.04,"NA",null,53.98,"NA",47.29,"NA",null,48.62,"NA",44.16,"NA",null,51.3,"NA",46.84,"NA",null,49.07,"NA",42.82,"NA",null,57.55,"NA",53.53,"NA"]
[]
[]
[]
[null,{"$f":"B23","v":"THESE RATES ARE NOT VALID"}]
[null,{"$f":"B24","v":"LEVELIZED RATES"}]
[null,{"$f":"\"PROJECT ON-LINE IN \" & 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2029"}]
[null,"Rate Effective Date: XXXX, 2024"]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Contract Length","Levelized Flat Price",null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,1,{"$f":"'AVOID NEW'!AS9","v":32.643394715085861},null,{"$f":"ROUND((+$C192*$E$8),2)","v":33.619999999999997},"NA",{"$f":"ROUND((+$C192*$F$8),2)","v":30.68},"NA",null,{"$f":"ROUND((+$C192*$E$9),2)","v":34.28},"NA",{"$f":"ROUND((+$C192*$F$9),2)","v":31.66},"NA",null,{"$f":"ROUND((+$C192*$E$10),2)","v":31.01},"NA",{"$f":"ROUND((+$C192*$F$10),2)","v":26.11},"NA",null,{"$f":"ROUND((+$C192*$E$11),2)","v":31.01},"NA",{"$f":"ROUND((+$C192*$F$11),2)","v":24.81},"NA",null,{"$f":"ROUND((+$C192*$E$12),2)","v":30.03},"NA",{"$f":"ROUND((+$C192*$F$12),2)","v":20.57},"NA",null,{"$f":"ROUND((+$C192*$E$13),2)","v":30.68},"NA",{"$f":"ROUND((+$C192*$F$13),2)","v":21.22},"NA",null,{"$f":"ROUND((+$C192*$E$14),2)","v":39.5},"NA",{"$f":"ROUND((+$C192*$F$14),2)","v":30.03},"NA",null,{"$f":"ROUND((+$C192*$E$15),2)","v":39.5},"NA",{"$f":"ROUND((+$C192*$F$15),2)","v":34.6},"NA",null,{"$f":"ROUND((+$C192*$E$16),2)","v":35.58},"NA",{"$f":"ROUND((+$C192*$F$16),2)","v":32.32},"NA",null,{"$f":"ROUND((+$C192*$E$17),2)","v":37.54},"NA",{"$f":"ROUND((+$C192*$F$17),2)","v":34.28},"NA",null,{"$f":"ROUND((+$C192*$E$18),2)","v":35.909999999999997},"NA",{"$f":"ROUND((+$C192*$F$18),2)","v":31.34},"NA",null,{"$f":"ROUND((+$C192*$E$19),2)","v":42.11},"NA",{"$f":"ROUND((+$C192*$F$19),2)","v":39.17},"NA"]
[null,2,{"$f":"'AVOID NEW'!AS10","v":33.138338592188475},null,{"$f":"ROUND((+$C193*$E$8),2)","v":34.130000000000003},"NA",{"$f":"ROUND((+$C193*$F$8),2)","v":31.15},"NA",null,{"$f":"ROUND((+$C193*$E$9),2)","v":34.799999999999997},"NA",{"$f":"ROUND((+$C193*$F$9),2)","v":32.14},"NA",null,{"$f":"ROUND((+$C193*$E$10),2)","v":31.48},"NA",{"$f":"ROUND((+$C193*$F$10),2)","v":26.51},"NA",null,{"$f":"ROUND((+$C193*$E$11),2)","v":31.48},"NA",{"$f":"ROUND((+$C193*$F$11),2)","v":25.19},"NA",null,{"$f":"ROUND((+$C193*$E$12),2)","v":30.49},"NA",{"$f":"ROUND((+$C193*$F$12),2)","v":20.88},"NA",null,{"$f":"ROUND((+$C193*$E$13),2)","v":31.15},"NA",{"$f":"ROUND((+$C193*$F$13),2)","v":21.54},"NA",null,{"$f":"ROUND((+$C193*$E$14),2)","v":40.1},"NA",{"$f":"ROUND((+$C193*$F$14),2)","v":30.49},"NA",null,{"$f":"ROUND((+$C193*$E$15),2)","v":40.1},"NA",{"$f":"ROUND((+$C193*$F$15),2)","v":35.130000000000003},"NA",null,{"$f":"ROUND((+$C193*$E$16),2)","v":36.119999999999997},"NA",{"$f":"ROUND((+$C193*$F$16),2)","v":32.81},"NA",null,{"$f":"ROUND((+$C193*$E$17),2)","v":38.11},"NA",{"$f":"ROUND((+$C193*$F$17),2)","v":34.799999999999997},"NA",null,{"$f":"ROUND((+$C193*$E$18),2)","v":36.450000000000003},"NA",{"$f":"ROUND((+$C193*$F$18),2)","v":31.81},"NA",null,{"$f":"ROUND((+$C193*$E$19),2)","v":42.75},"NA",{"$f":"ROUND((+$C193*$F$19),2)","v":39.770000000000003},"NA"]
[null,3,{"$f":"'AVOID NEW'!AS11","v":33.851641391147986},null,34.869999999999997,"NA",31.82,"NA",null,35.54,"NA",32.840000000000003,"NA",null,32.159999999999997,"NA",27.08,"NA",null,32.159999999999997,"NA",25.73,"NA",null,31.14,"NA",21.33,"NA",null,31.82,"NA",22,"NA",null,40.96,"NA",31.14,"NA",null,40.96,"NA",35.880000000000003,"NA",null,36.9,"NA",33.51,"NA",null,38.93,"NA",35.54,"NA",null,37.24,"NA",32.5,"NA",null,43.67,"NA",40.619999999999997,"NA"]
[null,4,{"$f":"'AVOID NEW'!AS12","v":34.713350732547553},null,35.75,"NA",32.630000000000003,"NA",null,36.450000000000003,"NA",33.67,"NA",null,32.979999999999997,"NA",27.77,"NA",null,32.979999999999997,"NA",26.38,"NA",null,31.94,"NA",21.87,"NA",null,32.630000000000003,"NA",22.56,"NA",null,42,"NA",31.94,"NA",null,42,"NA",36.799999999999997,"NA",null,37.840000000000003,"NA",34.369999999999997,"NA",null,39.92,"NA",36.450000000000003,"NA",null,38.18,"NA",33.32,"NA",null,44.78,"NA",41.66,"NA"]
[null,5,{"$f":"'AVOID NEW'!AS13","v":35.659719154754796},null,36.729999999999997,"NA",33.520000000000003,"NA",null,37.44,"NA",34.590000000000003,"NA",null,33.880000000000003,"NA",28.53,"NA",null,33.880000000000003,"NA",27.1,"NA",null,32.81,"NA",22.47,"NA",null,33.520000000000003,"NA",23.18,"NA",null,43.15,"NA",32.81,"NA",null,43.15,"NA",37.799999999999997,"NA",null,38.869999999999997,"NA",35.299999999999997,"NA",null,41.01,"NA",37.44,"NA",null,39.229999999999997,"NA",34.229999999999997,"NA",null,46,"NA",42.79,"NA"]
[null,6,{"$f":"'AVOID NEW'!AS14","v":36.648331790179235},null,37.75,"NA",34.450000000000003,"NA",null,38.479999999999997,"NA",35.549999999999997,"NA",null,34.82,"NA",29.32,"NA",null,34.82,"NA",27.85,"NA",null,33.72,"NA",23.09,"NA",null,34.450000000000003,"NA",23.82,"NA",null,44.34,"NA",33.72,"NA",null,44.34,"NA",38.85,"NA",null,39.950000000000003,"NA",36.28,"NA",null,42.15,"NA",38.479999999999997,"NA",null,40.31,"NA",35.18,"NA",null,47.28,"NA",43.98,"NA"]
[null,7,{"$f":"'AVOID NEW'!AS15","v":37.648822155427609},null,38.78,"NA",35.39,"NA",null,39.53,"NA",36.520000000000003,"NA",null,35.770000000000003,"NA",30.12,"NA",null,35.770000000000003,"NA",28.61,"NA",null,34.64,"NA",23.72,"NA",null,35.39,"NA",24.47,"NA",null,45.56,"NA",34.64,"NA",null,45.56,"NA",39.909999999999997,"NA",null,41.04,"NA",37.270000000000003,"NA",null,43.3,"NA",39.53,"NA",null,41.41,"NA",36.14,"NA",null,48.57,"NA",45.18,"NA"]
[null,8,{"$f":"'AVOID NEW'!AS16","v":38.536985162412968},null,39.69,"NA",36.22,"NA",null,40.46,"NA",37.380000000000003,"NA",null,36.61,"NA",30.83,"NA",null,36.61,"NA",29.29,"NA",null,35.450000000000003,"NA",24.28,"NA",null,36.22,"NA",25.05,"NA",null,46.63,"NA",35.450000000000003,"NA",null,46.63,"NA",40.85,"NA",null,42.01,"NA",38.15,"NA",null,44.32,"NA",40.46,"NA",null,42.39,"NA",37,"NA",null,49.71,"NA",46.24,"NA"]
[null,9,{"$f":"'AVOID NEW'!AS17","v":39.337333119823285},null,40.520000000000003,"NA",36.979999999999997,"NA",null,41.3,"NA",38.159999999999997,"NA",null,37.369999999999997,"NA",31.47,"NA",null,37.369999999999997,"NA",29.9,"NA",null,36.19,"NA",24.78,"NA",null,36.979999999999997,"NA",25.57,"NA",null,47.6,"NA",36.19,"NA",null,47.6,"NA",41.7,"NA",null,42.88,"NA",38.94,"NA",null,45.24,"NA",41.3,"NA",null,43.27,"NA",37.76,"NA",null,50.75,"NA",47.2,"NA"]
[null,10,{"$f":"'AVOID NEW'!AS18","v":40.187504387805923},null,41.39,"NA",37.78,"NA",null,42.2,"NA",38.979999999999997,"NA",null,38.18,"NA",32.15,"NA",null,38.18,"NA",30.54,"NA",null,36.97,"NA",25.32,"NA",null,37.78,"NA",26.12,"NA",null,48.63,"NA",36.97,"NA",null,48.63,"NA",42.6,"NA",null,43.8,"NA",39.79,"NA",null,46.22,"NA",42.2,"NA",null,44.21,"NA",38.58,"NA",null,51.84,"NA",48.23,"NA"]
[null,11,{"$f":"'AVOID NEW'!AS19","v":40.894464346638095},null,42.12,"NA",38.44,"NA",null,42.94,"NA",39.67,"NA",null,38.85,"NA",32.72,"NA",null,38.85,"NA",31.08,"NA",null,37.619999999999997,"NA",25.76,"NA",null,38.44,"NA",26.58,"NA",null,49.48,"NA",37.619999999999997,"NA",null,49.48,"NA",43.35,"NA",null,44.57,"NA",40.49,"NA",null,47.03,"NA",42.94,"NA",null,44.98,"NA",39.26,"NA",null,52.75,"NA",49.07,"NA"]
[null,12,{"$f":"'AVOID NEW'!AS20","v":41.666984010642288},null,42.92,"NA",39.17,"NA",null,43.75,"NA",40.42,"NA",null,39.58,"NA",33.33,"NA",null,39.58,"NA",31.67,"NA",null,38.33,"NA",26.25,"NA",null,39.17,"NA",27.08,"NA",null,50.42,"NA",38.33,"NA",null,50.42,"NA",44.17,"NA",null,45.42,"NA",41.25,"NA",null,47.92,"NA",43.75,"NA",null,45.83,"NA",40,"NA",null,53.75,"NA",50,"NA"]
[null,13,{"$f":"'AVOID NEW'!AS21","v":42.415711760075148},null,43.69,"NA",39.869999999999997,"NA",null,44.54,"NA",41.14,"NA",null,40.29,"NA",33.93,"NA",null,40.29,"NA",32.24,"NA",null,39.020000000000003,"NA",26.72,"NA",null,39.869999999999997,"NA",27.57,"NA",null,51.32,"NA",39.020000000000003,"NA",null,51.32,"NA",44.96,"NA",null,46.23,"NA",41.99,"NA",null,48.78,"NA",44.54,"NA",null,46.66,"NA",40.72,"NA",null,54.72,"NA",50.9,"NA"]
[null,14,{"$f":"'AVOID NEW'!AS22","v":43.107540833633237},null,44.4,"NA",40.520000000000003,"NA",null,45.26,"NA",41.81,"NA",null,40.950000000000003,"NA",34.49,"NA",null,40.950000000000003,"NA",32.76,"NA",null,39.659999999999997,"NA",27.16,"NA",null,40.520000000000003,"NA",28.02,"NA",null,52.16,"NA",39.659999999999997,"NA",null,52.16,"NA",45.69,"NA",null,46.99,"NA",42.68,"NA",null,49.57,"NA",45.26,"NA",null,47.42,"NA",41.38,"NA",null,55.61,"NA",51.73,"NA"]
[null,15,{"$f":"'AVOID NEW'!AS23","v":43.729035121038088},null,45.04,"NA",41.11,"NA",null,45.92,"NA",42.42,"NA",null,41.54,"NA",34.979999999999997,"NA",null,41.54,"NA",33.229999999999997,"NA",null,40.229999999999997,"NA",27.55,"NA",null,41.11,"NA",28.42,"NA",null,52.91,"NA",40.229999999999997,"NA",null,52.91,"NA",46.35,"NA",null,47.66,"NA",43.29,"NA",null,50.29,"NA",45.92,"NA",null,48.1,"NA",41.98,"NA",null,56.41,"NA",52.47,"NA"]
[null,16,{"$f":"'AVOID NEW'!AS24","v":44.302851165753879},null,45.63,"NA",41.64,"NA",null,46.52,"NA",42.97,"NA",null,42.09,"NA",35.44,"NA",null,42.09,"NA",33.67,"NA",null,40.76,"NA",27.91,"NA",null,41.64,"NA",28.8,"NA",null,53.61,"NA",40.76,"NA",null,53.61,"NA",46.96,"NA",null,48.29,"NA",43.86,"NA",null,50.95,"NA",46.52,"NA",null,48.73,"NA",42.53,"NA",null,57.15,"NA",53.16,"NA"]
[null,17,{"$f":"'AVOID NEW'!AS25","v":44.840700707488779},null,46.19,"NA",42.15,"NA",null,47.08,"NA",43.5,"NA",null,42.6,"NA",35.869999999999997,"NA",null,42.6,"NA",34.08,"NA",null,41.25,"NA",28.25,"NA",null,42.15,"NA",29.15,"NA",null,54.26,"NA",41.25,"NA",null,54.26,"NA",47.53,"NA",null,48.88,"NA",44.39,"NA",null,51.57,"NA",47.08,"NA",null,49.32,"NA",43.05,"NA",null,57.84,"NA",53.81,"NA"]
[null,18,{"$f":"'AVOID NEW'!AS26","v":45.345424242330417},null,46.71,"NA",42.62,"NA",null,47.61,"NA",43.99,"NA",null,43.08,"NA",36.28,"NA",null,43.08,"NA",34.46,"NA",null,41.72,"NA",28.57,"NA",null,42.62,"NA",29.47,"NA",null,54.87,"NA",41.72,"NA",null,54.87,"NA",48.07,"NA",null,49.43,"NA",44.89,"NA",null,52.15,"NA",47.61,"NA",null,49.88,"NA",43.53,"NA",null,58.5,"NA",54.41,"NA"]
[null,19,{"$f":"'AVOID NEW'!AS27","v":45.826454365484665},null,47.2,"NA",43.08,"NA",null,48.12,"NA",44.45,"NA",null,43.54,"NA",36.659999999999997,"NA",null,43.54,"NA",34.83,"NA",null,42.16,"NA",28.87,"NA",null,43.08,"NA",29.79,"NA",null,55.45,"NA",42.16,"NA",null,55.45,"NA",48.58,"NA",null,49.95,"NA",45.37,"NA",null,52.7,"NA",48.12,"NA",null,50.41,"NA",43.99,"NA",null,59.12,"NA",54.99,"NA"]
[null,20,{"$f":"'AVOID NEW'!AS28","v":46.283561540218948},null,47.67,"NA",43.51,"NA",null,48.6,"NA",44.9,"NA",null,43.97,"NA",37.03,"NA",null,43.97,"NA",35.18,"NA",null,42.58,"NA",29.16,"NA",null,43.51,"NA",30.08,"NA",null,56,"NA",42.58,"NA",null,56,"NA",49.06,"NA",null,50.45,"NA",45.82,"NA",null,53.23,"NA",48.6,"NA",null,50.91,"NA",44.43,"NA",null,59.71,"NA",55.54,"NA"]

{"sheet":"PCp NF HLH LLH Non-Levelized","index":15,"n_rows":57,"n_cols":63,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,1,0,18],[1,1,1,17],[2,1,2,17],[24,1,24,18],[22,1,22,17],[23,1,23,17],[4,1,4,6],[27,1,28,1],[27,4,27,7],[27,9,27,12],[27,14,27,17],[27,19,27,22],[27,59,27,62],[28,4,28,5],[28,6,28,7],[28,9,28,10],[28,11,28,12],[28,14,28,15],[28,16,28,17],[28,19,28,20],[28,21,28,22],[27,24,27,27],[27,29,27,32],[27,34,27,37],[27,39,27,42],[27,44,27,47],[27,49,27,52],[28,59,28,60],[29,21,29,22],[29,24,29,25],[29,26,29,27],[27,54,27,57],[28,29,28,30],[28,31,28,32],[28,34,28,35],[28,36,28,37],[29,31,29,32],[28,61,28,62],[28,49,28,50],[28,51,28,52],[29,4,29,5],[29,6,29,7],[29,9,29,10],[29,11,29,12],[29,14,29,15],[29,16,29,17],[28,39,28,40],[28,41,28,42],[28,44,28,45],[28,46,28,47],[28,24,28,25],[28,26,28,27],[29,19,29,20],[25,1,25,18],[29,29,29,30],[29,61,29,62],[29,34,29,35],[29,36,29,37],[29,39,29,40],[29,41,29,42],[29,44,29,45],[29,46,29,47],[29,49,29,50],[29,51,29,52],[29,54,29,55],[29,56,29,57],[29,59,29,60],[28,54,28,55],[28,56,28,57]]}
[null,{"$f":"IF('AVOID NEW'!$E$105=\"PCP\",\"PACIFICORP\",\"THESE RATES ARE NOT VALID\")","v":"THESE RATES ARE NOT VALID"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Monthly Weighting Factors"]
[]
[null,null,null,null,"HLH","LLH"]
[null,null,"JAN",null,1.03,0.94]
[null,null,"FEB",null,1.05,0.97]
[null,null,"MAR",null,0.95,0.8]
[null,null,"APR",null,0.95,0.76]
[null,null,"MAY",null,0.92,0.63]
[null,null,"JUN",null,0.94,0.65]
[null,null,"JUL",null,1.21,0.92]
[null,null,"AUG",null,1.21,1.06]
[null,null,"SEP",null,1.0900000000000001,0.99]
[null,null,"OCT",null,1.1499999999999999,1.05]
[null,null,"NOV",null,1.1000000000000001,0.96]
[null,null,"DEC",null,1.29,1.2]
[]
[]
[]
[null,{"$f":"B1","v":"THESE RATES ARE NOT VALID"}]
[null,"NON LEVELIZED RATES"]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$69","v":"Rate Effective Date: XXXX, 2024"}]
[null,{"$f":"\"Resource:  \"&'Input - Capacity Factors'!$C$3","v":"Resource:  Wind"}]
[]
[null,null,null,null,"January",null,null,null,null,"February",null,null,null,null,"March",null,null,null,null,"April",null,null,null,null,"May",null,null,null,null,"June",null,null,null,null,"July",null,null,null,null,"August",null,null,null,null,"September",null,null,null,null,"October",null,null,null,null,"November",null,null,null,null,"December"]
[null,null,null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour",null,null,"Heavy Load Hour",null,"Light Load Hour"]
[null,null,null,null,{"$f":"$E$8","v":1.03},null,{"$f":"$F$8","v":0.94},null,null,{"$f":"$E$9","v":1.05},null,{"$f":"$F$9","v":0.97},null,null,{"$f":"$E$10","v":0.95},null,{"$f":"$F$10","v":0.8},null,null,{"$f":"$E$11","v":0.95},null,{"$f":"$F$11","v":0.76},null,null,{"$f":"$E$12","v":0.92},null,{"$f":"$F$12","v":0.63},null,null,{"$f":"$E$13","v":0.94},null,{"$f":"$F$13","v":0.65},null,null,{"$f":"$E$14","v":1.21},null,{"$f":"$F$14","v":0.92},null,null,{"$f":"$E$15","v":1.21},null,{"$f":"$F$15","v":1.06},null,null,{"$f":"$E$16","v":1.0900000000000001},null,{"$f":"$F$16","v":0.99},null,null,{"$f":"$E$17","v":1.1499999999999999},null,{"$f":"$F$17","v":1.05},null,null,{"$f":"$E$18","v":1.1000000000000001},null,{"$f":"$F$18","v":0.96},null,null,{"$f":"$E$19","v":1.29},null,{"$f":"$F$19","v":1.2}]
[null,"Year","Non-Levelized Price",null,"Price","Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case","Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},null,"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"},"Price",{"$f":"F31","v":"Final avoided cost rates for wind and solar QFs include integration charges from PAC's latest integration charge case"}]
[null,{"$f":"'AVOID NEW'!AL9","v":2024},{"$f":"'AVOID NEW'!AM9","v":37.110100198010386},null,{"$f":"ROUND((+$C32*$E$8),2)","v":38.22},"NA",{"$f":"ROUND((+$C32*$F$8),2)","v":34.880000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$9),2)","v":38.97},"NA",{"$f":"ROUND((+$C32*$F$9),2)","v":36},"NA",null,{"$f":"ROUND((+$C32*$E$10),2)","v":35.25},"NA",{"$f":"ROUND((+$C32*$F$10),2)","v":29.69},"NA",null,{"$f":"ROUND((+$C32*$E$11),2)","v":35.25},"NA",{"$f":"ROUND((+$C32*$F$11),2)","v":28.2},"NA",null,{"$f":"ROUND((+$C32*$E$12),2)","v":34.14},"NA",{"$f":"ROUND((+$C32*$F$12),2)","v":23.38},"NA",null,{"$f":"ROUND((+$C32*$E$13),2)","v":34.880000000000003},"NA",{"$f":"ROUND((+$C32*$F$13),2)","v":24.12},"NA",null,{"$f":"ROUND((+$C32*$E$14),2)","v":44.9},"NA",{"$f":"ROUND((+$C32*$F$14),2)","v":34.14},"NA",null,{"$f":"ROUND((+$C32*$E$15),2)","v":44.9},"NA",{"$f":"ROUND((+$C32*$F$15),2)","v":39.340000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$16),2)","v":40.450000000000003},"NA",{"$f":"ROUND((+$C32*$F$16),2)","v":36.74},"NA",null,{"$f":"ROUND((+$C32*$E$17),2)","v":42.68},"NA",{"$f":"ROUND((+$C32*$F$17),2)","v":38.97},"NA",null,{"$f":"ROUND((+$C32*$E$18),2)","v":40.82},"NA",{"$f":"ROUND((+$C32*$F$18),2)","v":35.630000000000003},"NA",null,{"$f":"ROUND((+$C32*$E$19),2)","v":47.87},"NA",{"$f":"ROUND((+$C32*$F$19),2)","v":44.53},"NA"]
[null,{"$f":"'AVOID NEW'!AL10","v":2025},{"$f":"'AVOID NEW'!AM10","v":33.767893011970592},null,34.78,"NA",31.74,"NA",null,35.46,"NA",32.75,"NA",null,32.08,"NA",27.01,"NA",null,{"$f":"ROUND((+$C33*$E$11),2)","v":32.08},"NA",{"$f":"ROUND((+$C33*$F$11),2)","v":25.66},"NA",null,{"$f":"ROUND((+$C33*$E$12),2)","v":31.07},"NA",{"$f":"ROUND((+$C33*$F$12),2)","v":21.27},"NA",null,{"$f":"ROUND((+$C33*$E$13),2)","v":31.74},"NA",{"$f":"ROUND((+$C33*$F$13),2)","v":21.95},"NA",null,{"$f":"ROUND((+$C33*$E$14),2)","v":40.86},"NA",{"$f":"ROUND((+$C33*$F$14),2)","v":31.07},"NA",null,{"$f":"ROUND((+$C33*$E$15),2)","v":40.86},"NA",{"$f":"ROUND((+$C33*$F$15),2)","v":35.79},"NA",null,{"$f":"ROUND((+$C33*$E$16),2)","v":36.81},"NA",{"$f":"ROUND((+$C33*$F$16),2)","v":33.43},"NA",null,{"$f":"ROUND((+$C33*$E$17),2)","v":38.83},"NA",{"$f":"ROUND((+$C33*$F$17),2)","v":35.46},"NA",null,{"$f":"ROUND((+$C33*$E$18),2)","v":37.14},"NA",{"$f":"ROUND((+$C33*$F$18),2)","v":32.42},"NA",null,{"$f":"ROUND((+$C33*$E$19),2)","v":43.56},"NA",{"$f":"ROUND((+$C33*$F$19),2)","v":40.520000000000003},"NA"]
[null,{"$f":"'AVOID NEW'!AL11","v":2026},{"$f":"'AVOID NEW'!AM11","v":34.111765084853687},null,35.14,"NA",32.07,"NA",null,35.82,"NA",33.090000000000003,"NA",null,32.409999999999997,"NA",27.29,"NA",null,32.409999999999997,"NA",25.92,"NA",null,31.38,"NA",21.49,"NA",null,32.07,"NA",22.17,"NA",null,41.28,"NA",31.38,"NA",null,41.28,"NA",36.159999999999997,"NA",null,37.18,"NA",33.770000000000003,"NA",null,39.229999999999997,"NA",35.82,"NA",null,37.520000000000003,"NA",32.75,"NA",null,44,"NA",40.93,"NA"]
[null,{"$f":"'AVOID NEW'!AL12","v":2027},{"$f":"'AVOID NEW'!AM12","v":32.344447779657884},null,33.31,"NA",30.4,"NA",null,33.96,"NA",31.37,"NA",null,30.73,"NA",25.88,"NA",null,30.73,"NA",24.58,"NA",null,29.76,"NA",20.38,"NA",null,30.4,"NA",21.02,"NA",null,39.14,"NA",29.76,"NA",null,39.14,"NA",34.29,"NA",null,35.26,"NA",32.020000000000003,"NA",null,37.200000000000003,"NA",33.96,"NA",null,35.58,"NA",31.05,"NA",null,41.72,"NA",38.81,"NA"]
[null,{"$f":"'AVOID NEW'!AL13","v":2028},{"$f":"'AVOID NEW'!AM13","v":32.252703983953992},null,33.22,"NA",30.32,"NA",null,33.869999999999997,"NA",31.29,"NA",null,30.64,"NA",25.8,"NA",null,30.64,"NA",24.51,"NA",null,29.67,"NA",20.32,"NA",null,30.32,"NA",20.96,"NA",null,39.03,"NA",29.67,"NA",null,39.03,"NA",34.19,"NA",null,35.159999999999997,"NA",31.93,"NA",null,37.090000000000003,"NA",33.869999999999997,"NA",null,35.479999999999997,"NA",30.96,"NA",null,41.61,"NA",38.700000000000003,"NA"]
[null,{"$f":"'AVOID NEW'!AL14","v":2029},{"$f":"'AVOID NEW'!AM14","v":32.643394715085869},null,33.619999999999997,"NA",30.68,"NA",null,34.28,"NA",31.66,"NA",null,31.01,"NA",26.11,"NA",null,31.01,"NA",24.81,"NA",null,30.03,"NA",20.57,"NA",null,30.68,"NA",21.22,"NA",null,39.5,"NA",30.03,"NA",null,39.5,"NA",34.6,"NA",null,35.58,"NA",32.32,"NA",null,37.54,"NA",34.28,"NA",null,35.909999999999997,"NA",31.34,"NA",null,42.11,"NA",39.17,"NA"]
[null,{"$f":"'AVOID NEW'!AL15","v":2030},{"$f":"'AVOID NEW'!AM15","v":33.669151052064713},null,34.68,"NA",31.65,"NA",null,35.35,"NA",32.659999999999997,"NA",null,31.99,"NA",26.94,"NA",null,31.99,"NA",25.59,"NA",null,30.98,"NA",21.21,"NA",null,31.65,"NA",21.88,"NA",null,40.74,"NA",30.98,"NA",null,40.74,"NA",35.69,"NA",null,36.700000000000003,"NA",33.33,"NA",null,38.72,"NA",35.35,"NA",null,37.04,"NA",32.32,"NA",null,43.43,"NA",40.4,"NA"]
[null,{"$f":"'AVOID NEW'!AL16","v":2031},{"$f":"'AVOID NEW'!AM16","v":35.437072346200615},null,36.5,"NA",33.31,"NA",null,37.21,"NA",34.369999999999997,"NA",null,33.67,"NA",28.35,"NA",null,33.67,"NA",26.93,"NA",null,32.6,"NA",22.33,"NA",null,33.31,"NA",23.03,"NA",null,42.88,"NA",32.6,"NA",null,42.88,"NA",37.56,"NA",null,38.630000000000003,"NA",35.08,"NA",null,40.75,"NA",37.21,"NA",null,38.979999999999997,"NA",34.020000000000003,"NA",null,45.71,"NA",42.52,"NA"]
[null,{"$f":"'AVOID NEW'!AL17","v":2032},{"$f":"'AVOID NEW'!AM17","v":37.691597631942571},null,38.82,"NA",35.43,"NA",null,39.58,"NA",36.56,"NA",null,35.81,"NA",30.15,"NA",null,35.81,"NA",28.65,"NA",null,34.68,"NA",23.75,"NA",null,35.43,"NA",24.5,"NA",null,45.61,"NA",34.68,"NA",null,45.61,"NA",39.950000000000003,"NA",null,41.08,"NA",37.31,"NA",null,43.35,"NA",39.58,"NA",null,41.46,"NA",36.18,"NA",null,48.62,"NA",45.23,"NA"]
[null,{"$f":"'AVOID NEW'!AL18","v":2033},{"$f":"'AVOID NEW'!AM18","v":40.182555438001174},null,41.39,"NA",37.770000000000003,"NA",null,42.19,"NA",38.979999999999997,"NA",null,38.17,"NA",32.15,"NA",null,38.17,"NA",30.54,"NA",null,36.97,"NA",25.32,"NA",null,37.770000000000003,"NA",26.12,"NA",null,48.62,"NA",36.97,"NA",null,48.62,"NA",42.59,"NA",null,43.8,"NA",39.78,"NA",null,46.21,"NA",42.19,"NA",null,44.2,"NA",38.58,"NA",null,51.84,"NA",48.22,"NA"]
[null,{"$f":"'AVOID NEW'!AL19","v":2034},{"$f":"'AVOID NEW'!AM19","v":42.77571789831304},null,44.06,"NA",40.21,"NA",null,44.91,"NA",41.49,"NA",null,40.64,"NA",34.22,"NA",null,40.64,"NA",32.51,"NA",null,39.35,"NA",26.95,"NA",null,40.21,"NA",27.8,"NA",null,51.76,"NA",39.35,"NA",null,51.76,"NA",45.34,"NA",null,46.63,"NA",42.35,"NA",null,49.19,"NA",44.91,"NA",null,47.05,"NA",41.06,"NA",null,55.18,"NA",51.33,"NA"]
[null,{"$f":"'AVOID NEW'!AL20","v":2035},{"$f":"'AVOID NEW'!AM20","v":45.372208663960855},null,46.73,"NA",42.65,"NA",null,47.64,"NA",44.01,"NA",null,43.1,"NA",36.299999999999997,"NA",null,43.1,"NA",34.479999999999997,"NA",null,41.74,"NA",28.58,"NA",null,42.65,"NA",29.49,"NA",null,54.9,"NA",41.74,"NA",null,54.9,"NA",48.09,"NA",null,49.46,"NA",44.92,"NA",null,52.18,"NA",47.64,"NA",null,49.91,"NA",43.56,"NA",null,58.53,"NA",54.45,"NA"]
[null,{"$f":"'AVOID NEW'!AL21","v":2036},{"$f":"'AVOID NEW'!AM21","v":46.842650914577177},null,48.25,"NA",44.03,"NA",null,49.18,"NA",45.44,"NA",null,44.5,"NA",37.47,"NA",null,44.5,"NA",35.6,"NA",null,43.1,"NA",29.51,"NA",null,44.03,"NA",30.45,"NA",null,56.68,"NA",43.1,"NA",null,56.68,"NA",49.65,"NA",null,51.06,"NA",46.37,"NA",null,53.87,"NA",49.18,"NA",null,51.53,"NA",44.97,"NA",null,60.43,"NA",56.21,"NA"]
