{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Log of Prior SAR Models","AVOID NEW","Input - Capacity Factors","Input - Load and Resource","Input - Transmission","IPCo NF HLH LLH Levelized","IPCo NF HLH LLH Non-Levelized","IPCOStorage(Energy)Non-LevelADJ","IPCOStorage(Capacity)","IPCOStorage(WinterCapacity)","IPCOStorage(SummerCapacity)","IPCOStorage(Energy)LevelizedADJ","IPCOStorage(Energy)Levelized","Input - IPCO IRP","IPCoCapCarChg"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":56,"comments":6,"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":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Effective Dates","Order No. ","Modifications","File Names","Notes"]
[]
["2021-06-01",35052,"Annual Natural Gas Update","Avoided Cost Model Order No. 35052 ver June 1, 2021 Annual Natural Gas Update"]
["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"]
["2023-06-01",35800,"Annual Natural Gas Update","Avoided Cost Model Order No. 35800 ver June 1, 2023 Annual Natural Gas Update"]
["2024-03-28",36123,"IPCO's Capital Structure and Cost","Avoided Cost Model Order No. 36123 ver March 28, 2024 IPCO Cost of Capital"]
["2024-06-12",36226,"IPCO's Capacity Deficiency Updates","Avoided Cost Model Order No. 36226 ver June 12, 2024 IPCO Capacity Deficiency"]
["2024-12-09",36416,"Annual Natural Gas Update","Avoided Cost Model Order No. 36416 ver December 9, 2024 Annual Gas Update (IPCO)"]
["2025-06-01",36610,"Annual Natural Gas Update","Avoided Cost Model Order No. 36610 ver June 1, 2025 Annual Gas Update (IPCO)"]
["2026-01-01",36885,"IPCO's Capacity Deficiency Updates and Peak Hours","Avoided Cost Model Order No. 36885 ver January 1, 2026 Capacity Deficiency and Peak Hours (IPCO)"]

{"sheet":"AVOID NEW","index":1,"n_rows":113,"n_cols":45,"rows_kept":113,"cut":false,"hidden":false,"merged":[[84,6,84,8],[5,13,5,16],[5,11,6,12],[65,5,65,6],[66,5,66,6],[72,5,72,6],[62,5,62,6],[63,5,63,6],[64,5,64,6],[61,5,61,6],[46,6,47,7],[67,5,67,6],[73,1,75,1],[73,5,73,6],[74,5,74,6],[75,5,75,6],[76,1,78,1],[76,5,76,6],[77,5,77,6],[78,5,78,6],[79,1,81,1],[79,3,81,3],[79,4,81,4],[79,5,79,6],[80,5,80,6],[81,5,81,6],[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/2026",null,null,null,null,null,null,null,null,null,null,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$107","v":"IPCO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Type",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()+1","v":"2025-12-31"}]
[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$3&\" Projects\"","v":"Avoided Cost Rates for Wind Projects"}]
[null,null,null,null,null,null,null,null,null,null,null,"Year",null,"Energy Rate Calcs",null,null,null,"Capacity Rate Calcs",null,null,null,null,null,"Year",null,"Energy Rate",null,null,null,null,"Peak capacity adjustment",null,null,"Total Rate","Fueled Rate",null,"CONTRACT","CAL YEAR","NON-LEVELIZED RATE ($/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$54","v":2026},{"$f":"AN8+1","v":2027},{"$f":"AO8+1","v":2028},2029,2030,2031]
[null,null,null,null,null,null,"YEAR",null,"($ per MMBtu)","$/MWh",null,1,{"$f":"D54","v":2026},{"$f":"IF(ISERROR(VLOOKUP($M9,$G$10:$J$40,3,FALSE)),GROWTH($I$31:$I$40,$G$31:$G$40,M9),VLOOKUP($M9,$G$10:$J$40,3,FALSE))","v":3.7049200924210055},{"$f":"N9*$D$36/1000","v":26.304932656189138},{"$f":"$D$40*(1+$D$47)^(M9-$D$43)","v":2.5279958582100028},{"$f":"P9+O9","v":28.832928514399139},{"$f":"$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$41)","v":52.647377740659053},{"$f":"$D$39*(1+$D$47)^($M9-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.1985429041048459},{"$f":"S9+R9","v":59.8459206447639},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-9.5852546092155517},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q9","v":-1.1533171405759657},null,1,{"$f":"M9","v":2026},{"$f":"O9","v":26.304932656189138},{"$f":"P9","v":2.5279958582100028},{"$f":"IF(VLOOKUP($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":28.832928514399139},{"$f":"VLOOKUP($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},{"$f":"AG9+AD9","v":28.832928514399139},{"$f":"AA9+AE9+AF9","v":2.5279958582100028},null,1,{"$f":"D54","v":2026},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI9,AH9)","v":28.832928514399139},{"$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":28.832928514399143},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$10:$AI10)),-PMT($D$37,$AK9,NPV($D$37,$AH$10:$AH10)))","v":37.763897119418928},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$11:$AI11)),-PMT($D$37,$AK9,NPV($D$37,$AH$11:$AH11)))","v":40.114221143332756},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$12:$AI12)),-PMT($D$37,$AK9,NPV($D$37,$AH$12:$AH12)))","v":41.958264889853567},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$13:$AI13)),-PMT($D$37,$AK9,NPV($D$37,$AH$13:$AH13)))","v":39.587906387788479},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK9,NPV($D$37,$AI$14:$AI14)),-PMT($D$37,$AK9,NPV($D$37,$AH$14:$AH14)))","v":39.689386689341795}]
[null,"4.  Choose specific resource",null,null,null,null,2025,null,3.1775923972993398,{"$f":"I10*D$36/1000","v":22.560906020825314},null,2,{"$f":"M9+1","v":2027},{"$f":"IF(ISERROR(VLOOKUP($M10,$G$10:$J$40,3,FALSE)),GROWTH($I$31:$I$40,$G$31:$G$40,M10),VLOOKUP($M10,$G$10:$J$40,3,FALSE))","v":4.5280272682375653},{"$f":"N10*$D$36/1000","v":32.148993604486712},{"$f":"$D$40*(1+$D$47)^(M10-$D$43)","v":2.5785557753742028},{"$f":"P10+O10","v":34.727549379860918},{"$f":"$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$41)","v":53.384441029028288},{"$f":"$D$39*(1+$D$47)^($M10-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.3425137621869441},{"$f":"S10+R10","v":60.726954791215235},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-9.7769597013998588},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q10","v":-1.3891019751944367},null,2,{"$f":"M10","v":2027},{"$f":"O10","v":32.148993604486712},{"$f":"P10","v":2.5785557753742028},{"$f":"IF(VLOOKUP($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":34.727549379860918},{"$f":"VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R10","v":2.6692220514489868},{"$f":"VLOOKUP($Y10,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S10","v":0.3671256881090133},{"$f":"AF10+AE10","v":3.0363477395580003},{"$f":"AG10+AD10","v":37.763897119418921},{"$f":"AA10+AE10+AF10","v":5.6149035149322026},null,2,{"$f":"AL9+1","v":2027},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI10,AH10)","v":37.763897119418921},{"$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":33.138877703039341},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$10:$AI11)),-PMT($D$37,$AK10,NPV($D$37,$AH$10:$AH11)))","v":38.897074971832943},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$11:$AI12)),-PMT($D$37,$AK10,NPV($D$37,$AH$11:$AH12)))","v":41.003302610900043},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$12:$AI13)),-PMT($D$37,$AK10,NPV($D$37,$AH$12:$AH13)))","v":40.815427676987674},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$13:$AI14)),-PMT($D$37,$AK10,NPV($D$37,$AH$13:$AH14)))","v":39.636833782056875},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK10,NPV($D$37,$AI$14:$AI15)),-PMT($D$37,$AK10,NPV($D$37,$AH$14:$AH15)))","v":40.852922258097138}]
[null,null,null,null,null,null,2026,null,3.7049200924210055,26.304932656189138,null,3,{"$f":"M10+1","v":2028},4.8454978718888171,34.403034890410602,2.6301268908816868,37.033161781292286,54.131823203434685,{"$f":"$D$39*(1+$D$47)^($M11-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.4893640374306827},61.621187240865368,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-9.9724988954278579},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q11","v":-1.4813264712516914},null,3,2028,34.403034890410602,2.6301268908816868,{"$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$42,2,FALSE)>=0,0,0)","v":0},37.033161781292286,{"$f":"VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R11","v":2.7065911601692725},{"$f":"VLOOKUP($Y11,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S11","v":0.37446820187119356},3.0810593620404658,40.114221143332749,5.7111862529221531,null,3,{"$f":"AL10+1","v":2028},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI11,AH11)","v":40.114221143332749},{"$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":35.299905108518949},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$10:$AI12)),-PMT($D$37,$AK11,NPV($D$37,$AH$10:$AH12)))","v":39.845460576476682},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$11:$AI13)),-PMT($D$37,$AK11,NPV($D$37,$AH$11:$AH13)))","v":40.564799467085265},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$12:$AI14)),-PMT($D$37,$AK11,NPV($D$37,$AH$12:$AH14)))","v":40.46656952328884},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$13:$AI15)),-PMT($D$37,$AK11,NPV($D$37,$AH$13:$AH15)))","v":40.400774926524164},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK11,NPV($D$37,$AI$14:$AI16)),-PMT($D$37,$AK11,NPV($D$37,$AH$14:$AH16)))","v":42.46544314356202}]
[null,null,null,null,null,null,2027,null,4.5280272682375653,32.148993604486712,null,4,2029,5.0914217547653493,36.149094458833979,2.6827294286993206,38.831823887533297,54.889668728282771,{"$f":"$D$39*(1+$D$47)^($M12-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.6391513181792963},62.528820046462066,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-10.171948873336415},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q12","v":-1.5532729555013318},null,4,2029,36.149094458833979,2.6827294286993206,{"$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$42,2,FALSE)>=0,0,0)","v":0},38.831823887533297,{"$f":"VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R12","v":2.7444834364116426},{"$f":"VLOOKUP($Y12,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S12","v":0.3819575659086174},3.1264410023202602,41.95826488985356,5.8091704310195809,null,4,2029,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI12,AH12)","v":41.95826488985356},{"$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":36.79048172038555},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$10:$AI13)),-PMT($D$37,$AK12,NPV($D$37,$AH$10:$AH13)))","v":39.787803095872661},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$11:$AI14)),-PMT($D$37,$AK12,NPV($D$37,$AH$11:$AH14)))","v":40.368824804392581},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$12:$AI15)),-PMT($D$37,$AK12,NPV($D$37,$AH$12:$AH15)))","v":40.832837133446617},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$13:$AI16)),-PMT($D$37,$AK12,NPV($D$37,$AH$13:$AH16)))","v":41.667187674523696},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK12,NPV($D$37,$AI$14:$AI17)),-PMT($D$37,$AK12,NPV($D$37,$AH$14:$AH17)))","v":43.465971455985958}]
[null,"5.  Enter current year",null,2026,null,null,2028,null,4.8454978718888171,34.403034890410602,null,5,2030,4.7435238660235175,33.679019448766972,2.7363840172733069,36.415403466040281,55.658124090478736,{"$f":"$D$39*(1+$D$47)^($M13-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.7919343445428835},63.450058435021617,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-10.375387850803143},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q13","v":-1.4566161386416112},null,5,2030,33.679019448766972,2.7363840172733069,{"$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$42,2,FALSE)>=0,0,0)","v":0},36.415403466040281,{"$f":"VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R13","v":2.7829062045214057},{"$f":"VLOOKUP($Y13,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S13","v":0.38959671722678985},3.1725029217481957,39.587906387788479,5.9088869390215022,null,5,2030,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI13,AH13)","v":39.587906387788479},{"$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":37.27296510726562},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$10:$AI14)),-PMT($D$37,$AK13,NPV($D$37,$AH$10:$AH14)))","v":39.770828811738802},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$11:$AI15)),-PMT($D$37,$AK13,NPV($D$37,$AH$11:$AH15)))","v":40.667869220969095},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$12:$AI16)),-PMT($D$37,$AK13,NPV($D$37,$AH$12:$AH16)))","v":41.734008342645957},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$13:$AI17)),-PMT($D$37,$AK13,NPV($D$37,$AH$13:$AH17)))","v":42.575709747989194},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK13,NPV($D$37,$AI$14:$AI18)),-PMT($D$37,$AK13,NPV($D$37,$AH$14:$AH18)))","v":44.348637369622516}]
[null,null,null,null,null,null,2029,null,5.0914217547653493,36.149094458833979,null,6,2031,4.7435238660235175,33.679019448766972,2.7911116976187729,36.470131146385746,56.437337827745445,{"$f":"$D$39*(1+$D$47)^($M14-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":7.9477730314337389},64.385110859179179,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-10.582895607819205},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q14","v":-1.4588052458554299},null,6,2031,33.679019448766972,2.7911116976187729,{"$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$42,2,FALSE)>=0,0,0)","v":0},36.470131146385746,{"$f":"VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R14","v":2.8218668913847056},{"$f":"VLOOKUP($Y14,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S14","v":0.39738865157132552},3.2192555429560312,39.689386689341781,6.0103672405748041,null,6,2031,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI14,AH14)","v":39.689386689341781},{"$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":37.607297617489579},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$10:$AI15)),-PMT($D$37,$AK14,NPV($D$37,$AH$10:$AH15)))","v":40.093459685488007},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$11:$AI16)),-PMT($D$37,$AK14,NPV($D$37,$AH$11:$AH16)))","v":41.413612285039541},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$12:$AI17)),-PMT($D$37,$AK14,NPV($D$37,$AH$12:$AH17)))","v":42.45357833565312},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$13:$AI18)),-PMT($D$37,$AK14,NPV($D$37,$AH$13:$AH18)))","v":43.406958463559356},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK14,NPV($D$37,$AI$14:$AI19)),-PMT($D$37,$AK14,NPV($D$37,$AH$14:$AH19)))","v":45.056452124502492}]
[null,"6.  Enter project nameplate capacity ",null,0.1,null,null,2030,null,4.7435238660235175,33.679019448766972,null,7,2032,5.0688777837184116,35.989032264400727,2.8469339315711482,38.835966195971878,57.227460557333885,{"$f":"$D$39*(1+$D$47)^($M15-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.1067284920624143},65.334189049396301,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-10.794553519975592},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q15","v":-1.5534386478388751},null,7,2032,35.989032264400727,2.8469339315711482,{"$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$42,2,FALSE)>=0,0,0)","v":0},38.835966195971878,{"$f":"VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R15","v":2.8613730278640919},{"$f":"VLOOKUP($Y15,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S15","v":0.40533642460275204},3.2667094524668441,42.102675648438719,6.1136433840379922,null,7,2032,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI15,AH15)","v":42.102675648438719},{"$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":38.120283346397741},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$10:$AI16)),-PMT($D$37,$AK15,NPV($D$37,$AH$10:$AH16)))","v":40.77407481564277},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$11:$AI17)),-PMT($D$37,$AK15,NPV($D$37,$AH$11:$AH17)))","v":42.043654133105868},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$12:$AI18)),-PMT($D$37,$AK15,NPV($D$37,$AH$12:$AH18)))","v":43.153104729770348},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$13:$AI19)),-PMT($D$37,$AK15,NPV($D$37,$AH$13:$AH19)))","v":44.09820203017113},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK15,NPV($D$37,$AI$14:$AI20)),-PMT($D$37,$AK15,NPV($D$37,$AH$14:$AH20)))","v":45.748069096552285}]
[null,"(MW)",null,null,null,null,2031,null,4.7435238660235175,33.679019448766972,null,8,2033,5.611134313209905,39.839053623790328,2.9038726102025714,42.742926233992897,58.028645005136568,{"$f":"$D$39*(1+$D$47)^($M16-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.2688630619036623},66.297508067040226,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-11.010444590375101},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q16","v":-1.7097170493597158},null,8,2033,39.839053623790328,2.9038726102025714,{"$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$42,2,FALSE)>=0,0,0)","v":0},42.742926233992897,{"$f":"VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R16","v":2.9014322502541896},{"$f":"VLOOKUP($Y16,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S16","v":0.41344315309480711},3.3148754033489967,46.057801637341896,6.2187480135515685,null,8,2033,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI16,AH16)","v":46.057801637341896},{"$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":38.8825890636952},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$10:$AI17)),-PMT($D$37,$AK16,NPV($D$37,$AH$10:$AH17)))","v":41.365737691169009},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$11:$AI18)),-PMT($D$37,$AK16,NPV($D$37,$AH$11:$AH18)))","v":42.671743488515368},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$12:$AI19)),-PMT($D$37,$AK16,NPV($D$37,$AH$12:$AH19)))","v":43.75923452162025},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$13:$AI20)),-PMT($D$37,$AK16,NPV($D$37,$AH$13:$AH20)))","v":44.772295104729388},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK16,NPV($D$37,$AI$14:$AI21)),-PMT($D$37,$AK16,NPV($D$37,$AH$14:$AH21)))","v":46.570532538392669}]
[null,null,null,null,null,null,2032,null,5.0688777837184116,35.989032264400727,null,9,2034,5.7195856191082033,40.609057895668244,2.9619500624066233,43.571007958074865,58.841046035208478,{"$f":"$D$39*(1+$D$47)^($M17-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.4342403231417364},67.275286358350215,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-11.230653482182603},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q17","v":-1.7428403183229946},null,9,2034,40.609057895668244,2.9619500624066233,{"$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$42,2,FALSE)>=0,0,0)","v":0},43.571007958074865,{"$f":"VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R17","v":2.942052301757748},{"$f":"VLOOKUP($Y17,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S17","v":0.42171201615670328},3.3637643179144514,46.934772275989317,6.3257143803210747,null,9,2034,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI17,AH17)","v":46.934772275989317},{"$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":39.543466532396174},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$10:$AI18)),-PMT($D$37,$AK17,NPV($D$37,$AH$10:$AH18)))","v":41.9581423505782},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$11:$AI19)),-PMT($D$37,$AK17,NPV($D$37,$AH$11:$AH19)))","v":43.229249371530678},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$12:$AI20)),-PMT($D$37,$AK17,NPV($D$37,$AH$12:$AH20)))","v":44.363134953309519},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$13:$AI21)),-PMT($D$37,$AK17,NPV($D$37,$AH$13:$AH21)))","v":45.555258303600681},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK17,NPV($D$37,$AI$14:$AI22)),-PMT($D$37,$AK17,NPV($D$37,$AH$14:$AH22)))","v":47.373486508352883}]