[null,{"$f":"'AVOID NEW'!AL22","v":2037},{"$f":"'AVOID NEW'!AM22","v":48.222543670340549},null,49.67,"NA",45.33,"NA",null,50.63,"NA",46.78,"NA",null,45.81,"NA",38.58,"NA",null,45.81,"NA",36.65,"NA",null,44.36,"NA",30.38,"NA",null,45.33,"NA",31.34,"NA",null,58.35,"NA",44.36,"NA",null,58.35,"NA",51.12,"NA",null,52.56,"NA",47.74,"NA",null,55.46,"NA",50.63,"NA",null,53.04,"NA",46.29,"NA",null,62.21,"NA",57.87,"NA"]
[null,{"$f":"'AVOID NEW'!AL23","v":2038},{"$f":"'AVOID NEW'!AM23","v":51.221616804127784},null,52.76,"NA",48.15,"NA",null,53.78,"NA",49.68,"NA",null,48.66,"NA",40.98,"NA",null,48.66,"NA",38.93,"NA",null,47.12,"NA",32.270000000000003,"NA",null,48.15,"NA",33.29,"NA",null,61.98,"NA",47.12,"NA",null,61.98,"NA",54.29,"NA",null,55.83,"NA",50.71,"NA",null,58.9,"NA",53.78,"NA",null,56.34,"NA",49.17,"NA",null,66.08,"NA",61.47,"NA"]
[null,{"$f":"'AVOID NEW'!AL24","v":2039},{"$f":"'AVOID NEW'!AM24","v":51.493016853900087},null,53.04,"NA",48.4,"NA",null,54.07,"NA",49.95,"NA",null,48.92,"NA",41.19,"NA",null,48.92,"NA",39.130000000000003,"NA",null,47.37,"NA",32.44,"NA",null,48.4,"NA",33.47,"NA",null,62.31,"NA",47.37,"NA",null,62.31,"NA",54.58,"NA",null,56.13,"NA",50.98,"NA",null,59.22,"NA",54.07,"NA",null,56.64,"NA",49.43,"NA",null,66.430000000000007,"NA",61.79,"NA"]
[null,{"$f":"'AVOID NEW'!AL25","v":2040},{"$f":"'AVOID NEW'!AM25","v":54.916198535327503},null,56.56,"NA",51.62,"NA",null,57.66,"NA",53.27,"NA",null,52.17,"NA",43.93,"NA",null,52.17,"NA",41.74,"NA",null,50.52,"NA",34.6,"NA",null,51.62,"NA",35.700000000000003,"NA",null,66.45,"NA",50.52,"NA",null,66.45,"NA",58.21,"NA",null,59.86,"NA",54.37,"NA",null,63.15,"NA",57.66,"NA",null,60.41,"NA",52.72,"NA",null,70.84,"NA",65.900000000000006,"NA"]
[null,{"$f":"'AVOID NEW'!AL26","v":2041},{"$f":"'AVOID NEW'!AM26","v":56.990466954656355},null,58.7,"NA",53.57,"NA",null,59.84,"NA",55.28,"NA",null,54.14,"NA",45.59,"NA",null,54.14,"NA",43.31,"NA",null,52.43,"NA",35.9,"NA",null,53.57,"NA",37.04,"NA",null,68.959999999999994,"NA",52.43,"NA",null,68.959999999999994,"NA",60.41,"NA",null,62.12,"NA",56.42,"NA",null,65.540000000000006,"NA",59.84,"NA",null,62.69,"NA",54.71,"NA",null,73.52,"NA",68.39,"NA"]
[null,{"$f":"'AVOID NEW'!AL27","v":2042},{"$f":"'AVOID NEW'!AM27","v":58.292636121824486},null,60.04,"NA",54.8,"NA",null,61.21,"NA",56.54,"NA",null,55.38,"NA",46.63,"NA",null,55.38,"NA",44.3,"NA",null,53.63,"NA",36.72,"NA",null,54.8,"NA",37.89,"NA",null,70.53,"NA",53.63,"NA",null,70.53,"NA",61.79,"NA",null,63.54,"NA",57.71,"NA",null,67.040000000000006,"NA",61.21,"NA",null,64.12,"NA",55.96,"NA",null,75.2,"NA",69.95,"NA"]
[null,{"$f":"'AVOID NEW'!AL28","v":2043},{"$f":"'AVOID NEW'!AM28","v":59.02545726382904},null,60.8,"NA",55.48,"NA",null,61.98,"NA",57.25,"NA",null,56.07,"NA",47.22,"NA",null,56.07,"NA",44.86,"NA",null,54.3,"NA",37.19,"NA",null,55.48,"NA",38.369999999999997,"NA",null,71.42,"NA",54.3,"NA",null,71.42,"NA",62.57,"NA",null,64.34,"NA",58.44,"NA",null,67.88,"NA",61.98,"NA",null,64.930000000000007,"NA",56.66,"NA",null,76.14,"NA",70.83,"NA"]
[null,{"$f":"'AVOID NEW'!AL29","v":2044},{"$f":"'AVOID NEW'!AM29","v":60.064691338351643},null,61.87,"NA",56.46,"NA",null,63.07,"NA",58.26,"NA",null,57.06,"NA",48.05,"NA",null,57.06,"NA",45.65,"NA",null,55.26,"NA",37.840000000000003,"NA",null,56.46,"NA",39.04,"NA",null,72.680000000000007,"NA",55.26,"NA",null,72.680000000000007,"NA",63.67,"NA",null,65.47,"NA",59.46,"NA",null,69.069999999999993,"NA",63.07,"NA",null,66.069999999999993,"NA",57.66,"NA",null,77.48,"NA",72.08,"NA"]
[null,{"$f":"'AVOID NEW'!AL30","v":2045},{"$f":"'AVOID NEW'!AM30","v":61.262088347646127},null,63.1,"NA",57.59,"NA",null,64.33,"NA",59.42,"NA",null,58.2,"NA",49.01,"NA",null,58.2,"NA",46.56,"NA",null,56.36,"NA",38.6,"NA",null,57.59,"NA",39.82,"NA",null,74.13,"NA",56.36,"NA",null,74.13,"NA",64.94,"NA",null,66.78,"NA",60.65,"NA",null,70.45,"NA",64.33,"NA",null,67.39,"NA",58.81,"NA",null,79.03,"NA",73.510000000000005,"NA"]
[null,{"$f":"'AVOID NEW'!AL31","v":2046},{"$f":"'AVOID NEW'!AM31","v":62.413486552693897},null,64.290000000000006,"NA",58.67,"NA",null,65.53,"NA",60.54,"NA",null,59.29,"NA",49.93,"NA",null,59.29,"NA",47.43,"NA",null,57.42,"NA",39.32,"NA",null,58.67,"NA",40.57,"NA",null,75.52,"NA",57.42,"NA",null,75.52,"NA",66.16,"NA",null,68.03,"NA",61.79,"NA",null,71.78,"NA",65.53,"NA",null,68.650000000000006,"NA",59.92,"NA",null,80.510000000000005,"NA",74.900000000000006,"NA"]
[null,{"$f":"'AVOID NEW'!AL32","v":2047},{"$f":"'AVOID NEW'!AM32","v":63.788032287631943},null,65.7,"NA",59.96,"NA",null,66.98,"NA",61.87,"NA",null,60.6,"NA",51.03,"NA",null,60.6,"NA",48.48,"NA",null,58.68,"NA",40.19,"NA",null,59.96,"NA",41.46,"NA",null,77.180000000000007,"NA",58.68,"NA",null,77.180000000000007,"NA",67.62,"NA",null,69.53,"NA",63.15,"NA",null,73.36,"NA",66.98,"NA",null,70.17,"NA",61.24,"NA",null,82.29,"NA",76.55,"NA"]
[null,{"$f":"'AVOID NEW'!AL33","v":2048},{"$f":"'AVOID NEW'!AM33","v":65.079034274459147},null,67.03,"NA",61.17,"NA",null,68.33,"NA",63.13,"NA",null,61.83,"NA",52.06,"NA",null,61.83,"NA",49.46,"NA",null,59.87,"NA",41,"NA",null,61.17,"NA",42.3,"NA",null,78.75,"NA",59.87,"NA",null,78.75,"NA",68.98,"NA",null,70.94,"NA",64.430000000000007,"NA",null,74.84,"NA",68.33,"NA",null,71.59,"NA",62.48,"NA",null,83.95,"NA",78.09,"NA"]
[null,{"$f":"'AVOID NEW'!AL34","v":2049},{"$f":"'AVOID NEW'!AM34","v":66.281992238025907},null,68.27,"NA",62.31,"NA",null,69.599999999999994,"NA",64.290000000000006,"NA",null,62.97,"NA",53.03,"NA",null,62.97,"NA",50.37,"NA",null,60.98,"NA",41.76,"NA",null,62.31,"NA",43.08,"NA",null,80.2,"NA",60.98,"NA",null,80.2,"NA",70.260000000000005,"NA",null,72.25,"NA",65.62,"NA",null,76.22,"NA",69.599999999999994,"NA",null,72.91,"NA",63.63,"NA",null,85.5,"NA",79.540000000000006,"NA"]

{"sheet":"IPCOStorage(Energy)Levelized","index":16,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Contract Length","Year","Non-Levelized Avoided Cost of Energy",{"$f":"'AVOID NEW'!$D$54","v":2024},{"$f":"D1+1","v":2025},{"$f":"E1+1","v":2026},{"$f":"F1+1","v":2027},{"$f":"G1+1","v":2028},{"$f":"H1+1","v":2029}]
[1,{"$f":"'AVOID NEW'!M9","v":2024},{"$f":"'AVOID NEW'!AD9","v":37.110100198010386},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$2:$C2))","v":37.110100198010379},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$3:$C3))","v":33.767893011970585},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$4:$C4))","v":31.159285458209993},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$5:$C5))","v":29.3484738753742},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$6:$C6))","v":29.212583690881683},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$7:$C7))","v":29.55846592869932}]
[2,{"$f":"'AVOID NEW'!M10","v":2025},{"$f":"'AVOID NEW'!AD10","v":33.767893011970592},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$2:$C3))","v":35.497431649833672},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$3:$C4))","v":32.509198047140906},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$4:$C5))","v":30.285539839293538},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$5:$C6))","v":29.282904682820146},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$6:$C7))","v":29.379477415672707},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$7:$C8))","v":30.031464615567643}]
[3,{"$f":"'AVOID NEW'!M11","v":2026},{"$f":"'AVOID NEW'!AD11","v":31.159285458209997},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$2:$C4))","v":34.151294101115901},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$3:$C5))","v":31.528417478479941},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$4:$C6))","v":29.952598878868184},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$5:$C7))","v":29.368412022514146},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$6:$C8))","v":29.739199948550525},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$7:$C9))","v":30.723139681272979}]
[4,{"$f":"'AVOID NEW'!M12","v":2027},{"$f":"'AVOID NEW'!AD12","v":29.348473875374204},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$2:$C5))","v":33.073512273912563},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$3:$C6))","v":31.008730408429049},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$4:$C7))","v":29.864153067609763},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$5:$C8))","v":29.631041020062487},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$6:$C9))","v":30.30499477475642},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$7:$C10))","v":31.563546721243338}]
[5,{"$f":"'AVOID NEW'!M13","v":2028},{"$f":"'AVOID NEW'!AD13","v":29.212583690881686},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$2:$C6))","v":32.405433259109131},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$3:$C7))","v":30.757782678113447},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$4:$C8))","v":29.980881045648459},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$5:$C9))","v":30.086031572561485},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$6:$C10))","v":31.025373019338467},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$7:$C11))","v":32.48894575789911}]
[6,{"$f":"'AVOID NEW'!M14","v":2029},{"$f":"'AVOID NEW'!AD14","v":29.558465928699324},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$2:$C7))","v":32.009909316945475},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$3:$C8))","v":30.727351691952769},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$4:$C9))","v":30.297584250185235},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$5:$C10))","v":30.69483379767399},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$6:$C11))","v":31.843131028121892},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$7:$C12))","v":33.456928903252752}]
[7,{"$f":"'AVOID NEW'!M15","v":2030},{"$f":"'AVOID NEW'!AD15","v":30.538741517273305},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$2:$C8))","v":31.841189694863324},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$3:$C9))","v":30.903179438064182},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$4:$C10))","v":30.775884133517394},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$5:$C11))","v":31.40779444258575},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$6:$C12))","v":32.716258486656564},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$7:$C13))","v":34.437136137235463}]
[8,{"$f":"'AVOID NEW'!M16","v":2031},{"$f":"'AVOID NEW'!AD16","v":32.260499497618767},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$2:$C9))","v":31.881696807300354},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$3:$C10))","v":31.247572555152839},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$4:$C11))","v":31.368617148879647},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$5:$C12))","v":32.185329244051786},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$6:$C13))","v":33.613488548847876},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$7:$C14))","v":35.30536830900968}]
[9,{"$f":"'AVOID NEW'!M17","v":2032},{"$f":"'AVOID NEW'!AD17","v":34.468168431571151},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$2:$C10))","v":32.095425037808745},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$3:$C11))","v":31.715606045311784},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$4:$C12))","v":32.036940387890148},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$5:$C13))","v":32.996672134536524},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$6:$C14))","v":34.424215523135629},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$7:$C15))","v":36.086143130613749}]
[10,{"$f":"'AVOID NEW'!M18","v":2033},{"$f":"'AVOID NEW'!AD18","v":36.911566210202565},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$2:$C11))","v":32.439959462944117},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$3:$C12))","v":32.269366527120475},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$4:$C13))","v":32.749954410717422},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$5:$C14))","v":33.742663053987897},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$6:$C15))","v":35.163186106185762},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$7:$C16))","v":36.917103825831127}]
[11,{"$f":"'AVOID NEW'!M19","v":2034},{"$f":"'AVOID NEW'!AD19","v":39.456454162406622},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$2:$C12))","v":32.878717176825248},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$3:$C13))","v":32.878092331579147},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$4:$C14))","v":33.417467965093302},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$5:$C15))","v":34.43123121740544},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$6:$C16))","v":35.947260271304003},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$7:$C17))","v":37.605220095055138}]
[12,{"$f":"'AVOID NEW'!M20","v":2035},{"$f":"'AVOID NEW'!AD20","v":42.003944963654753},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$2:$C13))","v":33.381466537851487},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$3:$C14))","v":33.459149109220888},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$4:$C15))","v":34.042051151705316},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$5:$C16))","v":35.162370694240678},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$6:$C17))","v":36.606961863544413},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$7:$C18))","v":38.359266727396175}]
[13,{"$f":"'AVOID NEW'!M21","v":2036},{"$f":"'AVOID NEW'!AD21","v":43.424650644927851},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$2:$C14))","v":33.872191176701854},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$3:$C15))","v":34.011034892626817},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$4:$C16))","v":34.709490728998276},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$5:$C17))","v":35.785789294395123},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$6:$C18))","v":37.324477495736623},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$7:$C19))","v":39.089895332734173}]
[14,{"$f":"'AVOID NEW'!M22","v":2037},{"$f":"'AVOID NEW'!AD22","v":44.754058901826411},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$2:$C15))","v":34.34636314447868},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$3:$C16))","v":34.607607004299055},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$4:$C17))","v":35.285187567519962},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$5:$C18))","v":36.461449747939852},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$6:$C19))","v":38.021140298722884},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$7:$C20))","v":39.764001836321569}]
[15,{"$f":"'AVOID NEW'!M23","v":2038},{"$f":"'AVOID NEW'!AD23","v":47.701888103862942},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$2:$C16))","v":34.867812198690608},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$3:$C17))","v":35.127421733923242},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$4:$C18))","v":35.910139281572881},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$5:$C19))","v":37.119370472434611},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$6:$C20))","v":38.666882444932106},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$7:$C21))","v":40.368152275348471}]
[16,{"$f":"'AVOID NEW'!M24","v":2039},{"$f":"'AVOID NEW'!AD24","v":47.921273103940194},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$2:$C17))","v":35.326335884966767},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$3:$C18))","v":35.695216334780127},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$4:$C19))","v":36.521419129225947},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$5:$C20))","v":37.732004014937246},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$6:$C21))","v":39.248958974679432},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$7:$C22))","v":40.925004807461605}]
[17,{"$f":"'AVOID NEW'!M25","v":2040},{"$f":"'AVOID NEW'!AD25","v":51.291656748019001},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$2:$C18))","v":35.83266411292572},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$3:$C19))","v":36.253930003992345},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$4:$C20))","v":37.093502449207364},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$5:$C21))","v":38.287184150026143},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$6:$C22))","v":39.787210885984514},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$7:$C23))","v":41.446272260815633}]
[18,{"$f":"'AVOID NEW'!M26","v":2041},{"$f":"'AVOID NEW'!AD26","v":53.312332084979381},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$2:$C19))","v":36.334713126919745},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$3:$C20))","v":36.779717739281836},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$4:$C21))","v":37.614638060173675},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$5:$C22))","v":38.802273801013762},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$6:$C23))","v":40.291974231632302},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$7:$C24))","v":41.934795703425166}]
[19,{"$f":"'AVOID NEW'!M27","v":2042},{"$f":"'AVOID NEW'!AD27","v":54.560100876678966},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$2:$C20))","v":36.810077592306953},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$3:$C21))","v":37.261148910846636},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$4:$C22))","v":38.099936262715971},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$5:$C23))","v":39.286342565608358},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$6:$C24))","v":40.765712791633824},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$7:$C25))","v":42.400007796695768}]
[20,{"$f":"'AVOID NEW'!M28","v":2043},{"$f":"'AVOID NEW'!AD28","v":55.237701908212543},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$2:$C21))","v":37.247598139056208},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$3:$C22))","v":37.711303163003656},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$4:$C23))","v":38.557253954906287},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$5:$C24))","v":39.741457793852206},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$6:$C25))","v":41.216947238244131},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$7:$C26))","v":42.841678576637079}]
[21,{"$f":"'AVOID NEW'!M29","v":2044},{"$f":"'AVOID NEW'!AD29","v":56.2208834983768},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$2:$C22))","v":37.658536641983005},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$3:$C23))","v":38.136900214844957},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$4:$C24))","v":38.988215705372916},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$5:$C25))","v":40.175272320370311},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$6:$C26))","v":41.645477021327643},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$7:$C27))","v":43.259764825782554}]
[22,{"$f":"'AVOID NEW'!M30","v":2045},{"$f":"'AVOID NEW'!AD30","v":57.361382810344331},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$2:$C23))","v":38.048563769471862},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$3:$C24))","v":38.539107073823331},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$4:$C25))","v":39.399619595520313},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$5:$C26))","v":40.587555781703912},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$6:$C27))","v":42.051274342119989},"-"]
[23,{"$f":"'AVOID NEW'!M31","v":2046},{"$f":"'AVOID NEW'!AD31","v":58.455025062551215},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$2:$C24))","v":38.418396498912053},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$3:$C25))","v":38.923898334027612},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$4:$C26))","v":39.791134189596093},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$5:$C27))","v":40.978247771515178},"-"]
[24,{"$f":"'AVOID NEW'!M32","v":2047},{"$f":"'AVOID NEW'!AD32","v":59.770943339802237},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$2:$C25))","v":38.773229900708877},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$3:$C26))","v":39.290796090381534},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$4:$C27))","v":40.162607023416314},"-"]
[25,{"$f":"'AVOID NEW'!M33","v":2048},{"$f":"'AVOID NEW'!AD33","v":61.002432904598294},{"$f":"-PMT('AVOID NEW'!$D$37,$A26,NPV('AVOID NEW'!$D$37,$C$2:$C26))","v":39.112414239184282},{"$f":"-PMT('AVOID NEW'!$D$37,$A26,NPV('AVOID NEW'!$D$37,$C$3:$C27))","v":39.639516698337367},"-"]
[26,{"$f":"'AVOID NEW'!M34","v":2049},{"$f":"'AVOID NEW'!AD34","v":62.144979808690252},{"$f":"-PMT('AVOID NEW'!$D$37,$A27,NPV('AVOID NEW'!$D$37,$C$2:$C27))","v":39.435511820191863},"-"]

{"sheet":"Input - IPCO IRP","index":17,"n_rows":58,"n_cols":15,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,13,0,14],[2,13,2,14],[3,13,3,14],[0,11,0,12],[2,11,2,12],[3,11,3,12],[0,1,0,6],[0,7,0,8],[3,7,3,8],[2,7,2,8],[0,9,0,10],[2,9,2,10],[3,9,3,10]]}
["Source notes:","Energy position is from Load and Resource Balance Data - Monthly Average Energy Load and Resource Balance, page 31 of Appendix C of 2013 IRP and p. 59 of IRP.  Only deficiencies were recorded; no energy deficiencies on an annual basis throughout the planning period.",null,null,null,null,null,"Energy position is from Load and Resource Balance Data - Monthly Average Energy Load and Resource Balance sent by Idaho Power. The data does not include the 141 MW solar projects that were terminated.",null,"2017 IRP Appendix C Technical Report, Peak-Hour Load and Resource Balance, Page 40",null,"Attachment No. 1 of Amended Application in Case No. IPC-E-21-09 filed on February 4, 2022.",null,"Attachment 1 - IPC Supplemental Compliance Filing in Case No. IPC-E-23-27"]
[null,"Peak position is from Table 2 in IPC-E-13-21 filing.  Only summer peak is necessary -- summer need will always outweigh winter."]