[null,"20-yr Levelized rate",null,null,null,null,2033,null,5.611134313209905,39.839053623790328,null,10,2035,5.9364882309047999,42.149066439424082,3.0211890636547549,45.170255503078835,59.664820679701407,{"$f":"$D$39*(1+$D$47)^($M18-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.6029251296045697},68.267745809305978,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-11.455266551826256},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q18","v":-1.8068102201231535},null,10,2035,42.149066439424082,3.0211890636547549,{"$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$42,2,FALSE)>=0,0,0)","v":0},45.170255503078835,{"$f":"VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R18","v":2.983241033982357},{"$f":"VLOOKUP($Y18,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S18","v":0.43014625647983729},3.413387290462194,48.583642793541031,6.4345763541169489,null,10,2035,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI18,AH18)","v":48.583642793541031},{"$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":40.185209221455736},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$10:$AI19)),-PMT($D$37,$AK18,NPV($D$37,$AH$10:$AH19)))","v":42.490998232080003},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$11:$AI20)),-PMT($D$37,$AK18,NPV($D$37,$AH$11:$AH20)))","v":43.789198394978619},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$12:$AI21)),-PMT($D$37,$AK18,NPV($D$37,$AH$12:$AH21)))","v":45.069382121462688},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$13:$AI22)),-PMT($D$37,$AK18,NPV($D$37,$AH$13:$AH22)))","v":46.321822657579055},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK18,NPV($D$37,$AI$14:$AI23)),-PMT($D$37,$AK18,NPV($D$37,$AH$14:$AH23)))","v":48.16683493618438}]
[null,{"$f":"TEXT($D$13,\"0000\")&\" on-line date:\"","v":"2026 on-line date:"},null,{"$f":"AN28","v":46.075079914216467},null,null,2034,null,5.7195856191082033,40.609057895668244,null,11,2036,6.0449395368030991,42.919070711302005,3.0816128449278506,46.000683556229859,60.500128169217227,{"$f":"$D$39*(1+$D$47)^($M19-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.7749836321966637},69.275111801413885,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-11.684371882862779},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q19","v":-1.8400273422491944},null,11,2036,42.919070711302005,3.0816128449278506,{"$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$42,2,FALSE)>=0,0,0)","v":0},46.000683556229859,{"$f":"VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R19","v":3.0250064084581103},{"$f":"VLOOKUP($Y19,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S19","v":0.43874918160943416},3.4637555900675445,49.464439146297401,6.5453684349953951,null,11,2036,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI19,AH19)","v":49.464439146297401},{"$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":40.760459998345539},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$10:$AI20)),-PMT($D$37,$AK19,NPV($D$37,$AH$10:$AH20)))","v":43.025765901027668},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$11:$AI21)),-PMT($D$37,$AK19,NPV($D$37,$AH$11:$AH21)))","v":44.441541167051525},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$12:$AI22)),-PMT($D$37,$AK19,NPV($D$37,$AH$12:$AH22)))","v":45.768940463517438},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$13:$AI23)),-PMT($D$37,$AK19,NPV($D$37,$AH$13:$AH23)))","v":47.079846498992815},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK19,NPV($D$37,$AI$14:$AI24)),-PMT($D$37,$AK19,NPV($D$37,$AH$14:$AH24)))","v":48.895093339374895}]
[null,{"$f":"TEXT($D$13+1,\"0000\")&\" on-line date:\"","v":"2027 on-line date:"},null,{"$f":"AO28","v":48.391033821973259},null,null,2035,null,5.9364882309047999,42.149066439424082,null,12,2037,6.2618421485996958,44.459079255057844,3.1432451018264072,47.602324356884253,61.347129963586276,{"$f":"$D$39*(1+$D$47)^($M20-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":8.9504833048405956},70.297613268426872,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-11.918059320520035},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q20","v":-1.9040929742753701},null,12,2037,44.459079255057844,3.1432451018264072,{"$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$42,2,FALSE)>=0,0,0)","v":0},47.602324356884253,{"$f":"VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R20","v":3.0673564981765242},{"$f":"VLOOKUP($Y20,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S20","v":0.44752416524162275},3.5148806634181469,51.1172050203024,6.658125765244554,null,12,2037,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI20,AH20)","v":51.1172050203024},{"$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":41.325598100538748},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$10:$AI21)),-PMT($D$37,$AK20,NPV($D$37,$AH$10:$AH21)))","v":43.641622512053928},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$11:$AI22)),-PMT($D$37,$AK20,NPV($D$37,$AH$11:$AH22)))","v":45.091558524509374},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$12:$AI23)),-PMT($D$37,$AK20,NPV($D$37,$AH$12:$AH23)))","v":46.466329419762531},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$13:$AI24)),-PMT($D$37,$AK20,NPV($D$37,$AH$13:$AH24)))","v":47.780180292944443},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK20,NPV($D$37,$AI$14:$AI25)),-PMT($D$37,$AK20,NPV($D$37,$AH$14:$AH25)))","v":49.60005417343401}]
[null,{"$f":"TEXT($D$13+2,\"0000\")&\" on-line date:\"","v":"2028 on-line date:"},null,{"$f":"AP28","v":50.074002158656562},null,null,2036,null,6.0449395368030991,42.919070711302005,null,13,2038,6.6956473721928891,47.539096342569515,3.2061100038629355,50.745206346432454,62.205989783076483,{"$f":"$D$39*(1+$D$47)^($M21-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.1294929709374077},71.335482754013896,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-12.156420506930436},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q21","v":-2.0298082538572984},null,13,2038,47.539096342569515,3.2061100038629355,{"$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$42,2,FALSE)>=0,0,0)","v":0},50.745206346432454,{"$f":"VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R21","v":3.1102994892217155},{"$f":"VLOOKUP($Y21,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S21","v":0.45647464855683428},3.56677413777855,54.311980484211006,6.7728841416414847,null,13,2038,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI21,AH21)","v":54.311980484211006},{"$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":41.953444862452841},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$10:$AI22)),-PMT($D$37,$AK21,NPV($D$37,$AH$10:$AH22)))","v":44.256211787661591},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$11:$AI23)),-PMT($D$37,$AK21,NPV($D$37,$AH$11:$AH23)))","v":45.742194852472998},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$12:$AI24)),-PMT($D$37,$AK21,NPV($D$37,$AH$12:$AH24)))","v":47.116487231090176},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$13:$AI25)),-PMT($D$37,$AK21,NPV($D$37,$AH$13:$AH25)))","v":48.458678430312666},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK21,NPV($D$37,$AI$14:$AI26)),-PMT($D$37,$AK21,NPV($D$37,$AH$14:$AH26)))","v":50.326630388930624}]
[null,{"$f":"TEXT($D$13+3,\"0000\")&\" on-line date:\"","v":"2029 on-line date:"},null,{"$f":"AQ28","v":51.72068084431919},null,null,2037,null,6.2618421485996958,44.459079255057844,null,14,2039,6.9667756369386371,49.464107022264322,3.2702322039401936,52.734339226204519,63.076873640039565,{"$f":"$D$39*(1+$D$47)^($M22-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.3120828303561538},72.388956470395726,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-12.399548917069044},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q22","v":-2.1093735690481807},null,14,2039,49.464107022264322,3.2702322039401936,{"$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$42,2,FALSE)>=0,0,0)","v":0},52.734339226204519,{"$f":"VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R22","v":3.15384368207082},{"$f":"VLOOKUP($Y22,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S22","v":0.46560414152797086},3.619447823598791,56.353787049803309,6.8896800275389847,null,14,2039,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI22,AH22)","v":56.353787049803309},{"$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":42.573703284817775},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$10:$AI23)),-PMT($D$37,$AK22,NPV($D$37,$AH$10:$AH23)))","v":44.87185138952475},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$11:$AI24)),-PMT($D$37,$AK22,NPV($D$37,$AH$11:$AH24)))","v":46.352617954808991},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$12:$AI25)),-PMT($D$37,$AK22,NPV($D$37,$AH$12:$AH25)))","v":47.749555679984674},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$13:$AI26)),-PMT($D$37,$AK22,NPV($D$37,$AH$13:$AH26)))","v":49.155155151039011},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK22,NPV($D$37,$AI$14:$AI27)),-PMT($D$37,$AK22,NPV($D$37,$AH$14:$AH27)))","v":51.069422596097994}]
[null,{"$f":"TEXT($D$13+4,\"0000\")&\" on-line date:\"","v":"2030 on-line date:"},null,{"$f":"AR28","v":53.380303179097645},null,null,2038,null,6.6956473721928891,47.539096342569515,null,15,2040,7.2592633415365473,51.540769724909488,3.3356368480189982,54.876406572928488,63.959949871000127,{"$f":"$D$39*(1+$D$47)^($M23-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.4983244869632788},73.458274357963404,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-12.647539895410429},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q23","v":-2.1950562629171397},null,15,2040,51.540769724909488,3.3356368480189982,{"$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$42,2,FALSE)>=0,0,0)","v":0},54.876406572928488,{"$f":"VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R23","v":3.1979974936198117},{"$f":"VLOOKUP($Y23,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S23","v":0.47491622435853037},3.672913717978342,58.549320290906827,7.0085505659973402,null,15,2040,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI23,AH23)","v":58.549320290906827},{"$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":43.189641747998245},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$10:$AI24)),-PMT($D$37,$AK23,NPV($D$37,$AH$10:$AH24)))","v":45.451807525694718},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$11:$AI25)),-PMT($D$37,$AK23,NPV($D$37,$AH$11:$AH25)))","v":46.94873922405197},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$12:$AI26)),-PMT($D$37,$AK23,NPV($D$37,$AH$12:$AH26)))","v":48.400324026740122},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$13:$AI27)),-PMT($D$37,$AK23,NPV($D$37,$AH$13:$AH27)))","v":49.865207237290115},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK23,NPV($D$37,$AI$14:$AI28)),-PMT($D$37,$AK23,NPV($D$37,$AH$14:$AH28)))","v":51.824349100148183}]
[null,{"$f":"TEXT($D$13+5,\"0000\")&\" on-line date:\"","v":"2031 on-line date:"},null,{"$f":"AS28","v":55.467102952319792},null,null,2039,null,6.9667756369386371,49.464107022264322,null,16,2041,7.4344591486952289,52.784659955736124,3.4023495849793783,56.187009540715501,64.855389169194126,{"$f":"$D$39*(1+$D$47)^($M24-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.6882909767025449},74.543680145896673,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-12.900490693318634},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q24","v":-2.2474803816286202},null,16,2041,52.784659955736124,3.4023495849793783,{"$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$42,2,FALSE)>=0,0,0)","v":0},56.187009540715501,{"$f":"VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R24","v":3.2427694585304891},{"$f":"VLOOKUP($Y24,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S24","v":0.48441454884570101},3.7271840073761902,59.914193548091689,7.1295335923555676,null,16,2041,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI24,AH24)","v":59.914193548091689},{"$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":43.76916883455737},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$10:$AI25)),-PMT($D$37,$AK24,NPV($D$37,$AH$10:$AH25)))","v":46.018786566791597},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$11:$AI26)),-PMT($D$37,$AK24,NPV($D$37,$AH$11:$AH26)))","v":47.561367482144703},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$12:$AI27)),-PMT($D$37,$AK24,NPV($D$37,$AH$12:$AH27)))","v":49.064640176578848},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$13:$AI28)),-PMT($D$37,$AK24,NPV($D$37,$AH$13:$AH28)))","v":50.585426069557016},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK24,NPV($D$37,$AI$14:$AI29)),-PMT($D$37,$AK24,NPV($D$37,$AH$14:$AH29)))","v":52.57037985492903}]
[null,null,null,null,null,null,2040,null,7.2592633415365473,51.540769724909488,null,17,2042,7.6847278980071128,54.561568075850502,3.4703965766789655,58.031964652529467,65.763364617562843,{"$f":"$D$39*(1+$D$47)^($M25-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":9.8820567962365935},75.64542141379944,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-13.158500507185009},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q25","v":-2.3212785861011787},null,17,2042,54.561568075850502,3.4703965766789655,{"$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$42,2,FALSE)>=0,0,0)","v":0},58.031964652529467,{"$f":"VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R25","v":3.2881682309499158},{"$f":"VLOOKUP($Y25,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S25","v":0.49410283982261488},3.7822710707725307,61.814235723301998,7.2526676474514957,null,17,2042,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI25,AH25)","v":61.814235723301998},{"$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":44.333122819182975},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$10:$AI26)),-PMT($D$37,$AK25,NPV($D$37,$AH$10:$AH26)))","v":46.600388952101646},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$11:$AI27)),-PMT($D$37,$AK25,NPV($D$37,$AH$11:$AH27)))","v":48.186744127149488},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$12:$AI28)),-PMT($D$37,$AK25,NPV($D$37,$AH$12:$AH28)))","v":49.739236557164411},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$13:$AI29)),-PMT($D$37,$AK25,NPV($D$37,$AH$13:$AH29)))","v":51.297002359831936},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK25,NPV($D$37,$AI$14:$AI30)),-PMT($D$37,$AK25,NPV($D$37,$AH$14:$AH30)))","v":53.307658116890792}]
[null,null,null,null,null,null,2041,null,7.4344591486952289,52.784659955736124,null,18,2043,8.063459799681679,57.250564577739915,3.5398045082125447,60.790369085952463,66.684051722208736,{"$f":"$D$39*(1+$D$47)^($M26-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.079697932161327},76.763749654370059,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-13.421670517328705},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q26","v":-2.4316147634380987},null,18,2043,57.250564577739915,3.5398045082125447,{"$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$42,2,FALSE)>=0,0,0)","v":0},60.790369085952463,{"$f":"VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R26","v":3.3342025861832152},{"$f":"VLOOKUP($Y26,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S26","v":0.50398489661906731},3.8381874828022826,64.628556568754746,7.3779919910148264,null,18,2043,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI26,AH26)","v":64.628556568754746},{"$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":44.906952167966772},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$10:$AI27)),-PMT($D$37,$AK26,NPV($D$37,$AH$10:$AH27)))","v":47.193330770176608},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$11:$AI28)),-PMT($D$37,$AK26,NPV($D$37,$AH$11:$AH28)))","v":48.821865433317114},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$12:$AI29)),-PMT($D$37,$AK26,NPV($D$37,$AH$12:$AH29)))","v":50.406916711154665},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$13:$AI30)),-PMT($D$37,$AK26,NPV($D$37,$AH$13:$AH30)))","v":52.000013035663635},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK26,NPV($D$37,$AI$14:$AI31)),-PMT($D$37,$AK26,NPV($D$37,$AH$14:$AH31)))","v":54.036228405586542}]
[null,"INPUT","DATA",{"$f":"$E$107","v":"IPCO"},null,null,2042,null,7.6847278980071128,54.561568075850502,null,19,2044,8.4600357472339702,60.066253805361185,3.6106005983767955,63.676854403737984,67.617628446319657,{"$f":"$D$39*(1+$D$47)^($M27-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.281291890804551},77.89892033712421,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-13.690103927675283},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q27","v":-2.5470741761495193},null,19,2044,60.066253805361185,3.6106005983767955,{"$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$42,2,FALSE)>=0,0,0)","v":0},63.676854403737984,{"$f":"VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R27","v":3.3808814223897801},{"$f":"VLOOKUP($Y27,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S27","v":0.51406459455144848},3.8949460169412284,67.57180042067921,7.5055466153180239,null,19,2044,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI27,AH27)","v":67.57180042067921},{"$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":45.488262981227386},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$10:$AI28)),-PMT($D$37,$AK27,NPV($D$37,$AH$10:$AH28)))","v":47.794949719783887},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$11:$AI29)),-PMT($D$37,$AK27,NPV($D$37,$AH$11:$AH29)))","v":49.451069261318381},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$12:$AI30)),-PMT($D$37,$AK27,NPV($D$37,$AH$12:$AH30)))","v":51.06747021499784},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$13:$AI31)),-PMT($D$37,$AK27,NPV($D$37,$AH$13:$AH31)))","v":52.694462134144374},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK27,NPV($D$37,$AI$14:$AI32)),-PMT($D$37,$AK27,NPV($D$37,$AH$14:$AH32)))","v":54.756066924451879}]
[null,"DATA","SOURCE","DATA",null,null,2043,null,8.063459799681679,57.250564577739915,null,20,2045,8.87529646723568,63.014604917373326,3.6828126103443322,66.697417527717661,68.564275244568137,{"$f":"$D$39*(1+$D$47)^($M28-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.486917728620645},79.051192973188776,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-13.96390600622879},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q28","v":-2.6678967011087065},null,20,2045,63.014604917373326,3.6828126103443322,{"$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$42,2,FALSE)>=0,0,0)","v":0},66.697417527717661,{"$f":"VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R28","v":3.4282137623032374},{"$f":"VLOOKUP($Y28,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S28","v":0.52434588644247759},3.9525596487457149,70.649977176463381,7.6353722590900475,null,20,2045,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI28,AH28)","v":70.649977176463381},{"$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":46.075079914216467},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$10:$AI29)),-PMT($D$37,$AK28,NPV($D$37,$AH$10:$AH29)))","v":48.391033821973259},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$11:$AI30)),-PMT($D$37,$AK28,NPV($D$37,$AH$11:$AH30)))","v":50.074002158656562},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$12:$AI31)),-PMT($D$37,$AK28,NPV($D$37,$AH$12:$AH31)))","v":51.72068084431919},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$13:$AI32)),-PMT($D$37,$AK28,NPV($D$37,$AH$13:$AH32)))","v":53.380303179097645},{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",-PMT($D$37,$AK28,NPV($D$37,$AI$14:$AI33)),-PMT($D$37,$AK28,NPV($D$37,$AH$14:$AH33)))","v":55.467102952319792}]
[null,null,"N/A",null,null,null,2044,null,8.4600357472339702,60.066253805361185,null,21,2046,9.2375371804576627,65.586513981249396,3.7564688625512188,{"$f":"P29+O29","v":69.342982843800613},69.524175097992099,{"$f":"$D$39*(1+$D$47)^($M29-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.696656083193059},80.220831181185162,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-14.243184126353361},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q29","v":-2.7737193137520246},null,21,2046,65.586513981249396,3.7564688625512188,{"$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$42,2,FALSE)>=0,0,0)","v":0},69.342982843800613,{"$f":"VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R29","v":3.4762087549754832},{"$f":"VLOOKUP($Y29,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S29","v":0.53483280417132717},4.0110415591468103,73.354024402947417,7.76751042169803,null,21,2046,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI29,AH29)","v":73.354024402947417},"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW."]
[null,null,"N/A",null,null,null,2045,null,8.87529646723568,63.014604917373326,null,22,2047,9.6139959630383363,68.25937133757219,3.8315982398022421,72.090969577374437,70.497513549364001,{"$f":"$D$39*(1+$D$47)^($M30-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":10.910589204856915},81.40810275422092,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-14.528047808880432},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q30","v":-2.8836387830949777},null,22,2047,68.25937133757219,3.8315982398022421,{"$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$42,2,FALSE)>=0,0,0)","v":0},72.090969577374437,{"$f":"VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R30","v":3.5248756775451406},{"$f":"VLOOKUP($Y30,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S30","v":0.54552946025475346},4.0704051377998942,76.161374715174333,7.9020033776021368,null,22,2047,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI30,AH30)","v":76.161374715174333}]
[null,null,"N/A",null,null,null,2046,null,9.2375371804576627,65.586513981249396,null,23,2048,10.005230878963634,71.037139240641807,3.9082302045982877,74.94536944524009,71.484478739055106,{"$f":"$D$39*(1+$D$47)^($M31-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.128800988954058},82.613279728009161,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-14.818608765058038},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q31","v":-2.9978147778096038},null,23,2048,71.037139240641807,3.9082302045982877,{"$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$42,2,FALSE)>=0,0,0)","v":0},74.94536944524009,{"$f":"VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R31","v":3.5742239370307729},{"$f":"VLOOKUP($Y31,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S31","v":0.55644004945984882},4.1306639864906218,79.076033431730707,8.0388941910889091,null,23,2048,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI31,AH31)","v":79.076033431730707}]
[null," \"SAR\" PLANT LIFE (YEARS):","N/A",30,null,null,2047,null,9.6139959630383363,68.25937133757219,null,24,2049,10.411821896417909,73.923935464567151,3.9863948086902532,77.910330273257401,72.485261441401875,{"$f":"$D$39*(1+$D$47)^($M32-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.351377008733138},83.836638450135013,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-15.114980940359199},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q32","v":-3.116413210930296},null,24,2049,73.923935464567151,3.9863948086902532,{"$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$42,2,FALSE)>=0,0,0)","v":0},77.910330273257401,{"$f":"VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R32","v":3.6242630721492035},{"$f":"VLOOKUP($Y32,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S32","v":0.5675688504490457},4.191831922598249,82.102162195855655,8.1782267312885022,null,24,2049,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI32,AH32)","v":82.102162195855655}]
[null," \"SAR\" PLANT COST ($/kW):","N/A",1313,null,null,2048,null,10.005230878963634,71.037139240641807,null,25,2050,10.834371747531065,76.924039407470573,4.0661227048640578,80.99016211233463,73.500055101581509,{"$f":"$D$39*(1+$D$47)^($M33-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.5784045489078},85.078459650489307,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-15.417280559166384},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q33","v":-3.2396064844933852},null,25,2050,76.924039407470573,4.0661227048640578,{"$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$42,2,FALSE)>=0,0,0)","v":0},80.99016211233463,{"$f":"VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R33","v":3.675002755159293},{"$f":"VLOOKUP($Y33,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S33","v":0.57892022745802663},4.2539229826173193,85.244085094951956,8.3200456874813771,null,25,2050,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI33,AH33)","v":85.244085094951956}]
[null,"BASE YEAR OF \"SAR\" COST:","N/A",2008,null,null,2049,null,10.411821896417909,73.923935464567151,null,26,2051,0,0,4.1474451589613395,4.1474451589613395,74.529055873003657,{"$f":"$D$39*(1+$D$47)^($M34-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":11.809972639885954},86.339028512889612,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-15.725626170349706},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q34","v":-0.16589780635845358},null,26,2051,0,4.1474451589613395,{"$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$42,2,FALSE)>=0,0,0)","v":0},4.1474451589613395,{"$f":"VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R34","v":3.7264527937315233},{"$f":"VLOOKUP($Y34,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S34","v":0.590498632007187},4.3169514257387105,8.4643965847000509,8.4643965847000491,null,26,2051,{"$f":"IF('Input - Capacity Factors'!$C$3=\"Fueled\",'AVOID NEW'!AI34,AH34)","v":8.4643965847000509}]
[null," \"SAR\" CAPACITY FACTOR (%):","N/A",0.9,null,null,2050,null,10.834371747531065,76.924039407470573,null,27,2052,0,0,4.2303940621405669,4.2303940621405669,75.572462655225706,{"$f":"$D$39*(1+$D$47)^($M35-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.046172092683678},87.618634747909383,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-16.040138693756706},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q35","v":-0.16921576248562267},null,27,2052,0,4.2303940621405669,{"$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$42,2,FALSE)>=0,0,0)","v":0},4.2303940621405669,{"$f":"VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R35","v":3.7786231328437645},{"$f":"VLOOKUP($Y35,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S35","v":0.60230860464733105},4.3809317374910952,8.6113257996316612,8.6113257996316612]
[null,"HEAT RATE (BTU/kWh):",null,7100,null,null,2051,null,null,0,null,28,2053,0,0,4.3150019433833773,4.3150019433833773,76.630477132398866,{"$f":"$D$39*(1+$D$47)^($M36-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.287095534537347},88.917572666936209,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-16.360941467631839},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q36","v":-0.17260007773533509},null,28,2053,0,4.3150019433833773,{"$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$42,2,FALSE)>=0,0,0)","v":0},4.3150019433833773,{"$f":"VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R36","v":3.8315238567035772},{"$f":"VLOOKUP($Y36,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S36","v":0.61435477674027739},4.4458786334438543,8.7608805768272315,8.7608805768272333]
[null,"UTILITY WEIGHTED COST OF CAPITAL (%):","N/A",{"$f":"HLOOKUP($D$27,$B$62:$G$65,3)","v":7.4099859000000004E-2},null,null,2052,null,null,0,null,29,2054,0,0,4.401301982251046,4.401301982251046,77.703303812252457,{"$f":"$D$39*(1+$D$47)^($M37-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.532837445228095},90.236141257480554,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-16.688160296984474},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q37","v":-0.17605207929004185},null,29,2054,0,4.401301982251046,{"$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$42,2,FALSE)>=0,0,0)","v":0},4.401301982251046,{"$f":"VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R37","v":3.8851651906974278},{"$f":"VLOOKUP($Y37,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S37","v":0.62664187227508306},4.5118070629725109,8.9131090452235568,8.9131090452235568]
[null,"RATEPAYER DISCOUNT RATE (%):","ASSUMED",{"$f":"D37","v":7.4099859000000004E-2},null,null,2053,null,null,0,null,30,2055,0,0,4.4893280218960649,4.4893280218960649,78.791150065624009,{"$f":"$D$39*(1+$D$47)^($M38-$D$43)*(1000/(365*24))/VLOOKUP('Input - Capacity Factors'!$C$3,'Input - Capacity Factors'!$A:$B,2,FALSE)","v":12.783494194132656},91.574644259756667,{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$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:$D,2,FALSE))","v":-17.021923502924167},{"$f":"-VLOOKUP($E$107,'Input - Transmission'!$A:$C,3)*Q38","v":-0.1795731208758426},null,30,2055,0,4.4893280218960649,{"$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$42,2,FALSE)>=0,0,0)","v":0},4.4893280218960649,{"$f":"VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*R38","v":3.9395575033671926},{"$f":"VLOOKUP($Y38,'Input - Load and Resource'!$B$13:$L$42,11,FALSE)*S38","v":0.63917470972058466},4.5787322130877772,9.0680602349838431,9.0680602349838431]
[null," \"SAR\" FIXED O&M ($/kW):","N/A",14.57,null,null,2054,null,null,0]
[null," \"SAR\" VARIABLE O&M ($/MWh):","N/A",1.77,null,null,2055,null,null,0,null,null,"Calculation of Level Carrying Cost",null,null,null,null,"capital cost"]
[null,"CURRENT YEAR GAS PRICE ($/MMBTU):",null,{"$f":"VLOOKUP(D54,$G$10:$J$40,3)","v":3.7049200924210055},null,null,null,null,null,null,null,null,{"$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$3,'Input - Capacity Factors'!A:B,2,FALSE)","v":46.420297742308229}]
[null," CURRENT YEAR FUEL COST ($/MWh):",null,{"$f":"D41*D36/1000","v":26.304932656189138},null,null,null,null,null,null,null,null,"Calculated for year prior to SAR cost base year"]
[null,"BASE YEAR, O&M EXPENSES:",null,2008]
[null,"BASE YEAR FUEL COST:",null,2019,null,null,"General inflation rate:",0.02,"per year",null,null,null,null,"Gas prices were extrapolated using exponential growth."]
[null,"ESCALATION RATE; \"SAR\" (%):","N/A",1.4E-2,null,null,"Note:  The Annual Energy Outlook includes both a real and nominal forecast so no need to use general inflation rate."]
[null,null,"N/A"]
[null,"ESCALATION RATE; O&M (%):","N/A",0.02]
[null,null,"N/A"]
[null,"ADJUSTABLE PORTION ($/MWh):","CALC",{"$f":"IF(D53=\"FUELED\",D42,0)","v":0}]
[null,"CAPITAL CARRYING CHARGE (%):","N/A",{"$f":"HLOOKUP($D$27,$B$62:$G$65,4)","v":0.1036332687490123}]
[null,"LEVEL CARRYING COST ($/MWh):","CALC",{"$f":"R41","v":46.420297742308229}]
[null," \"TILTING\" RATE (%):","N/A",1.4E-2]
[null,"TYPE OF RATES:","N/A",{"$f":"IF('Input - Capacity Factors'!C3=\"Fueled\", \"Fueled\", \"Non-fueled\")","v":"Non-fueled"}]
[null,"CURRENT YEAR:","N/A",{"$f":"D13","v":2026}]
[]
[]
[]
[]
[]
[]
[]
[null,"UTILITY-SPECIFIC VARIABLES",null,"IPCO"]
[null,"FIRST DEFICIT YEAR:",null,2002]
[null,"UTILITY WEIGHTED COST OF CAPITAL (%):",null,{"$f":"IPCoCapCarChg!B19","v":7.4099859000000004E-2}]
[null,"CAPITAL CARRYING CHARGE (%):",null,{"$f":"IPCoCapCarChg!B47","v":0.1036332687490123}]
[null,"HLH LLH PRICE DIFFERENTIAL:",null,7.28]
[null,"WIND INTEGRATION ADJUSTMENT:",null,"NA"]
[null,"SOLAR INTEGRATION ADJUSTMENT:",null,"NA"]
[null,"Summer Risk Split for Storage",null,0.83299999999999996]
[null,"Winter Risk Split for Storage",null,0.16700000000000001]
[null,"Rate Effective Date",null,null,"XXXX XX, 2026"]
[]
[null,"SEASONALIZATION FACTORS","FACTOR","SEASON","FACTOR","Tiber, United Materials Contracts",null,"New Contracts"]
[null,"Idaho Power",0.73499999999999999,"Mar-May",0.73499999999999999,"Mar-May",null,"Mar-May"]
[null,null,1.2,"Jun-Sep",1.2,"Jun, Jul, Nov, Dec",null,"Jul, Aug, Nov, Dec"]
[null,null,1,"Oct-Feb",1,"Jan, Feb, Aug, Sep, Oct",null,"Jan, Feb, Jun, Sep, Oct"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Light Load Hours (LLH) are defined as:",null,null,null,null," Integration Charges"]
[null,"Monday through Saturday Hour ending 2300 through 0600 (Pacific Prevailing Time (PPT))"]
[null,"All Sunday Hours (PPT)"]
[null,"All NERC Holidays (PPT)"]
[null,null,"NERC Holidays being:","NERC Holidays being:"]
[null,null,null,"New Years Day"]
[null,null,null,"Memorial Day",null,null,null,"Idaho Power","Integration Charge"]
[null,null,null,"Independence Day",null,null,1,"0 - 300 MW","Sch 87"]
[null,null,null,"Labor Day",null,null,2,"301 - 500 MW","Sch 87"]
[null,null,null,"Thanksgiving Day",null,null,3,"501 and above","Sch 87"]
[null,null,null,"Christmas Day"]
[null,"Heavy Load Hours (HLH) are defined as:"]
[null,"Monday through Saturday Hour ending 0700 through 2200 (PST)"]
[null,"Less all NERC Holidays"]
[]
[]
[]
[]
[null,null,null,"Drop down box  (don't change)"]
[]
[null,null,null,"IPCO",2]
[]
[null,null,null,{"$f":"VLOOKUP(E107,D104:E106,2,FALSE)","v":2},"IPCO"]
[null,null,null,null,"Wind"]
[]
[]
[]
[null,null,null,"New contract","New contract"]
[null,null,null,"Replacement contract"]

{"sheet":"Input - Capacity Factors","index":2,"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'!E108","v":"Wind"}]
["Fueled",0.89,0.93,0.93,6]

{"sheet":"Input - Load and Resource","index":3,"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'!D107","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$112","v":"New contract"},null,"2.  A capacity payment will be made if the capacity contribution is strictly positive."]
[null,null,null,"Summer","Winter",null,null,"3.  The capacity factor is calculated as the capacity contribution divided by the project nameplate."]
[null,"Peak Capacity Factors",null,{"$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":2026},"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$42)","v":2027},{"$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$42,N9)","v":29}]
[null,null,{"$f":"D1","v":"IPCO"},null,null,null,"With QF output",null,null,"Capacity Calculations",null,null,null,"Winter",{"$f":"COUNTIF($O$13:$O$42,N10)","v":0}]
[null,null,"(a)","(b)","(c)","(d)","(e)","(f)","(g)","(h)","(i)","(j)"]
[null,null,"Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)","Planning Deficit (MW)","Summer Capacity (MW)","Winter Capacity (MW)","New Planning Deficit (MW)","Capacity Contribution (1)","Based on capacity contribution, is capacity payment made? (2)","Capacity adjustment applied to rates (3) (4) (5)",null,"Capacity contribution greater than 0?","Season more deficient"]
[{"$f":"B13-$D$7","v":0},{"$f":"D7","v":2026},{"$f":"OFFSET($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":2027},{"$f":"OFFSET($B$49,$A14,$E$1*3-2)","v":0},-125,0,{"$f":"MIN(D14:E14)","v":-125},{"$f":"D14+$D$6","v":-124.995},{"$f":"E14+$E$6","v":5.000000000000001E-3},{"$f":"MIN(G14:H14)","v":-124.995},{"$f":"IF(F14>=0,0,MIN(-1*F14,I14-F14))","v":4.9999999999954525E-3},{"$f":"IF(J14>0,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF($F$3=\"New contract\",J14/$D$3,MAX($D$6:$E$6)/$D$3)","v":4.9999999999954525E-2},null,{"$f":"IF(J14>0,B14,\"\")","v":2027},{"$f":"IF(F14<0,IF(D14<E14,\"Summer\",IF(D14>E14,\"Winter\",\"Both\")),\"\")","v":"Summer"}]
[2,{"$f":"B14+1","v":2028},0,-191,0,-191,-190.995,5.000000000000001E-3,-190.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2028,"Summer"]
[3,2029,0,-390,0,-390,-389.995,5.000000000000001E-3,-389.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2029,"Summer"]
[4,2030,0,-767,-201,-767,-766.995,-200.995,-766.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2030,"Summer"]
[5,2031,0,-746,-359,-746,-745.995,-358.995,-745.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2031,"Summer"]
[6,2032,0,-884,-432,-884,-883.995,-431.995,-883.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2032,"Summer"]
[7,2033,0,-969,-502,-969,-968.995,-501.995,-968.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2033,"Summer"]
[8,2034,0,-955,-527,-955,-954.995,-526.995,-954.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2034,"Summer"]
[9,2035,0,-856,-546,-856,-855.995,-545.995,-855.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2035,"Summer"]
[10,2036,0,-895,-520,-895,-894.995,-519.995,-894.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2036,"Summer"]
[11,2037,0,-1011,-558,-1011,-1010.995,-557.995,-1010.995,4.9999999999954525E-3,"Yes",4.9999999999954525E-2,null,2037,"Summer"]
[12,2038,0,-1050,-593,-1050,-1049.9949999999999,-592.995,-1049.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2038,"Summer"]
[13,2039,0,-1081,-605,-1081,-1080.9949999999999,-604.995,-1080.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2039,"Summer"]
[14,2040,0,-1117,-616,-1117,-1116.9949999999999,-615.995,-1116.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2040,"Summer"]
[15,2041,0,-1154,-634,-1154,-1153.9949999999999,-633.995,-1153.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2041,"Summer"]
[16,2042,0,-1186,-645,-1186,-1185.9949999999999,-644.995,-1185.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2042,"Summer"]
[17,2043,0,-1256,-669,-1256,-1255.9949999999999,-668.995,-1255.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2043,"Summer"]
[18,2044,0,-1285,-679,-1285,-1284.9949999999999,-678.995,-1284.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2044,"Summer"]
[19,2045,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2045,"Summer"]
[20,2046,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2046,"Summer"]
[21,2047,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2047,"Summer"]
[22,2048,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2048,"Summer"]
[23,2049,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2049,"Summer"]
[24,2050,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2050,"Summer"]
[25,2051,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2051,"Summer"]
[26,2052,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2052,"Summer"]
[27,2053,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2053,"Summer"]
[28,2054,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2054,"Summer"]
[29,2055,0,-1379,-710,-1379,-1378.9949999999999,-709.995,-1378.9949999999999,5.0000000001091394E-3,"Yes",5.0000000001091394E-2,null,2055,"Summer"]
[]
[]
[]
[null,"Input data from IRP"]
[null,null,null,null,null,{"$f":"\"IPCO \"&'Input - IPCO IRP'!P4","v":"IPCO IPC-E-25-25"}]
[null,null,null,null,null,"Energy (aMW)","Summer Capacity (MW)","Winter Capacity (MW)"]
[null,{"$f":"B13","v":2026},null,null,null,{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B49,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":0}]
[null,{"$f":"B49+1","v":2027},null,null,null,{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-125},{"$f":"MIN(VLOOKUP($B50,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":0}]
[null,{"$f":"B50+1","v":2028},null,null,null,{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-191},{"$f":"MIN(VLOOKUP($B51,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":0}]
[null,2029,null,null,null,{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-390},{"$f":"MIN(VLOOKUP($B52,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":0}]
[null,2030,null,null,null,{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-767},{"$f":"MIN(VLOOKUP($B53,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-201}]