[null,null,"Source: Table 2",null,"Source: Table 3",null,null,"Source: Idaho Power ",null,"Source: Idaho Power ",null,"Source: Idaho Power",null,"Source: Idaho Power"]
[null,"Idaho Power","IPC-E-13-21 w/o DR",null,"IPC-E-13-21 w DR","Staff-recommended","Net Position","IPC-E-15-20 wo 141MW solar",null,"IPC-E-17-12",null,"IPC-E-21-09",null,"IPC-E-23-27"]
["Summary","Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity (MW)","Demand response (MW)","Summer Capacity (MW)","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity (MW)","Winter Capacity (NW)","Summer Position (MW)","Winter Position (MW)"]
[2013,0,-87,0,0,170,{"$f":"IF(C6+F6>F60,0,C6+F6)","v":0},0,0,0,0]
[{"$f":"A6+1","v":2014},0,-30,0,0,170,{"$f":"IF(C7+F7>F61,0,C7+F7)","v":0},0,0,0,0]
[{"$f":"A7+1","v":2015},0,-94,0,0,170,0,0,0,0,0]
[{"$f":"A8+1","v":2016},0,-215,0,0,170,-45,0,0,0,0]
[2017,0,-275,0,0,170,-105,0,0,0,0]
[2018,0,-320,0,0,170,-150,0,0,0,0]
[2019,0,-365,0,0,170,-195,0,0,0,0]
[2020,0,-414,0,0,170,-244,0,0,0,0]
[2021,0,-476,0,-36,170,-306,0,0,0,0]
[2022,0,-582,0,-142,170,-412,0,0,0,0]
[2023,0,-635,0,-195,170,-465,0,0,0,0,-101]
[2024,0,-683,0,-243,170,-513,-47,0,0,0,-186]
[2025,0,-733,0,-293,170,-563,-88,0,0,0,-311]
[2026,0,-781,0,-341,170,-611,-398,0,-34.029389251258181,0,-560,null,-52.5,81.666666666666671]
[2027,0,-828,0,-388,170,-658,-474,0,-93.955689251257354,0,-665,null,-186.5,-22.5]
[2028,0,-872,0,-432,170,-702,-512,0,-158.88728925125724,0,-773,null,-349.33333333333331,-265.5]
[2029,0,-918,0,-478,170,-748,-562,0,-397.46788925125747,0,-823,null,-465.66666666666669,-475.33333333333331]
[2030,0,-966,0,-526,170,-796,-653,0,-457.75548925125713,0,-873,null,-850.83333333333337,-832]
[2031,0,-1012,0,-572,170,-842,-689,0,-521.44748925125896,0,-935,null,-941.66666666666663,-887.66666666666697]
[2032,0,-1059,0,-619,170,-889,-763,0,-574.49548925125873,0,-983,null,-984.5,-907.33333333333337]
[2033,0,{"$f":"C25","v":-1059},0,-619,170,-889,-828,0,-815.05148925125832,0,-1051,null,-1068,-971.16666666666663]
[2034,0,{"$f":"C26","v":-1059},0,-619,170,-889,-860,0,-872.27748925125798,0,-1102,null,-1107.1666666666667,-988.66666666666663]
[2035,0,-1059,0,-619,170,-889,-860,0,-927.67248925125841,0,-1155,null,-1141.1666666666667,-998]
[2036,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1210,null,-1179.3333333333333,-1010.6666666666666]
[2037,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1282,null,-1255.1666666666667,-1068.3333333333333]
[2038,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1349,null,-1575.6666666666667,-1359.5]
[2039,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1406,null,-1610.8333333333333,-1370.6666666666667]
[2040,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1647.5,-1383.1666666666667]
[2041,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1688.5,-1401.8333333333333]
[2042,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1733.1666666666667,-1419]
[2043,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333]
[2044,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333]
[2045,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333]
[2046,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333]
[2047,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333]
[2048,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333]
[2049,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333]
[2050,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333]
[2051,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333]
[2052,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2053,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2054,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2055,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2056,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2057,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]

{"sheet":"Input - RMP IRP","index":18,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Update gray areas:"]
[null,"PacifiCorp","PAC-E-13-12",null,"PAC-E-15-12",null,"PAC-E-17-09",null,"PAC-E-20-13"]
[null,"Energy (aMW)*","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity (MW)","Winter Capacity (MW)","Energy","Summer Capacity (MW)","Winter Capacity (MW)"]
[null,null,null,null,null,0,null,0]
[2013,0,-824,0,null,0,null,0]
[2014,0,-986,0,null,0,null,0]
[2015,0,-1228,0,825.30093000000124,0,null,0]
[2016,0,-1469,0,510.91273350000301,0,null,0]
[2017,0,-1688,0,648.81502871081102,0,1138.9836412980192,0]
[2018,-1,-1888,0,532.07472666810463,0,1129.4999224089324,0]
[2019,-1,-2100,0,293.79177926314333,0,743.35494475207031,0,null,435.1744735834618]
[2020,-1,-2274,0,149.64708999770119,0,893.3683192834651,0,null,707.66447358346193]
[2021,-1,-2081,0,371.60154932848491,0,728.0407699171069,0,null,934.14764065063389]
[2022,-1,-2308,0,218.64496777148997,0,654.84788231277639,0,null,867.13984105032455]
[2023,-1,{"$f":"C22","v":-2308},0,104.24394590161137,0,729.9626504725843,0,null,848.83823730983738]
[2024,-1,{"$f":"C23","v":-2308},0,26.798474352255653,0,686.66636842644095,0,null,873.12591552994661]
[2025,-1,-2308,0,-167.03415618503277,0,515.90073023196112,0,null,790.42971216005026]
[2026,-1,-2308,0,-288.65779496093819,0,576.31052997431129,0,null,940.53441856448137]
[2027,-1,-2308,0,-455.42796116876889,0,510.39816176610606,0,null,964.8875061921741]
[2028,-1,-2308,0,-1437.1114039448257,0,-270.02778025271482,0,null,190.74730411695839]
[2029,-1,-2308,0,-1401.0698423687518,0,-696.72260191502608,0,null,-71.837947493014099]
[2030,-1,-2308,0,-2211.5841754639332,0,-1114.6063090266023,0,null,-314.39539503169794]
[2031,-1,-2308,0,-2311.6252721978326,0,-1210.8010073662799,0,null,-398.85263876826934]
[2032,-1,-2308,0,-2579.3998077095657,0,-1352.2187026860527,0,null,-478.99926843798744]
[2033,-1,-2308,0,-2981.6638509210152,0,-2145.7729007111975,0,null,-758.96201569443178]
[2034,-1,-2308,0,-3398.0170462064107,0,-2178.6037071403948,0,null,-754.39551922083479]
[2035,-1,-2308,0,-3398.0170462064107,0,-2356.2947276458367,0,null,-760.46032178531709]
[2036,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-739.38396930705017]
[2037,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2232.9063547484884]
[2038,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2039,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2040,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2041,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2042,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2043,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2044,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2045,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2046,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2047,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2048,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2049,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]
[2050,-1,-2308,0,-3398.0170462064107,0,-2460.7891678733722,0,null,-2929.6769374601181]

{"sheet":"Input - Avista IRP","index":19,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["SOURCE NOTES:",null,"2014 numbers from Avista 2013 IRP, pages 8-38, 8-39, 8-40, Energy is contingency net position, capacity is peak position with contingency",null,"Numbers from Production Request Response to Capacity Deficit Case "]
[null,null,"2015-2034 numbers from AVU-E-13-10 filing, pages 2 & 3, Energy is contingency net position, capacity is peak position with contingency"]
[null,"Avista","AVU-E-13-10",null,"AVU-E-17-10",null,"AVU-E-20-11",null,"AVU-E-22-02",null,"AVU-E-23-12"]
[null,"Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Summer Capacity Deficit (MW)","Winter Capacity Deficit (MW)","Summer Capacity Deficit (MW)","Winter Capacity Deficit (MW)","Summer Capacity Deficit (MW)","Winter Capacity Deficit (MW)","Summer Capacity Deficit (MW)","Winter Capacity Deficit (MW)"]
[2012,0,0,0,0,0]
[2013,0,0,0,0,0]
[2014,0,14,17,0,0]
[2015,0,21,-123,0,0]
[2016,0,-36,-139,0,0]
[2017,0,70,72,0,0]
[2018,0,65,57,0,0]
[2019,0,4,11,0,0]
[2020,0,-10,-86,0,0]
[2021,0,20,-104,0,0,295.50258540793988,413.11305125531987]
[2022,0,11,-120,0,0,288.18990642545339,398.151364005348]
[2023,0,-3,-128,0,0,279.20988170913347,399.25839453634308]
[2024,0,-14,-151,0,0,293.90533933396614,406.38404209353837]
[2025,0,-24,-167,0,0,287.64512279003071,400.42489467898679]
[2026,0,-37,-173,0,-128.95893924179185,146.88192014357128,-16.80058849732103,null,-155]
[2027,0,-279,-470,-130.08178457606584,-139.2599977774135,-90.124824403308395,-22.530863620518232,-118,-160]
[2028,0,-289,-485,-139.3217894416282,-160.8400817798418,-97.228106069086309,-42.851549509018724,-129,-184]
[2029,0,-303,-492,-180.02943349146739,-169.10124163002857,-124.9489576673255,-47.968616758120049,-167,-188]
[2030,0,-315,-515,-192.15200070233948,-177.39687062962827,-131.4803866924554,-53.284662838004181,-179,-193]
[2031,0,-325,-530,-258.83694794345047,-262.12891017684183,-202.38643616156227,-133.69754492678365,-185,-198]
[2032,0,-339,-538,-266.9328593732094,-270.49390954059106,-209.39721548421878,-139.51487904297784,-204,-210]
[2033,0,-351,-561,-275.06569400000564,-278.89381132177914,-216.70680924801673,-145.64665927199579,-216,-216,null,-4]
[2034,0,-362,-576,-283.2356202340315,-287.32876114996731,-224.36377091427073,-152.14527512861855,-299,-298,-52,-115]
[2035,0,{"$f":"C27","v":-362},{"$f":"D27","v":-576},-291.44280725368424,-295.79890526236113,-268.4828033097366,-194.90732302946029,-351,-344,-89,-140]
[2036,0,{"$f":"C28","v":-362},{"$f":"D28","v":-576},-299.6874250090695,-304.30439050634135,-277.01489163678605,-202.33427758327889,-364,-351,-168,-229]
[2037,0,-362,-576,-312.06964422551835,-312.84536434201414,-322.15374580954216,-246.18082479558421,-412,-392,-201,-254]
[2038,0,-362,-576,-316.28963640713215,-321.42197484476713,-341.14041060595127,-254.87523685436116,-436,-401,-256,-281]
[2039,0,-362,-576,-324.64757384032742,-330.03437070783457,-351.56304405776928,-264.36837921628211,-450,-410,-300,-311]
[2040,0,-362,-576,-325.04362959741036,-322.6827012448768,-362.85896744132418,-274.79574660645011,-466,-421,-343,-343]
[2041,0,-362,-576,-325.04362959741036,-426.70794837456015,-377.67011139274376,-286.31608769383422,-485,-432,-430,-422]
[2042,0,-362,-576,-325.04362959741036,-426.70794837456015,-391.17902499615519,-299.1153966218763,-502,-445,-703,-744]
[2043,0,-362,-576,-325.04362959741036,-426.70794837456015,-407.88243791268911,-313.41158968527338,-522,-459,-752,-793]
[2044,0,-362,-576,-325.04362959741036,-426.70794837456015,-424.41684803853889,-329.45998475826678,-542,-476,-809,-841]
[2045,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]
[2046,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]
[2047,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]
[2048,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]
[2049,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]
[2050,0,-362,-576,-325.04362959741036,-426.70794837456015,-442.85933923312132,-347.55972126672231,-564,-494,-873,-841]

{"sheet":"EIA forecast summary","index":20,"n_rows":46,"n_cols":47,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"2012 Final Release",null,null,null,"2013 Final Release",null,null,null,"2014 Release",null,null,null,"2015 Release",null,null,null,"2016 Release",null,null,null,"2017 Release",null,null,null,"2018 Release",null,null,null,"2019 Release",null,null,"2020 Release",null,null,null,"2021 Release",null,null,null,"2022 Release",null,null,null,"2023 Release"]
[null,"Real 2010 $","Nominal",null,null,"Real 2011 $","Nominal",null,null,"Real 2012$","Nominal",null,null,"Real 2013","Nominal",null,null,"Real 2015","Nominal",null,null,"Real 2016","Nominal ",null,null,"Real 2017","Nominal",null,null,"Real 2018","Nominal",null,null,"Real 2019","Nominal",null,null,"Real 2020","Nominal",null,null,"Real 2021","Nominal",null,null,"Real 2022","Nominal"]
[2009,4.49,4.4400000000000004]
[2010,5.0199999999999996,5.0199999999999996,null,2010,5.1370849999999999,5.0298069999999999,null,null,null,null,null,2010,5.1370849999999999,5.0298069999999999]
[2011,4.13,4.22,null,2011,4.8292520000000003,4.8292520000000003,null,2011,4.9188679999999998,4.8328199999999999,null,2011,4.9188679999999998,4.8328199999999999]
[2012,3.9,4.03,null,2012,2.9883690000000001,3.0414219999999998,null,2012,3.4433419999999999,3.4433419999999999,null,2012,3.5314139999999998,3.4796119999999999]
[2013,3.84,4,null,2013,3.5178069999999999,3.641165,null,2013,4.3941549999999996,4.459632,null,2013,4.4222279999999996,4.4222279999999996]
[2014,3.76,3.98,null,2014,3.6342059999999998,3.8145410000000002,null,2014,4.5121989999999998,4.6629329999999998,null,2014,4.6211929999999999,4.6945779999999999,null,2014,4.9047049999999999,4.8539880000000002]
[2015,4.09,4.41,null,2015,3.7451539999999999,3.9912450000000002,null,2015,4.1118410000000001,4.3153649999999999,null,2015,4.2624529999999998,4.4126859999999999,null,2015,3.3513790000000001,3.3513790000000001,null,2015,3.2832720000000002,3.2373799999999999]
[2016,4.1500000000000004,4.55,null,2016,4.3197020000000004,4.6755699999999996,null,2016,3.9482849999999998,4.2074689999999997,null,2016,4.2685719999999998,4.5048599999999999,null,2016,3.632511,3.6995640000000001,null,2016,2.938984,2.938984,null,2016,2.7738049999999999,2.7258580000000001]
[2017,4.21,4.7,null,2017,4.5821370000000003,5.0348940000000004,null,2017,4.2612269999999999,4.6073639999999996,null,2017,4.2374970000000003,4.5501170000000002,null,2017,4.0098659999999997,4.1697579999999999,null,2017,3.6526709999999998,3.731484,null,2017,3.5160770000000001,3.5160770000000001,null,2017,3.361964,3.2972079999999999]
[2018,4.3,4.88,null,2018,4.9311860000000003,5.505808,null,2018,4.6453569999999997,5.0995980000000003,null,2018,4.3164749999999996,4.7222340000000003,null,2018,4.217435,4.4719280000000001,null,2018,3.9645709999999998,4.129842,null,2018,3.6305130000000001,3.7113290000000001,null,2018,3.4552849999999999,3.4552849999999999]
[2019,4.42,5.1100000000000003,null,2019,5.1463000000000001,5.8368919999999997,null,2019,4.8970840000000004,5.4593850000000002,null,2019,4.6977209999999996,5.235284,null,2019,4.1226669999999999,4.4587399999999997,null,2019,4.2665639999999998,4.5380659999999997,null,2019,3.9946039999999998,4.1788759999999998,null,2019,3.3593899999999999,3.4421810000000002]
[2020,4.46,5.25,null,2020,5.2899820000000002,6.0997170000000001,null,2020,4.8368270000000004,5.4782609999999998,null,2020,5.0668980000000001,5.7466609999999996,null,2020,4.1998220000000002,4.6394799999999998,null,2020,4.3657890000000004,4.7468399999999997,null,2020,4.2274820000000002,4.5381539999999996,null,2020,3.5486909999999998,3.7367509999999999,null,2020,2.686785,2.7523270000000002]
[2021,4.78,5.71,null,2021,5.5548799999999998,6.5162769999999997,null,2021,4.9629399999999997,5.7132870000000002,null,2021,5.3359290000000001,6.1557449999999996,null,2021,4.2503149999999996,4.8065379999999998,null,2021,4.3721620000000003,4.8571799999999996,null,2021,4.1998930000000003,4.6199870000000001,null,2021,3.4895710000000002,3.772513,null,2021,2.8908849999999999,3.0343049999999998,null,2021,3.5732970000000002,3.610986,null,null,"Real Dollars","Nominal Dollars"]
[2022,5.12,6.22,null,2022,5.8610480000000003,7.0002519999999997,null,2022,4.9844359999999996,5.8340329999999998,null,2022,5.5064479999999998,6.4577369999999998,null,2022,4.3582039999999997,5.0392799999999998,null,2022,4.2185569999999997,4.7918620000000001,null,2022,4.2311620000000003,4.7666459999999997,null,2022,3.5761219999999998,3.9644590000000002,null,2022,2.823007,3.0373480000000002,null,2022,3.6313059999999999,3.712583,null,2022,4.2748939999999997,4.3780970000000003]
[2023,5.34,6.61,null,2023,6.0873179999999998,7.4022129999999997,null,2023,5.1087259999999999,6.0814529999999998,null,2023,5.6257039999999998,6.7050640000000001,null,2023,4.5520290000000001,5.3668060000000004,null,2023,4.2130739999999998,4.8896920000000001,null,2023,4.3731330000000002,5.0482269999999998,null,2023,3.7767719999999998,4.2902969999999998,null,2023,2.88151,3.175745,null,2023,3.4488300000000001,3.5739179999999999,null,2023,4.0653309999999996,4.2374879999999999,null,2023,5.6779479999999998,5.9126649999999996]
[2024,5.45,6.87,null,2024,6.1229769999999997,7.5794829999999997,null,2024,5.2792870000000001,6.3930049999999996,null,2024,5.6807270000000001,6.8794180000000003,null,2024,4.732316,5.683846,null,2024,4.3202600000000002,5.1173380000000002,null,2024,4.5010760000000003,5.3220539999999996,null,2024,4.0369630000000001,4.6943970000000004,null,2024,3.0735779999999999,3.464718,null,2024,3.19516,3.3666719999999999,null,2024,3.7187380000000001,3.9639760000000002,null,2024,4.5788779999999996,4.8845450000000001]
[2025,5.53,7.09,null,2025,6.1638539999999997,7.7676069999999999,null,2025,5.3505450000000003,6.5905930000000001,null,2025,5.8795609999999998,7.2389089999999996,null,2025,4.9161729999999997,6.0172920000000003,null,2025,4.6061639999999997,5.5734959999999996,null,2025,4.6518449999999998,5.6316490000000003,null,2025,4.2794379999999999,5.0906469999999997,null,2025,3.3986480000000001,3.9180929999999998,null,2025,3.3468619999999998,3.5999880000000002,null,2025,3.5581969999999998,3.8829199999999999,null,2025,4.0432629999999996,4.4069669999999999]
[2026,5.65,7.4,null,2026,6.1949059999999996,7.9487899999999998,null,2026,5.2630179999999998,6.5949869999999997,null,2026,6.0730899999999997,7.6021539999999996,null,2026,4.9633560000000001,6.1947130000000001,null,2026,4.7886040000000003,5.9232120000000004,null,2026,4.7049979999999998,5.8265909999999996,null,2026,4.4013869999999997,5.354978,null,2026,3.6982140000000001,4.3633670000000002,null,2026,3.5220020000000001,3.878568,null,2026,3.6193749999999998,4.0465549999999997,null,2026,3.6225329999999998,4.0325759999999997]
[2027,5.87,7.83,null,2027,6.1797079999999998,8.0730970000000006,null,2027,5.2621710000000004,6.7094149999999999,null,2027,6.0650880000000003,7.7203879999999998,null,2027,4.9364480000000004,6.2830190000000004,null,2027,4.8212890000000002,6.1005330000000004,null,2027,4.769285,6.0391589999999997,null,2027,4.4053230000000001,5.4815779999999998,null,2027,3.8843640000000001,4.6926290000000002,null,2027,3.624447,4.0927579999999999,null,2027,3.7652269999999999,4.3163770000000001,null,2027,3.3154059999999999,3.7704110000000002]
[2028,5.98,8.15,null,2028,6.2447840000000001,8.3072379999999999,null,2028,5.311299,6.89222,null,2028,5.968458,7.7272829999999999,null,2028,4.8309530000000001,6.2717390000000002,null,2028,4.8392679999999997,6.2593379999999996,null,2028,4.7946299999999997,6.2022380000000004,null,2028,4.5160090000000004,5.7455259999999999,null,2028,3.986866,4.9320789999999999,null,2028,3.7838069999999999,4.3852520000000004,null,2028,3.9590450000000001,4.6526509999999996,null,2028,3.2225670000000002,3.744008]
[2029,6.05,8.42,null,2029,6.3250529999999996,8.5698080000000001,null,2029,5.5561239999999996,7.3417899999999996,null,2029,5.928051,7.8074529999999998,null,2029,4.8861660000000002,6.474113,null,2029,4.8790370000000003,6.4500909999999996,null,2029,4.8533989999999996,6.4122139999999996,null,2029,4.507771,5.8627950000000002,null,2029,3.998923,5.0650620000000002,null,2029,3.9242840000000001,4.6679139999999997,null,2029,4.108975,4.9463679999999997,null,2029,3.1882000000000001,3.7853150000000002]
[2030,6.17,8.7799999999999994,null,2030,6.4040670000000004,8.8372440000000001,null,2030,5.8007359999999997,7.8088249999999997,null,2030,5.9428739999999998,7.966367,null,2030,4.8342650000000003,6.5400270000000003,null,2030,4.8388710000000001,6.5372919999999999,null,2030,4.8556710000000001,6.5529510000000002,null,2030,4.5512779999999999,6.0472770000000002,null,2030,3.9389069999999999,5.1053800000000003,null,2030,3.948477,4.8182869999999998,null,2030,4.2007510000000003,5.1746290000000004,null,2030,3.2261099999999998,3.9158249999999999]
[2031,6.29,9.16,null,2031,6.524553,9.1717340000000007,null,2031,5.9428619999999999,8.1586479999999995,null,2031,6.0359410000000002,8.2422229999999992,null,2031,4.7049880000000002,6.5042920000000004,null,2031,4.8001009999999997,6.6251670000000003,null,2031,4.8530230000000003,6.6923870000000001,null,2031,4.5586460000000004,6.1873420000000001,null,2031,3.9175779999999998,5.1925509999999999,null,2031,4.0019929999999997,5.0059779999999998,null,2031,4.2602019999999996,5.368906,null,2031,3.3430569999999999,4.1506179999999997]
[2032,6.41,9.5500000000000007,null,2032,6.6784929999999996,9.5612270000000006,null,2032,6.1633209999999998,8.6311999999999998,null,2032,6.1585380000000001,8.5665010000000006,null,2032,4.7982610000000001,6.780437,null,2032,4.8053790000000003,6.7709279999999996,null,2032,4.8793059999999997,6.8764960000000004,null,2032,4.7067069999999998,6.5270999999999999,null,2032,3.9615689999999999,5.3672940000000002,null,2032,4.1211190000000002,5.2800079999999996,null,2032,4.342225,5.593852,null,2032,3.5067870000000001,4.4536949999999997]
[2033,6.53,9.93,null,2033,6.8391120000000001,9.9702120000000001,null,2033,6.3874529999999998,9.1286330000000007,null,2033,6.2419640000000003,8.8451869999999992,null,2033,4.8238289999999999,6.9677569999999998,null,2033,4.7828549999999996,6.8748040000000001,null,2033,4.8717069999999998,7.0183749999999998,null,2033,4.7790049999999997,6.7722490000000004,null,2033,4.0341909999999999,5.5867180000000003,null,2033,4.2117849999999999,5.5221359999999997,null,2033,4.4119190000000001,5.8094380000000001,null,2033,3.684196,4.7898160000000001]
[2034,6.8,10.54,null,2034,7.0860609999999999,10.517815000000001,null,2034,6.5635839999999996,9.5755970000000001,null,2034,6.3575609999999996,9.1746440000000007,null,2034,4.7774450000000002,7.0555009999999996,null,2034,4.7996230000000004,7.0321540000000002,null,2034,4.8928240000000001,7.2068440000000002,null,2034,4.8411910000000002,7.010624,null,2034,4.092314,5.7903409999999997,null,2034,4.2533609999999999,5.7020390000000001,null,2034,4.4268710000000002,5.9592809999999998,null,2034,3.8611040000000001,5.1400709999999998]
[2035,7.06,11.18,null,2035,7.4179180000000002,11.208926,null,2035,6.7524410000000001,10.057117999999999,null,2035,6.5544560000000001,9.6342230000000004,null,2035,4.8060770000000002,7.2579450000000003,null,2035,4.8360390000000004,7.2189240000000003,null,2035,4.8930389999999999,7.37033,null,2035,4.8893810000000002,7.2373419999999999,null,2035,4.121181,5.9581720000000002,null,2035,4.2780959999999997,5.8617179999999998,null,2035,4.4023539999999999,6.0575109999999999,null,2035,4.0299909999999999,5.4905290000000004]
[null,null,null,null,2036,7.7574930000000002,11.933301,null,2036,7.1944119999999998,10.94534,null,2036,6.7336429999999998,10.083920000000001,null,2036,4.8181099999999999,7.4373829999999996,null,2036,4.8716410000000003,7.4086759999999998,null,2036,5.0090500000000002,7.7178560000000003,null,2036,4.9574689999999997,7.5025320000000004,null,2036,4.150995,6.1333289999999998,null,2036,4.2937659999999997,6.0100800000000003,null,2036,4.4110240000000003,6.2035369999999999,null,2036,4.076721,5.682118]
[null,null,null,null,2037,8.0995450000000009,12.683494,null,2037,7.286035,11.323309999999999,null,2037,6.774883,10.338315,null,2037,4.8681130000000001,7.6810619999999998,null,2037,4.9218830000000002,7.623958,null,2037,5.0182289999999998,7.9092140000000004,null,2037,4.9703619999999997,7.6904919999999999,null,2037,4.2553409999999996,6.427219,null,2037,4.2667510000000002,6.0977790000000001,null,2037,4.4074730000000004,6.3357859999999997,null,2037,4.1127750000000001,5.8606780000000001]
[null,null,null,null,2038,8.4960550000000001,13.541779999999999,null,2038,7.2713229999999998,11.543696000000001,null,2038,7.0256850000000002,10.931010000000001,null,2038,4.8807470000000004,7.8707149999999997,null,2038,4.9241869999999999,7.7711370000000004,null,2038,5.0757989999999999,8.1825690000000009,null,2038,4.9907159999999999,7.8948239999999998,null,2038,4.3140210000000003,6.6616669999999996,null,2038,4.350543,6.3479780000000003,null,2038,4.426501,6.5048909999999998,null,2038,4.3027870000000004,6.2670110000000001]
[null,null,null,null,2039,8.6582939999999997,14.044321,null,2039,7.4881869999999999,12.147883,null,2039,7.3339980000000002,11.6454,null,2039,4.9308940000000003,8.1237200000000005,null,2039,4.9553380000000002,7.9707780000000001,null,2039,5.1288,8.4579050000000002,null,2039,5.0184309999999996,8.1169449999999994,null,2039,4.3293100000000004,6.8349039999999999,null,2039,4.334022,6.4547040000000004,null,2039,4.4413970000000003,6.6711580000000001,null,2039,4.2250129999999997,6.2888789999999997]
[null,null,null,null,2040,8.8130780000000009,14.545499,null,2040,7.6931419999999999,12.755127,null,2040,7.6476259999999998,12.397141,null,2040,4.9632240000000003,8.3522230000000004,null,2040,5.0113349999999999,8.2183109999999999,null,2040,5.1773119999999997,8.7355590000000003,null,2040,5.1066560000000001,8.4465319999999995,null,2040,4.3454969999999999,7.0138699999999998,null,2040,4.3420459999999999,6.6034670000000002,null,2040,4.4804729999999999,6.8825190000000003,null,2040,4.438752,6.7543689999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041,4.9985480000000004,8.3610830000000007,null,2041,5.2261100000000003,9.0242880000000003,null,2041,5.0951940000000002,8.6201109999999996,null,2041,4.3516880000000002,7.183046,null,2041,4.3415679999999996,6.744497,null,2041,4.5016040000000004,7.071815,null,2041,4.5183010000000001,7.0295750000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,5.0545910000000003,8.6271550000000001,null,2042,5.2911089999999996,9.3522929999999995,null,2042,5.0996090000000001,8.8253970000000006,null,2042,4.3703580000000004,7.3794040000000001,null,2042,4.3331309999999998,6.8793639999999998,null,2042,4.4922589999999998,7.2180400000000002,null,2042,4.5229410000000003,7.1957329999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,5.1065259999999997,8.8984030000000001,null,2043,5.3484569999999998,9.6803019999999993,null,2043,5.1838839999999999,9.1796410000000002,null,2043,4.4050630000000002,7.6090710000000001,null,2043,4.3365520000000002,7.0426890000000002,null,2043,4.5084340000000003,7.410056,null,2043,4.4742220000000001,7.2813939999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,5.2327300000000001,9.3127469999999999,null,2044,5.4175149999999999,10.042778999999999,null,2044,5.2996949999999998,9.6040130000000001,null,2044,4.4635249999999997,7.8897389999999996,null,2044,4.3576680000000003,7.2458809999999998,null,2044,4.5356880000000004,7.6250650000000002,null,2044,4.450418,7.4098990000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,5.33643,9.7022910000000007,null,2045,5.4686130000000004,10.385923,null,2045,5.3853549999999997,9.9896589999999996,null,2045,4.4824799999999998,8.1104489999999991,null,2045,4.3902020000000004,7.4798140000000002,null,2045,4.5536640000000004,7.829186,null,2045,4.4373909999999999,7.5603619999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,5.5215719999999999,10.743764000000001,null,2046,5.4688460000000001,10.384884,null,2046,4.5562930000000001,8.4397669999999998,null,2046,4.394914,7.682315,null,2046,4.5739210000000003,8.0437340000000006,null,2046,4.4174899999999999,7.7040220000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,5.5843449999999999,11.135501,null,2047,5.6151179999999998,10.917878,null,2047,4.636666,8.7963869999999993,null,2047,4.4531000000000001,7.9932160000000003,null,2047,4.593343,8.2619249999999997,null,2047,4.4128550000000004,7.878781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,5.7136399999999998,11.680348,null,2048,5.8015590000000001,11.554417000000001,null,2048,4.6904760000000003,9.1179959999999998,null,2048,4.5275030000000003,8.3511930000000003,null,2048,4.630776,8.5195559999999997,null,2048,4.3985180000000001,8.0414370000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,5.7777459999999996,12.109018000000001,null,2049,5.8717009999999998,11.981456,null,2049,4.7201740000000001,9.4037629999999996,null,2049,4.6130750000000003,8.7511580000000002,null,2049,4.6260490000000001,8.7060510000000004,null,2049,4.3754980000000003,8.1913499999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,5.8876410000000003,12.65368,null,2050,6.0158969999999998,12.581006,null,2050,4.8234130000000004,9.8448320000000002,null,2050,4.690798,9.159656,null,2050,4.6044179999999999,8.8637429999999995,null,2050,4.3874789999999999,8.4120570000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.7479000000000001E-2,4.1209999999999997E-2]

{"sheet":"AEO2023-EnergyPricesMountain","index":21,"n_rows":209,"n_cols":33,"rows_kept":209,"cut":false,"hidden":false,"merged":[[2057,1,2057,31],[2282,1,2282,31],[932,1,932,31],[1157,1,1157,31],[1382,1,1382,31],[1607,1,1607,31],[1832,1,1832,31],[145,1,145,32],[207,1,207,31],[410,1,410,31],[522,1,522,31],[707,1,707,31],[2507,1,2507,31],[2710,1,2710,31],[3710,1,3710,31],[3910,1,3910,31],[4110,1,4110,31],[2910,1,2910,31],[3110,1,3110,31],[3310,1,3310,31],[3510,1,3510,31],[4310,1,4310,31],[4422,1,4422,31],[5022,1,5022,31],[4497,1,4497,31],[4572,1,4572,31],[4647,1,4647,31],[4722,1,4722,31],[4797,1,4797,31],[4872,1,4872,31],[4947,1,4947,31]]}
[null,"ref2023.d020623a",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,null,"Report","Annual Energy Outlook 2023"]
[null,null,"Scenario","ref2023",null,null,"Reference"]
[null,null,"Datekey","d020623a"]
[null,null,"Release Date",null," March 2023"]
[]
[]
[]
["PRC008","3.8. Energy Prices by Sector and Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,"(2022 dollars per million Btu, unless otherwise noted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change"]
[null,"Mountain - 08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022–2050"]
[null," Sector and Source",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2050]
[]
[null," Residential"]
["PRC008:ba_LiquefiedPetr","   Propane",27.856997,29.877064000000001,30.129577999999999,29.101192000000001,28.046900000000001,27.196020000000001,26.709042,26.524256000000001,26.608549,26.884027,27.32761,27.891438999999998,28.455500000000001,28.907511,29.246181,29.547931999999999,29.936952999999999,30.126064,30.434011000000002,30.735695,30.950147999999999,31.059290000000001,31.085094000000002,31.141200999999999,31.161754999999999,31.195843,31.271971000000001,31.294381999999999,31.276938999999999,4.1440000000000001E-3]
["PRC008:ba_DistillateFue","   Distillate Fuel Oil",32.196925999999998,29.882840999999999,28.928394000000001,27.277263999999999,26.837368000000001,26.416392999999999,26.052997999999999,26.135954000000002,26.162497999999999,26.3125,26.440508000000001,26.494606000000001,26.599411,26.703707000000001,26.787001,26.873290999999998,26.974487,27.041059000000001,27.127386000000001,27.299430999999998,27.319492,27.449027999999998,27.384848000000002,27.485415,27.695681,27.726980000000001,27.770921999999999,27.846312999999999,27.856068,-5.1590000000000004E-3]
["PRC008:ba_NaturalGas","   Natural Gas",11.523479,11.518969999999999,10.231963,9.9444710000000001,9.7457100000000008,9.7211189999999998,9.8369590000000002,9.8998690000000007,9.9975670000000001,10.144626000000001,10.27825,10.454832,10.612738,10.747821999999999,10.79419,10.858810999999999,10.980905999999999,10.951912999999999,11.040373000000001,11.125151000000001,11.146872999999999,11.121235,11.071415999999999,11.071475,11.035151000000001,11.008506000000001,10.972117000000001,10.954938,10.951955999999999,-1.815E-3]
["PRC008:ba_Electricity","   Electricity",38.408603999999997,37.347960999999998,36.800274000000002,36.063828000000001,35.604534000000001,35.303925,34.923541999999998,34.962273000000003,35.217830999999997,35.350292000000003,35.609119,36.027732999999998,36.322665999999998,36.488033000000001,36.700794000000002,37.269607999999998,38.061283000000003,38.725613000000003,39.26878,39.794136000000002,40.100250000000003,40.034568999999998,40.131847,40.300899999999999,40.488255000000002,40.567497000000003,40.633246999999997,40.759369,40.833843000000002,2.189E-3]
[]
[null," Commercial"]
["PRC008:ca_LiquefiedGas","   Propane",27.680012000000001,26.582397,24.719518999999998,22.735624000000001,21.675287000000001,21.092915999999999,20.967123000000001,21.072330000000001,21.365756999999999,21.751757000000001,22.240307000000001,22.784179999999999,23.23601,23.505495,23.669243000000002,23.854277,24.199753000000001,24.218954,24.507641,24.744551000000001,24.850999999999999,24.853380000000001,24.803184999999999,24.852118999999998,24.847646999999998,24.881308000000001,24.971637999999999,24.962821999999999,24.920788000000002,-3.7429999999999998E-3]
["PRC008:ca_DistillateFue","   Distillate Fuel Oil",36.558086000000003,34.511009000000001,32.313277999999997,29.479061000000002,27.774636999999998,26.162963999999999,24.652308000000001,24.743653999999999,24.774920000000002,24.925270000000001,25.056927000000002,25.159991999999999,25.230042000000001,25.396115999999999,25.431618,25.549697999999999,25.647358000000001,25.700771,25.763058000000001,25.928307,25.933260000000001,26.070153999999999,26.013242999999999,26.082172,26.322201,26.346056000000001,26.384253000000001,26.468707999999999,26.479399000000001,-1.1453E-2]
["PRC008:ca_ResidualFuel","   Residual Fuel Oil",12.148944,7.7432829999999999,9.1066640000000003,9.5499609999999997,11.139822000000001,12.676441000000001,14.257668000000001,14.356703,14.4406,14.517852,14.623495999999999,14.696586,14.756501,14.874646,15.055842999999999,15.110033,15.214285,15.29593,15.347568000000001,15.478194,15.529693999999999,15.562327,15.679721000000001,15.787174,16.033594000000001,16.066030999999999,16.126953,16.179286999999999,16.120996000000002,1.0154E-2]
["PRC008:ca_NaturalGas","   Natural Gas",9.6471509999999991,9.6881199999999996,8.7666389999999996,8.2480860000000007,7.8275430000000004,7.5944370000000001,7.521528,7.5576230000000004,7.6449569999999998,7.7858510000000001,7.9171279999999999,8.1116069999999993,8.2845949999999995,8.4363320000000002,8.4980560000000001,8.5783400000000007,8.7184039999999996,8.7073940000000007,8.8162489999999991,8.9228120000000004,8.9667860000000008,8.9637899999999995,8.9381660000000007,8.9640930000000001,8.9553370000000001,8.958164,8.9518179999999994,8.9660980000000006,8.9947789999999994,-2.4979999999999998E-3]
["PRC008:ca_Electricity","   Electricity",30.212174999999998,29.725002,28.183316999999999,27.183599000000001,26.483367999999999,25.957947000000001,25.368131999999999,25.224636,25.135518999999999,24.976040000000001,24.917152000000002,25.055637000000001,25.033182,24.974377,25.000584,25.43441,26.066628999999999,26.464812999999999,26.821149999999999,27.074149999999999,27.10952,26.857975,26.77112,26.682661,26.700486999999999,26.562550999999999,26.465814999999999,26.441496000000001,26.352066000000001,-4.8700000000000002E-3]
[]
[null," Industrial 1/"]
["PRC008:da_LiquefiedPetr","   Propane",23.435022,21.469132999999999,19.205514999999998,17.003976999999999,15.932601999999999,15.368119,15.270111,15.401593999999999,15.727974,16.148447000000001,16.682365000000001,17.278717,17.769476000000001,18.054673999999999,18.227862999999999,18.434585999999999,18.832412999999999,18.834531999999999,19.175160999999999,19.442757,19.555235,19.550401999999998,19.489827999999999,19.551672,19.545283999999999,19.586832000000001,19.694738000000001,19.679701000000001,19.630019999999998,-6.3080000000000002E-3]
["PRC008:da_DistillateFue","   Distillate Fuel Oil",37.537120999999999,35.512295000000002,33.241539000000003,30.344118000000002,28.563207999999999,26.887087000000001,25.319071000000001,25.411787,25.443822999999998,25.594231000000001,25.726483999999999,25.837540000000001,25.901917000000001,26.07807,26.105774,26.229040000000001,26.326122000000002,26.377389999999998,26.435755,26.599895,26.602383,26.740479000000001,26.684750000000001,26.748519999999999,26.993406,27.016047,27.053303,27.139240000000001,27.150084,-1.1502999999999999E-2]
["PRC008:da_ResidualFuel","   Residual Fuel Oil",12.215695,7.7877840000000003,9.1422659999999993,9.5766620000000007,11.157622,12.685340999999999,14.257668000000001,14.356703,14.4406,14.517852,14.623495999999999,14.696586,14.756501,14.874646,15.055842999999999,15.110033,15.214285,15.29593,15.347568000000001,15.478194,15.529693999999999,15.562327,15.679721000000001,15.787174,16.033594000000001,16.066030999999999,16.126953,16.179286999999999,16.120996000000002,9.9559999999999996E-3]
["PRC008:da_NaturalGas","   Natural Gas 2/",7.2530780000000004,6.2458520000000002,5.2239019999999998,4.68926,4.2747789999999997,4.0357989999999999,3.948607,3.9562219999999999,4.0161429999999996,4.1292369999999998,4.2323199999999996,4.3930759999999998,4.5362840000000002,4.6635099999999996,4.6889789999999998,4.7333119999999997,4.8621619999999997,4.7996109999999996,4.9086999999999996,4.9930279999999998,4.9976079999999996,4.9570420000000004,4.8988350000000001,4.8933350000000004,4.8525970000000003,4.8278920000000003,4.7943410000000002,4.7758560000000001,4.7787430000000004,-1.4791E-2]
["PRC008:da_Metallurgical","   Metallurgical Coal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"--"]
["PRC008:da_SteamCoal","   Other Industrial Coal",2.3143880000000001,2.2532049999999999,2.2735439999999998,2.3141750000000001,2.322937,2.3100489999999998,2.2908520000000001,2.2808229999999998,2.271004,2.2599619999999998,2.2474789999999998,2.2387039999999998,2.2326679999999999,2.2272020000000001,2.2227190000000001,2.2201270000000002,2.2196020000000001,2.218038,2.2126749999999999,2.2087759999999999,2.2045499999999998,2.2050399999999999,2.2062729999999999,2.2082929999999998,2.2089840000000001,2.2098450000000001,2.2114910000000001,2.2121409999999999,2.210636,-1.637E-3]
["PRC008:da_CoaltoLiquids","   Coal to Liquids","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--"]
["PRC008:da_Electricity","   Electricity",22.081969999999998,21.643049000000001,20.186952999999999,19.334230000000002,18.730958999999999,18.248667000000001,17.876909000000001,17.982405,17.837966999999999,17.739398999999999,17.734006999999998,17.89123,17.921119999999998,17.967573000000002,18.070333000000002,18.521469,19.236439000000001,19.590188999999999,20.028040000000001,20.150418999999999,20.115608000000002,19.933527000000002,19.825672000000001,19.709144999999999,19.729595,19.640696999999999,19.611747999999999,19.627596,19.567616999999998,-4.3080000000000002E-3]
[]
[null," Transportation"]
["PRC008:ea_LiquefiedPetr","   Propane",24.996479000000001,23.48959,21.873667000000001,20.257034000000001,19.459078000000002,19.032204,18.965043999999999,19.072561,19.329363000000001,19.654425,20.062121999999999,20.510788000000002,20.873196,21.079729,21.204488999999999,21.355722,21.647234000000001,21.643463000000001,21.893059000000001,22.084194,22.162172000000002,22.156872,22.112797,22.158545,22.153411999999999,22.183783999999999,22.261748999999998,22.249635999999999,22.213808,-4.2059999999999997E-3]
["PRC008:ea_Ethanol(E85)","   E85 3/",37.826382000000002,33.398468000000001,31.809107000000001,29.710978000000001,29.379507,29.210871000000001,29.231234000000001,29.300637999999999,29.433585999999998,29.389075999999999,29.570613999999999,29.667100999999999,29.805923,29.907015000000001,30.325839999999999,30.387754000000001,30.507390999999998,30.687716999999999,30.747786999999999,30.758593000000001,30.857168000000001,30.759181999999999,31.065484999999999,31.116257000000001,31.736134,31.797457000000001,32.047356000000001,32.181297000000001,32.483378999999999,-5.424E-3]
["PRC008:ea_MotorGasoline","   Motor Gasoline 4/",33.910235999999998,29.393322000000001,26.501982000000002,24.753910000000001,24.477741000000002,24.337242,24.354209999999998,24.412033000000001,24.522798999999999,24.485716,24.636966999999999,24.717354,24.833013999999999,24.91724,25.266190000000002,25.317772000000001,25.417448,25.567684,25.617735,25.626738,25.708866,25.627227999999999,25.882425000000001,25.924728000000002,26.441181,26.492274999999999,26.700481,26.812075,27.063756999999999,-8.0219999999999996E-3]
["PRC008:ea_JetFuel","   Jet Fuel 5/",26.478466000000001,22.117305999999999,21.201716999999999,19.768446000000001,19.576473,19.374953999999999,19.348573999999999,19.459879000000001,19.477336999999999,19.71069,19.939755999999999,20.010494000000001,20.173513,20.297385999999999,20.372565999999999,20.489985999999998,20.617519000000001,20.687946,20.828382000000001,21.036923999999999,21.079595999999999,21.272984999999998,21.307568,21.514676999999999,21.878481000000001,21.964621000000001,22.001389,22.131523000000001,22.152888999999998,-6.3499999999999997E-3]