[null,2031,null,null,null,{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-746},{"$f":"MIN(VLOOKUP($B54,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-359}]
[null,2032,null,null,null,{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-884},{"$f":"MIN(VLOOKUP($B55,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-432}]
[null,2033,null,null,null,{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-969},{"$f":"MIN(VLOOKUP($B56,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-502}]
[null,2034,null,null,null,{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-955},{"$f":"MIN(VLOOKUP($B57,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-527}]
[null,2035,null,null,null,{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-856},{"$f":"MIN(VLOOKUP($B58,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-546}]
[null,2036,null,null,null,{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-895},{"$f":"MIN(VLOOKUP($B59,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-520}]
[null,2037,null,null,null,{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1011},{"$f":"MIN(VLOOKUP($B60,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-558}]
[null,2038,null,null,null,{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1050},{"$f":"MIN(VLOOKUP($B61,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-593}]
[null,2039,null,null,null,{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1081},{"$f":"MIN(VLOOKUP($B62,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-605}]
[null,2040,null,null,null,{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1117},{"$f":"MIN(VLOOKUP($B63,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-616}]
[null,2041,null,null,null,{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1154},{"$f":"MIN(VLOOKUP($B64,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-634}]
[null,2042,null,null,null,{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1186},{"$f":"MIN(VLOOKUP($B65,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-645}]
[null,2043,null,null,null,{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1256},{"$f":"MIN(VLOOKUP($B66,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-669}]
[null,2044,null,null,null,{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1285},{"$f":"MIN(VLOOKUP($B67,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-679}]
[null,2045,null,null,null,{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B68,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2046,null,null,null,{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B69,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2047,null,null,null,{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B70,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2048,null,null,null,{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B71,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2049,null,null,null,{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B72,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2050,null,null,null,{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B73,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2051,null,null,null,{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B74,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2052,null,null,null,{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B75,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2053,null,null,null,{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B76,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2054,null,null,null,{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B77,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]
[null,2055,null,null,null,{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$B,2,FALSE),0)","v":0},{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$Q,16,FALSE),0)","v":-1379},{"$f":"MIN(VLOOKUP($B78,'Input - IPCO IRP'!$A:$Q,17,FALSE),0)","v":-710}]

{"sheet":"Input - Transmission","index":4,"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":"IPCo NF HLH LLH Levelized","index":5,"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,{"$f":"IF('AVOID NEW'!E107=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E74","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E75","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E76","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$54","v":"PROJECT ON-LINE IN 2026"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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":28.832928514399143},{"$f":"C22+D$20","v":32.072528514399146},{"$f":"C22+E$20","v":24.792528514399145},null,{"$f":"ROUND((+$C22*$D$7),2)","v":21.19},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":23.57},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":18.22},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":34.6},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":38.49},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":29.75},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":28.83},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":32.07},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":24.79},"NA"]
[null,2,{"$f":"'AVOID NEW'!AN10","v":33.138877703039341},36.378477703039344,29.098477703039343,null,24.36,"NA",26.74,"NA",21.39,"NA",null,39.770000000000003,"NA",43.65,"NA",34.92,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":33.14},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":36.380000000000003},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":29.1},"NA"]
[null,3,{"$f":"'AVOID NEW'!AN11","v":35.299905108518949},38.539505108518952,31.259505108518951,null,25.95,"NA",28.33,"NA",22.98,"NA",null,42.36,"NA",46.25,"NA",37.51,"NA",null,35.299999999999997,"NA",38.54,"NA",31.26,"NA"]
[null,4,{"$f":"'AVOID NEW'!AN12","v":36.79048172038555},40.030081720385553,32.750081720385552,null,27.04,"NA",29.42,"NA",24.07,"NA",null,44.15,"NA",48.04,"NA",39.299999999999997,"NA",null,36.79,"NA",40.03,"NA",32.75,"NA"]
[null,5,{"$f":"'AVOID NEW'!AN13","v":37.27296510726562},40.512565107265623,33.232565107265621,null,27.4,"NA",29.78,"NA",24.43,"NA",null,44.73,"NA",48.62,"NA",39.880000000000003,"NA",null,37.270000000000003,"NA",40.51,"NA",33.229999999999997,"NA"]
[null,6,{"$f":"'AVOID NEW'!AN14","v":37.607297617489579},40.846897617489581,33.56689761748958,null,27.64,"NA",30.02,"NA",24.67,"NA",null,45.13,"NA",49.02,"NA",40.28,"NA",null,37.61,"NA",40.85,"NA",33.57,"NA"]
[null,7,{"$f":"'AVOID NEW'!AN15","v":38.120283346397741},41.359883346397744,34.079883346397743,null,28.02,"NA",30.4,"NA",25.05,"NA",null,45.74,"NA",49.63,"NA",40.9,"NA",null,38.119999999999997,"NA",41.36,"NA",34.08,"NA"]
[null,8,{"$f":"'AVOID NEW'!AN16","v":38.8825890636952},42.122189063695203,34.842189063695201,null,28.58,"NA",30.96,"NA",25.61,"NA",null,46.66,"NA",50.55,"NA",41.81,"NA",null,38.880000000000003,"NA",42.12,"NA",34.840000000000003,"NA"]
[null,9,{"$f":"'AVOID NEW'!AN17","v":39.543466532396174},42.783066532396177,35.503066532396176,null,29.06,"NA",31.45,"NA",26.09,"NA",null,47.45,"NA",51.34,"NA",42.6,"NA",null,39.54,"NA",42.78,"NA",35.5,"NA"]
[null,10,{"$f":"'AVOID NEW'!AN18","v":40.185209221455736},43.424809221455739,36.144809221455738,null,29.54,"NA",31.92,"NA",26.57,"NA",null,48.22,"NA",52.11,"NA",43.37,"NA",null,40.19,"NA",43.42,"NA",36.14,"NA"]
[null,11,{"$f":"'AVOID NEW'!AN19","v":40.760459998345539},44.000059998345542,36.72005999834554,null,29.96,"NA",32.340000000000003,"NA",26.99,"NA",null,48.91,"NA",52.8,"NA",44.06,"NA",null,40.76,"NA",44,"NA",36.72,"NA"]
[null,12,{"$f":"'AVOID NEW'!AN20","v":41.325598100538748},44.565198100538751,37.28519810053875,null,30.37,"NA",32.76,"NA",27.4,"NA",null,49.59,"NA",53.48,"NA",44.74,"NA",null,41.33,"NA",44.57,"NA",37.29,"NA"]
[null,13,{"$f":"'AVOID NEW'!AN21","v":41.953444862452841},45.193044862452844,37.913044862452843,null,30.84,"NA",33.22,"NA",27.87,"NA",null,50.34,"NA",54.23,"NA",45.5,"NA",null,41.95,"NA",45.19,"NA",37.909999999999997,"NA"]
[null,14,{"$f":"'AVOID NEW'!AN22","v":42.573703284817775},45.813303284817778,38.533303284817777,null,31.29,"NA",33.67,"NA",28.32,"NA",null,51.09,"NA",54.98,"NA",46.24,"NA",null,42.57,"NA",45.81,"NA",38.53,"NA"]
[null,15,{"$f":"'AVOID NEW'!AN23","v":43.189641747998245},46.429241747998248,39.149241747998246,null,31.74,"NA",34.130000000000003,"NA",28.77,"NA",null,51.83,"NA",55.72,"NA",46.98,"NA",null,43.19,"NA",46.43,"NA",39.15,"NA"]
[null,16,{"$f":"'AVOID NEW'!AN24","v":43.76916883455737},47.008768834557372,39.728768834557371,null,32.17,"NA",34.549999999999997,"NA",29.2,"NA",null,52.52,"NA",56.41,"NA",47.67,"NA",null,43.77,"NA",47.01,"NA",39.729999999999997,"NA"]
[null,17,{"$f":"'AVOID NEW'!AN25","v":44.333122819182975},47.572722819182978,40.292722819182977,null,32.58,"NA",34.97,"NA",29.62,"NA",null,53.2,"NA",57.09,"NA",48.35,"NA",null,44.33,"NA",47.57,"NA",40.29,"NA"]
[null,18,{"$f":"'AVOID NEW'!AN26","v":44.906952167966772},48.146552167966775,40.866552167966773,null,33.01,"NA",35.39,"NA",30.04,"NA",null,53.89,"NA",57.78,"NA",49.04,"NA",null,44.91,"NA",48.15,"NA",40.869999999999997,"NA"]
[null,19,{"$f":"'AVOID NEW'!AN27","v":45.488262981227386},48.727862981227389,41.447862981227388,null,33.43,"NA",35.81,"NA",30.46,"NA",null,54.59,"NA",58.47,"NA",49.74,"NA",null,45.49,"NA",48.73,"NA",41.45,"NA"]
[null,20,{"$f":"'AVOID NEW'!AN28","v":46.075079914216467},49.31467991421647,42.034679914216468,null,33.869999999999997,"NA",36.25,"NA",30.9,"NA",null,55.29,"NA",59.18,"NA",50.44,"NA",null,46.08,"NA",49.31,"NA",42.03,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2027"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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,{"$f":"'AVOID NEW'!AO9","v":37.763897119418928},{"$f":"C54+D$52","v":41.003497119418931},{"$f":"C54+E$52","v":33.72349711941893},null,{"$f":"ROUND((+$C54*$D$7),2)","v":27.76},"NA",{"$f":"ROUND((+$D54*$D$7),2)","v":30.14},"NA",{"$f":"ROUND((+$E54*$D$7),2)","v":24.79},"NA",null,{"$f":"ROUND((+$C54*$D$8),2)","v":45.32},"NA",{"$f":"ROUND((+$D54*$D$8),2)","v":49.2},"NA",{"$f":"ROUND((+$E54*$D$8),2)","v":40.47},"NA",null,{"$f":"ROUND((+$C54*$D$9),2)","v":37.76},"NA",{"$f":"ROUND((+$D54*$D$9),2)","v":41},"NA",{"$f":"ROUND((+$E54*$D$9),2)","v":33.72},"NA"]
[null,2,{"$f":"'AVOID NEW'!AO10","v":38.897074971832943},42.136674971832946,34.856674971832945,null,28.59,"NA",30.97,"NA",25.62,"NA",null,46.68,"NA",50.56,"NA",41.83,"NA",null,{"$f":"ROUND((+$C55*$D$9),2)","v":38.9},"NA",{"$f":"ROUND((+$D55*$D$9),2)","v":42.14},"NA",{"$f":"ROUND((+$E55*$D$9),2)","v":34.86},"NA"]
[null,3,{"$f":"'AVOID NEW'!AO11","v":39.845460576476682},43.085060576476685,35.805060576476684,null,29.29,"NA",31.67,"NA",26.32,"NA",null,47.81,"NA",51.7,"NA",42.97,"NA",null,39.85,"NA",43.09,"NA",35.81,"NA"]
[null,4,{"$f":"'AVOID NEW'!AO12","v":39.787803095872661},43.027403095872664,35.747403095872663,null,29.24,"NA",31.63,"NA",26.27,"NA",null,47.75,"NA",51.63,"NA",42.9,"NA",null,39.79,"NA",43.03,"NA",35.75,"NA"]
[null,5,{"$f":"'AVOID NEW'!AO13","v":39.770828811738802},43.010428811738805,35.730428811738804,null,29.23,"NA",31.61,"NA",26.26,"NA",null,47.72,"NA",51.61,"NA",42.88,"NA",null,39.770000000000003,"NA",43.01,"NA",35.729999999999997,"NA"]
[null,6,{"$f":"'AVOID NEW'!AO14","v":40.093459685488007},43.33305968548801,36.053059685488009,null,29.47,"NA",31.85,"NA",26.5,"NA",null,48.11,"NA",52,"NA",43.26,"NA",null,40.090000000000003,"NA",43.33,"NA",36.049999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AO15","v":40.77407481564277},44.013674815642773,36.733674815642772,null,29.97,"NA",32.35,"NA",27,"NA",null,48.93,"NA",52.82,"NA",44.08,"NA",null,40.770000000000003,"NA",44.01,"NA",36.729999999999997,"NA"]
[null,8,{"$f":"'AVOID NEW'!AO16","v":41.365737691169009},44.605337691169012,37.325337691169011,null,30.4,"NA",32.78,"NA",27.43,"NA",null,49.64,"NA",53.53,"NA",44.79,"NA",null,41.37,"NA",44.61,"NA",37.33,"NA"]
[null,9,{"$f":"'AVOID NEW'!AO17","v":41.9581423505782},45.197742350578203,37.917742350578202,null,30.84,"NA",33.22,"NA",27.87,"NA",null,50.35,"NA",54.24,"NA",45.5,"NA",null,41.96,"NA",45.2,"NA",37.92,"NA"]
[null,10,{"$f":"'AVOID NEW'!AO18","v":42.490998232080003},45.730598232080006,38.450598232080004,null,31.23,"NA",33.61,"NA",28.26,"NA",null,50.99,"NA",54.88,"NA",46.14,"NA",null,42.49,"NA",45.73,"NA",38.450000000000003,"NA"]
[null,11,{"$f":"'AVOID NEW'!AO19","v":43.025765901027668},46.265365901027671,38.98536590102767,null,31.62,"NA",34.01,"NA",28.65,"NA",null,51.63,"NA",55.52,"NA",46.78,"NA",null,43.03,"NA",46.27,"NA",38.99,"NA"]
[null,12,{"$f":"'AVOID NEW'!AO20","v":43.641622512053928},46.881222512053931,39.60122251205393,null,32.08,"NA",34.46,"NA",29.11,"NA",null,52.37,"NA",56.26,"NA",47.52,"NA",null,43.64,"NA",46.88,"NA",39.6,"NA"]
[null,13,{"$f":"'AVOID NEW'!AO21","v":44.256211787661591},47.495811787661594,40.215811787661593,null,32.53,"NA",34.909999999999997,"NA",29.56,"NA",null,53.11,"NA",56.99,"NA",48.26,"NA",null,44.26,"NA",47.5,"NA",40.22,"NA"]
[null,14,{"$f":"'AVOID NEW'!AO22","v":44.87185138952475},48.111451389524753,40.831451389524752,null,32.979999999999997,"NA",35.36,"NA",30.01,"NA",null,53.85,"NA",57.73,"NA",49,"NA",null,44.87,"NA",48.11,"NA",40.83,"NA"]
[null,15,{"$f":"'AVOID NEW'!AO23","v":45.451807525694718},48.691407525694721,41.41140752569472,null,33.409999999999997,"NA",35.79,"NA",30.44,"NA",null,54.54,"NA",58.43,"NA",49.69,"NA",null,45.45,"NA",48.69,"NA",41.41,"NA"]
[null,16,{"$f":"'AVOID NEW'!AO24","v":46.018786566791597},49.2583865667916,41.978386566791599,null,33.82,"NA",36.200000000000003,"NA",30.85,"NA",null,55.22,"NA",59.11,"NA",50.37,"NA",null,46.02,"NA",49.26,"NA",41.98,"NA"]
[null,17,{"$f":"'AVOID NEW'!AO25","v":46.600388952101646},49.839988952101649,42.559988952101648,null,34.25,"NA",36.630000000000003,"NA",31.28,"NA",null,55.92,"NA",59.81,"NA",51.07,"NA",null,46.6,"NA",49.84,"NA",42.56,"NA"]
[null,18,{"$f":"'AVOID NEW'!AO26","v":47.193330770176608},50.432930770176611,43.15293077017661,null,34.69,"NA",37.07,"NA",31.72,"NA",null,56.63,"NA",60.52,"NA",51.78,"NA",null,47.19,"NA",50.43,"NA",43.15,"NA"]
[null,19,{"$f":"'AVOID NEW'!AO27","v":47.794949719783887},51.03454971978389,43.754549719783888,null,35.130000000000003,"NA",37.51,"NA",32.159999999999997,"NA",null,57.35,"NA",61.24,"NA",52.51,"NA",null,47.79,"NA",51.03,"NA",43.75,"NA"]
[null,20,{"$f":"'AVOID NEW'!AO28","v":48.391033821973259},51.630633821973262,44.350633821973261,null,35.57,"NA",37.950000000000003,"NA",32.6,"NA",null,58.07,"NA",61.96,"NA",53.22,"NA",null,48.39,"NA",51.63,"NA",44.35,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2028"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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,{"$f":"'AVOID NEW'!AP9","v":40.114221143332756},{"$f":"C86+D$84","v":43.353821143332759},{"$f":"C86+E$84","v":36.073821143332758},null,{"$f":"ROUND((+$C86*$D$7),2)","v":29.48},"NA",{"$f":"ROUND((+$D86*$D$7),2)","v":31.87},"NA",{"$f":"ROUND((+$E86*$D$7),2)","v":26.51},"NA",null,{"$f":"ROUND((+$C86*$D$8),2)","v":48.14},"NA",{"$f":"ROUND((+$D86*$D$8),2)","v":52.02},"NA",{"$f":"ROUND((+$E86*$D$8),2)","v":43.29},"NA",null,{"$f":"ROUND((+$C86*$D$9),2)","v":40.11},"NA",{"$f":"ROUND((+$D86*$D$9),2)","v":43.35},"NA",{"$f":"ROUND((+$E86*$D$9),2)","v":36.07},"NA"]
[null,2,{"$f":"'AVOID NEW'!AP10","v":41.003302610900043},44.242902610900046,36.962902610900045,null,30.14,"NA",32.520000000000003,"NA",27.17,"NA",null,49.2,"NA",53.09,"NA",44.36,"NA",null,{"$f":"ROUND((+$C87*$D$9),2)","v":41},"NA",{"$f":"ROUND((+$D87*$D$9),2)","v":44.24},"NA",{"$f":"ROUND((+$E87*$D$9),2)","v":36.96},"NA"]
[null,3,{"$f":"'AVOID NEW'!AP11","v":40.564799467085265},43.804399467085268,36.524399467085267,null,29.82,"NA",32.200000000000003,"NA",26.85,"NA",null,48.68,"NA",52.57,"NA",43.83,"NA",null,40.56,"NA",43.8,"NA",36.520000000000003,"NA"]
[null,4,{"$f":"'AVOID NEW'!AP12","v":40.368824804392581},43.608424804392584,36.328424804392583,null,29.67,"NA",32.049999999999997,"NA",26.7,"NA",null,48.44,"NA",52.33,"NA",43.59,"NA",null,40.369999999999997,"NA",43.61,"NA",36.33,"NA"]
[null,5,{"$f":"'AVOID NEW'!AP13","v":40.667869220969095},43.907469220969098,36.627469220969097,null,29.89,"NA",32.270000000000003,"NA",26.92,"NA",null,48.8,"NA",52.69,"NA",43.95,"NA",null,40.67,"NA",43.91,"NA",36.630000000000003,"NA"]
[null,6,{"$f":"'AVOID NEW'!AP14","v":41.413612285039541},44.653212285039544,37.373212285039543,null,30.44,"NA",32.82,"NA",27.47,"NA",null,49.7,"NA",53.58,"NA",44.85,"NA",null,41.41,"NA",44.65,"NA",37.369999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AP15","v":42.043654133105868},45.283254133105871,38.00325413310587,null,30.9,"NA",33.28,"NA",27.93,"NA",null,50.45,"NA",54.34,"NA",45.6,"NA",null,42.04,"NA",45.28,"NA",38,"NA"]
[null,8,{"$f":"'AVOID NEW'!AP16","v":42.671743488515368},45.911343488515371,38.63134348851537,null,31.36,"NA",33.74,"NA",28.39,"NA",null,51.21,"NA",55.09,"NA",46.36,"NA",null,42.67,"NA",45.91,"NA",38.630000000000003,"NA"]
[null,9,{"$f":"'AVOID NEW'!AP17","v":43.229249371530678},46.468849371530681,39.188849371530679,null,31.77,"NA",34.15,"NA",28.8,"NA",null,51.88,"NA",55.76,"NA",47.03,"NA",null,43.23,"NA",46.47,"NA",39.19,"NA"]
[null,10,{"$f":"'AVOID NEW'!AP18","v":43.789198394978619},47.028798394978622,39.748798394978621,null,32.19,"NA",34.57,"NA",29.22,"NA",null,52.55,"NA",56.43,"NA",47.7,"NA",null,43.79,"NA",47.03,"NA",39.75,"NA"]
[null,11,{"$f":"'AVOID NEW'!AP19","v":44.441541167051525},47.681141167051528,40.401141167051527,null,32.659999999999997,"NA",35.049999999999997,"NA",29.69,"NA",null,53.33,"NA",57.22,"NA",48.48,"NA",null,44.44,"NA",47.68,"NA",40.4,"NA"]
[null,12,{"$f":"'AVOID NEW'!AP20","v":45.091558524509374},48.331158524509377,41.051158524509376,null,33.14,"NA",35.520000000000003,"NA",30.17,"NA",null,54.11,"NA",58,"NA",49.26,"NA",null,45.09,"NA",48.33,"NA",41.05,"NA"]
[null,13,{"$f":"'AVOID NEW'!AP21","v":45.742194852472998},48.981794852473001,41.701794852473,null,33.619999999999997,"NA",36,"NA",30.65,"NA",null,54.89,"NA",58.78,"NA",50.04,"NA",null,45.74,"NA",48.98,"NA",41.7,"NA"]
[null,14,{"$f":"'AVOID NEW'!AP22","v":46.352617954808991},49.592217954808994,42.312217954808993,null,34.07,"NA",36.450000000000003,"NA",31.1,"NA",null,55.62,"NA",59.51,"NA",50.77,"NA",null,46.35,"NA",49.59,"NA",42.31,"NA"]
[null,15,{"$f":"'AVOID NEW'!AP23","v":46.94873922405197},50.188339224051973,42.908339224051971,null,34.51,"NA",36.89,"NA",31.54,"NA",null,56.34,"NA",60.23,"NA",51.49,"NA",null,46.95,"NA",50.19,"NA",42.91,"NA"]
[null,16,{"$f":"'AVOID NEW'!AP24","v":47.561367482144703},50.800967482144706,43.520967482144705,null,34.96,"NA",37.340000000000003,"NA",31.99,"NA",null,57.07,"NA",60.96,"NA",52.23,"NA",null,47.56,"NA",50.8,"NA",43.52,"NA"]
[null,17,{"$f":"'AVOID NEW'!AP25","v":48.186744127149488},51.426344127149491,44.14634412714949,null,35.42,"NA",37.799999999999997,"NA",32.450000000000003,"NA",null,57.82,"NA",61.71,"NA",52.98,"NA",null,48.19,"NA",51.43,"NA",44.15,"NA"]
[null,18,{"$f":"'AVOID NEW'!AP26","v":48.821865433317114},52.061465433317117,44.781465433317116,null,35.880000000000003,"NA",38.270000000000003,"NA",32.909999999999997,"NA",null,58.59,"NA",62.47,"NA",53.74,"NA",null,48.82,"NA",52.06,"NA",44.78,"NA"]
[null,19,{"$f":"'AVOID NEW'!AP27","v":49.451069261318381},52.690669261318384,45.410669261318382,null,36.35,"NA",38.729999999999997,"NA",33.380000000000003,"NA",null,59.34,"NA",63.23,"NA",54.49,"NA",null,49.45,"NA",52.69,"NA",45.41,"NA"]
[null,20,{"$f":"'AVOID NEW'!AP28","v":50.074002158656562},53.313602158656565,46.033602158656564,null,36.799999999999997,"NA",39.19,"NA",33.83,"NA",null,60.09,"NA",63.98,"NA",55.24,"NA",null,50.07,"NA",53.31,"NA",46.03,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2029"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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,{"$f":"'AVOID NEW'!AQ9","v":41.958264889853567},{"$f":"C118+D$84","v":45.19786488985357},{"$f":"C118+E$84","v":37.917864889853568},null,{"$f":"ROUND((+$C118*$D$7),2)","v":30.84},"NA",{"$f":"ROUND((+$D118*$D$7),2)","v":33.22},"NA",{"$f":"ROUND((+$E118*$D$7),2)","v":27.87},"NA",null,{"$f":"ROUND((+$C118*$D$8),2)","v":50.35},"NA",{"$f":"ROUND((+$D118*$D$8),2)","v":54.24},"NA",{"$f":"ROUND((+$E118*$D$8),2)","v":45.5},"NA",null,{"$f":"ROUND((+$C118*$D$9),2)","v":41.96},"NA",{"$f":"ROUND((+$D118*$D$9),2)","v":45.2},"NA",{"$f":"ROUND((+$E118*$D$9),2)","v":37.92},"NA"]
[null,2,{"$f":"'AVOID NEW'!AQ10","v":40.815427676987674},44.055027676987677,36.775027676987676,null,30,"NA",32.380000000000003,"NA",27.03,"NA",null,48.98,"NA",52.87,"NA",44.13,"NA",null,{"$f":"ROUND((+$C119*$D$9),2)","v":40.82},"NA",{"$f":"ROUND((+$D119*$D$9),2)","v":44.06},"NA",{"$f":"ROUND((+$E119*$D$9),2)","v":36.78},"NA"]
[null,3,{"$f":"'AVOID NEW'!AQ11","v":40.46656952328884},43.706169523288843,36.426169523288841,null,29.74,"NA",32.119999999999997,"NA",26.77,"NA",null,48.56,"NA",52.45,"NA",43.71,"NA",null,40.47,"NA",43.71,"NA",36.43,"NA"]
[null,4,{"$f":"'AVOID NEW'!AQ12","v":40.832837133446617},44.07243713344662,36.792437133446619,null,30.01,"NA",32.39,"NA",27.04,"NA",null,49,"NA",52.89,"NA",44.15,"NA",null,40.83,"NA",44.07,"NA",36.79,"NA"]
[null,5,{"$f":"'AVOID NEW'!AQ13","v":41.734008342645957},44.97360834264596,37.693608342645959,null,30.67,"NA",33.06,"NA",27.7,"NA",null,50.08,"NA",53.97,"NA",45.23,"NA",null,41.73,"NA",44.97,"NA",37.69,"NA"]
[null,6,{"$f":"'AVOID NEW'!AQ14","v":42.45357833565312},45.693178335653123,38.413178335653122,null,31.2,"NA",33.58,"NA",28.23,"NA",null,50.94,"NA",54.83,"NA",46.1,"NA",null,42.45,"NA",45.69,"NA",38.409999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AQ15","v":43.153104729770348},46.392704729770351,39.11270472977035,null,31.72,"NA",34.1,"NA",28.75,"NA",null,51.78,"NA",55.67,"NA",46.94,"NA",null,43.15,"NA",46.39,"NA",39.11,"NA"]
[null,8,{"$f":"'AVOID NEW'!AQ16","v":43.75923452162025},46.998834521620253,39.718834521620252,null,32.159999999999997,"NA",34.54,"NA",29.19,"NA",null,52.51,"NA",56.4,"NA",47.66,"NA",null,43.76,"NA",47,"NA",39.72,"NA"]
[null,9,{"$f":"'AVOID NEW'!AQ17","v":44.363134953309519},47.602734953309522,40.322734953309521,null,32.61,"NA",34.99,"NA",29.64,"NA",null,53.24,"NA",57.12,"NA",48.39,"NA",null,44.36,"NA",47.6,"NA",40.32,"NA"]
[null,10,{"$f":"'AVOID NEW'!AQ18","v":45.069382121462688},48.308982121462691,41.02898212146269,null,33.130000000000003,"NA",35.51,"NA",30.16,"NA",null,54.08,"NA",57.97,"NA",49.23,"NA",null,45.07,"NA",48.31,"NA",41.03,"NA"]
[null,11,{"$f":"'AVOID NEW'!AQ19","v":45.768940463517438},49.008540463517441,41.72854046351744,null,33.64,"NA",36.020000000000003,"NA",30.67,"NA",null,54.92,"NA",58.81,"NA",50.07,"NA",null,45.77,"NA",49.01,"NA",41.73,"NA"]
[null,12,{"$f":"'AVOID NEW'!AQ20","v":46.466329419762531},49.705929419762533,42.425929419762532,null,34.15,"NA",36.53,"NA",31.18,"NA",null,55.76,"NA",59.65,"NA",50.91,"NA",null,46.47,"NA",49.71,"NA",42.43,"NA"]
[null,13,{"$f":"'AVOID NEW'!AQ21","v":47.116487231090176},50.356087231090179,43.076087231090177,null,34.630000000000003,"NA",37.01,"NA",31.66,"NA",null,56.54,"NA",60.43,"NA",51.69,"NA",null,47.12,"NA",50.36,"NA",43.08,"NA"]
[null,14,{"$f":"'AVOID NEW'!AQ22","v":47.749555679984674},50.989155679984677,43.709155679984676,null,35.1,"NA",37.479999999999997,"NA",32.130000000000003,"NA",null,57.3,"NA",61.19,"NA",52.45,"NA",null,47.75,"NA",50.99,"NA",43.71,"NA"]
[null,15,{"$f":"'AVOID NEW'!AQ23","v":48.400324026740122},51.639924026740125,44.359924026740124,null,35.57,"NA",37.96,"NA",32.6,"NA",null,58.08,"NA",61.97,"NA",53.23,"NA",null,48.4,"NA",51.64,"NA",44.36,"NA"]
[null,16,{"$f":"'AVOID NEW'!AQ24","v":49.064640176578848},52.304240176578851,45.02424017657885,null,36.06,"NA",38.44,"NA",33.090000000000003,"NA",null,58.88,"NA",62.77,"NA",54.03,"NA",null,49.06,"NA",52.3,"NA",45.02,"NA"]
[null,17,{"$f":"'AVOID NEW'!AQ25","v":49.739236557164411},52.978836557164414,45.698836557164412,null,36.56,"NA",38.94,"NA",33.590000000000003,"NA",null,59.69,"NA",63.57,"NA",54.84,"NA",null,49.74,"NA",52.98,"NA",45.7,"NA"]
[null,18,{"$f":"'AVOID NEW'!AQ26","v":50.406916711154665},53.646516711154668,46.366516711154667,null,37.049999999999997,"NA",39.43,"NA",34.08,"NA",null,60.49,"NA",64.38,"NA",55.64,"NA",null,50.41,"NA",53.65,"NA",46.37,"NA"]
[null,19,{"$f":"'AVOID NEW'!AQ27","v":51.06747021499784},54.307070214997843,47.027070214997842,null,37.53,"NA",39.92,"NA",34.56,"NA",null,61.28,"NA",65.17,"NA",56.43,"NA",null,51.07,"NA",54.31,"NA",47.03,"NA"]
[null,20,{"$f":"'AVOID NEW'!AQ28","v":51.72068084431919},54.960280844319193,47.680280844319192,null,38.01,"NA",40.4,"NA",35.049999999999997,"NA",null,62.06,"NA",65.95,"NA",57.22,"NA",null,51.72,"NA",54.96,"NA",47.68,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2030"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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,{"$f":"'AVOID NEW'!AR9","v":39.587906387788479},{"$f":"C150+D$84","v":42.827506387788482},{"$f":"C150+E$84","v":35.547506387788481},null,{"$f":"ROUND((+$C150*$D$7),2)","v":29.1},"NA",{"$f":"ROUND((+$D150*$D$7),2)","v":31.48},"NA",{"$f":"ROUND((+$E150*$D$7),2)","v":26.13},"NA",null,{"$f":"ROUND((+$C150*$D$8),2)","v":47.51},"NA",{"$f":"ROUND((+$D150*$D$8),2)","v":51.39},"NA",{"$f":"ROUND((+$E150*$D$8),2)","v":42.66},"NA",null,{"$f":"ROUND((+$C150*$D$9),2)","v":39.590000000000003},"NA",{"$f":"ROUND((+$D150*$D$9),2)","v":42.83},"NA",{"$f":"ROUND((+$E150*$D$9),2)","v":35.549999999999997},"NA"]
[null,2,{"$f":"'AVOID NEW'!AR10","v":39.636833782056875},42.876433782056878,35.596433782056877,null,29.13,"NA",31.51,"NA",26.16,"NA",null,47.56,"NA",51.45,"NA",42.72,"NA",null,{"$f":"ROUND((+$C151*$D$9),2)","v":39.64},"NA",{"$f":"ROUND((+$D151*$D$9),2)","v":42.88},"NA",{"$f":"ROUND((+$E151*$D$9),2)","v":35.6},"NA"]
[null,3,{"$f":"'AVOID NEW'!AR11","v":40.400774926524164},43.640374926524167,36.360374926524166,null,29.69,"NA",32.08,"NA",26.72,"NA",null,48.48,"NA",52.37,"NA",43.63,"NA",null,40.4,"NA",43.64,"NA",36.36,"NA"]
[null,4,{"$f":"'AVOID NEW'!AR12","v":41.667187674523696},44.906787674523699,37.626787674523698,null,30.63,"NA",33.01,"NA",27.66,"NA",null,50,"NA",53.89,"NA",45.15,"NA",null,41.67,"NA",44.91,"NA",37.630000000000003,"NA"]
[null,5,{"$f":"'AVOID NEW'!AR13","v":42.575709747989194},45.815309747989197,38.535309747989196,null,31.29,"NA",33.67,"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,6,{"$f":"'AVOID NEW'!AR14","v":43.406958463559356},46.646558463559359,39.366558463559358,null,31.9,"NA",34.29,"NA",28.93,"NA",null,52.09,"NA",55.98,"NA",47.24,"NA",null,43.41,"NA",46.65,"NA",39.369999999999997,"NA"]
[null,7,{"$f":"'AVOID NEW'!AR15","v":44.09820203017113},47.337802030171133,40.057802030171132,null,32.409999999999997,"NA",34.79,"NA",29.44,"NA",null,52.92,"NA",56.81,"NA",48.07,"NA",null,44.1,"NA",47.34,"NA",40.06,"NA"]
[null,8,{"$f":"'AVOID NEW'!AR16","v":44.772295104729388},48.01189510472939,40.731895104729389,null,32.909999999999997,"NA",35.29,"NA",29.94,"NA",null,53.73,"NA",57.61,"NA",48.88,"NA",null,44.77,"NA",48.01,"NA",40.729999999999997,"NA"]
[null,9,{"$f":"'AVOID NEW'!AR17","v":45.555258303600681},48.794858303600684,41.514858303600683,null,33.479999999999997,"NA",35.86,"NA",30.51,"NA",null,54.67,"NA",58.55,"NA",49.82,"NA",null,45.56,"NA",48.79,"NA",41.51,"NA"]
[null,10,{"$f":"'AVOID NEW'!AR18","v":46.321822657579055},49.561422657579058,42.281422657579057,null,34.049999999999997,"NA",36.43,"NA",31.08,"NA",null,55.59,"NA",59.47,"NA",50.74,"NA",null,46.32,"NA",49.56,"NA",42.28,"NA"]
[null,11,{"$f":"'AVOID NEW'!AR19","v":47.079846498992815},50.319446498992818,43.039446498992817,null,34.6,"NA",36.979999999999997,"NA",31.63,"NA",null,56.5,"NA",60.38,"NA",51.65,"NA",null,47.08,"NA",50.32,"NA",43.04,"NA"]
[null,12,{"$f":"'AVOID NEW'!AR20","v":47.780180292944443},51.019780292944446,43.739780292944445,null,35.119999999999997,"NA",37.5,"NA",32.15,"NA",null,57.34,"NA",61.22,"NA",52.49,"NA",null,47.78,"NA",51.02,"NA",43.74,"NA"]
[null,13,{"$f":"'AVOID NEW'!AR21","v":48.458678430312666},51.698278430312669,44.418278430312668,null,35.619999999999997,"NA",38,"NA",32.65,"NA",null,58.15,"NA",62.04,"NA",53.3,"NA",null,48.46,"NA",51.7,"NA",44.42,"NA"]
[null,14,{"$f":"'AVOID NEW'!AR22","v":49.155155151039011},52.394755151039014,45.114755151039013,null,36.130000000000003,"NA",38.51,"NA",33.159999999999997,"NA",null,58.99,"NA",62.87,"NA",54.14,"NA",null,49.16,"NA",52.39,"NA",45.11,"NA"]
[null,15,{"$f":"'AVOID NEW'!AR23","v":49.865207237290115},53.104807237290117,45.824807237290116,null,36.65,"NA",39.03,"NA",33.68,"NA",null,59.84,"NA",63.73,"NA",54.99,"NA",null,49.87,"NA",53.1,"NA",45.82,"NA"]
[null,16,{"$f":"'AVOID NEW'!AR24","v":50.585426069557016},53.825026069557019,46.545026069557018,null,37.18,"NA",39.56,"NA",34.21,"NA",null,60.7,"NA",64.59,"NA",55.85,"NA",null,50.59,"NA",53.83,"NA",46.55,"NA"]
[null,17,{"$f":"'AVOID NEW'!AR25","v":51.297002359831936},54.536602359831939,47.256602359831938,null,37.700000000000003,"NA",40.08,"NA",34.729999999999997,"NA",null,61.56,"NA",65.44,"NA",56.71,"NA",null,51.3,"NA",54.54,"NA",47.26,"NA"]
[null,18,{"$f":"'AVOID NEW'!AR26","v":52.000013035663635},55.239613035663638,47.959613035663637,null,38.22,"NA",40.6,"NA",35.25,"NA",null,62.4,"NA",66.290000000000006,"NA",57.55,"NA",null,52,"NA",55.24,"NA",47.96,"NA"]
[null,19,{"$f":"'AVOID NEW'!AR27","v":52.694462134144374},55.934062134144376,48.654062134144375,null,38.729999999999997,"NA",41.11,"NA",35.76,"NA",null,63.23,"NA",67.12,"NA",58.38,"NA",null,52.69,"NA",55.93,"NA",48.65,"NA"]
[null,20,{"$f":"'AVOID NEW'!AR28","v":53.380303179097645},56.619903179097648,49.339903179097647,null,39.229999999999997,"NA",41.62,"NA",36.26,"NA",null,64.06,"NA",67.94,"NA",59.21,"NA",null,53.38,"NA",56.62,"NA",49.34,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2031"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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,{"$f":"'AVOID NEW'!AS9","v":39.689386689341795},{"$f":"C182+D$84","v":42.928986689341798},{"$f":"C182+E$84","v":35.648986689341797},null,{"$f":"ROUND((+$C182*$D$7),2)","v":29.17},"NA",{"$f":"ROUND((+$D182*$D$7),2)","v":31.55},"NA",{"$f":"ROUND((+$E182*$D$7),2)","v":26.2},"NA",null,{"$f":"ROUND((+$C182*$D$8),2)","v":47.63},"NA",{"$f":"ROUND((+$D182*$D$8),2)","v":51.51},"NA",{"$f":"ROUND((+$E182*$D$8),2)","v":42.78},"NA",null,{"$f":"ROUND((+$C182*$D$9),2)","v":39.69},"NA",{"$f":"ROUND((+$D182*$D$9),2)","v":42.93},"NA",{"$f":"ROUND((+$E182*$D$9),2)","v":35.65},"NA"]
[null,2,{"$f":"'AVOID NEW'!AS10","v":40.852922258097138},44.092522258097141,36.81252225809714,null,30.03,"NA",32.409999999999997,"NA",27.06,"NA",null,49.02,"NA",52.91,"NA",44.18,"NA",null,{"$f":"ROUND((+$C183*$D$9),2)","v":40.85},"NA",{"$f":"ROUND((+$D183*$D$9),2)","v":44.09},"NA",{"$f":"ROUND((+$E183*$D$9),2)","v":36.81},"NA"]
[null,3,{"$f":"'AVOID NEW'!AS11","v":42.46544314356202},45.705043143562023,38.425043143562021,null,31.21,"NA",33.590000000000003,"NA",28.24,"NA",null,50.96,"NA",54.85,"NA",46.11,"NA",null,42.47,"NA",45.71,"NA",38.43,"NA"]
[null,4,{"$f":"'AVOID NEW'!AS12","v":43.465971455985958},46.705571455985961,39.42557145598596,null,31.95,"NA",34.33,"NA",28.98,"NA",null,52.16,"NA",56.05,"NA",47.31,"NA",null,43.47,"NA",46.71,"NA",39.43,"NA"]
[null,5,{"$f":"'AVOID NEW'!AS13","v":44.348637369622516},47.588237369622519,40.308237369622518,null,32.6,"NA",34.979999999999997,"NA",29.63,"NA",null,53.22,"NA",57.11,"NA",48.37,"NA",null,44.35,"NA",47.59,"NA",40.31,"NA"]
[null,6,{"$f":"'AVOID NEW'!AS14","v":45.056452124502492},48.296052124502495,41.016052124502494,null,33.119999999999997,"NA",35.5,"NA",30.15,"NA",null,54.07,"NA",57.96,"NA",49.22,"NA",null,45.06,"NA",48.3,"NA",41.02,"NA"]
[null,7,{"$f":"'AVOID NEW'!AS15","v":45.748069096552285},48.987669096552288,41.707669096552287,null,33.619999999999997,"NA",36.01,"NA",30.66,"NA",null,54.9,"NA",58.79,"NA",50.05,"NA",null,45.75,"NA",48.99,"NA",41.71,"NA"]
[null,8,{"$f":"'AVOID NEW'!AS16","v":46.570532538392669},49.810132538392672,42.530132538392671,null,34.229999999999997,"NA",36.61,"NA",31.26,"NA",null,55.88,"NA",59.77,"NA",51.04,"NA",null,46.57,"NA",49.81,"NA",42.53,"NA"]
[null,9,{"$f":"'AVOID NEW'!AS17","v":47.373486508352883},50.613086508352886,43.333086508352885,null,34.82,"NA",37.200000000000003,"NA",31.85,"NA",null,56.85,"NA",60.74,"NA",52,"NA",null,47.37,"NA",50.61,"NA",43.33,"NA"]
[null,10,{"$f":"'AVOID NEW'!AS18","v":48.16683493618438},51.406434936184382,44.126434936184381,null,35.4,"NA",37.78,"NA",32.43,"NA",null,57.8,"NA",61.69,"NA",52.95,"NA",null,48.17,"NA",51.41,"NA",44.13,"NA"]
[null,11,{"$f":"'AVOID NEW'!AS19","v":48.895093339374895},52.134693339374898,44.854693339374897,null,35.94,"NA",38.32,"NA",32.97,"NA",null,58.67,"NA",62.56,"NA",53.83,"NA",null,48.9,"NA",52.13,"NA",44.85,"NA"]
[null,12,{"$f":"'AVOID NEW'!AS20","v":49.60005417343401},52.839654173434013,45.559654173434012,null,36.46,"NA",38.840000000000003,"NA",33.49,"NA",null,59.52,"NA",63.41,"NA",54.67,"NA",null,49.6,"NA",52.84,"NA",45.56,"NA"]
[null,13,{"$f":"'AVOID NEW'!AS21","v":50.326630388930624},53.566230388930627,46.286230388930626,null,36.99,"NA",39.369999999999997,"NA",34.020000000000003,"NA",null,60.39,"NA",64.28,"NA",55.54,"NA",null,50.33,"NA",53.57,"NA",46.29,"NA"]
[null,14,{"$f":"'AVOID NEW'!AS22","v":51.069422596097994},54.309022596097996,47.029022596097995,null,37.54,"NA",39.92,"NA",34.57,"NA",null,61.28,"NA",65.17,"NA",56.43,"NA",null,51.07,"NA",54.31,"NA",47.03,"NA"]
[null,15,{"$f":"'AVOID NEW'!AS23","v":51.824349100148183},55.063949100148186,47.783949100148185,null,38.090000000000003,"NA",40.47,"NA",35.119999999999997,"NA",null,62.19,"NA",66.08,"NA",57.34,"NA",null,51.82,"NA",55.06,"NA",47.78,"NA"]
[null,16,{"$f":"'AVOID NEW'!AS24","v":52.57037985492903},55.809979854929033,48.529979854929032,null,38.64,"NA",41.02,"NA",35.67,"NA",null,63.08,"NA",66.97,"NA",58.24,"NA",null,52.57,"NA",55.81,"NA",48.53,"NA"]
[null,17,{"$f":"'AVOID NEW'!AS25","v":53.307658116890792},56.547258116890795,49.267258116890794,null,39.18,"NA",41.56,"NA",36.21,"NA",null,63.97,"NA",67.86,"NA",59.12,"NA",null,53.31,"NA",56.55,"NA",49.27,"NA"]
[null,18,{"$f":"'AVOID NEW'!AS26","v":54.036228405586542},57.275828405586545,49.995828405586543,null,39.72,"NA",42.1,"NA",36.75,"NA",null,64.84,"NA",68.73,"NA",59.99,"NA",null,54.04,"NA",57.28,"NA",50,"NA"]
[null,19,{"$f":"'AVOID NEW'!AS27","v":54.756066924451879},57.995666924451882,50.715666924451881,null,40.25,"NA",42.63,"NA",37.28,"NA",null,65.709999999999994,"NA",69.59,"NA",60.86,"NA",null,54.76,"NA",58,"NA",50.72,"NA"]
[null,20,{"$f":"'AVOID NEW'!AS28","v":55.467102952319792},58.706702952319795,51.426702952319793,null,40.770000000000003,"NA",43.15,"NA",37.799999999999997,"NA",null,66.56,"NA",70.45,"NA",61.71,"NA",null,55.47,"NA",58.71,"NA",51.43,"NA"]

{"sheet":"IPCo NF HLH LLH Non-Levelized","index":6,"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,{"$f":"IF('AVOID NEW'!E107=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES FOR NON-FUELED PROJECTS"]
[null,"Eligibility for these rates is limited to wind and solar projects 100 kW or smaller, and to non-wind and non-solar projects smaller than 10 aMW"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E74","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E75","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E76","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$54","v":"PROJECT ON-LINE IN 2026"}]
[null,{"$f":"\"Rate Effective Date: \"&'AVOID NEW'!$E$71","v":"Rate Effective Date: XXXX XX, 2026"}]
[null,{"$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":2026},{"$f":"'AVOID NEW'!AM9","v":28.832928514399139},{"$f":"C22+D$20","v":32.072528514399139},{"$f":"C22+E$20","v":24.792528514399137},null,{"$f":"ROUND((+$C22*$D$7),2)","v":21.19},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":23.57},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":18.22},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":34.6},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":38.49},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":29.75},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":28.83},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":32.07},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":24.79},"NA"]
[null,{"$f":"'AVOID NEW'!AL10","v":2027},{"$f":"'AVOID NEW'!AM10","v":37.763897119418921},41.003497119418924,33.723497119418923,null,27.76,"NA",30.14,"NA",24.79,"NA",null,45.32,"NA",49.2,"NA",40.47,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":37.76},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":41},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":33.72},"NA"]
[null,{"$f":"'AVOID NEW'!AL11","v":2028},{"$f":"'AVOID NEW'!AM11","v":40.114221143332749},43.353821143332752,36.073821143332751,null,29.48,"NA",31.87,"NA",26.51,"NA",null,48.14,"NA",52.02,"NA",43.29,"NA",null,40.11,"NA",43.35,"NA",36.07,"NA"]