["PRC008:ea_DistillateFue","   Diesel Fuel (distillate fuel oil) 6/",36.980849999999997,32.730946000000003,31.135331999999998,28.931059000000001,27.819870000000002,26.835449000000001,25.980013,26.066531999999999,26.105309999999999,26.246506,26.392341999999999,26.498877,26.554698999999999,26.761773999999999,26.768035999999999,26.904581,27.008403999999999,27.049472999999999,27.094383000000001,27.2654,27.274588000000001,27.412383999999999,27.349737000000001,27.395932999999999,27.65382,27.672892000000001,27.717106000000001,27.794926,27.808651000000001,-1.0129000000000001E-2]
["PRC008:ea_ResidualFuel","   Residual Fuel Oil",12.950213,13.239936999999999,13.514585,13.959763000000001,14.329539,14.540839,14.623042,14.891218,15.197646000000001,15.643190000000001,15.998397000000001,15.968420999999999,16.244474,16.377410999999999,16.840309000000001,16.928678999999999,17.129818,17.381252,17.575516,17.665313999999999,17.714417000000001,17.796983999999998,17.893169,18.002611000000002,18.124704000000001,18.330555,18.474625,18.628473,18.933485000000001,1.3657000000000001E-2]
["PRC008:ea_NaturalGas","   Natural Gas 7/",17.360683000000002,16.214859000000001,15.022584999999999,14.371922,13.85535,13.516596,13.314799000000001,13.173814999999999,13.092186,13.036811999999999,12.935839,12.874836,12.789913,12.678909000000001,12.484045999999999,12.313129999999999,12.236731000000001,11.995407999999999,11.931713999999999,11.839819,11.685,11.512715,11.335383999999999,11.224354,11.086648,10.942983999999999,10.797473999999999,10.69858,10.628261999999999,-1.7371999999999999E-2]
["PRC008:ea_Electricity","   Electricity",36.957633999999999,37.970230000000001,36.427975000000004,35.714081,35.089077000000003,34.621471,33.823593000000002,33.499481000000003,33.446677999999999,33.082293999999997,32.879680999999998,32.767963000000002,32.639042000000003,32.420605000000002,32.276736999999997,32.434578000000002,32.828643999999997,33.181128999999999,33.395423999999998,33.582878000000001,33.486865999999999,33.076771000000001,32.835464000000002,32.694037999999999,32.556389000000003,32.323936000000003,32.093924999999999,31.964618999999999,31.792957000000001,-5.3619999999999996E-3]
[]
[null," Electric Power 8/"]
["PRC008:ga_DistillateFue","   Distillate Fuel Oil",37.181106999999997,35.000526000000001,32.826732999999997,29.956258999999999,28.297021999999998,26.656700000000001,25.073962999999999,25.156915999999999,25.183461999999999,25.333462000000001,25.461469999999998,25.515567999999998,25.620374999999999,25.724672000000002,25.807963999999998,25.894257,25.995453000000001,26.062024999999998,26.148350000000001,26.320392999999999,26.340454000000001,26.469994,26.405812999999998,26.506378000000002,26.716646000000001,26.747945999999999,26.791885000000001,26.867274999999999,26.877033000000001,-1.1523E-2]
["PRC008:ga_ResidualFuel","   Residual Fuel Oil",14.707788000000001,13.239233,13.436672,12.714026,13.137945,13.508621,13.923906000000001,14.022942,14.106837000000001,14.184091,14.289733999999999,14.362823000000001,14.422738000000001,14.540884,14.722082,14.776272000000001,14.880523,14.962168,15.013805,15.144432999999999,15.195932000000001,15.228566000000001,15.34596,15.453412,15.699831,15.732267999999999,15.793189999999999,15.845523,15.787234,2.5330000000000001E-3]
["PRC008:ga_NaturalGas","   Natural Gas",7.2971069999999996,5.6779479999999998,4.5788779999999996,4.0432629999999996,3.6225329999999998,3.3154059999999999,3.2225670000000002,3.1882000000000001,3.2261099999999998,3.3430569999999999,3.5067870000000001,3.684196,3.8611040000000001,4.0299909999999999,4.076721,4.1127750000000001,4.3027870000000004,4.2250129999999997,4.438752,4.5183010000000001,4.5229410000000003,4.4742220000000001,4.450418,4.4373909999999999,4.4174899999999999,4.4128550000000004,4.3985180000000001,4.3754980000000003,4.3874789999999999,-1.8005E-2]
["PRC008:ga_SteamCoal","   Steam Coal",2.1520069999999998,2.0521560000000001,2.0404239999999998,1.785091,1.7846599999999999,1.7599750000000001,1.6304920000000001,1.6565920000000001,1.585909,1.561774,1.331491,1.235665,1.2456989999999999,1.2600899999999999,1.262006,1.233206,1.2979670000000001,1.298403,1.3274109999999999,1.339005,1.3421670000000001,1.3398540000000001,1.3337779999999999,1.3335870000000001,1.3443620000000001,1.338551,1.3198909999999999,1.3283149999999999,1.32453,-1.7184000000000001E-2]
["PRC008:ga_uranium","   Uranium",0.71087199999999995,0.71079999999999999,0.71073900000000001,0.710677,0.71060599999999996,0.71054399999999995,0.71048199999999995,0.71041100000000001,0.71034900000000001,0.71027700000000005,0.71021599999999996,0.71015399999999995,0.71008300000000002,0.71002100000000001,0.70994900000000005,0.70988799999999996,0.70982599999999996,0.70975500000000002,0.70969300000000002,0.70963100000000001,0.70955999999999997,0.70949799999999996,0.709426,0.70936500000000002,0.70930300000000002,0.70923199999999997,0.70916999999999997,0.70910799999999996,0.70903700000000003,-9.2E-5]
[]
[]
[null," Average Price to All Users 9/"]
["PRC008:ha_LiquefiedPetr","   Propane",27.514744,28.386918999999999,28.156922999999999,26.796576999999999,25.734874999999999,24.970884000000002,24.602367000000001,24.508082999999999,24.654938000000001,24.958603,25.407791,25.955165999999998,26.470507000000001,26.849625,27.118786,27.371105,27.736471000000002,27.856570999999999,28.149450000000002,28.419288999999999,28.586245000000002,28.648589999999999,28.639161999999999,28.684479,28.686869000000002,28.711475,28.783021999999999,28.784115,28.746988000000002,1.5659999999999999E-3]
["PRC008:ha_Ethanol(E85)","   E85 3/",37.826382000000002,33.398468000000001,31.809107000000001,29.710978000000001,29.379507,29.210871000000001,29.231234000000001,29.300637999999999,29.433585999999998,29.389075999999999,29.570613999999999,29.667100999999999,29.805923,29.907015000000001,30.325839999999999,30.387754000000001,30.507390999999998,30.687716999999999,30.747786999999999,30.758593000000001,30.857168000000001,30.759181999999999,31.065484999999999,31.116257000000001,31.736134,31.797457000000001,32.047356000000001,32.181297000000001,32.483378999999999,-5.424E-3]
["PRC008:ha_MotorGasoline","   Motor Gasoline 4/",33.904732000000003,29.338782999999999,26.499828000000001,24.774370000000001,24.501244,24.351906,24.354209999999998,24.412029,24.5228,24.485714000000002,24.636969000000001,24.717355999999999,24.833015,24.91724,25.266190000000002,25.317772000000001,25.417449999999999,25.567684,25.617730999999999,25.626738,25.708866,25.627230000000001,25.882425000000001,25.924728000000002,26.441181,26.492274999999999,26.700479999999999,26.812073000000002,27.063756999999999,-8.0160000000000006E-3]
["PRC008:ha_JetFuel","   Jet Fuel 5/",26.478466000000001,22.117305999999999,21.201716999999999,19.768446000000001,19.576473,19.374953999999999,19.348573999999999,19.459879000000001,19.477336999999999,19.71069,19.939755999999999,20.010494000000001,20.173513,20.297385999999999,20.372565999999999,20.489985999999998,20.617519000000001,20.687946,20.828382000000001,21.036923999999999,21.079595999999999,21.272984999999998,21.307568,21.514676999999999,21.878481000000001,21.964621000000001,22.001389,22.131523000000001,22.152888999999998,-6.3499999999999997E-3]
["PRC008:ha_DistillateFue","   Distillate Fuel Oil",37.061062,33.277054,31.539825,29.197126000000001,27.949625000000001,26.822680999999999,25.81439,25.908812999999999,25.940887,26.090938999999999,26.224018000000001,26.347024999999999,26.402488999999999,26.593571000000001,26.609072000000001,26.740051000000001,26.836317000000001,26.883984000000002,26.936298000000001,27.098731999999998,27.097577999999999,27.237473000000001,27.183496000000002,27.239318999999998,27.491479999999999,27.51247,27.548535999999999,27.636790999999999,27.648223999999999,-1.0410000000000001E-2]
["PRC008:ha_ResidualFuel","   Residual Fuel Oil",14.707788000000001,13.239233,13.436672,12.714026,13.137945,13.508621,13.923906000000001,14.022942,14.106837000000001,14.184091,14.289733999999999,14.362823000000001,14.422738000000001,14.540884999999999,14.722082,14.776272000000001,14.880523,14.962168,15.013805,15.144432999999999,15.195933,15.228566000000001,15.34596,15.453412,15.699831,15.732267999999999,15.793189999999999,15.845523,15.787234,2.5330000000000001E-3]
["PRC008:ha_NaturalGas","   Natural Gas",8.5719119999999993,7.6758579999999998,6.7596569999999998,6.2859420000000004,6.0187499999999998,5.9498410000000002,5.9436450000000001,6.0249709999999999,6.2144450000000004,6.3866110000000003,6.4801169999999999,6.6516000000000002,6.8467729999999998,6.9747490000000001,7.0229720000000002,7.0523670000000003,7.187659,7.1336300000000001,7.2232459999999996,7.2758399999999996,7.2600259999999999,7.1669210000000003,7.0942030000000003,7.0900559999999997,7.0166360000000001,6.9831560000000001,6.940817,6.8873559999999996,6.8920839999999997,-7.7600000000000004E-3]
["PRC008:ha_Metallugical","   Metallurgical Coal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"--"]
["PRC008:ha_Coal","   Other Coal",2.1592920000000002,2.0614409999999999,2.0502919999999998,1.809148,1.8109010000000001,1.7924659999999999,1.6825840000000001,1.714515,1.6594260000000001,1.6336219999999999,1.4293389999999999,1.353386,1.348848,1.3547689999999999,1.3558250000000001,1.343094,1.425297,1.4342079999999999,1.4662500000000001,1.4740180000000001,1.4765239999999999,1.475282,1.4719549999999999,1.4704459999999999,1.476307,1.4684699999999999,1.4517100000000001,1.4561900000000001,1.45207,-1.4071E-2]
["PRC008:ha_CoaltoLiquids","   Coal to Liquids","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--"]
["PRC008:ha_Electricity","   Electricity",30.877697000000001,30.130140000000001,28.995471999999999,28.125702,27.550896000000002,27.140678000000001,26.710277999999999,26.722529999999999,26.765884,26.739023,26.816980000000001,27.066611999999999,27.177340999999998,27.235925999999999,27.362407999999999,27.85483,28.567458999999999,29.051365000000001,29.493120000000001,29.796844,29.899823999999999,29.729361000000001,29.704376,29.700327000000001,29.733039999999999,29.679259999999999,29.654361999999999,29.687988000000001,29.646652,-1.4519999999999999E-3]
[]
[null,"Non-Renewable Energy Expenditures by Sector"]
[null,"(billion 2022 dollars)"]
["PRC008:ia_Residential"," Residential",20.216459,19.094522000000001,19.029620999999999,18.765598000000001,18.630161000000001,18.625703999999999,18.647638000000001,18.794415000000001,19.025209,19.227287,19.482866000000001,19.842393999999999,20.139379999999999,20.407927000000001,20.672364999999999,21.082242999999998,21.591341,21.974813000000001,22.364291999999999,22.76322,23.057777000000002,23.202265000000001,23.428246000000001,23.702877000000001,23.967033000000001,24.189419000000001,24.408047,24.658245000000001,24.885147,7.4479999999999998E-3]
["PRC008:ia_Commercial"," Commercial",15.02474,14.398327,13.586786999999999,13.097496,12.781128000000001,12.549747,12.399952000000001,12.447346,12.535876999999999,12.61351,12.734016,12.916815,13.035285,13.135171,13.228323,13.452937,13.744842999999999,13.915754,14.115966999999999,14.289145,14.378601,14.373291,14.427307000000001,14.493824999999999,14.589819,14.634261,14.702709,14.800871000000001,14.883564,-3.3700000000000001E-4]
["PRC008:ia_Industrial"," Industrial 1/",15.763922000000001,14.553794,13.563765,12.824681,12.418810000000001,12.067816000000001,11.819315,11.940206999999999,11.971235,12.037926000000001,12.144444999999999,12.329818,12.476872999999999,12.654458,12.802248000000001,13.093211999999999,13.506627999999999,13.733867,14.072188000000001,14.337256999999999,14.494261,14.550231999999999,14.622869,14.748676,15.053889,15.175253,15.287737999999999,15.450727000000001,15.631169,-3.0200000000000002E-4]
["PRC008:ia_Transportatio"," Transportation",70.426788000000002,61.999634,57.639141000000002,53.248305999999999,51.862468999999997,50.816330000000001,50.146335999999998,50.117122999999999,49.948352999999997,49.807152000000002,49.974460999999998,50.102103999999997,50.340141000000003,50.629638999999997,51.065029000000003,51.374442999999999,51.787094000000003,52.204707999999997,52.668633,53.237746999999999,53.747115999999998,54.205578000000003,54.906033000000001,55.552433000000001,56.993350999999997,57.747562000000002,58.699612000000002,59.620514,60.749138000000002,-5.2649999999999997E-3]
["PRC008:ia_TotalNon-Rene","   Total Non-Renewable Expenditures",121.43190800000001,110.04628,103.819321,97.936081000000001,95.692565999999999,94.059601000000001,93.013244999999998,93.299087999999998,93.480675000000005,93.685874999999996,94.335785000000001,95.191131999999996,95.991675999999998,96.827194000000006,97.767960000000002,99.002837999999997,100.62990600000001,101.82914700000001,103.221085,104.627365,105.677757,106.33136,107.38445299999999,108.49781,110.604095,111.74648999999999,113.098106,114.53035,116.149017,-1.5870000000000001E-3]
["PRC008:ja_Transportatio"," Transportation Renewable Expenditures",6.2141000000000002E-2,5.6098000000000002E-2,5.0996E-2,4.7948999999999999E-2,4.6882E-2,4.5998999999999998E-2,4.5156000000000002E-2,4.4150000000000002E-2,4.3048000000000003E-2,4.163E-2,4.0518999999999999E-2,3.9403000000000001E-2,3.8429999999999999E-2,3.7488E-2,3.687E-2,3.6151000000000003E-2,3.5728000000000003E-2,3.5610999999999997E-2,3.5596999999999997E-2,3.5673999999999997E-2,3.6041999999999998E-2,3.6361999999999998E-2,3.7158999999999998E-2,3.7810000000000003E-2,3.9059999999999997E-2,3.9955999999999998E-2,4.1098000000000003E-2,4.2237999999999998E-2,4.3632999999999998E-2,-1.2548999999999999E-2]
["PRC008:ja_TotalExpendit","   Total Expenditures",121.494049,110.102379,103.870316,97.984031999999999,95.739448999999993,94.105598000000001,93.058402999999998,93.343238999999997,93.523719999999997,93.727508999999998,94.376305000000002,95.230536999999998,96.030106000000004,96.864684999999994,97.804832000000005,99.038985999999994,100.665634,101.864761,103.256683,104.66304,105.71379899999999,106.367722,107.421616,108.535622,110.643158,111.786446,113.139206,114.572586,116.19265,-1.5920000000000001E-3]
[]
[]
[null,"Prices in Nominal Dollars"]
[null," Residential"]
["PRC008:nom_R_LiquefiedP","   Propane",27.856997,31.112131000000002,32.140903000000002,31.718934999999998,31.221589999999999,30.928387000000001,31.030809000000001,31.491963999999999,32.297237000000003,33.378227000000003,34.706650000000003,36.261608000000003,37.881214,39.384082999999997,40.763210000000001,42.105609999999999,43.603183999999999,44.842269999999999,46.310886000000004,47.818615000000001,49.239863999999997,50.546207000000003,51.756343999999999,53.057926000000002,54.345542999999999,55.697552000000002,57.171889999999998,58.586067,59.966881000000001,2.7761000000000001E-2]
["PRC008:nom_R_Distillate","   Distillate Fuel Oil",32.196925999999998,31.118148999999999,30.859532999999999,29.730937999999998,29.875149,30.041763,30.268612000000001,31.030934999999999,31.755825000000002,32.668640000000003,33.580008999999997,34.445587000000003,35.410305000000001,36.381583999999997,37.335613000000002,38.294262000000003,39.288353000000001,40.250278000000002,41.279254999999999,42.472468999999997,43.463706999999999,44.670830000000002,45.595474000000003,46.829250000000002,48.30077,49.504188999999997,50.771225000000001,52.130951000000003,53.408085,1.8238999999999998E-2]
["PRC008:nom_R_NaturalGas","   Natural Gas",11.523479,11.995146,10.915006999999999,10.839005999999999,10.848849,11.05524,11.428668999999999,11.754007,12.134964,12.595198,13.053597,13.592307,14.128143,14.643015999999999,15.044898999999999,15.473735,15.993695000000001,16.301786,16.799935999999999,17.308516000000001,17.734020000000001,18.098811999999999,18.433786000000001,18.863419,19.245106,19.65476,20.059393,20.508687999999999,20.998045000000001,2.1661E-2]
["PRC008:nom_R_Electricit","   Electricity",38.408603999999997,38.891865000000003,39.256905000000003,39.307879999999997,39.634689000000002,40.149014000000001,40.574489999999997,41.510330000000003,42.747112000000001,43.889633000000003,45.224345999999997,46.839587999999999,48.354331999999999,49.711917999999997,51.153419,53.108947999999998,55.436275000000002,57.642589999999998,59.754589000000003,61.911738999999997,63.797142000000001,65.152671999999995,66.819091999999998,68.664085,70.610793999999999,72.429855000000003,74.286323999999993,76.305428000000006,78.290215000000003,2.5760000000000002E-2]
[]
[null," Commercial"]
["PRC008:nom_C_LiquefiedG","   Propane",27.680012000000001,27.681269,26.369689999999999,24.780764000000001,24.128758999999999,23.987696,24.359797,25.018951000000001,25.933578000000001,27.006188999999999,28.245664999999999,29.621670000000002,30.932797999999998,32.024284000000002,32.990096999999999,33.992187999999999,35.246952,36.049610000000001,37.292834999999997,38.497588999999998,39.536479999999997,40.446648000000003,41.297030999999997,42.342682000000003,43.333851000000003,44.423481000000002,45.653530000000003,46.732784000000002,47.780312000000002,1.9688000000000001E-2]
["PRC008:nom_C_Distillate","   Distillate Fuel Oil",36.558086000000003,35.937637000000002,34.470379000000001,32.130791000000002,30.918510000000001,29.753554999999999,28.641276999999999,29.377873999999998,30.071591999999999,30.946306,31.822834,32.710461000000002,33.587341000000002,34.600101000000002,35.446486999999998,36.408154000000003,37.355389000000002,38.255276000000002,39.203178000000001,40.339275000000001,41.258293000000002,42.426833999999999,43.311763999999997,44.438426999999997,45.905448999999997,47.038665999999999,48.236091999999999,49.551945000000003,50.768616000000002,1.1797E-2]
["PRC008:nom_C_ResidualFu","   Residual Fuel Oil",12.148944,8.0633769999999991,9.7145869999999999,10.409008999999999,12.400763,14.416149000000001,16.564689999999999,17.045559000000001,17.527882000000002,18.024836000000001,18.572153,19.107004,19.644503,20.265471000000002,20.984774000000002,21.531697999999999,22.159613,22.767799,23.354116000000001,24.080984000000001,24.706831000000001,25.32629,26.106563999999999,26.897959,27.962301,28.684543999999999,29.483540999999999,30.289166999999999,30.908583,3.3911999999999998E-2]
["PRC008:nom_C_NaturalGas","   Natural Gas",9.6471509999999991,10.088611,9.3518629999999998,8.9900260000000003,8.7135590000000001,8.6366929999999993,8.7385800000000007,8.9730840000000001,9.2793860000000006,9.6666279999999993,10.054921999999999,10.545885,11.028817999999999,11.493802000000001,11.844557,12.224076999999999,12.698359,12.960846,13.415527000000001,13.882116999999999,14.26563,14.587763000000001,14.881948,15.272891,15.617946999999999,15.994047999999999,16.365849000000001,16.785388999999999,17.245574999999999,2.0962999999999999E-2]
["PRC008:nom_C_Electricit","   Electricity",30.212174999999998,30.953785,30.064717999999999,29.628847,29.481076999999999,29.520401,29.472926999999999,29.948937999999998,30.509287,31.009342,31.645319000000001,32.574787000000001,33.325274999999998,34.025517000000001,34.845714999999998,36.243865999999997,37.966056999999999,39.392544000000001,40.813259000000002,42.121979000000003,43.129654000000002,43.708942,44.573624000000002,45.461528999999999,46.565170000000002,47.425201000000001,48.385204000000002,49.500999,50.524482999999996,1.8533999999999998E-2]
[]
[null," Industrial 1/"]
["PRC008:nom_I_LiquefiedP","   Propane",23.435022,22.356632000000001,20.487594999999999,18.533536999999999,17.736048,17.477232000000001,17.740955,18.286145999999999,19.090485000000001,20.049322,21.186962000000001,22.464027000000002,23.655508000000001,24.597995999999998,25.405923999999999,26.269162999999999,27.429417000000001,28.034966000000001,29.178497,30.249054000000001,31.111229000000002,31.816524999999999,32.450352000000002,33.311852000000002,34.086624,34.970641999999998,36.006222000000001,36.842274000000003,37.636386999999999,1.7062999999999998E-2]
["PRC008:nom_I_Distillate","   Distillate Fuel Oil",37.537120999999999,36.980311999999998,35.460605999999999,33.073666000000003,31.796341000000002,30.577055000000001,29.415928000000001,30.171143000000001,30.883503000000001,31.776862999999999,32.673186999999999,33.591338999999998,34.481772999999997,35.529204999999997,36.386124000000002,37.376209000000003,38.344009,39.262416999999999,40.22681,41.384132000000001,42.322825999999999,43.517727000000001,44.429817,45.573737999999999,47.076014999999998,48.234878999999999,49.459263,50.807243,52.054512000000003,1.1745999999999999E-2]