[null,{"$f":"'AVOID NEW'!AL12","v":2029},{"$f":"'AVOID NEW'!AM12","v":41.95826488985356},45.197864889853562,37.917864889853561,null,30.84,"NA",33.22,"NA",27.87,"NA",null,50.35,"NA",54.24,"NA",45.5,"NA",null,41.96,"NA",45.2,"NA",37.92,"NA"]
[null,{"$f":"'AVOID NEW'!AL13","v":2030},{"$f":"'AVOID NEW'!AM13","v":39.587906387788479},42.827506387788482,35.547506387788481,null,29.1,"NA",31.48,"NA",26.13,"NA",null,47.51,"NA",51.39,"NA",42.66,"NA",null,39.590000000000003,"NA",42.83,"NA",35.549999999999997,"NA"]
[null,{"$f":"'AVOID NEW'!AL14","v":2031},{"$f":"'AVOID NEW'!AM14","v":39.689386689341781},42.928986689341784,35.648986689341783,null,29.17,"NA",31.55,"NA",26.2,"NA",null,47.63,"NA",51.51,"NA",42.78,"NA",null,39.69,"NA",42.93,"NA",35.65,"NA"]
[null,{"$f":"'AVOID NEW'!AL15","v":2032},{"$f":"'AVOID NEW'!AM15","v":42.102675648438719},45.342275648438722,38.062275648438721,null,30.95,"NA",33.33,"NA",27.98,"NA",null,50.52,"NA",54.41,"NA",45.67,"NA",null,42.1,"NA",45.34,"NA",38.06,"NA"]
[null,{"$f":"'AVOID NEW'!AL16","v":2033},{"$f":"'AVOID NEW'!AM16","v":46.057801637341896},49.297401637341899,42.017401637341898,null,33.85,"NA",36.229999999999997,"NA",30.88,"NA",null,55.27,"NA",59.16,"NA",50.42,"NA",null,46.06,"NA",49.3,"NA",42.02,"NA"]
[null,{"$f":"'AVOID NEW'!AL17","v":2034},{"$f":"'AVOID NEW'!AM17","v":46.934772275989317},50.17437227598932,42.894372275989319,null,34.5,"NA",36.880000000000003,"NA",31.53,"NA",null,56.32,"NA",60.21,"NA",51.47,"NA",null,46.93,"NA",50.17,"NA",42.89,"NA"]
[null,{"$f":"'AVOID NEW'!AL18","v":2035},{"$f":"'AVOID NEW'!AM18","v":48.583642793541031},51.823242793541034,44.543242793541033,null,35.71,"NA",38.090000000000003,"NA",32.74,"NA",null,58.3,"NA",62.19,"NA",53.45,"NA",null,48.58,"NA",51.82,"NA",44.54,"NA"]
[null,{"$f":"'AVOID NEW'!AL19","v":2036},{"$f":"'AVOID NEW'!AM19","v":49.464439146297401},52.704039146297404,45.424039146297403,null,36.36,"NA",38.74,"NA",33.39,"NA",null,59.36,"NA",63.24,"NA",54.51,"NA",null,49.46,"NA",52.7,"NA",45.42,"NA"]
[null,{"$f":"'AVOID NEW'!AL20","v":2037},{"$f":"'AVOID NEW'!AM20","v":51.1172050203024},54.356805020302403,47.076805020302402,null,37.57,"NA",39.950000000000003,"NA",34.6,"NA",null,61.34,"NA",65.23,"NA",56.49,"NA",null,51.12,"NA",54.36,"NA",47.08,"NA"]
[null,{"$f":"'AVOID NEW'!AL21","v":2038},{"$f":"'AVOID NEW'!AM21","v":54.311980484211006},57.551580484211009,50.271580484211007,null,39.92,"NA",42.3,"NA",36.950000000000003,"NA",null,65.17,"NA",69.06,"NA",60.33,"NA",null,54.31,"NA",57.55,"NA",50.27,"NA"]
[null,{"$f":"'AVOID NEW'!AL22","v":2039},{"$f":"'AVOID NEW'!AM22","v":56.353787049803309},59.593387049803312,52.31338704980331,null,41.42,"NA",43.8,"NA",38.450000000000003,"NA",null,67.62,"NA",71.510000000000005,"NA",62.78,"NA",null,56.35,"NA",59.59,"NA",52.31,"NA"]
[null,{"$f":"'AVOID NEW'!AL23","v":2040},{"$f":"'AVOID NEW'!AM23","v":58.549320290906827},61.78892029090683,54.508920290906829,null,43.03,"NA",45.41,"NA",40.06,"NA",null,70.260000000000005,"NA",74.150000000000006,"NA",65.41,"NA",null,58.55,"NA",61.79,"NA",54.51,"NA"]
[null,{"$f":"'AVOID NEW'!AL24","v":2041},{"$f":"'AVOID NEW'!AM24","v":59.914193548091689},63.153793548091691,55.87379354809169,null,44.04,"NA",46.42,"NA",41.07,"NA",null,71.900000000000006,"NA",75.78,"NA",67.05,"NA",null,59.91,"NA",63.15,"NA",55.87,"NA"]
[null,{"$f":"'AVOID NEW'!AL25","v":2042},{"$f":"'AVOID NEW'!AM25","v":61.814235723301998},65.053835723302001,57.773835723302,null,45.43,"NA",47.81,"NA",42.46,"NA",null,74.180000000000007,"NA",78.06,"NA",69.33,"NA",null,61.81,"NA",65.05,"NA",57.77,"NA"]
[null,{"$f":"'AVOID NEW'!AL26","v":2043},{"$f":"'AVOID NEW'!AM26","v":64.628556568754746},67.868156568754742,60.588156568754748,null,47.5,"NA",49.88,"NA",44.53,"NA",null,77.55,"NA",81.44,"NA",72.709999999999994,"NA",null,64.63,"NA",67.87,"NA",60.59,"NA"]
[null,{"$f":"'AVOID NEW'!AL27","v":2044},{"$f":"'AVOID NEW'!AM27","v":67.57180042067921},70.811400420679206,63.531400420679212,null,49.67,"NA",52.05,"NA",46.7,"NA",null,81.09,"NA",84.97,"NA",76.239999999999995,"NA",null,67.569999999999993,"NA",70.81,"NA",63.53,"NA"]
[null,{"$f":"'AVOID NEW'!AL28","v":2045},{"$f":"'AVOID NEW'!AM28","v":70.649977176463381},73.889577176463376,66.609577176463375,null,51.93,"NA",54.31,"NA",48.96,"NA",null,84.78,"NA",88.67,"NA",79.930000000000007,"NA",null,70.650000000000006,"NA",73.89,"NA",66.61,"NA"]
[null,{"$f":"'AVOID NEW'!AL29","v":2046},{"$f":"'AVOID NEW'!AM29","v":73.354024402947417},76.593624402947412,69.313624402947411,null,53.92,"NA",56.3,"NA",50.95,"NA",null,88.02,"NA",91.91,"NA",83.18,"NA",null,73.349999999999994,"NA",76.59,"NA",69.31,"NA"]
[null,{"$f":"'AVOID NEW'!AL30","v":2047},{"$f":"'AVOID NEW'!AM30","v":76.161374715174333},79.400974715174328,72.120974715174327,null,55.98,"NA",58.36,"NA",53.01,"NA",null,91.39,"NA",95.28,"NA",86.55,"NA",null,76.16,"NA",79.400000000000006,"NA",72.12,"NA"]
[null,{"$f":"'AVOID NEW'!AL31","v":2048},{"$f":"'AVOID NEW'!AM31","v":79.076033431730707},82.315633431730703,75.035633431730702,null,58.12,"NA",60.5,"NA",55.15,"NA",null,94.89,"NA",98.78,"NA",90.04,"NA",null,79.08,"NA",82.32,"NA",75.040000000000006,"NA"]
[null,{"$f":"'AVOID NEW'!AL32","v":2049},{"$f":"'AVOID NEW'!AM32","v":82.102162195855655},85.341762195855651,78.06176219585565,null,60.35,"NA",62.73,"NA",57.38,"NA",null,98.52,"NA",102.41,"NA",93.67,"NA",null,82.1,"NA",85.34,"NA",78.06,"NA"]
[null,{"$f":"'AVOID NEW'!AL33","v":2050},{"$f":"'AVOID NEW'!AM33","v":85.244085094951956},88.483685094951952,81.20368509495195,null,62.65,"NA",65.040000000000006,"NA",59.68,"NA",null,102.29,"NA",106.18,"NA",97.44,"NA",null,85.24,"NA",88.48,"NA",81.2,"NA"]
[null,{"$f":"'AVOID NEW'!AL34","v":2051},{"$f":"'AVOID NEW'!AM34","v":8.4643965847000509},11.70399658470005,4.4239965847000509,null,6.22,"NA",8.6,"NA",3.25,"NA",null,10.16,"NA",14.04,"NA",5.31,"NA",null,8.4600000000000009,"NA",11.7,"NA",4.42,"NA"]

{"sheet":"IPCOStorage(Energy)Non-LevelADJ","index":7,"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,{"$f":"IF('AVOID NEW'!E107=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES OF ENERGY FOR ENERGY STORAGE PROJECTS"]
[null,"Eligibility for these rates is limited to energy storage projects 100 kW or smaller"]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E74","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E75","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E76","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":2026},{"$f":"'AVOID NEW'!AD9","v":28.832928514399139},{"$f":"C22+D$20","v":32.072528514399139},{"$f":"C22+E$20","v":24.792528514399137},null,{"$f":"ROUND((+$C22*$D$7),2)","v":21.19},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":23.57},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":18.22},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":34.6},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":38.49},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":29.75},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":28.83},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":32.07},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":24.79},"NA"]
[null,{"$f":"'AVOID NEW'!M10","v":2027},{"$f":"'AVOID NEW'!AD10","v":34.727549379860918},37.967149379860921,30.687149379860919,null,25.52,"NA",27.91,"NA",22.56,"NA",null,41.67,"NA",45.56,"NA",36.82,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":34.729999999999997},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":37.97},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":30.69},"NA"]
[null,{"$f":"'AVOID NEW'!M11","v":2028},{"$f":"'AVOID NEW'!AD11","v":37.033161781292286},40.272761781292289,32.992761781292288,null,27.22,"NA",29.6,"NA",24.25,"NA",null,44.44,"NA",48.33,"NA",39.590000000000003,"NA",null,37.03,"NA",40.270000000000003,"NA",32.99,"NA"]
[null,{"$f":"'AVOID NEW'!M12","v":2029},{"$f":"'AVOID NEW'!AD12","v":38.831823887533297},42.0714238875333,34.791423887533298,null,28.54,"NA",30.92,"NA",25.57,"NA",null,46.6,"NA",50.49,"NA",41.75,"NA",null,38.83,"NA",42.07,"NA",34.79,"NA"]
[null,{"$f":"'AVOID NEW'!M13","v":2030},{"$f":"'AVOID NEW'!AD13","v":36.415403466040281},39.655003466040284,32.375003466040283,null,26.77,"NA",29.15,"NA",23.8,"NA",null,43.7,"NA",47.59,"NA",38.85,"NA",null,36.42,"NA",39.659999999999997,"NA",32.380000000000003,"NA"]
[null,{"$f":"'AVOID NEW'!M14","v":2031},{"$f":"'AVOID NEW'!AD14","v":36.470131146385746},39.709731146385749,32.429731146385748,null,26.81,"NA",29.19,"NA",23.84,"NA",null,43.76,"NA",47.65,"NA",38.92,"NA",null,36.47,"NA",39.71,"NA",32.43,"NA"]
[null,{"$f":"'AVOID NEW'!M15","v":2032},{"$f":"'AVOID NEW'!AD15","v":38.835966195971878},42.075566195971881,34.79556619597188,null,28.54,"NA",30.93,"NA",25.57,"NA",null,46.6,"NA",50.49,"NA",41.75,"NA",null,38.840000000000003,"NA",42.08,"NA",34.799999999999997,"NA"]
[null,{"$f":"'AVOID NEW'!M16","v":2033},{"$f":"'AVOID NEW'!AD16","v":42.742926233992897},45.9825262339929,38.702526233992899,null,31.42,"NA",33.799999999999997,"NA",28.45,"NA",null,51.29,"NA",55.18,"NA",46.44,"NA",null,42.74,"NA",45.98,"NA",38.700000000000003,"NA"]
[null,{"$f":"'AVOID NEW'!M17","v":2034},{"$f":"'AVOID NEW'!AD17","v":43.571007958074865},46.810607958074868,39.530607958074867,null,32.020000000000003,"NA",34.409999999999997,"NA",29.05,"NA",null,52.29,"NA",56.17,"NA",47.44,"NA",null,43.57,"NA",46.81,"NA",39.53,"NA"]
[null,{"$f":"'AVOID NEW'!M18","v":2035},{"$f":"'AVOID NEW'!AD18","v":45.170255503078835},48.409855503078838,41.129855503078836,null,33.200000000000003,"NA",35.58,"NA",30.23,"NA",null,54.2,"NA",58.09,"NA",49.36,"NA",null,45.17,"NA",48.41,"NA",41.13,"NA"]
[null,{"$f":"'AVOID NEW'!M19","v":2036},{"$f":"'AVOID NEW'!AD19","v":46.000683556229859},49.240283556229862,41.960283556229861,null,33.81,"NA",36.19,"NA",30.84,"NA",null,55.2,"NA",59.09,"NA",50.35,"NA",null,46,"NA",49.24,"NA",41.96,"NA"]
[null,{"$f":"'AVOID NEW'!M20","v":2037},{"$f":"'AVOID NEW'!AD20","v":47.602324356884253},50.841924356884256,43.561924356884255,null,34.99,"NA",37.369999999999997,"NA",32.020000000000003,"NA",null,57.12,"NA",61.01,"NA",52.27,"NA",null,47.6,"NA",50.84,"NA",43.56,"NA"]
[null,{"$f":"'AVOID NEW'!M21","v":2038},{"$f":"'AVOID NEW'!AD21","v":50.745206346432454},53.984806346432457,46.704806346432456,null,37.299999999999997,"NA",39.68,"NA",34.33,"NA",null,60.89,"NA",64.78,"NA",56.05,"NA",null,50.75,"NA",53.98,"NA",46.7,"NA"]
[null,{"$f":"'AVOID NEW'!M22","v":2039},{"$f":"'AVOID NEW'!AD22","v":52.734339226204519},55.973939226204521,48.69393922620452,null,38.76,"NA",41.14,"NA",35.79,"NA",null,63.28,"NA",67.17,"NA",58.43,"NA",null,52.73,"NA",55.97,"NA",48.69,"NA"]
[null,{"$f":"'AVOID NEW'!M23","v":2040},{"$f":"'AVOID NEW'!AD23","v":54.876406572928488},58.116006572928491,50.83600657292849,null,40.33,"NA",42.72,"NA",37.36,"NA",null,65.849999999999994,"NA",69.739999999999995,"NA",61,"NA",null,54.88,"NA",58.12,"NA",50.84,"NA"]
[null,{"$f":"'AVOID NEW'!M24","v":2041},{"$f":"'AVOID NEW'!AD24","v":56.187009540715501},59.426609540715503,52.146609540715502,null,41.3,"NA",43.68,"NA",38.33,"NA",null,67.42,"NA",71.31,"NA",62.58,"NA",null,56.19,"NA",59.43,"NA",52.15,"NA"]
[null,{"$f":"'AVOID NEW'!M25","v":2042},{"$f":"'AVOID NEW'!AD25","v":58.031964652529467},61.27156465252947,53.991564652529469,null,42.65,"NA",45.03,"NA",39.68,"NA",null,69.64,"NA",73.53,"NA",64.790000000000006,"NA",null,58.03,"NA",61.27,"NA",53.99,"NA"]
[null,{"$f":"'AVOID NEW'!M26","v":2043},{"$f":"'AVOID NEW'!AD26","v":60.790369085952463},64.029969085952459,56.749969085952465,null,44.68,"NA",47.06,"NA",41.71,"NA",null,72.95,"NA",76.84,"NA",68.099999999999994,"NA",null,60.79,"NA",64.03,"NA",56.75,"NA"]
[null,{"$f":"'AVOID NEW'!M27","v":2044},{"$f":"'AVOID NEW'!AD27","v":63.676854403737984},66.916454403737987,59.636454403737986,null,46.8,"NA",49.18,"NA",43.83,"NA",null,76.41,"NA",80.3,"NA",71.56,"NA",null,63.68,"NA",66.92,"NA",59.64,"NA"]
[null,{"$f":"'AVOID NEW'!M28","v":2045},{"$f":"'AVOID NEW'!AD28","v":66.697417527717661},69.937017527717657,62.657017527717663,null,49.02,"NA",51.4,"NA",46.05,"NA",null,80.040000000000006,"NA",83.92,"NA",75.19,"NA",null,66.7,"NA",69.94,"NA",62.66,"NA"]
[null,{"$f":"'AVOID NEW'!M29","v":2046},{"$f":"'AVOID NEW'!AD29","v":69.342982843800613},72.582582843800608,65.302582843800607,null,50.97,"NA",53.35,"NA",48,"NA",null,83.21,"NA",87.1,"NA",78.36,"NA",null,69.34,"NA",72.58,"NA",65.3,"NA"]
[null,{"$f":"'AVOID NEW'!M30","v":2047},{"$f":"'AVOID NEW'!AD30","v":72.090969577374437},75.330569577374433,68.050569577374432,null,52.99,"NA",55.37,"NA",50.02,"NA",null,86.51,"NA",90.4,"NA",81.66,"NA",null,72.09,"NA",75.33,"NA",68.05,"NA"]
[null,{"$f":"'AVOID NEW'!M31","v":2048},{"$f":"'AVOID NEW'!AD31","v":74.94536944524009},78.184969445240085,70.904969445240084,null,55.08,"NA",57.47,"NA",52.12,"NA",null,89.93,"NA",93.82,"NA",85.09,"NA",null,74.95,"NA",78.180000000000007,"NA",70.900000000000006,"NA"]
[null,{"$f":"'AVOID NEW'!M32","v":2049},{"$f":"'AVOID NEW'!AD32","v":77.910330273257401},81.149930273257397,73.869930273257395,null,57.26,"NA",59.65,"NA",54.29,"NA",null,93.49,"NA",97.38,"NA",88.64,"NA",null,77.91,"NA",81.150000000000006,"NA",73.87,"NA"]
[null,{"$f":"'AVOID NEW'!M33","v":2050},{"$f":"'AVOID NEW'!AD33","v":80.99016211233463},84.229762112334626,76.949762112334625,null,59.53,"NA",61.91,"NA",56.56,"NA",null,97.19,"NA",101.08,"NA",92.34,"NA",null,80.989999999999995,"NA",84.23,"NA",76.95,"NA"]
[null,{"$f":"'AVOID NEW'!M34","v":2051},{"$f":"'AVOID NEW'!AD34","v":4.1474451589613395},7.3870451589613397,0.10704515896133948,null,3.05,"NA",5.43,"NA",0.08,"NA",null,4.9800000000000004,"NA",8.86,"NA",0.13,"NA",null,4.1500000000000004,"NA",7.39,"NA",0.11,"NA"]

{"sheet":"IPCOStorage(Capacity)","index":8,"n_rows":59,"n_cols":24,"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 $/MW with Online Year of 2027 ","Spreading Levelized Annual Value of CCCT over Peak Hours ($/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","Levelized Annual Value of CCCT in $/MW with Online Year of 2032","Spreading Levelized Annual Value of CCCT over Peak Hours ($/MWh) with Online Year of 2032"]
[1,2027,60.726954791215235,{"$f":"C2*365*24*0.33","v":175549.48091044501},{"$f":"D2/$T$7","v":120.23937048660618},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$D$2:$D2))","v":175549.48091044504},{"$f":"F2/$T$7","v":120.23937048660619},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2026 Hours"]
[2,2028,61.621187240865368,{"$f":"C3*365*24*0.33","v":178134.52807589361},122.00995073691344,{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$D$2:$D3))","v":176795.82744204116},{"$f":"F3/$T$7","v":121.09303249454874},{"$f":"-PMT('AVOID NEW'!$D$37,($A3-1),NPV('AVOID NEW'!$D$37,$D3:$D$3))","v":178134.52807589367},{"$f":"H3/$T$7","v":122.00995073691347},null,null,null,null,null,null,null,null,null,null,null,null,"Period","Jun. 15 - Sep. 15","Nov. 15 - Feb. 15"]
[3,2029,62.528820046462066,180758.31299031252,123.80706369199488,{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$D$2:$D4))","v":178023.44296189735},121.93386504239545,{"$f":"-PMT('AVOID NEW'!$D$37,($A4-1),NPV('AVOID NEW'!$D$37,$D$3:$D4))","v":179399.55150426604},{"$f":"H4/$T$7","v":122.87640513990824},{"$f":"-PMT('AVOID NEW'!$D$37,($A4-2),NPV('AVOID NEW'!$D$37,$D$4:$D4))","v":180758.31299031255},{"$f":"J4/$T$7","v":123.8070636919949},null,null,null,null,null,null,null,null,null,null,"Non-Premium Peak",234,380]
[4,2030,63.450058435021617,183421.42892396051,125.63111570134282,{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$D$2:$D5))","v":179231.86543987627},122.76155167114813,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-1),NPV('AVOID NEW'!$D$37,$D$3:$D5))","v":180645.56718791442},123.72984053966741,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-2),NPV('AVOID NEW'!$D$37,$D$4:$D5))","v":182042.29935292286},{"$f":"J5/$T$7","v":124.68650640611155},{"$f":"-PMT('AVOID NEW'!$D$37,($A5-3),NPV('AVOID NEW'!$D$37,$D$5:$D5))","v":183421.42892396054},{"$f":"L5/$T$7","v":125.63111570134284},null,null,null,null,null,null,null,null,"Premium Peak",390,456]
[5,2031,64.385110859179179,186124.47847171518,127.48251950117478,{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$D$2:$D6))","v":180420.66287875164},123.57579649229564,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-1),NPV('AVOID NEW'!$D$37,$D$3:$D6))","v":181872.10604828349},124.56993564950923,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-2),NPV('AVOID NEW'!$D$37,$D$4:$D6))","v":183306.99707358677},125.55273772163477,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-3),NPV('AVOID NEW'!$D$37,$D$5:$D6))","v":184724.66875401285},{"$f":"L6/$T$7","v":126.5237457219266},{"$f":"-PMT('AVOID NEW'!$D$37,($A6-4),NPV('AVOID NEW'!$D$37,$D$6:$D6))","v":186124.47847171524},{"$f":"N6/$T$7","v":127.48251950117482},null,null,null,null,"Total Peak Hours in a year",null,null,{"$f":"SUM(W4:W5)","v":624},{"$f":"SUM(X4:X5)","v":836}]
[6,2032,65.334189049396301,188868.07370399486,129.36169431780471,{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$D$2:$D7))","v":181589.43412589058},124.37632474376066,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-1),NPV('AVOID NEW'!$D$37,$D$3:$D7))","v":183078.72948603446},125.39639005892771,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-2),NPV('AVOID NEW'!$D$37,$D$4:$D7))","v":184551.92991505342},126.40543144866673,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-3),NPV('AVOID NEW'!$D$37,$D$5:$D7))","v":186008.33481655936},127.40296905243792,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-4),NPV('AVOID NEW'!$D$37,$D$6:$D7))","v":187447.26687092104},{"$f":"N7/$T$7","v":128.38853895268565},{"$f":"-PMT('AVOID NEW'!$D$37,($A7-5),NPV('AVOID NEW'!$D$37,$D$7:$D7))","v":188868.07370399489},{"$f":"P7/$T$7","v":129.36169431780471},null,null,{"$f":"W6+X6","v":1460}]
[7,2033,66.297508067040226,191652.83632019992,131.26906597273967,{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$D$2:$D8))","v":182737.80956270648},125.16288326212772,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-1),NPV('AVOID NEW'!$D$37,$D$3:$D8))","v":184265.03020527071},126.20892479813062,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-2),NPV('AVOID NEW'!$D$37,$D$4:$D8))","v":185776.65257235884},127.24428258380743,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-3),NPV('AVOID NEW'!$D$37,$D$5:$D8))","v":187271.94360360003},128.26845452301373,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-4),NPV('AVOID NEW'!$D$37,$D$6:$D8))","v":188750.19208361238},129.28095348192628,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-5),NPV('AVOID NEW'!$D$37,$D$7:$D8))","v":190210.71041655305},{"$f":"P8/$T$7","v":130.28130850448838}]