["PRC008:nom_I_ResidualFu","   Residual Fuel Oil",12.215695,8.1097180000000009,9.7525650000000006,10.438112,12.420578000000001,14.426270000000001,16.564689999999999,17.045559000000001,17.527882000000002,18.024836000000001,18.572153,19.107004,19.644503,20.265471000000002,20.984774000000002,21.531697999999999,22.159613,22.767799,23.354116000000001,24.080984000000001,24.706831000000001,25.32629,26.106563999999999,26.897959,27.962301,28.684543999999999,29.483540999999999,30.289166999999999,30.908583,3.3709999999999997E-2]
["PRC008:nom_I_NaturalGas","   Natural Gas 2/",7.2530780000000004,6.5040459999999998,5.5726279999999999,5.1110730000000002,4.7586510000000004,4.5896699999999999,4.5875279999999998,4.6971800000000004,4.8747610000000003,5.1267100000000001,5.3751369999999996,5.7114310000000001,6.0389010000000001,6.3536450000000002,6.5354799999999997,6.7449380000000003,7.0817399999999999,7.1441610000000004,7.469481,7.7681560000000003,7.950901,8.0671409999999995,8.1565069999999995,8.3371929999999992,8.4628409999999992,8.6197940000000006,8.7650869999999994,8.9408580000000004,9.1622229999999991,8.3800000000000003E-3]
["PRC008:nom_I_Metallurgi","   Metallurgical Coal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"--"]
["PRC008:nom_I_SteamCoal","   Other Industrial Coal",2.3143880000000001,2.3463479999999999,2.425316,2.5223420000000001,2.5858750000000001,2.6270790000000002,2.6615329999999999,2.7079970000000002,2.756526,2.8058860000000001,2.8543470000000002,2.9105340000000002,2.972226,3.0343779999999998,3.098017,3.1636660000000001,3.2328510000000001,3.3015219999999998,3.366987,3.4364150000000002,3.5073099999999999,3.5885060000000002,3.6734200000000001,3.7624569999999999,3.8524289999999999,3.9454920000000002,4.0430809999999999,4.1413390000000003,4.2384240000000002,2.1843999999999999E-2]
["PRC008:nom_I_CoaltoLiqu","   Coal to Liquids","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--"]
["PRC008:nom_I_Electricit","   Electricity",22.081969999999998,22.537737,21.534549999999999,21.073402000000002,20.851158000000002,20.753102999999999,20.769558,21.350317,21.651577,22.024591000000001,22.522570000000002,23.260355000000001,23.857384,24.479326,25.186357000000001,26.392970999999999,28.017883000000001,29.159752000000001,30.476306999999998,31.350034999999998,32.002749999999999,32.440029000000003,33.009529000000001,33.580154,34.408057999999997,35.066811000000001,35.854495999999997,36.744731999999999,37.516747000000002,1.9109999999999999E-2]
[]
[]
[null," Transportation"]
["PRC008:nom_T_LiquefiedP","   Propane",24.996479000000001,24.460611,23.333860000000001,22.079215999999999,21.661694000000001,21.644171,22.033761999999999,22.644646000000002,23.461822999999999,24.402218000000001,25.479326,26.666039000000001,27.787315,28.719380999999998,29.554731,30.431763,31.529207,32.216022000000002,33.314273999999997,34.358604,35.258713,36.058318999999997,36.817565999999999,37.753407000000003,38.635154999999997,39.607277000000003,40.699268000000004,41.653438999999999,42.590252,1.9213999999999998E-2]
["PRC008:nom_T_Ethan(E85)","   E85 3/",37.826382000000002,34.779105999999999,33.932549000000002,32.383572000000001,32.705036,33.219752999999997,33.961117000000002,34.788330000000002,35.726241999999999,36.488407000000002,37.555312999999998,38.570144999999997,39.678955000000002,40.745826999999998,42.268031999999998,43.302349,44.434029000000002,45.678283999999998,46.788353000000001,47.854236999999998,49.091942000000003,50.057808000000001,51.723694000000002,53.015427000000003,55.347248,56.771678999999999,58.589466000000002,60.246456000000002,62.279972000000001,1.7968000000000001E-2]
["PRC008:nom_T_MotorGasol","   Motor Gasoline 4/",33.910235999999998,30.608395000000002,28.271142999999999,26.980599999999999,27.248429999999999,27.677271000000001,28.294943,28.984144000000001,29.76557,30.400572,31.289473999999998,32.134987000000002,33.058799999999998,33.947670000000002,35.215912000000003,36.077660000000002,37.020522999999997,38.057178,38.982044000000002,39.870094000000002,40.901294999999998,41.706012999999999,43.093955999999999,44.170174000000003,46.112946000000001,47.299728000000002,48.814228,50.194758999999998,51.888995999999999,1.5308E-2]
["PRC008:nom_T_JetFuel","   Jet Fuel 5/",26.478466000000001,23.031599,22.617056000000002,21.546679000000001,21.792376999999998,22.033961999999999,22.479351000000001,23.104506000000001,23.641431999999998,24.472075,25.323917000000002,26.015608,26.855868999999998,27.653503000000001,28.395201,29.198097000000001,30.029426999999998,30.793748999999998,31.694174,32.729258999999999,33.5364,34.619872999999998,35.476868000000003,36.656390999999999,38.155678000000002,39.215980999999999,40.223269999999999,41.432319999999997,42.473453999999997,1.702E-2]
["PRC008:nom_T_Distillate","   Diesel Fuel (distillate fuel oil) 6/",36.980849999999997,34.083987999999998,33.213799000000002,31.533497000000001,30.968862999999999,30.518332000000001,30.183817000000001,30.948512999999998,31.686411,32.586703999999997,33.518841000000002,34.451141,35.350783999999997,36.460697000000003,37.309181000000002,38.338852000000003,39.337752999999999,40.262802000000001,41.229033999999999,42.419525,43.392268999999999,44.611195000000002,45.537013999999999,46.676791999999999,48.227764000000001,49.407618999999997,50.672835999999997,52.034751999999997,53.317172999999997,1.3152E-2]
["PRC008:nom_T_ResidualFu","   Residual Fuel Oil",12.950213,13.787254000000001,14.416763,15.215487,15.95153,16.536417,16.989183000000001,17.680183,18.446777000000001,19.422014000000001,20.318306,20.760515000000002,21.625359,22.312861999999999,23.471954,24.123255,24.949587000000001,25.871777000000002,26.744344999999999,27.483706000000002,28.182596,28.962993999999998,29.791931000000002,30.672585999999999,31.609161,32.727660999999998,33.775593000000001,34.874274999999997,36.300930000000001,3.7497999999999997E-2]
["PRC008:nom_T_NaturalGas","   Natural Gas 7/",17.360683000000002,16.885155000000001,16.025431000000001,15.664721,15.423667,15.371606,15.469255,15.641128999999999,15.891188,16.186029000000001,16.428791,16.73855,17.026495000000001,17.273962000000001,17.400213000000001,17.546129000000001,17.822803,17.855015000000002,18.156275000000001,18.420397000000001,18.590149,18.735910000000001,18.873290999999998,19.123889999999999,19.334914999999999,19.537776999999998,19.740106999999998,20.028760999999999,20.37743,5.738E-3]
["PRC008:nom_T_Electricit","   Electricity",36.957633999999999,39.539856,38.859755999999997,38.926670000000001,39.060886000000004,39.372902000000003,39.296562000000002,39.773570999999997,40.597301000000002,41.073771999999998,41.757896000000002,42.601565999999998,43.450530999999998,44.170380000000002,44.987186000000001,46.219059000000001,47.814934000000001,49.389693999999999,50.817214999999997,52.248260000000002,53.275635000000001,53.829478999999999,54.670689000000003,55.703628999999999,56.777760000000001,57.711666000000001,58.674602999999998,59.840812999999997,60.956234000000002,1.8030999999999998E-2]
[]
[null," Electric Power 8/"]
["PRC008:nom_E_Distillate","   Distillate Fuel Oil",37.181106999999997,36.447392000000001,35.018107999999998,32.650917,31.500022999999999,30.315052000000001,29.131159,29.868535999999999,30.567478000000001,31.453104,32.336613,33.172744999999999,34.106968000000002,35.047728999999997,35.971035000000001,36.899146999999999,37.862389,38.792994999999998,39.789470999999999,40.949283999999999,41.906115999999997,43.077540999999997,43.965389000000002,45.161181999999997,46.593349000000003,47.756202999999999,48.981335000000001,50.298099999999998,51.530994,1.1724999999999999E-2]
["PRC008:nom_E_ResidualFu","   Residual Fuel Oil",14.707788000000001,13.786521,14.333648999999999,13.857692,14.625057999999999,15.362536,16.176922000000001,16.649287999999999,17.122762999999999,17.610448999999999,18.148268000000002,18.673079000000001,19.200184,19.810746999999999,20.519579,21.056089,21.673489,22.271000000000001,22.846236999999999,23.561717999999999,24.175837000000001,24.783124999999998,25.550856,26.329298000000001,27.380223999999998,28.088640000000002,28.873352000000001,29.66433,30.268663,2.6110999999999999E-2]
["PRC008:nom_E_NaturalGas","   Natural Gas",7.2971069999999996,5.9126649999999996,4.8845450000000001,4.4069669999999999,4.0325759999999997,3.7704110000000002,3.744008,3.7853150000000002,3.9158249999999999,4.1506179999999997,4.4536949999999997,4.7898160000000001,5.1400709999999998,5.4905290000000004,5.682118,5.8606780000000001,6.2670110000000001,6.2888789999999997,6.7543689999999996,7.0295750000000004,7.1957329999999997,7.2813939999999997,7.4098990000000002,7.5603619999999996,7.7040220000000001,7.878781,8.0414370000000002,8.1913499999999999,8.4120570000000008,5.091E-3]
["PRC008:nom_E_SteamCoal","   Steam Coal",2.1520069999999998,2.1369889999999998,2.176634,1.945665,1.9866699999999999,2.0015130000000001,1.89432,1.966853,1.9249639999999999,1.9390419999999999,1.691022,1.6064860000000001,1.6583300000000001,1.716769,1.7589790000000001,1.7573099999999999,1.89049,1.9326570000000001,2.019898,2.083224,2.1353080000000002,2.1804920000000001,2.2207249999999998,2.2721460000000002,2.3445429999999998,2.3898700000000002,2.4130440000000002,2.4867319999999999,2.5395050000000001,5.9309999999999996E-3]
["PRC008:nom_E_uranium","   Uranium",0.71087199999999995,0.74018399999999995,0.758185,0.77460499999999999,0.79103999999999997,0.80805899999999997,0.82544499999999998,0.84346299999999996,0.86221599999999998,0.88185400000000003,0.90198900000000004,0.92327000000000004,0.94529300000000005,0.96734500000000001,0.98952399999999996,1.011585,1.0338620000000001,1.0564610000000001,1.0799270000000001,1.1040449999999999,1.128868,1.154644,1.181187,1.2086060000000001,1.237012,1.266273,1.2965150000000001,1.3275189999999999,1.3594269999999999,2.3425000000000001E-2]
[]
[null," Average Price to All Users 9/"]
["PRC008:nom_Avg_Liquefie","   Propane",27.514744,29.560386999999999,30.036562,29.207011999999999,28.647860999999999,28.397874999999999,28.583255999999999,29.098185000000001,29.925958999999999,30.987690000000001,32.268439999999998,33.744262999999997,35.238700999999999,36.580382999999998,37.798057999999997,39.003642999999997,40.398186000000003,41.464157,42.834510999999999,44.214748,45.479033999999999,46.623013,47.683895,48.872196000000002,50.029384999999998,51.261921000000001,52.621558999999998,53.886603999999998,55.116238000000003,2.5121999999999998E-2]
["PRC008:nom_Avg_E85_E85","   E85 3/",37.826382000000002,34.779105999999999,33.932549000000002,32.383572000000001,32.705036,33.219752999999997,33.961117000000002,34.788330000000002,35.726241999999999,36.488407000000002,37.555312999999998,38.570144999999997,39.678955000000002,40.745826999999998,42.268031999999998,43.302349,44.434029000000002,45.678283999999998,46.788353000000001,47.854236999999998,49.091942000000003,50.057808000000001,51.723694000000002,53.015427000000003,55.347248,56.771678999999999,58.589466000000002,60.246456000000002,62.279972000000001,1.7968000000000001E-2]
["PRC008:nom_Avg_MotorGas","   Motor Gasoline 4/",33.904732000000003,30.551600000000001,28.268847000000001,27.002901000000001,27.274591000000001,27.693949,28.294943,28.98414,29.765571999999999,30.400569999999998,31.289476000000001,32.134987000000002,33.058804000000002,33.947670000000002,35.215912000000003,36.077660000000002,37.020527000000001,38.057178,38.982036999999998,39.870094000000002,40.901294999999998,41.706017000000003,43.093955999999999,44.170174000000003,46.112946000000001,47.299728000000002,48.814224000000003,50.194755999999998,51.888995999999999,1.5313999999999999E-2]
["PRC008:nom_Avg_JetFuel","   Jet Fuel 5/",26.478466000000001,23.031599,22.617056000000002,21.546679000000001,21.792376999999998,22.033961999999999,22.479351000000001,23.104506000000001,23.641431999999998,24.472075,25.323917000000002,26.015608,26.855868999999998,27.653503000000001,28.395201,29.198097000000001,30.029426999999998,30.793748999999998,31.694174,32.729258999999999,33.5364,34.619872999999998,35.476868000000003,36.656390999999999,38.155678000000002,39.215980999999999,40.223269999999999,41.432319999999997,42.473453999999997,1.702E-2]
["PRC008:nom_Avg_Distilla","   Distillate Fuel Oil",37.061062,34.652672000000003,33.645294,31.823498000000001,31.113303999999999,30.503810999999999,29.991396000000002,30.761254999999998,31.486834999999999,32.393559000000003,33.305064999999999,34.253715999999997,35.148155000000003,36.231532999999999,37.087620000000001,38.104396999999999,39.087108999999998,40.016475999999997,40.988480000000003,42.160221,43.110657000000003,44.326542000000003,45.260227,46.409953999999999,47.944648999999998,49.121200999999999,50.364654999999999,51.738705000000003,53.009590000000003,1.2864E-2]
["PRC008:nom_Avg_Residual","   Residual Fuel Oil",14.707788000000001,13.786521,14.333648999999999,13.857692,14.625057999999999,15.362536,16.176922000000001,16.649287999999999,17.122762999999999,17.610448999999999,18.148268000000002,18.673079000000001,19.200184,19.810749000000001,20.519579,21.056089,21.673489,22.271000000000001,22.846236999999999,23.561717999999999,24.175837999999999,24.783124999999998,25.550856,26.329298000000001,27.380223999999998,28.088640000000002,28.873352000000001,29.66433,30.268663,2.6110999999999999E-2]
["PRC008:nom_Avg_NaturalG","   Natural Gas",8.5719119999999993,7.9931650000000003,7.2109040000000002,6.8513809999999999,6.7000250000000001,6.766394,6.9053810000000002,7.1533829999999998,7.5430419999999998,7.9293829999999996,8.2298869999999997,8.6477330000000006,9.1147259999999992,9.502516,9.788589,10.049576999999999,10.468828999999999,10.618319,10.991484,11.319756999999999,11.550274999999999,11.663520999999999,11.811769999999999,12.079935000000001,12.236888,12.467836,12.689306999999999,12.893786,13.214105,1.5577000000000001E-2]
["PRC008:nom_Avg_Metallug","   Metallurgical Coal",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"--"]
["PRC008:nom_Avg_Coal","   Other Coal",2.1592920000000002,2.1466569999999998,2.1871610000000001,1.971886,2.0158809999999998,2.0384630000000001,1.9548410000000001,2.035625,2.0141969999999998,2.0282450000000001,1.815291,1.7595339999999999,1.7956460000000001,1.845761,1.889743,1.9138999999999999,2.0759460000000001,2.1348009999999999,2.2311649999999998,2.2932790000000001,2.3490630000000001,2.4008889999999998,2.4507880000000002,2.5053239999999999,2.5746530000000001,2.621829,2.6540370000000002,2.7261259999999998,2.784036,9.1170000000000001E-3]
["PRC008:nom_Avg_CoaltoLi","   Coal to Liquids","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--","--"]
["PRC008:nom_Avg_Electric","   Electricity",30.877697000000001,31.375668999999998,30.931089,30.655695000000001,30.669443000000001,30.865449999999999,31.032246000000001,31.727371000000002,32.488208999999998,33.198196000000003,34.058140000000002,35.189250999999999,36.179671999999997,37.106686000000003,38.137614999999997,39.692951000000001,41.608516999999999,43.242592000000002,44.879150000000003,46.357948,47.568863,48.381866000000002,49.457462,50.602984999999997,51.853889000000002,52.989818999999997,54.214554,55.578743000000003,56.841147999999997,2.2033000000000001E-2]
[]
[null,"Non-Renewable Energy Expenditures by Sector"]
[null,"(billion nominal dollars)"]
["PRC008:nom_Residential"," Residential",20.216459,19.883858,20.299959000000001,20.453620999999998,20.738951,21.181885000000001,21.664997,22.314406999999999,23.092639999999999,23.871898999999999,24.743656000000001,25.797059999999998,26.810427000000001,27.804106000000001,28.813058999999999,30.042057,31.447797999999999,32.709235999999997,34.031342000000002,35.415030999999999,36.683571000000001,37.759605000000001,39.007773999999998,40.384616999999999,41.798076999999999,43.188170999999997,44.623161000000003,46.162585999999997,47.711975000000002,3.1142E-2]
["PRC008:nom_Commercial"," Commercial",15.02474,14.99353,14.493785000000001,14.275656,14.227852,14.272068000000001,14.406378,14.778600000000001,15.215942999999999,15.660475,16.172474000000001,16.793126999999998,17.353145999999999,17.895579999999999,18.437584000000001,19.170347,20.019369000000001,20.713426999999999,21.480013,22.231059999999999,22.875509000000001,23.391242999999999,24.021308999999999,24.694365999999999,25.444382000000001,26.128240999999999,26.879716999999999,27.708641,28.536068,2.3174E-2]
["PRC008:nom_Industrial"," Industrial 1/",15.763922000000001,15.155424,14.469225,13.978301,13.824522999999999,13.723996,13.731788,14.176477999999999,14.530586,14.945849000000001,15.423705999999999,16.029972000000001,16.609762,17.240648,17.843720999999999,18.657741999999999,19.672411,20.442688,21.413397,22.305914000000001,23.059517,23.679195,24.346917999999999,25.128578000000001,26.253712,27.094135000000001,27.949276000000001,28.925234,29.969442000000001,2.3210000000000001E-2]
["PRC008:nom_TransNonRenw"," Transportation",70.426788000000002,64.562599000000006,61.486893000000002,58.038155000000003,57.732894999999999,57.790337000000001,58.260471000000003,59.503520999999999,60.626896000000002,61.838745000000003,63.468635999999996,65.137649999999994,67.015006999999997,68.978675999999993,71.174232000000003,73.208243999999993,75.427925000000002,77.706055000000006,80.144904999999994,82.827324000000004,85.508506999999994,88.214714000000001,91.417946000000001,94.649428999999998,99.395377999999994,103.103416,107.315521,111.61528,116.47354900000001,1.813E-2]
["PRC008:nom_TotalNon-Ren","   Total Non-Renewable Expenditures",121.43190800000001,114.595406,110.749863,106.745735,106.524216,106.96828499999999,108.063644,110.773003,113.466072,116.316963,119.808464,123.75782,127.788338,131.919006,136.268585,141.07839999999999,146.56750500000001,151.57141100000001,157.06965600000001,162.77932699999999,168.127106,173.04475400000001,178.79394500000001,184.856979,192.891571,199.513947,206.767685,214.41172800000001,222.69103999999999,2.1895000000000001E-2]
["PRC008:nom_TransRenewEx"," Transportation Renewable Expenditures",6.2141000000000002E-2,5.8416999999999997E-2,5.4399999999999997E-2,5.2262000000000003E-2,5.2188999999999999E-2,5.2311000000000003E-2,5.2463000000000003E-2,5.2419E-2,5.2250999999999999E-2,5.1686999999999997E-2,5.1459999999999999E-2,5.1228000000000003E-2,5.1159000000000003E-2,5.1074000000000001E-2,5.1389999999999998E-2,5.1515999999999999E-2,5.2037E-2,5.3006999999999999E-2,5.4168000000000001E-2,5.5501000000000002E-2,5.7340000000000002E-2,5.9175999999999999E-2,6.1870000000000001E-2,6.4419000000000004E-2,6.812E-2,7.1336999999999998E-2,7.5134999999999993E-2,7.9073000000000004E-2,8.3655999999999994E-2,1.0675E-2]
["PRC008:nom_TotalExpendi","   Total Expenditures",121.494049,114.653831,110.80426,106.797997,106.576408,107.02059199999999,108.11610400000001,110.825417,113.518311,116.368652,119.85992400000001,123.809044,127.839508,131.97009299999999,136.31997699999999,141.12991299999999,146.61953700000001,151.62441999999999,157.12382500000001,162.834824,168.184448,173.103928,178.85581999999999,184.92141699999999,192.959686,199.58528100000001,206.84281899999999,214.49079900000001,222.774689,2.189E-2]
[]
[]
[null,"1/ Includes energy for combined-heat-and-power plants that have a non-regulatory status and small on-site generating systems."]
[null,"2/ Excludes use for lease and plant fuel and fuel used for liquefaction in export facilities."]
[null,"3/ E85 refers to a high-level ethanol-gasoline blend containing 51% to 83% ethanol, depending on geography and season. To address cold"]
[null,"starting issues, the percentage of ethanol varies seasonally. The annual average ethanol content of 74% is used for these projections"]
[null,"4/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
[null,"5/ Kerosene-type jet fuel.  Includes federal and state taxes while excluding county and local taxes."]
[null,"6/ Diesel fuel for on-road use.  Includes federal and state taxes while excluding county and local taxes."]
[null,"7/ Natural gas used as fuel in motor vehicles, trains, and ships.  Price includes estimated motor vehicle fuel taxes"]
[null,"and estimated dispensing costs or charges."]
[null,"8/ Includes electricity-only and combined-heat-and-power plants that have a regulatory status."]
[null,"9/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
[null,"Btu = British thermal unit."]
[null,"- - = Not applicable."]