[8,2034,67.275286358350215,194479.39780471878,133.20506698953341,{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$D$2:$D9))","v":183865.45166933947},125.93524086941059,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-1),NPV('AVOID NEW'!$D$37,$D$3:$D9))","v":185430.63291371134},127.0072828176105,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-2),NPV('AVOID NEW'!$D$37,$D$4:$D9))","v":186980.7515097945},128.06900788342088,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-3),NPV('AVOID NEW'!$D$37,$D$5:$D9))","v":188515.04299936219},129.11989246531658,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-4),NPV('AVOID NEW'!$D$37,$D$6:$D9))","v":190032.76321718091},130.15942686108281,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-5),NPV('AVOID NEW'!$D$37,$D$7:$D9))","v":191533.19016399659},131.18711655068259]
[9,2035,68.267745809305978,197348.39958554172,135.17013670242582,{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$D$2:$D10))","v":184972.05546293952},126.69318867324624,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-1),NPV('AVOID NEW'!$D$37,$D$3:$D10))","v":186575.19489622902},127.79122938097878,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-2),NPV('AVOID NEW'!$D$37,$D$4:$D10))","v":188163.84567197281},128.87934635066631,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-3),NPV('AVOID NEW'!$D$37,$D$5:$D10))","v":189737.21313021466},129.95699529466756,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-4),NPV('AVOID NEW'!$D$37,$D$6:$D10))","v":191294.52123816338},131.02364468367355,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-5),NPV('AVOID NEW'!$D$37,$D$7:$D10))","v":192835.01455341463},132.07877709137989]
[10,2036,69.275111801413885,200260.49319552726,137.16472136679948,{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$D$2:$D11))","v":186057.34880884469},127.43654028003061,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-1),NPV('AVOID NEW'!$D$37,$D$3:$D11))","v":187698.4064601002},128.56055236993166,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-2),NPV('AVOID NEW'!$D$37,$D$4:$D11))","v":189325.58706636535},129.67505963449682,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-3),NPV('AVOID NEW'!$D$37,$D$5:$D11))","v":190938.06708679933},130.77949800465709,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-4),NPV('AVOID NEW'!$D$37,$D$6:$D11))","v":192535.03983530632},131.87331495568927,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-5),NPV('AVOID NEW'!$D$37,$D$7:$D11))","v":194115.71752504396},132.95597090756436]
[11,2037,70.297613268426872,203216.34043636842,139.18927427148523,{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$D$2:$D12))","v":187121.09260486311},128.16513192113911,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-1),NPV('AVOID NEW'!$D$37,$D$3:$D12))","v":188799.99125124875},129.3150625008553,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-2),NPV('AVOID NEW'!$D$37,$D$4:$D12))","v":190465.6612156347},130.45593233947582,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-3),NPV('AVOID NEW'!$D$37,$D$5:$D12))","v":192117.25151571538},131.58715857240779,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-4),NPV('AVOID NEW'!$D$37,$D$6:$D12))","v":193753.92615294183},132.70816859790537,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-5),NPV('AVOID NEW'!$D$37,$D$7:$D12))","v":195374.86622869468},133.81840152650321]
[12,2038,71.335482754013896,206216.61354530338,141.24425585294753,{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$D$2:$D13))","v":188163.08083975664},128.878822492984,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-1),NPV('AVOID NEW'!$D$37,$D$3:$D13))","v":189879.70644169027},130.0545934532125,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-2),NPV('AVOID NEW'!$D$37,$D$4:$D13))","v":191583.78747902802},131.22177224590959,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-3),NPV('AVOID NEW'!$D$37,$D$5:$D13))","v":193274.44707904858},132.37975827332093,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-4),NPV('AVOID NEW'!$D$37,$D$6:$D13))","v":194950.82139196471},133.52795985751007,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-5),NPV('AVOID NEW'!$D$37,$D$7:$D13))","v":196612.06176854885},134.66579573188278]
[13,2039,72.388956470395726,209261.99536461997,143.33013381138355,{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$D$2:$D14))","v":189183.14052789527},129.57749351225704,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-1),NPV('AVOID NEW'!$D$37,$D$3:$D14))","v":190937.34278929202},130.77900191047399,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-2),NPV('AVOID NEW'!$D$37,$D$4:$D14))","v":192679.71924304019},131.97241044043849,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-3),NPV('AVOID NEW'!$D$37,$D$5:$D14))","v":194409.36878100142},133.1571019047955,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-4),NPV('AVOID NEW'!$D$37,$D$6:$D14))","v":196125.40127667814},134.33246662786175,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-5),NPV('AVOID NEW'!$D$37,$D$7:$D14))","v":197826.93981358211},135.49790398190555]
[14,2040,73.458274357963404,212353.1795140006,145.44738322876754,{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$D$2:$D15))","v":190181.13152287868},130.26104898827307,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-1),NPV('AVOID NEW'!$D$37,$D$3:$D15))","v":191972.72457184255},131.48816751496065,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-2),NPV('AVOID NEW'!$D$37,$D$4:$D15))","v":193753.24398247644},132.70770135786057,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-3),NPV('AVOID NEW'!$D$37,$D$5:$D15))","v":195521.76616183235},133.91901791906326,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-4),NPV('AVOID NEW'!$D$37,$D$6:$D15))","v":197277.37638674781},135.12149067585466,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-5),NPV('AVOID NEW'!$D$37,$D$7:$D15))","v":199019.17107184496},136.31450073414038]
[15,2041,74.543680145896673,215490.87056575812,147.59648668887542,{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$D$2:$D16))","v":191156.94621370581},130.92941521486699,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-1),NPV('AVOID NEW'!$D$37,$D$3:$D16))","v":192985.70939826898},132.1819927385404,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-2),NPV('AVOID NEW'!$D$37,$D$4:$D16))","v":194804.18319393619},133.42752273557272,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-3),NPV('AVOID NEW'!$D$37,$D$5:$D16))","v":196611.42336024815},134.66535846592339,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-4),NPV('AVOID NEW'!$D$37,$D$6:$D16))","v":198406.49235447534},135.89485777703791,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-5),NPV('AVOID NEW'!$D$37,$D$7:$D16))","v":200188.46162783093},137.11538467659653]
[16,2042,75.64542141379944,218675.78422301143,149.7779343993229,{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$D$2:$D17))","v":192110.50910780605},131.58254048479867,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-1),NPV('AVOID NEW'!$D$37,$D$3:$D17))","v":193976.18790063367},132.86040267166689,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-2),NPV('AVOID NEW'!$D$37,$D$4:$D17))","v":195832.39220459605},134.13177548260003,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-3),NPV('AVOID NEW'!$D$37,$D$5:$D17))","v":197678.15904630092},135.39599934678145,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-4),NPV('AVOID NEW'!$D$37,$D$6:$D17))","v":199512.52992854902},136.65241775928015,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-5),NPV('AVOID NEW'!$D$37,$D$7:$D17))","v":201334.5531431429},137.90037886516637]
[17,2043,76.763749654370059,221908.647500853,151.99222431565275,{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$D$2:$D18))","v":193041.77630591579},132.22039473007931,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-1),NPV('AVOID NEW'!$D$37,$D$3:$D18))","v":194944.0833112871},133.52334473375828,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-2),NPV('AVOID NEW'!$D$37,$D$4:$D18))","v":196837.7598599772},134.82038346573782,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-3),NPV('AVOID NEW'!$D$37,$D$5:$D18))","v":198721.8262277068},136.11083988199096,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-4),NPV('AVOID NEW'!$D$37,$D$6:$D18))","v":200595.30490635172},137.39404445640528,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-5),NPV('AVOID NEW'!$D$37,$D$7:$D18))","v":202457.22292163118},138.66933076824054]
[18,2044,77.89892033712421,225190.19891055865,154.23986226750594,{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$D$2:$D19))","v":193950.73487439367},132.84296909205045,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-1),NPV('AVOID NEW'!$D$37,$D$3:$D19))","v":195889.35093023369},134.17078830837923,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-2),NPV('AVOID NEW'!$D$37,$D$4:$D19))","v":197820.20809513627},135.49329321584676,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-3),NPV('AVOID NEW'!$D$37,$D$5:$D19))","v":199742.31193332621},136.80980269405904,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-4),NPV('AVOID NEW'!$D$37,$D$6:$D19))","v":201654.667937786},138.11963557382603,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-5),NPV('AVOID NEW'!$D$37,$D$7:$D19))","v":203556.28384111129},139.42211221993924]
[19,2045,79.051192973188776,228521.18864689409,156.52136208691377,{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$D$2:$D20))","v":194837.40212110142},133.45027542541192,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-1),NPV('AVOID NEW'!$D$37,$D$3:$D20))","v":196811.97748838572},134.80272430711349,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-2),NPV('AVOID NEW'!$D$37,$D$4:$D20))","v":198779.69139441272},136.15047355781692,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-3),NPV('AVOID NEW'!$D$37,$D$5:$D20))","v":200739.53677830921},137.49283340980082,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-4),NPV('AVOID NEW'!$D$37,$D$6:$D20))","v":202690.50420440824},138.82911246877276,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-5),NPV('AVOID NEW'!$D$37,$D$7:$D20))","v":204631.58415466407},140.15861928401648]
[20,2046,80.220831181185162,231902.37877857004,158.83724573874662,{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$D$2:$D21))","v":195701.82478144486},134.04234574071566,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-1),NPV('AVOID NEW'!$D$37,$D$3:$D21))","v":197711.98041292315},135.41916466638571,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-2),NPV('AVOID NEW'!$D$37,$D$4:$D21))","v":199716.19614548862},136.79191516814288,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-3),NPV('AVOID NEW'!$D$37,$D$5:$D21))","v":201713.45441611341},138.15990028500917,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-4),NPV('AVOID NEW'!$D$37,$D$6:$D21))","v":203702.73297844332},139.52241984824886,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-5),NPV('AVOID NEW'!$D$37,$D$7:$D21))","v":205683.00716536579},140.87877203107246]
[21,2047,81.40810275422092,235334.54344190189,161.18804345335747,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-1),NPV('AVOID NEW'!$D$37,$D$3:$D22))","v":198589.40700145162},136.02014178181616,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-2),NPV('AVOID NEW'!$D$37,$D$4:$D22))","v":200629.73989407293},137.41763006443352,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-3),NPV('AVOID NEW'!$D$37,$D$5:$D22))","v":202664.05088323637},138.81099375564136,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-4),NPV('AVOID NEW'!$D$37,$D$6:$D22))","v":204691.30706696145},140.19952538832976,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-5),NPV('AVOID NEW'!$D$37,$D$7:$D22))","v":206710.47077908411},141.58251423224939]
[22,2048,82.613279728009161,238818.46903772888,163.57429386145813,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-2),NPV('AVOID NEW'!$D$37,$D$4:$D23))","v":201520.37050599977},138.02765103150671,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-3),NPV('AVOID NEW'!$D$37,$D$5:$D23))","v":203591.34384306625},139.44612591990838,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-4),NPV('AVOID NEW'!$D$37,$D$6:$D23))","v":205656.2121471467},140.8604192788676,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-5),NPV('AVOID NEW'!$D$37,$D$7:$D23))","v":207713.92694070181},142.26981297308345]
[23,2049,83.836638450135013,242354.95443165029,165.99654413126731,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-3),NPV('AVOID NEW'!$D$37,$D$5:$D24))","v":204495.38173574221},140.06532995598781,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-4),NPV('AVOID NEW'!$D$37,$D$6:$D24))","v":206597.4659991549},141.5051136980513,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-5),NPV('AVOID NEW'!$D$37,$D$7:$D24))","v":208693.3609597827},142.940658191632]
[24,2050,85.078459650489307,{"$f":"C25*365*24*0.33","v":245944.81115763448},168.45535010796883,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-4),NPV('AVOID NEW'!$D$37,$D$6:$D25))","v":207515.11764355417},142.13364222161243,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-5),NPV('AVOID NEW'!$D$37,$D$7:$D25))","v":209648.79073227453},143.59506214539351]
[25,2051,86.339028512889612,{"$f":"C26*365*24*0.33","v":249588.86362506129},170.95127645552142,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A26-5),NPV('AVOID NEW'!$D$37,$D$7:$D26))","v":210580.26586534566},144.2330588118806]
[null,null,87.618634747909383]
[null,null,88.917572666936209]
[null,null,90.236141257480554]
[null,null,91.574644259756667]
[null,null,92.933390244558055]
["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 ($/MWh)"]
[null,null,null,"Online Year 2027","Online Year 2028","Online Year 2029","Online Year 2030","Online Year 2031","Online Year 2032"]
[{"$f":"B2","v":2027},{"$f":"E2","v":120.23937048660618},1,{"$f":"G2","v":120.23937048660619},{"$f":"I3","v":122.00995073691347},{"$f":"K4","v":123.8070636919949},{"$f":"M5","v":125.63111570134284},{"$f":"O6","v":127.48251950117482},{"$f":"Q7","v":129.36169431780471}]
[2028,{"$f":"E3","v":122.00995073691344},2,{"$f":"G3","v":121.09303249454874},{"$f":"I4","v":122.87640513990824},{"$f":"K5","v":124.68650640611155},{"$f":"M6","v":126.5237457219266},{"$f":"O7","v":128.38853895268565},{"$f":"Q8","v":130.28130850448838}]
[2029,123.80706369199488,3,121.93386504239545,123.72984053966741,125.55273772163477,127.40296905243792,129.28095348192628,131.18711655068259]
[2030,125.63111570134282,4,122.76155167114813,124.56993564950923,126.40543144866673,128.26845452301373,130.15942686108281,132.07877709137989]
[2031,127.48251950117478,5,123.57579649229564,125.39639005892771,127.24428258380743,129.11989246531658,131.02364468367355,132.95597090756436]
[2032,129.36169431780471,6,124.37632474376066,126.20892479813062,128.06900788342088,129.95699529466756,131.87331495568927,133.81840152650321]
[2033,131.26906597273967,7,125.16288326212772,127.0072828176105,128.87934635066631,130.77949800465709,132.70816859790537,134.66579573188278]
[2034,133.20506698953341,8,125.93524086941059,127.79122938097878,129.67505963449682,131.58715857240779,133.52795985751007,135.49790398190555]
[2035,{"$f":"$E10","v":135.17013670242582},9,126.69318867324624,128.56055236993166,130.45593233947582,132.37975827332093,134.33246662786175,136.31450073414038]
[2036,137.16472136679948,10,127.43654028003061,129.3150625008553,131.22177224590959,133.1571019047955,135.12149067585466,137.11538467659653]
[2037,139.18927427148523,11,128.16513192113911,130.0545934532125,131.97241044043849,133.91901791906326,135.89485777703791,137.90037886516637]
[2038,141.24425585294753,12,128.878822492984,130.77900191047399,132.70770135786057,134.66535846592339,136.65241775928015,138.66933076824054]
[2039,143.33013381138355,13,129.57749351225704,131.48816751496065,133.42752273557272,135.39599934678145,137.39404445640528,139.42211221993924]
[2040,145.44738322876754,14,130.26104898827307,132.1819927385404,134.13177548260003,136.11083988199096,138.11963557382603,140.15861928401648]
[2041,147.59648668887542,15,130.92941521486699,132.86040267166689,134.82038346573782,136.80980269405904,138.82911246877276,140.87877203107246]
[2042,149.7779343993229,16,131.58254048479867,133.52334473375828,135.49329321584676,137.49283340980082,139.52241984824886,141.58251423224939]
[2043,151.99222431565275,17,132.22039473007931,134.17078830837923,136.15047355781692,138.15990028500917,140.19952538832976,142.26981297308345]
[2044,154.23986226750594,18,132.84296909205045,134.80272430711349,136.79191516814288,138.81099375564136,140.8604192788676,142.940658191632]
[2045,156.52136208691377,19,133.45027542541192,135.41916466638571,137.41763006443352,139.44612591990838,141.5051136980513,143.59506214539351]
[2046,158.83724573874662,20,134.04234574071566,136.02014178181616,138.02765103150671,140.06532995598781,142.13364222161243,144.2330588118806]
[2047,161.18804345335747]
[2048,163.57429386145813]
[2049,165.99654413126731]
[2050,168.45535010796883]
[2051,170.95127645552142]

{"sheet":"IPCOStorage(WinterCapacity)","index":9,"n_rows":59,"n_cols":24,"rows_kept":59,"cut":false,"hidden":false,"merged":[[31,0,31,8],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,32,8]]}
["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 Winter Value of CCCT in $/MW (using wind's annual capacity factor of 33%, winter distribution of 16.7%) ","Spreading Non-Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh)","Levelized Winter Value of CCCT in $/MW with Online Year of 2027 ","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2027","Levelized Winter Value of CCCT in $/MW with Online Year of 2028","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2028","Levelized Winter Value of CCCT in $/MW with Online Year of 2029","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2029","Levelized Winter Value of CCCT in $/MW with Online Year of 2030","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2030","Levelized Winter Value of CCCT in $/MW with Online Year of 2031","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2031","Levelized Winter Value of CCCT in $/MW with Online Year of 2032","Spreading Levelized Winter Value of CCCT over Winter Peak Hours ($/MWh) with Online Year of 2032"]