[null,"Data source: 2022:  U.S. Energy Information Administration (EIA), Short-Term Energy Outlook, November 2022 and EIA, AEO2023"]
[null,"National Energy Modeling System run ref2023.d020623a.  Projections:  EIA, AEO2023 National Energy Modeling System run ref2023.d020623a."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average"]

{"sheet":"AvistaCapCarChg","index":22,"n_rows":74,"n_cols":30,"rows_kept":74,"cut":false,"hidden":false,"merged":[[55,6,55,7],[55,8,55,9],[0,0,0,15]]}
["LEVELIZED CARRYING CHARGE CALCULATION"]
[]
[]
[null,null,null,"Earnings",null,"Book","Tax","Tax",null,"Equity","Deferred","Current","Total","Prop.","Misc.","Carrying"]
["INPUT AND RESULTS",null,"Year","Base","Return","Depr","Base","Depr","Interest","Return","Taxes","Taxes","Taxes","Taxes","Items","Cost"]
[null,null,0,100,{"$f":"D6*($B$19)","v":7.1849999999999996}]
["FINANCING:",null,1,{"$f":"D6-F7-K7","v":96.579166666666666},{"$f":"(D6+D7)/2*($B$19)","v":7.0621065624999995},{"$f":"IF(C7>$B$29,0,100/$B$29)","v":3.3333333333333335},100,{"$f":"(G7*0.075)*0.5","v":3.75},{"$f":"(D7+D6)/2*($B$9*$B$15)","v":2.4424961458333332},{"$f":"(D6+D7)/2*(B$17*B$11+B$10*B$16)","v":4.6196104166666663},{"$f":"(H7-F7)*$B$26","v":8.7499999999999967E-2},{"$f":"(F7+K7+E7-H7-I7)*($B$25/(1-$B$25))","v":1.4050875788198591},{"$f":"K7+L7","v":1.492587578819859},{"$f":"$D$6*$B$33","v":1},{"$f":"((E7+F7+N7)-(I7+F7+N7)*B$25)/(1-B$25)/(1-B$34)*B$34","v":0},{"$f":"M7+F7+E7+N7+O7","v":12.888027474653192},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Capital Structure",null,2,92.429895833333333,6.7901505703125,3.3333333333333335,{"$f":"(G7-H7)","v":96.25},{"$f":"IF(B$50>C7-0.5,(G8*$B$24/$B$22),IF(H7>G8,G8,(G8/($B$22-C7+0.5))))","v":7.21875},2.3484376015624999,4.4417129687500001,0.81593749999999998,0.44939609581037915,1.2653335958103791,{"$f":"$D$6*$B$33","v":1},0,12.388817499456213]
["     Debt",0.5,3,88.3943203125,6.4961099650390626,3.3333333333333335,89.03125,6.6773437500000004,2.2467408856119793,4.2493690794270833,0.7022421875,0.52647700751260418,1.2287191950126042,1,0,12.058162493385]
["     Preferred",0,4,84.463912955729171,6.2099320301611334,3.3333333333333335,82.353906249999994,6.1765429687499998,2.1477635483577475,4.0621684818033854,0.59707402343749993,0.59473690294123838,1.1918109263787384,1,0,11.735076289873206]
["     Common",0.5,5,80.630786150716162,5.9310270653990482,3.3333333333333335,76.177363281249995,5.7133022460937495,2.0513016363975831,3.8797254290014651,0.49979347167968735,0.65483735831680057,1.154630829996488,1,0,11.418991228728871]
["        Total",{"$f":"SUM(B9:B11)","v":1},6,76.887643856079123,5.65884959799412,3.3333333333333335,70.464061035156249,5.2848045776367183,1.9571664928344314,3.701683105159689,0.40980896130371081,0.70739033164327036,1.1171992929469812,1,0,11.109382224274434]
[null,null,7,73.227737233539855,5.392895065644562,3.3333333333333335,65.179256457519529,4.8884442343139645,1.8651836100385157,3.5277114556060458,0.32657328920593248,0.75296188407433062,1.0795351732802632,1,0,10.805763572258158]
["Component Cost",null,8,69.644823607691038,5.1326967482212194,3.3333333333333335,60.290812223205563,4.5218109167404172,1.7751915684522939,3.3575051797689262,0.24958029251548758,0.7920756221771369,1.0416559146926245,1,0,10.507685996247178]
["     Debt",4.9700000000000001E-2,9,66.074571052409098,4.8757192531640969,3.3333333333333335,55.769001306465142,4.461520104517211,1.6863134786517442,3.1894057745123532,0.23691922194861428,0.75262272690277165,0.98954194885138591,1,0,10.198594535348818]
["     Preferred",null,10,62.504318497127151,4.6191966070670896,3.3333333333333335,51.30748120194793,4.461520104517211,1.5975927026529879,3.0216039044141021,0.23691922194861428,0.69766889529087928,0.93458811723949353,1,0,9.8871180576399169]
["     Common",9.4E-2,11,58.934065941845205,4.3626739609700813,3.3333333333333335,46.845961097430717,4.461520104517211,1.5088719266542314,2.8538020343158501,0.23691922194861428,0.64271506367898701,0.87963428562760126,1,0,9.5756415799310162]
["        Total",{"$f":"(B9*B15+B10*B16+B11*B17)","v":7.1849999999999997E-2},12,55.363813386563258,4.1061513148730739,3.3333333333333335,42.384440992913504,4.461520104517211,1.4201511506554754,2.686000164217599,0.23691922194861428,0.58776123206709452,0.82468045401570877,1,0,9.2641651022221154]
["   Discount Rate (Utility Weighted Cost of Capital)",{"$f":"B18","v":7.1849999999999997E-2},13,51.793560831281312,3.8496286687760657,3.3333333333333335,37.922920888396291,4.461520104517211,1.3314303746567187,2.518198294119347,0.23691922194861428,0.5328074004552017,0.76972662240381595,1,0,8.9526886245132147]
[null,null,14,48.223308275999365,3.5931060226790583,3.3333333333333335,33.461400783879078,4.4615201045172102,1.2427095986579626,2.3503964240210959,0.23691922194861409,0.47785356884330948,0.71477279079192357,1,0,8.6412121468043157]
["TAXES",null,15,44.653055720717418,3.3365833765820501,3.3333333333333335,28.999880679361869,4.461520104517211,1.1539888226592059,2.1825945539228444,0.23691922194861428,0.42289973723141694,0.65981895918003119,1,0,8.329735669095415]
["   Tax Life",20,16,41.082803165435472,3.0800607304850427,3.3333333333333335,24.53836057484466,4.461520104517211,1.0652680466604498,2.0147926838245929,0.23691922194861428,0.36794590561952445,0.60486512756813871,1,0,8.018259191386516]
["   Month (Real Prop)",6,17,37.512550610153525,2.8235380843880344,3.3333333333333335,20.076840470327447,4.4615201045172102,0.97654727066169322,1.8469908137263413,0.23691922194861409,0.31299207400763185,0.54991129595624599,1,0,7.7067827136776135]
["   DRDB Rate",1.5,18,33.942298054871578,2.5670154382910271,3.3333333333333335,15.615320365810238,4.461520104517211,0.88782649466293706,1.67918894362809,0.23691922194861428,0.25803824239573914,0.49495746434435339,1,0,7.3953062359687145]
["   Composite Rate",0.2467,19,30.372045499589632,2.3104927921940188,3.3333333333333335,11.153800261293027,4.461520104517211,0.79910571866418045,1.5113870735298383,0.23691922194861428,0.20308441078384684,0.44000363273246113,1,0,7.0838297582598138]
["   Deferred Rate",0.21,20,26.801792944307685,2.053970146097011,3.3333333333333335,6.6922801567758157,4.4615201045172102,0.71038494266542418,1.3435852034315869,0.23691922194861409,0.14813057917195416,0.38504980112056825,1,0,6.772353280550913]
[null,null,21,23.700000000000045,1.8142769115242552,3.3333333333333335,2.2307600522586055,2.2307600522586055,0.62748477733302355,1.1867921341912318,-0.23154038902569285,0.67392198854835239,0.44238159952265954,1,0,6.5899918443802488]
["FACILITY",null,22,21.066666666666713,1.6082425000000031,3.3333333333333335,0,0,0.55622583333333453,1.0520166666666688,-0.7,1.2069239944245329,0.50692399442453295,1,0,6.4484998277578693]
["   Book Life",30,23,18.43333333333338,1.4190375000000033,3.3333333333333335,0,0,0.49078750000000115,0.92825000000000213,-0.7,1.166391355812205,0.46639135581220503,1,0,6.2187621891455418]
["   Investment",1,24,15.800000000000045,1.2298325000000032,3.3333333333333335,0,0,0.42534916666666783,0.80448333333333555,-0.7,1.1258587171998768,0.42585871719987689,1,0,5.9890245505332134]
[null,null,25,13.16666666666671,1.0406275000000031,3.3333333333333335,0,0,0.3599108333333344,0.68071666666666875,-0.7,1.0853260785875489,0.38532607858754897,1,0,5.7592869119208858]
["OTHER",null,26,10.533333333333376,0.85142250000000308,3.3333333333333335,0,0,0.29447250000000108,0.55695000000000205,-0.7,1.0447934399752208,0.34479343997522083,1,0,5.5295492733085574]
["   Property Tax Rate",0.01,27,7.9000000000000421,0.66221750000000301,3.3333333333333335,0,0,0.22903416666666773,0.43318333333333536,-0.7,1.0042608013628931,0.30426080136289313,1,0,5.2998116346962298]
["   Misc.  Costs Rate",0,28,5.2666666666667092,0.473012500000003,3.3333333333333335,0,0,0.16359583333333438,0.30941666666666867,-0.7,0.96372816275056494,0.26372816275056499,1,0,5.0700739960839014]
[null,null,29,2.6333333333333755,0.28380750000000304,3.3333333333333335,0,0,9.8157500000001049E-2,0.18565000000000198,-0.7,0.92319552413823702,0.22319552413823707,1,0,4.840336357471573]
["Note:  Misc. Costs Include Insurance,",null,30,4.1966430330830917E-14,9.4602500000003004E-2,3.3333333333333335,0,0,3.2719166666667708E-2,6.1883333333335303E-2,-0.7,0.88266288552590899,0.18266288552590904,1,0,4.6105987188592454]
["            Working Capital, and Other Taxes",null,31,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F36))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
[null,null,32,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F37))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
[null,null,33,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F38))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["SUMMARY OF RESULTS",null,34,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F39))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["   Return",{"$f":"PMT(B$19,B$29,-NPV(B$19,E7:E46))/((1+$B$19)^-($B$23/12))/100","v":4.6821435699736139E-2},35,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F40))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["   Depr Annuity",{"$f":"PMT(B$19,B$29,-NPV(B$19,F7:F46))/((1+$B$19)^-($B$23/12))/100","v":3.4510062944660719E-2},36,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F41))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["   Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,M7:M46))/((1+$B$19)^-($B$23/12))/100","v":9.4893485957577191E-3},37,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F42))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["   Prop. Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,N7:N46))/((1+$B$19)^-($B$23/12))/100","v":1.0353018883398214E-2},38,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F43))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["   Misc. Costs",{"$f":"PMT(B$19,B$29,-NPV(B$19,O7:O46))/((1+$B$19)^-($B$23/12))/100","v":0},39,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F44))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
[null,null,40,4.1966430330830917E-14,3.0152880192702012E-15,0,0,0,1.0428657937211483E-15,1.9724222255490533E-15,0,6.4595322320848445E-16,6.4595322320848445E-16,{"$f":"($D$6-SUM($F$6:F45))*$B$33","v":2.8421709430404008E-16},0,3.9454583367827258E-15]
["CARRYING CHARGE RATE:",{"$f":"SUM(B$41:B$45)","v":0.10117386612355278},"TOTAL",null,null,{"$f":"SUM(F7:F46)","v":99.999999999999972},0,{"$f":"SUM(H7:H46)","v":99.999999999999943},{"$f":"SUM(I7:I46)","v":34.492209294324425},null,{"$f":"SUM(K7:K46)","v":-1.9984014443252818E-15},{"$f":"SUM(L7:L46)","v":21.364545566069321},{"$f":"SUM(M7:M46)","v":21.364545566069314},null,null,{"$f":"SUM(P7:P46)","v":251.09352897843189}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($B$19,P7:P46)/((1+$B$19)^-($B$23/12))","v":123.24870805644456}]
["B23*(1-1/B25) =",{"$f":"B22*(1-1/B24)","v":6.6666666666666679},null,null,null,null,null,null,null,null,null,null,null,null,"    CARRYING CHARGE RATE (mid-year):",{"$f":"PMT(B19,B29,(-NPV(B19,P7:P46))/((1+$B$19)^-($B$23/12))/100)","v":0.10117386612355281}]
[]
[]
[]
[]
[null,"Idaho Power",null,null,null,null,"Avista",null,null,null,null,null,null,null,null,null,null,"PAC"]
["Capital Structure","Old","New","IPC-E-07-08","IPC-E-08-10","IPC-E-08-10","Old",null,"New",null,"AVU-E-08-01","AVU-E-09-01","AVU-E-12-08","AVU-E-17-01","AVU-E-19-04","AVU-E-21-01","AVU-E-23-01","Old","PAC-E-07-05","PAC-E-10-07","PAC-E-10-07"]
["     Debt",0.45474999999999999,0.51060000000000005,0.49736999999999998,0.50729999999999997,0.50729999999999997,0.4803,0.51988000000000001,0.50080000000000002,0.55649999999999999,0.52059999999999995,0.5,0.5,0.5,0.5,0.5,0.5,null,0.49099999999999999,0.47599999999999998,0.47599999999999998]
["     Trust Preferred Securities",null,null,null,null,null,3.9579999999999997E-2,null,5.57E-2]
["     Preferred",9.103E-2,2.9690000000000001E-2,null,null,null,0.10588,0.10588,1.7600000000000001E-2,1.7600000000000001E-2,null,null,null,null,null,null,null,null,5.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["     Common",0.45422000000000001,0.45971000000000001,0.50263000000000002,0.49270000000000003,0.49270000000000003,0.37424000000000002,0.37424000000000002,0.4259,0.4259,0.47939999999999999,0.5,0.5,0.5,0.5,0.5,0.5,null,0.504,0.52100000000000002,0.52100000000000002]
["        Total",{"$f":"SUM(B57:B60)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(N57:N60)","v":1},{"$f":"SUM(O57:O60)","v":1},{"$f":"SUM(P57:P60)","v":1},{"$f":"SUM(Q57:Q60)","v":1},null,{"$f":"SUM(S57:S60)","v":1}]
[]
["Component Cost"]
["     Debt",8.0240000000000006E-2,5.7689999999999998E-2,5.5910000000000001E-2,5.9270000000000003E-2,5.9270000000000003E-2,8.0110000000000001E-2,7.8789999999999999E-2,8.6800000000000002E-2,{"$f":"((I64*I57)+(I65*I58))/SUM(I57:I58)","v":8.426772686433065E-2},6.8400000000000002E-2,6.6000000000000003E-2,6.0100000000000001E-2,5.7200000000000001E-2,5.1999999999999998E-2,4.7E-2,4.9700000000000001E-2,null,6.2600000000000003E-2,5.8799999999999998E-2,5.8799999999999998E-2]
["     Trust Preferred Securities",null,null,null,null,null,6.2549999999999994E-2,null,6.1499999999999999E-2]
["     Preferred",6.0830000000000002E-2,6.5339999999999995E-2,null,null,null,"8.113/8.151",8.1220000000000001E-2,7.3499999999999996E-2,7.3499999999999996E-2,null,null,null,null,null,null,null,null,5.4100000000000002E-2,5.4199999999999998E-2,5.4199999999999998E-2]
["     Common",0.11,0.10249999999999999,0.10249999999999999,0.105,0.105,0.1075,0.1075,0.104,0.104,0.10199999999999999,0.105,9.8000000000000004E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.4E-2,9.4E-2,null,0.10249999999999999,9.9000000000000005E-2,9.9000000000000005E-2]
["        Total",{"$f":"(B57*B64+B59*B66+B60*B67)","v":9.1990694900000003E-2},{"$f":"(C57*C64+C59*C66+C60*C67)","v":7.8516733599999999E-2},{"$f":"(D57*D64+D59*D66+D60*D67)","v":7.9327531699999995E-2},{"$f":"(E57*E64+E59*E66+E60*E67)","v":8.1801171000000006E-2},{"$f":"(F57*F64+F59*F66+F60*F67)","v":8.1801171000000006E-2},8.9789999999999995E-2,{"$f":"(H57*H64+H59*H66+H60*H67)","v":8.9791718800000003E-2},{"$f":"(I57*I64+I58*I65+I59*I66+I60*I67)","v":9.2482189999999992E-2},{"$f":"(J57*J64+J59*J66+J60*J67)","v":9.2482189999999992E-2},8.4507840000000001E-2,8.5499999999999993E-2,7.9050000000000009E-2,7.6100000000000001E-2,7.3499999999999996E-2,7.0500000000000007E-2,7.1849999999999997E-2,0.1027,{"$f":"(S57*S64+S59*S66+S60*S67)","v":8.2667099999999993E-2},{"$f":"(T57*T64+T59*T66+T60*T67)","v":7.9730400000000007E-2},{"$f":"(U57*U64+U59*U66+U60*U67)","v":7.9730400000000007E-2}]
[]
["Carrying Charge Rate",0.12424,0.11516999999999999,null,0.11931387186031424,0.11157021572834948,null,0.11813,null,0.12678708211571879,0.11849632043730375,0.12073910619191219,0.11361206053291817,0.105024829816997,0.10272603923283924,9.9999592158002151E-2,0.10117386612355278,0.126,0.11941868956566945,0.11661758552102153,0.10917050703697846]
[]
["Taxes"]
["  Federal/State Combined Rate",null,0.39095000000000002,null,0.39095000000000002,0.25740000000000002,null,null,null,0.39095000000000002,0.355796,0.355796,0.35790300000000003,0.2467,0.2467,0.2467,0.2467,null,0.3795,0.3795,0.245866]
["  Deferred Rate",null,null,null,null,0.21,null,null,null,0.35,null,null,null,0.21,0.21,0.21,0.21,null,0.35,0.35,0.21]

{"sheet":"IPCoCapCarChg","index":23,"n_rows":77,"n_cols":29,"rows_kept":77,"cut":false,"hidden":false,"merged":[[55,7,55,8],[55,9,55,10],[0,0,0,15]]}
["LEVELIZED CARRYING CHARGE CALCULATION"]
[]
[]
[null,null,null,"Earnings",null,"Book","Tax","Tax",null,"Equity","Deferred","Current","Total","Prop.","Misc.","Carrying"]
["INPUT AND RESULTS",null,"Year","Base","Return","Depr","Base","Depr","Interest","Return","Taxes","Taxes","Taxes","Taxes","Items","Cost"]
[null,null,0,100,{"$f":"D6*($B$19)","v":7.2469999999992014}]
["FINANCING:",null,1,{"$f":"D6-F7-K7","v":96.579166666666666},{"$f":"(D6+D7)/2*($B$19)","v":7.1230461041658808},{"$f":"IF(C7>$B$29,0,100/$B$29)","v":3.3333333333333335},100,{"$f":"(G7*0.075)*0.5","v":3.75},{"$f":"(D7+D6)/2*($B$9*$B$15)","v":2.4740274441658801},{"$f":"(D6+D7)/2*(B$17*B$11+B$10*B$16)","v":4.6490186600000003},{"$f":"(H7-F7)*$B$26","v":8.7499999999999967E-2},{"$f":"(F7+K7+E7-H7-I7)*($B$25/(1-$B$25))","v":1.4973470281228121},{"$f":"K7+L7","v":1.584847028122812},{"$f":"$D$6*$B$33","v":1},{"$f":"((E7+F7+N7)-(I7+F7+N7)*B$25)/(1-B$25)/(1-B$34)*B$34","v":0},{"$f":"M7+F7+E7+N7+O7","v":13.041226465622026},null,null,null,null,null,null,null,null,null,null,null,null," "]
["Capital Structure",null,2,92.429895833333333,6.848743379686745,3.3333333333333335,{"$f":"(G7-H7)","v":96.25},{"$f":"IF(B$50>C7-0.5,(G8*$B$24/$B$22),IF(H7>G8,G8,(G8/($B$22-C7+0.5))))","v":7.21875},2.3787546551867438,4.4699887245000003,0.81593749999999998,0.48544460030474035,1.3013821003047403,{"$f":"$D$6*$B$33","v":1},0,12.48345881332482]
["     Debt",0.50729999999999997,3,88.3943203125,6.5521654720435487,3.3333333333333335,89.03125,6.6773437500000004,2.2757450898810476,4.2764203821625006,0.7022421875,0.56660310285635274,1.2688452903563527,1,0,12.154344095733235]
["     Preferred",0,4,84.463912955729171,6.2635180824735945,3.3333333333333335,82.353906249999994,6.1765429687499998,2.1754900089732803,4.0880280735003138,0.59707402343749993,0.63843673524850997,1.2355107586860099,1,0,11.832362174492939]
["     Common",0.49270000000000003,5,80.630786150716162,5.9822064221213864,3.3333333333333335,76.177363281249995,5.7133022460937495,2.0777828261335967,3.9044235959877898,0.49979347167968735,0.70164486274316906,1.2014383344228565,1,0,11.516978089877576]
["        Total",{"$f":"SUM(B9:B11)","v":1},6,76.887643856079123,5.7076803112955981,3.3333333333333335,70.464061035156249,5.2848045776367183,1.9824324490068912,3.7252478622887062,0.40980896130371081,0.75687439820764524,1.1666833595113562,1,0,11.207697004140288]
[null,null,7,73.227737233539855,5.4394308337817439,3.3333333333333335,65.179256457519529,4.8884442343139645,1.8892621171646902,3.5501687166170535,0.32657328920593248,0.80472373604419922,1.1312970252501318,1,0,10.904061192365209]
["Component Cost",null,8,69.644823607691038,5.1769872420814309,3.3333333333333335,60.290812223205563,4.5218109167404172,1.7981083272106557,3.3788789148707745,0.24958029251548758,0.845746391074927,1.0953266835904145,1,0,10.605647259005179]
["     Debt",4.9617189040000002E-2,9,66.074571052409098,4.9177922655081865,3.3333333333333335,55.769001306465142,4.461520104517211,1.7080828695546812,3.2097093959535048,0.23691922194861428,0.80361827544475595,1.0405374973933703,1,0,10.29166309623489]
["     Preferred",null,10,62.504318497127151,4.6590560628269326,3.3333333333333335,51.30748120194793,4.461520104517211,1.6182167565362193,3.0408393062907129,0.23691922194861428,0.74508452769468503,0.98200374964329928,1,0,9.9743931458035657]
["     Common",9.6000000000000002E-2,11,58.934065941845205,4.4003198601456779,3.3333333333333335,46.845961097430717,4.461520104517211,1.5283506435177567,2.8719692166279209,0.23691922194861428,0.68655077994461378,0.92347000189322803,1,0,9.6571231953722396]
["        Total",{"$f":"(B9*B15+B10*B16+B11*B17)","v":7.2469999999992013E-2},12,55.363813386563258,4.141583657464424,3.3333333333333335,42.384440992913504,4.461520104517211,1.4384845304992948,2.7030991269651294,0.23691922194861428,0.62801703219454286,0.86493625414315711,1,0,9.3398532449409153]
["   Discount Rate (Utility Weighted Cost of Capital)",{"$f":"B18","v":7.2469999999992013E-2},13,51.793560831281312,3.8828474547831697,3.3333333333333335,37.922920888396291,4.461520104517211,1.3486184174808322,2.5342290373023371,0.23691922194861428,0.56948328444447216,0.80640250639308642,1,0,9.0225832945095892]
[null,null,14,48.223308275999365,3.6241112521019163,3.3333333333333335,33.461400783879078,4.4615201045172102,1.2587523044623703,2.3653589476395456,0.23691922194861409,0.51094953669440157,0.74786875864301572,1,0,8.7053133440782666]
["TAXES",null,15,44.653055720717418,3.3653750494206616,3.3333333333333335,28.999880679361869,4.461520104517211,1.1688861914439077,2.1964888579767532,0.23691922194861428,0.4524157889443306,0.68933501089294491,1,0,8.3880433936469387]
["   Tax Life",20,16,41.082803165435472,3.1066388467394077,3.3333333333333335,24.53836057484466,4.461520104517211,1.0790200784254458,2.0276187683139617,0.23691922194861428,0.39388204119425968,0.63080126314287399,1,0,8.0707734432156144]
["   Month (Real Prop)",6,17,37.512550610153525,2.847902644058153,3.3333333333333335,20.076840470327447,4.4615201045172102,0.9891539654069833,1.8587486786511696,0.23691922194861409,0.33534829344418865,0.57226751539280274,1,0,7.7535034927842892]
["   DRDB Rate",1.5,18,33.942298054871578,2.5891664413768996,3.3333333333333335,15.615320365810238,4.461520104517211,0.89928785238852116,1.6898785889883781,0.23691922194861428,0.27681454569411784,0.51373376764273215,1,0,7.4362335423529657]
["   Composite Rate",0.25740000000000002,19,30.372045499589632,2.3304302386956448,3.3333333333333335,11.153800261293027,4.461520104517211,0.80942173937005879,1.5210084993255859,0.23691922194861428,0.21828079794404678,0.45520001989266107,1,0,7.1189635919216396]
["   Deferred Rate",0.21,20,26.801792944307685,2.0716940360143909,3.3333333333333335,6.6922801567758157,4.4615201045172102,0.71955562635159653,1.3521384096627942,0.23691922194861409,0.15974705019397631,0.39666627214259043,1,0,6.8016936414903153]
[null,null,21,23.700000000000045,1.8299324673367889,3.3333333333333335,2.2307600522586055,2.2307600522586055,0.63558526492108847,1.1943472024157002,-0.23154038902569285,0.71590201496798156,0.48436162594228871,1,0,6.6476274266124111]
["FACILITY",null,22,21.066666666666713,1.6221201666664913,3.3333333333333335,0,0,0.56340640666648878,1.0587137600000023,-0.7,1.2797373038297886,0.57973730382978861,1,0,6.5351908038296136]
["   Book Life",30,23,18.43333333333338,1.4312824999998457,3.3333333333333335,0,0,0.49712329999984317,0.9341592000000023,-0.7,1.2365642042553204,0.53656420425532048,1,0,6.3011800375884999]
["   Investment",1,24,15.800000000000045,1.2404448333332001,3.3333333333333335,0,0,0.43084019333319756,0.80960464000000232,-0.7,1.1933911046808523,0.49339110468085234,1,0,6.0671692713473862]
[null,null,25,13.16666666666671,1.0496071666665541,3.3333333333333335,0,0,0.3645570866665519,0.68505008000000212,-0.7,1.1502180051063842,0.45021800510638421,1,0,5.8331585051062715]
["OTHER",null,26,10.533333333333376,0.85876949999990859,3.3333333333333335,0,0,0.29827397999990629,0.56049552000000213,-0.7,1.107044905531916,0.40704490553191608,1,0,5.5991477388651578]
["   Property Tax Rate",0.01,27,7.9000000000000421,0.66793183333326278,3.3333333333333335,0,0,0.23199087333326068,0.4359409600000021,-0.7,1.0638718059574479,0.36387180595744795,1,0,5.3651369726240441]
["   Misc.  Costs Rate",0,28,5.2666666666667092,0.47709416666661714,3.3333333333333335,0,0,0.16570776666661508,0.31138640000000206,-0.7,1.0206987063829798,0.32069870638297981,1,0,5.1311262063829304]
[null,null,29,2.6333333333333755,0.28625649999997155,3.3333333333333335,0,0,9.9424659999969467E-2,0.18683184000000203,-0.7,0.97752560680851175,0.27752560680851179,1,0,4.8971154401418167]
["Note:  Misc. Costs Include Insurance,",null,30,4.1966430330830917E-14,9.5418833333325861E-2,3.3333333333333335,0,0,3.3141553333323859E-2,6.2277280000001996E-2,-0.7,0.93435250723404362,0.23435250723404366,1,0,4.6631046739007029]
["            Working Capital, and Other Taxes",null,31,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F36))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
[null,null,32,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F37))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
[null,null,33,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F38))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["SUMMARY OF RESULTS",null,34,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F39))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["   Return",{"$f":"PMT(B$19,B$29,-NPV(B$19,E7:E46))/((1+$B$19)^-($B$23/12))/100","v":4.7331395072623392E-2},35,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F40))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["   Depr Annuity",{"$f":"PMT(B$19,B$29,-NPV(B$19,F7:F46))/((1+$B$19)^-($B$23/12))/100","v":3.4520042487420605E-2},36,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F41))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["   Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,M7:M46))/((1+$B$19)^-($B$23/12))/100","v":9.9940040368132928E-3},37,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F42))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["   Prop. Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,N7:N46))/((1+$B$19)^-($B$23/12))/100","v":1.0356012746226178E-2},38,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F43))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["   Misc. Costs",{"$f":"PMT(B$19,B$29,-NPV(B$19,O7:O46))/((1+$B$19)^-($B$23/12))/100","v":0},39,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F44))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
[null,null,40,4.1966430330830917E-14,3.0413072060749814E-15,0,0,0,1.0563286245709431E-15,1.9849785815040379E-15,0,6.8803324384478792E-16,6.8803324384478792E-16,{"$f":"($D$6-SUM($F$6:F45))*$B$33","v":2.8421709430404008E-16},0,4.0135575442238099E-15]
["CARRYING CHARGE RATE:",{"$f":"SUM(B$41:B$45)","v":0.10220145434308346},"TOTAL",null,null,{"$f":"SUM(F7:F46)","v":99.999999999999972},0,{"$f":"SUM(H7:H46)","v":99.999999999999943},{"$f":"SUM(I7:I46)","v":34.93748497808069},null,{"$f":"SUM(K7:K46)","v":-1.9984014443252818E-15},{"$f":"SUM(L7:L46)","v":22.75631897318997},{"$f":"SUM(M7:M46)","v":22.75631897318997},null,null,{"$f":"SUM(P7:P46)","v":253.34587259731131}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($B$19,P7:P46)/((1+$B$19)^-($B$23/12))","v":123.73789934633197}]
["B23*(1-1/B25) =",{"$f":"B22*(1-1/B24)","v":6.6666666666666679},null,null,null,null,null,null,null,null,null,null,null,null,"    CARRYING CHARGE RATE (mid-year):",{"$f":"PMT(B19,B29,(-NPV(B19,P7:P46))/((1+$B$19)^-($B$23/12))/100)","v":0.10220145434308349}]
[]
[]
[]
[]
[null,"Idaho Power",null,null,null,null,null,"Avista",null,null,null,null,null,null,null,"PAC"]
["Capital Structure","Old","New","IPC-E-07-08","IPC-E-08-10","IPC-E-08-10","IPC-E-23-11 and IPC-E-08-10","Old",null,"New",null,"AVU-E-08-01","AVU-E-09-01","AVU-E-12-08","AVU-E-17-01","Old","PAC-E-07-05","PAC-E-10-07","PAC-E-10-07"]
["     Debt",0.45474999999999999,0.51060000000000005,0.49736999999999998,0.50729999999999997,0.50729999999999997,0.50729999999999997,0.4803,0.51988000000000001,0.50080000000000002,0.55649999999999999,0.52059999999999995,0.5,0.5,0.5,null,0.49099999999999999,0.47599999999999998,0.47599999999999998]
["     Trust Preferred Securities",null,null,null,null,null,null,3.9579999999999997E-2,null,5.57E-2]
["     Preferred",9.103E-2,2.9690000000000001E-2,null,null,null,null,0.10588,0.10588,1.7600000000000001E-2,1.7600000000000001E-2,null,null,null,null,null,5.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["     Common",0.45422000000000001,0.45971000000000001,0.50263000000000002,0.49270000000000003,0.49270000000000003,0.49270000000000003,0.37424000000000002,0.37424000000000002,0.4259,0.4259,0.47939999999999999,0.5,0.5,0.5,null,0.504,0.52100000000000002,0.52100000000000002]
["        Total",{"$f":"SUM(B57:B60)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(O57:O60)","v":1},null,{"$f":"SUM(Q57:Q60)","v":1}]
[]
["Component Cost"]
["     Debt",8.0240000000000006E-2,5.7689999999999998E-2,5.5910000000000001E-2,5.9270000000000003E-2,5.9270000000000003E-2,4.9617189040000002E-2,8.0110000000000001E-2,7.8789999999999999E-2,8.6800000000000002E-2,{"$f":"((J64*J57)+(J65*J58))/SUM(J57:J58)","v":8.426772686433065E-2},6.8400000000000002E-2,6.6000000000000003E-2,6.0100000000000001E-2,5.7200000000000001E-2,null,6.2600000000000003E-2,5.8799999999999998E-2,5.8799999999999998E-2]
["     Trust Preferred Securities",null,null,null,null,null,null,6.2549999999999994E-2,null,6.1499999999999999E-2]
["     Preferred",6.0830000000000002E-2,6.5339999999999995E-2,null,null,null,null,"8.113/8.151",8.1220000000000001E-2,7.3499999999999996E-2,7.3499999999999996E-2,null,null,null,null,null,5.4100000000000002E-2,5.4199999999999998E-2,5.4199999999999998E-2]
["     Common",0.11,0.10249999999999999,0.10249999999999999,0.105,0.105,9.6000000000000002E-2,0.1075,0.1075,0.104,0.104,0.10199999999999999,0.105,9.8000000000000004E-2,9.5000000000000001E-2,null,0.10249999999999999,9.9000000000000005E-2,9.9000000000000005E-2]
["        Total",{"$f":"(B57*B64+B59*B66+B60*B67)","v":9.1990694900000003E-2},7.8516733599999999E-2,7.9327531699999995E-2,8.1801171000000006E-2,8.1801171000000006E-2,7.2469999999992013E-2,8.9789999999999995E-2,{"$f":"(I57*I64+I59*I66+I60*I67)","v":8.9791718800000003E-2},{"$f":"(J57*J64+J58*J65+J59*J66+J60*J67)","v":9.2482189999999992E-2},{"$f":"(K57*K64+K59*K66+K60*K67)","v":9.2482189999999992E-2},{"$f":"(L57*L64+L59*L66+L60*L67)","v":8.4507840000000001E-2},{"$f":"(M57*M64+M59*M66+M60*M67)","v":8.5499999999999993E-2},{"$f":"(N57*N64+N59*N66+N60*N67)","v":7.9050000000000009E-2},{"$f":"(O57*O64+O59*O66+O60*O67)","v":7.6100000000000001E-2},0.1027,{"$f":"(Q57*Q64+Q59*Q66+Q60*Q67)","v":8.2667099999999993E-2},{"$f":"(R57*R64+R59*R66+R60*R67)","v":7.9730400000000007E-2},{"$f":"(S57*S64+S59*S66+S60*S67)","v":7.9730400000000007E-2}]
[]
["Carrying Charge Rate",0.12424,0.11516999999999999,null,0.11931387186031424,0.11157021572834948,0.102201454343083,null,0.11813,null,0.12678708211571879,0.11849632043730375,0.12073910619191219,0.11361206053291817,0.10502482981699685,0.126,0.11941868956566945,0.11661758552102153,0.10917050703697846]
[]
["Taxes"]
["  Federal/State Combined Rate",null,0.39095000000000002,null,0.39095000000000002,0.25740000000000002,0.25740000000000002,null,null,null,0.39095000000000002,0.355796,0.355796,0.35790300000000003,0.2467,null,0.3795,0.3795,0.245866]
["  Deferred Rate",null,null,null,null,0.21,0.21,null,null,null,0.35,null,null,null,0.21,null,0.35,0.35,0.21]
[]
[]
["Note:  For Cost of Capital as a result of IPC-E-23-11, the cost of debt is imputed based on the capital structure authorized in Case No. IPC-E-08-10. The cost of debt will be updated if and when a new capital structure is authorized in a subsequent case."]

{"sheet":"RMPCapCarChg","index":24,"n_rows":74,"n_cols":29,"rows_kept":74,"cut":false,"hidden":false,"merged":[[55,6,55,7],[55,8,55,9],[0,0,0,15]]}
["LEVELIZED CARRYING CHARGE CALCULATION"]
[]
[]
[null,null,null,"Earnings",null,"Book","Tax","Tax",null,"Equity","Deferred","Current","Total","Prop.","Misc.","Carrying"]
["INPUT AND RESULTS",null,"Year","Base","Return","Depr","Base","Depr","Interest","Return","Taxes","Taxes","Taxes","Taxes","Items","Cost"]
[null,null,0,100,{"$f":"D6*($B$19)","v":7.973040000000001}]
["FINANCING:",null,1,{"$f":"D6-F7-K7","v":96.579166666666666},{"$f":"(D6+D7)/2*($B$19)","v":7.8366677950000003},{"$f":"IF(C7>$B$29,0,100/$B$29)","v":3.3333333333333335},100,{"$f":"(G7*0.075)*0.5","v":3.75},{"$f":"(D7+D6)/2*($B$9*$B$15)","v":2.7510074899999997},{"$f":"(D6+D7)/2*(B$17*B$11+B$10*B$16)","v":5.0856603050000002},{"$f":"(H7-F7)*$B$26","v":8.7499999999999967E-2},{"$f":"(F7+K7+E7-H7-I7)*($B$25/(1-$B$25))","v":1.5507324492496877},{"$f":"K7+L7","v":1.6382324492496876},{"$f":"$D$6*$B$33","v":1},{"$f":"((E7+F7+N7)-(I7+F7+N7)*B$25)/(1-B$25)/(1-B$34)*B$34","v":0},{"$f":"M7+F7+E7+N7+O7","v":13.808233577583021},null,null,null,null,null,null,null,null,null,null,null,null," "]
["Capital Structure",null,2,92.429895833333333,7.5348840783750006,3.3333333333333335,{"$f":"(G7-H7)","v":96.25},{"$f":"IF(B$50>C7-0.5,(G8*$B$24/$B$22),IF(H7>G8,G8,(G8/($B$22-C7+0.5))))","v":7.21875},2.6450684242499998,4.8898156541250009,0.81593749999999998,0.59347390626258811,1.409411406262588,{"$f":"$D$6*$B$33","v":1},0,13.277628817970921]
["     Debt",0.47599999999999998,3,88.3943203125,7.2085935414968754,3.3333333333333335,89.03125,6.6773437500000004,2.5305264104312499,4.6780671310656254,0.7022421875,0.66388289854891724,1.3661250860489171,1,0,12.908051960879126]
["     Preferred",3.0000000000000001E-3,4,84.463912955729171,6.8910280408846107,3.3333333333333335,82.353906249999994,6.1765429687499998,2.4190472596489063,4.471980781235704,0.59707402343749993,0.72567958530503596,1.322753608742536,1,0,12.54711498296048]
["     Common",0.52100000000000002,5,80.630786150716162,6.5815331988182644,3.3333333333333335,76.177363281249995,5.7133022460937495,2.3104012571752381,4.2711319416430262,0.49979347167968735,0.77950988944570843,1.2793033611253959,1,0,12.194169893276992]
["        Total",{"$f":"SUM(B9:B11)","v":1},6,76.887643856079123,6.2795037159068956,3.3333333333333335,70.464061035156249,5.2848045776367183,2.2043759168870958,4.0751277990197998,0.40980896130371081,0.82597128966709432,1.2357802509708051,1,0,11.848617300211036]
[null,null,7,73.227737233539855,5.9843796902138786,3.3333333333333335,65.179256457519529,4.8884442343139645,2.1007746891205636,3.883605001093315,0.32657328920593248,0.86561645376313912,1.1921897429690715,1,0,11.509902766516284]
["Component Cost",null,8,69.644823607691038,5.6956432124478384,3.3333333333333335,60.290812223205563,4.5218109167404172,1.9994157654365214,3.6962274470113168,0.24958029251548758,0.8989565994432438,1.1485368919587313,1,0,11.177513437739904]
["     Debt",5.8799999999999998E-2,9,66.074571052409098,5.4104808120038248,3.3333333333333335,55.769001306465142,4.461520104517211,1.8993114966313052,3.511169315372519,0.23691922194861428,0.85415160652231925,1.0910708284709336,1,0,10.834884973808091]
["     Preferred",5.4199999999999998E-2,10,62.504318497127151,5.1258231476701734,3.3333333333333335,51.30748120194793,4.461520104517211,1.7993844119120301,3.3264387357581429,0.23691922194861428,0.79392495093131277,1.0308441728799271,1,0,10.490000653883435]
["     Common",9.9000000000000005E-2,11,58.934065941845205,4.8411654833365212,3.3333333333333335,46.845961097430717,4.461520104517211,1.6994573271927544,3.1417081561437663,0.23691922194861428,0.73369829534030595,0.97061751728892021,1,0,10.145116333958775]
["        Total",{"$f":"(B9*B15+B10*B16+B11*B17)","v":7.9730400000000007E-2},12,55.363813386563258,4.5565078190028698,3.3333333333333335,42.384440992913504,4.461520104517211,1.5995302424734794,2.9569775765293902,0.23691922194861428,0.67347163974929902,0.91039086169791328,1,0,9.8002320140341155]
["   Discount Rate (Utility Weighted Cost of Capital)",{"$f":"B18","v":7.9730400000000007E-2},13,51.793560831281312,4.2718501546692176,3.3333333333333335,37.922920888396291,4.461520104517211,1.4996031577542037,2.7722469969150132,0.23691922194861428,0.61324498415829221,0.85016420610690646,1,0,9.4553476941094576]
[null,null,14,48.223308275999365,3.9871924903355662,3.3333333333333335,33.461400783879078,4.4615201045172102,1.3996760730349287,2.5875164173006375,0.23691922194861409,0.55301832856728583,0.78993755051589987,1,0,9.1104633741847998]
["TAXES",null,15,44.653055720717418,3.702534826001914,3.3333333333333335,28.999880679361869,4.461520104517211,1.2997489883156532,2.4027858376862605,0.23691922194861428,0.4927916729762789,0.72971089492489316,1,0,8.7655790542601402]
["   Tax Life",20,16,41.082803165435472,3.4178771616682626,3.3333333333333335,24.53836057484466,4.461520104517211,1.199821903596378,2.2180552580718844,0.23691922194861428,0.43256501738527198,0.66948423933388623,1,0,8.4206947343354823]
["   Month (Real Prop)",6,17,37.512550610153525,3.1332194973346104,3.3333333333333335,20.076840470327447,4.4615201045172102,1.0998948188771025,2.0333246784575079,0.23691922194861409,0.37233836179426544,0.60925758374287953,1,0,8.0758104144108245]
["   DRDB Rate",1.5,18,33.942298054871578,2.8485618330009594,3.3333333333333335,15.615320365810238,4.461520104517211,0.99996773415782736,1.8485940988431317,0.23691922194861428,0.31211170620325873,0.54903092815187304,1,0,7.7309260944861666]
["   Composite Rate",0.245866,19,30.372045499589632,2.5639041686673072,3.3333333333333335,11.153800261293027,4.461520104517211,0.90004064943855178,1.663863519228755,0.23691922194861428,0.25188505061225192,0.48880427256086623,1,0,7.386041774561507]
["   Deferred Rate",0.21,20,26.801792944307685,2.2792465043336554,3.3333333333333335,6.6922801567758157,4.4615201045172102,0.80011356471927653,1.4791329396143789,0.23691922194861409,0.19165839502124529,0.42857761696985941,1,0,7.0411574546368483]
[null,null,21,23.700000000000045,2.0132640760834168,3.3333333333333335,2.2307600522586055,2.2307600522586055,0.70674229117982001,1.3065217849035966,-0.23154038902569285,0.70993571196052152,0.47839532293482867,1,0,6.8249927323515784]
["FACILITY",null,22,21.066666666666713,1.7846321200000037,3.3333333333333335,0,0,0.6264826400000012,1.1581494800000025,-0.7,1.2361154826370568,0.53611548263705688,1,0,6.6540809359703941]
["   Book Life",30,23,18.43333333333338,1.5746754000000038,3.3333333333333335,0,0,0.55277880000000124,1.0218966000000025,-0.7,1.191693734520568,0.49169373452056808,1,0,6.3997024678539054]
["   Investment",1,24,15.800000000000045,1.3647186800000037,3.3333333333333335,0,0,0.47907496000000127,0.88564372000000247,-0.7,1.1472719864040797,0.44727198640407972,1,0,6.1453239997374167]
[null,null,25,13.16666666666671,1.1547619600000036,3.3333333333333335,0,0,0.40537112000000119,0.74939084000000233,-0.7,1.1028502382875909,0.40285023828759092,1,0,5.890945531620928]
["OTHER",null,26,10.533333333333376,0.94480524000000354,3.3333333333333335,0,0,0.33166728000000123,0.61313796000000231,-0.7,1.0584284901711023,0.35842849017110234,1,0,5.6365670635044394]
["   Property Tax Rate",0.01,27,7.9000000000000421,0.73484852000000345,3.3333333333333335,0,0,0.25796344000000115,0.47688508000000224,-0.7,1.0140067420546137,0.31400674205461376,1,0,5.3821885953879507]
["   Misc.  Costs Rate",0,28,5.2666666666667092,0.52489180000000346,3.3333333333333335,0,0,0.18425960000000116,0.34063220000000222,-0.7,0.96958499393812514,0.26958499393812518,1,0,5.127810127271462]
[null,null,29,2.6333333333333755,0.31493508000000342,3.3333333333333335,0,0,0.11055576000000118,0.20437932000000222,-0.7,0.92516324582163645,0.22516324582163649,1,0,4.8734316591549733]
["Note:  Misc. Costs Include Insurance,",null,30,4.1966430330830917E-14,0.10497836000000335,3.3333333333333335,0,0,3.6851920000001169E-2,6.8126440000002175E-2,-0.7,0.88074149770514787,0.18074149770514791,1,0,4.6190531910384847]
["            Working Capital, and Other Taxes",null,31,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F36))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
[null,null,32,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F37))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
[null,null,33,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F38))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["SUMMARY OF RESULTS",null,34,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F39))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["   Return",{"$f":"PMT(B$19,B$29,-NPV(B$19,E7:E46))/((1+$B$19)^-($B$23/12))/100","v":5.3415024971603581E-2},35,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F40))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["   Depr Annuity",{"$f":"PMT(B$19,B$29,-NPV(B$19,F7:F46))/((1+$B$19)^-($B$23/12))/100","v":3.463669216949624E-2},36,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F41))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["   Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,M7:M46))/((1+$B$19)^-($B$23/12))/100","v":1.0727782245029767E-2},37,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F42))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["   Prop. Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,N7:N46))/((1+$B$19)^-($B$23/12))/100","v":1.0391007650848874E-2},38,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F43))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["   Misc. Costs",{"$f":"PMT(B$19,B$29,-NPV(B$19,O7:O46))/((1+$B$19)^-($B$23/12))/100","v":0},39,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F44))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
[null,null,40,4.1966430330830917E-14,3.3460002768492815E-15,0,0,0,1.1745900252435602E-15,2.1714102516057211E-15,0,7.0793248006493843E-16,7.0793248006493843E-16,{"$f":"($D$6-SUM($F$6:F45))*$B$33","v":2.8421709430404008E-16},0,4.3381498512182605E-15]
["CARRYING CHARGE RATE:",{"$f":"SUM(B$41:B$45)","v":0.10917050703697846},"TOTAL",null,null,{"$f":"SUM(F7:F46)","v":99.999999999999972},0,{"$f":"SUM(H7:H46)","v":99.999999999999943},{"$f":"SUM(I7:I46)","v":38.84891539223289},null,{"$f":"SUM(K7:K46)","v":-1.9984014443252818E-15},{"$f":"SUM(L7:L46)","v":23.414475204447246},{"$f":"SUM(M7:M46)","v":23.414475204447246},null,null,{"$f":"SUM(P7:P46)","v":264.08158361169893}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($B$19,P7:P46)/((1+$B$19)^-($B$23/12))","v":123.21507297085984}]
["B23*(1-1/B25) =",{"$f":"B22*(1-1/B24)","v":6.6666666666666679},null,null,null,null,null,null,null,null,null,null,null,null,"    CARRYING CHARGE RATE (mid-year):",{"$f":"PMT(B19,B29,(-NPV(B19,P7:P46))/((1+$B$19)^-($B$23/12))/100)","v":0.10917050703697845}]
[]
[]
[]
[]
[null,"Idaho Power",null,null,null,null,"Avista",null,null,null,null,null,null,null,"PAC"]
["Capital Structure","Old","New","IPC-E-07-08","IPC-E-08-10","IPC-E-08-10","Old",null,"New",null,"AVU-E-08-01","AVU-E-09-01","AVU-E-12-08","AVU-E-17-01","Old","PAC-E-07-05","PAC-E-10-07","PAC-E-10-07"]
["     Debt",0.45474999999999999,0.51060000000000005,0.49736999999999998,0.50729999999999997,0.50729999999999997,0.4803,0.51988000000000001,0.50080000000000002,0.55649999999999999,0.52059999999999995,0.5,0.5,0.5,null,0.49099999999999999,0.47599999999999998,0.47599999999999998]
["     Trust Preferred Securities",null,null,null,null,null,3.9579999999999997E-2,null,5.57E-2]
["     Preferred",9.103E-2,2.9690000000000001E-2,null,null,null,0.10588,0.10588,1.7600000000000001E-2,1.7600000000000001E-2,null,null,null,null,null,5.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["     Common",0.45422000000000001,0.45971000000000001,0.50263000000000002,0.49270000000000003,0.49270000000000003,0.37424000000000002,0.37424000000000002,0.4259,0.4259,0.47939999999999999,0.5,0.5,0.5,null,0.504,0.52100000000000002,0.52100000000000002]
["        Total",{"$f":"SUM(B57:B60)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(N57:N60)","v":1},null,{"$f":"SUM(P57:P60)","v":1}]
[]
["Component Cost"]
["     Debt",8.0240000000000006E-2,5.7689999999999998E-2,5.5910000000000001E-2,5.9270000000000003E-2,5.9270000000000003E-2,8.0110000000000001E-2,7.8789999999999999E-2,8.6800000000000002E-2,{"$f":"((I64*I57)+(I65*I58))/SUM(I57:I58)","v":8.426772686433065E-2},6.8400000000000002E-2,6.6000000000000003E-2,6.0100000000000001E-2,5.7200000000000001E-2,null,6.2600000000000003E-2,5.8799999999999998E-2,5.8799999999999998E-2]
["     Trust Preferred Securities",null,null,null,null,null,6.2549999999999994E-2,null,6.1499999999999999E-2]
["     Preferred",6.0830000000000002E-2,6.5339999999999995E-2,null,null,null,"8.113/8.151",8.1220000000000001E-2,7.3499999999999996E-2,7.3499999999999996E-2,null,null,null,null,null,5.4100000000000002E-2,5.4199999999999998E-2,5.4199999999999998E-2]
["     Common",0.11,0.10249999999999999,0.10249999999999999,0.105,0.105,0.1075,0.1075,0.104,0.104,0.10199999999999999,0.105,9.8000000000000004E-2,9.5000000000000001E-2,null,0.10249999999999999,9.9000000000000005E-2,9.9000000000000005E-2]
["        Total",{"$f":"(B57*B64+B59*B66+B60*B67)","v":9.1990694900000003E-2},{"$f":"(C57*C64+C59*C66+C60*C67)","v":7.8516733599999999E-2},{"$f":"(D57*D64+D59*D66+D60*D67)","v":7.9327531699999995E-2},{"$f":"(E57*E64+E59*E66+E60*E67)","v":8.1801171000000006E-2},{"$f":"(F57*F64+F59*F66+F60*F67)","v":8.1801171000000006E-2},8.9789999999999995E-2,{"$f":"(H57*H64+H59*H66+H60*H67)","v":8.9791718800000003E-2},{"$f":"(I57*I64+I58*I65+I59*I66+I60*I67)","v":9.2482189999999992E-2},{"$f":"(J57*J64+J59*J66+J60*J67)","v":9.2482189999999992E-2},{"$f":"(K57*K64+K59*K66+K60*K67)","v":8.4507840000000001E-2},{"$f":"(L57*L64+L59*L66+L60*L67)","v":8.5499999999999993E-2},{"$f":"(M57*M64+M59*M66+M60*M67)","v":7.9050000000000009E-2},{"$f":"(N57*N64+N59*N66+N60*N67)","v":7.6100000000000001E-2},0.1027,{"$f":"(P57*P64+P59*P66+P60*P67)","v":8.2667099999999993E-2},{"$f":"(Q57*Q64+Q59*Q66+Q60*Q67)","v":7.9730400000000007E-2},{"$f":"(R57*R64+R59*R66+R60*R67)","v":7.9730400000000007E-2}]
[]
["Carrying Charge Rate",0.12424,0.11516999999999999,null,0.11931387186031424,0.11157021572834948,null,0.11813,null,0.12678708211571879,0.11849632043730375,0.12073910619191219,0.11361206053291817,0.10502482981699685,0.126,0.11941868956566945,0.11661758552102153,0.10917050703697846]
[]
["Taxes"]
["  Federal/State Combined Rate",null,0.39095000000000002,null,0.39095000000000002,0.25740000000000002,null,null,null,0.39095000000000002,0.355796,0.355796,0.35790300000000003,0.2467,null,0.3795,0.3795,0.245866]
["  Deferred Rate",null,null,null,null,0.21,null,null,null,0.35,null,null,null,0.21,null,0.35,0.35,0.21]