[1,2027,60.726954791215235,{"$f":"C2*365*24*0.33*'AVOID NEW'!$D$70","v":29316.763312044317},{"$f":"D2/$X$6","v":35.067898698617604},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$D$2:$D2))","v":29316.763312044324},{"$f":"F2/$X$6","v":35.067898698617611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2026 Hours"]
[2,2028,61.621187240865368,{"$f":"C3*365*24*0.33*'AVOID NEW'!$D$70","v":29748.466188674236},{"$f":"D3/$X$6","v":35.584289699371098},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$D$2:$D3))","v":29524.903182820875},{"$f":"F3/$X$6","v":35.31686983591014},{"$f":"-PMT('AVOID NEW'!$D$37,($A3-1),NPV('AVOID NEW'!$D$37,$D3:$D$3))","v":29748.466188674243},{"$f":"H3/$X$6","v":35.584289699371105},null,null,null,null,null,null,null,null,null,null,null,null,"Period","Jun. 15 - Sep. 15","Nov. 15 - Feb. 15"]
[3,2029,62.528820046462066,{"$f":"C4*365*24*0.33*'AVOID NEW'!$D$70","v":30186.638269382194},36.108418982514586,{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$D$2:$D4))","v":29729.914974636857},35.56209925195796,{"$f":"-PMT('AVOID NEW'!$D$37,($A4-1),NPV('AVOID NEW'!$D$37,$D$3:$D4))","v":29959.725101212436},{"$f":"H4/$X$6","v":35.836991747861767},{"$f":"-PMT('AVOID NEW'!$D$37,($A4-2),NPV('AVOID NEW'!$D$37,$D$4:$D4))","v":30186.638269382198},{"$f":"J4/$X$6","v":36.108418982514593},null,null,null,null,null,null,null,null,null,null,"Non-Premium Peak",234,380]
[4,2030,63.450058435021617,{"$f":"C5*365*24*0.33*'AVOID NEW'!$D$70","v":30631.378630301406},36.640405060169144,{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$D$2:$D5))","v":29931.721528459337},35.803494651267151,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-1),NPV('AVOID NEW'!$D$37,$D$3:$D5))","v":30167.809720381712},36.085896794714969,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-2),NPV('AVOID NEW'!$D$37,$D$4:$D5))","v":30401.063991938125},{"$f":"J5/$X$6","v":36.364909081265701},{"$f":"-PMT('AVOID NEW'!$D$37,($A5-3),NPV('AVOID NEW'!$D$37,$D$5:$D5))","v":30631.378630301417},{"$f":"L5/$X$6","v":36.640405060169158},null,null,null,null,null,null,null,null,"Premium Peak",390,456]
[5,2031,64.385110859179179,{"$f":"C6*365*24*0.33*'AVOID NEW'!$D$70","v":31082.787904776436},37.180368307148846,{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$D$2:$D6))","v":30130.25070075152},36.040969737741051,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-1),NPV('AVOID NEW'!$D$37,$D$3:$D6))","v":30372.641710063348},36.330911136439411,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-2),NPV('AVOID NEW'!$D$37,$D$4:$D6))","v":30612.268511288996},36.617546066135162,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-3),NPV('AVOID NEW'!$D$37,$D$5:$D6))","v":30849.019681920148},{"$f":"L6/$X$6","v":36.900741246315967},{"$f":"-PMT('AVOID NEW'!$D$37,($A6-4),NPV('AVOID NEW'!$D$37,$D$6:$D6))","v":31082.787904776444},{"$f":"N6/$X$6","v":37.180368307148854},null,null,null,null,"Total Peak Hours in a year",null,null,{"$f":"SUM(W4:W5)","v":624},{"$f":"SUM(X4:X5)","v":836}]
[6,2032,65.334189049396301,{"$f":"C7*365*24*0.33*'AVOID NEW'!$D$70","v":31540.968308567142},37.728430991109022,{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$D$2:$D7))","v":30325.435499023733},36.27444437682265,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-1),NPV('AVOID NEW'!$D$37,$D$3:$D7))","v":30574.147824167754},36.571947158095398,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-2),NPV('AVOID NEW'!$D$37,$D$4:$D7))","v":30820.172295813925},36.866234803605174,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-3),NPV('AVOID NEW'!$D$37,$D$5:$D7))","v":31063.391914365409},37.157167361681111,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-4),NPV('AVOID NEW'!$D$37,$D$6:$D7))","v":31303.693567443821},{"$f":"N7/$X$6","v":37.444609530435194},{"$f":"-PMT('AVOID NEW'!$D$37,($A7-5),NPV('AVOID NEW'!$D$37,$D$7:$D7))","v":31540.968308567146},{"$f":"P7/$X$6","v":37.728430991109029},null,null,{"$f":"W6+X6","v":1460}]
[7,2033,66.297508067040226,{"$f":"C8*365*24*0.33*'AVOID NEW'!$D$70","v":32006.023665473389},38.284717303197837,{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$D$2:$D8))","v":30517.214196971985},36.503844733220078,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-1),NPV('AVOID NEW'!$D$37,$D$3:$D8))","v":30772.26004428021},36.808923497942835,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-2),NPV('AVOID NEW'!$D$37,$D$4:$D8))","v":31024.700979583933},37.110886339215234,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-3),NPV('AVOID NEW'!$D$37,$D$5:$D8))","v":31274.414581801197},37.409586820336358,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-4),NPV('AVOID NEW'!$D$37,$D$6:$D8))","v":31521.282077963278},37.704882868377126,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-5),NPV('AVOID NEW'!$D$37,$D$7:$D8))","v":31765.18863956436},{"$f":"P8/$X$6","v":37.996637128665505}]
[8,2034,67.275286358350215,{"$f":"C9*365*24*0.33*'AVOID NEW'!$D$70","v":32478.05943338804},38.849353389220141,{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$D$2:$D9))","v":30705.530428779701},36.729103383707773,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-1),NPV('AVOID NEW'!$D$37,$D$3:$D9))","v":30966.9156965898},37.041765187308371,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-2),NPV('AVOID NEW'!$D$37,$D$4:$D9))","v":31225.785502135685},37.351418064755606,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-3),NPV('AVOID NEW'!$D$37,$D$5:$D9))","v":31482.012180893489},37.657909307288861,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-4),NPV('AVOID NEW'!$D$37,$D$6:$D9))","v":31735.471457269225},37.961090259891414,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-5),NPV('AVOID NEW'!$D$37,$D$7:$D9))","v":31986.042757387437},38.260816695439516]
[9,2035,68.267745809305978,{"$f":"C10*365*24*0.33*'AVOID NEW'!$D$70","v":32957.182730785469},39.422467381322335,{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$D$2:$D10))","v":30890.333262310909},36.950159404678118,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-1),NPV('AVOID NEW'!$D$37,$D$3:$D10))","v":31158.057547670251},37.270403765155805,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-2),NPV('AVOID NEW'!$D$37,$D$4:$D10))","v":31423.362227219459},37.587753860310357,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-3),NPV('AVOID NEW'!$D$37,$D$5:$D10))","v":31686.114592745853},37.902050948260587,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-4),NPV('AVOID NEW'!$D$37,$D$6:$D10))","v":31946.185046773284},38.213140008102016,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-5),NPV('AVOID NEW'!$D$37,$D$7:$D10))","v":32203.447430420249},38.52087013208164]
[10,2036,69.275111801413885,{"$f":"C11*365*24*0.33*'AVOID NEW'!$D$70","v":33443.502363653053},40.004189430206999,{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$D$2:$D11))","v":31071.577251077069},37.166958434302714,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-1),NPV('AVOID NEW'!$D$37,$D$3:$D11))","v":31345.633878836732},37.494777367029585,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-2),NPV('AVOID NEW'!$D$37,$D$4:$D11))","v":31617.373040083014},37.819824210625612,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-3),NPV('AVOID NEW'!$D$37,$D$5:$D11))","v":31886.657203495492},38.141934453941978,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-4),NPV('AVOID NEW'!$D$37,$D$6:$D11))","v":32153.35165249616},38.460946952746603,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-5),NPV('AVOID NEW'!$D$37,$D$7:$D11))","v":32417.324826682347},38.776704338136781]
[11,2037,70.297613268426872,{"$f":"C12*365*24*0.33*'AVOID NEW'!$D$70","v":33937.128852873531},40.594651737886998,{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$D$2:$D12))","v":31249.222465012146},37.379452709344669,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-1),NPV('AVOID NEW'!$D$37,$D$3:$D12))","v":31529.598538958537},37.714830788227914,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-2),NPV('AVOID NEW'!$D$37,$D$4:$D12))","v":31807.765423011002},38.047566295467703,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-3),NPV('AVOID NEW'!$D$37,$D$5:$D12))","v":32083.581003124465},38.37748923818716,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-4),NPV('AVOID NEW'!$D$37,$D$6:$D12))","v":32356.905667541287},38.704432616676179,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-5),NPV('AVOID NEW'!$D$37,$D$7:$D12))","v":32627.602660192013},39.028232847119632]
[12,2038,71.335482754013896,{"$f":"C13*365*24*0.33*'AVOID NEW'!$D$70","v":34438.174462065668},41.193988590987644,{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$D$2:$D13))","v":31423.23450023937},37.587601076841352,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-1),NPV('AVOID NEW'!$D$37,$D$3:$D13))","v":31709.910975762279},37.930515521246747,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-2),NPV('AVOID NEW'!$D$37,$D$4:$D13))","v":31994.492508997679},38.270924053824977,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-3),NPV('AVOID NEW'!$D$37,$D$5:$D13))","v":32276.832662201115},38.608651509809945,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-4),NPV('AVOID NEW'!$D$37,$D$6:$D13))","v":32556.787172458109},38.943525325906826,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-5),NPV('AVOID NEW'!$D$37,$D$7:$D13))","v":32834.214315347665},39.275375975296249]
[13,2039,72.388956470395726,{"$f":"C14*365*24*0.33*'AVOID NEW'!$D$70","v":34946.753225891538},41.802336394607103,{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$D$2:$D14))","v":31593.584468158522},37.791368981050866,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-1),NPV('AVOID NEW'!$D$37,$D$3:$D14))","v":31886.536245811771},38.141789767717427,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-2),NPV('AVOID NEW'!$D$37,$D$4:$D14))","v":32177.513113587713},38.489848221994869,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-3),NPV('AVOID NEW'!$D$37,$D$5:$D14))","v":32466.36458642724},38.835364337831628,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-4),NPV('AVOID NEW'!$D$37,$D$6:$D14))","v":32752.942013205255},39.178160302877096,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-5),NPV('AVOID NEW'!$D$37,$D$7:$D14))","v":33037.098948868217},39.518060943622267]
[14,2040,73.458274357963404,{"$f":"C15*365*24*0.33*'AVOID NEW'!$D$70","v":35462.980978838103},42.419833706744143,{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$D$2:$D15))","v":31760.248964320748},37.99072842622099,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-1),NPV('AVOID NEW'!$D$37,$D$3:$D15))","v":32059.445003497705},38.348618425236488,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-2),NPV('AVOID NEW'!$D$37,$D$4:$D15))","v":32356.791745073573},38.704296345781785,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-3),NPV('AVOID NEW'!$D$37,$D$5:$D15))","v":32652.134949026},39.057577690222487,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-4),NPV('AVOID NEW'!$D$37,$D$6:$D15))","v":32945.321856586888},39.408279732759439,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-5),NPV('AVOID NEW'!$D$37,$D$7:$D15))","v":33236.20156899812},39.75622197248579]
[15,2041,74.543680145896673,{"$f":"C16*365*24*0.33*'AVOID NEW'!$D$70","v":35986.975384481608},43.046621273303359,{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$D$2:$D16))","v":31923.210017688889},38.185657915895803,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-1),NPV('AVOID NEW'!$D$37,$D$3:$D16))","v":32228.613469510918},38.55097304965421,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-2),NPV('AVOID NEW'!$D$37,$D$4:$D16))","v":32532.29859338735},38.914232767209747,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-3),NPV('AVOID NEW'!$D$37,$D$5:$D16))","v":32834.107701161447},39.275248446365367,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-4),NPV('AVOID NEW'!$D$37,$D$6:$D16))","v":33133.884223197383},39.63383280286768,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-5),NPV('AVOID NEW'!$D$37,$D$7:$D16))","v":33431.473091847773},39.989800349100207]
[16,2042,75.64542141379944,{"$f":"C17*365*24*0.33*'AVOID NEW'!$D$70","v":36518.85596524291},43.682842063687694,{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$D$2:$D17))","v":32082.455021003618},38.376142369621554,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-1),NPV('AVOID NEW'!$D$37,$D$3:$D17))","v":32394.023379405826},38.748831793547637,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-2),NPV('AVOID NEW'!$D$37,$D$4:$D17))","v":32704.00949816755},39.119628586324822,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-3),NPV('AVOID NEW'!$D$37,$D$5:$D17))","v":33012.252560732253},39.488340383651021,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-4),NPV('AVOID NEW'!$D$37,$D$6:$D17))","v":33318.592498067694},39.85477571539198,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-5),NPV('AVOID NEW'!$D$37,$D$7:$D17))","v":33622.870374904873},40.218744467589559]
[17,2043,76.763749654370059,{"$f":"C18*365*24*0.33*'AVOID NEW'!$D$70","v":37058.744132642452},44.32864130698858,{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$D$2:$D18))","v":32237.976643087939},38.562173018047773,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-1),NPV('AVOID NEW'!$D$37,$D$3:$D18))","v":32555.661912984942},38.94217932175232,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-2),NPV('AVOID NEW'!$D$37,$D$4:$D18))","v":32871.90589661619},39.320461598823194,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-3),NPV('AVOID NEW'!$D$37,$D$5:$D18))","v":33186.544980027036},39.696824138788323,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-4),NPV('AVOID NEW'!$D$37,$D$6:$D18))","v":33499.415919360741},40.071071673876482,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-5),NPV('AVOID NEW'!$D$37,$D$7:$D18))","v":33810.356227912416},40.4430098420005]
[18,2044,77.89892033712421,{"$f":"C19*365*24*0.33*'AVOID NEW'!$D$70","v":37606.763218063301},44.984166528783852,{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$D$2:$D19))","v":32389.77272402374},38.743747277540358,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-1),NPV('AVOID NEW'!$D$37,$D$3:$D19))","v":32713.521605349026},39.13100670496295,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-2),NPV('AVOID NEW'!$D$37,$D$4:$D19))","v":33035.974751887763},39.516716210392062,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-3),NPV('AVOID NEW'!$D$37,$D$5:$D19))","v":33356.966092865478},39.90067714457593,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-4),NPV('AVOID NEW'!$D$37,$D$6:$D19))","v":33676.329545610257},40.282690844031407,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-5),NPV('AVOID NEW'!$D$37,$D$7:$D19))","v":33993.899401465591},40.662559092662192]
[19,2045,79.051192973188776,{"$f":"C20*365*24*0.33*'AVOID NEW'!$D$70","v":38163.038504031319},45.649567588554213,{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$D$2:$D20))","v":32537.846154223942},38.920868605531034,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-1),NPV('AVOID NEW'!$D$37,$D$3:$D20))","v":32867.600240560416},39.315311292536386,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-2),NPV('AVOID NEW'!$D$37,$D$4:$D20))","v":33196.208462866933},39.708383328788194,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-3),NPV('AVOID NEW'!$D$37,$D$5:$D20))","v":33523.502641977626},40.099883543035439,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-4),NPV('AVOID NEW'!$D$37,$D$6:$D20))","v":33849.314202136171},40.489610289636566,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-5),NPV('AVOID NEW'!$D$37,$D$7:$D20))","v":34173.474553828906},40.87736190649391]
[20,2046,80.220831181185162,{"$f":"C21*365*24*0.33*'AVOID NEW'!$D$70","v":38727.697256021202},46.324996717728709,{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$D$2:$D21))","v":32682.204738501296},39.093546337920209,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-1),NPV('AVOID NEW'!$D$37,$D$3:$D21))","v":33017.900728958179},39.495096565739445,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-2),NPV('AVOID NEW'!$D$37,$D$4:$D21))","v":33352.604756296612},39.89546023480456,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-3),NPV('AVOID NEW'!$D$37,$D$5:$D21))","v":33686.146887490941},40.2944340759461,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-4),NPV('AVOID NEW'!$D$37,$D$6:$D21))","v":34018.356407400031},40.6918138844498,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-5),NPV('AVOID NEW'!$D$37,$D$7:$D21))","v":34349.062196616083},41.087394972028811]
[21,2047,81.40810275422092,{"$f":"C22*365*24*0.33*'AVOID NEW'!$D$70","v":39300.868754797615},47.01060855837035,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-1),NPV('AVOID NEW'!$D$37,$D$3:$D22))","v":33164.430969242421},39.670371972778014,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-2),NPV('AVOID NEW'!$D$37,$D$4:$D22))","v":33505.166562310187},40.077950433385389,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-3),NPV('AVOID NEW'!$D$37,$D$5:$D22))","v":33844.896497500471},40.484325953947931,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-4),NPV('AVOID NEW'!$D$37,$D$6:$D22))","v":34183.448280182558},40.889292201175309,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-5),NPV('AVOID NEW'!$D$37,$D$7:$D22))","v":34520.648620107051},41.292641890080205]
[22,2048,82.613279728009161,{"$f":"C23*365*24*0.33*'AVOID NEW'!$D$70","v":39882.684329300726},47.706560202512833,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-2),NPV('AVOID NEW'!$D$37,$D$4:$D23))","v":33653.901874501971},40.255863486246376,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-3),NPV('AVOID NEW'!$D$37,$D$5:$D23))","v":33999.754421792051},40.669562705492886,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-4),NPV('AVOID NEW'!$D$37,$D$6:$D23))","v":34344.58742857349},41.082042378676427,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-5),NPV('AVOID NEW'!$D$37,$D$7:$D23))","v":34688.225799097207},41.493093061121058]
[23,2049,83.836638450135013,{"$f":"C24*365*24*0.33*'AVOID NEW'!$D$70","v":40473.277390085597},48.413011232159803,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-3),NPV('AVOID NEW'!$D$37,$D$5:$D24))","v":34150.72874986894},40.850154007020265,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-4),NPV('AVOID NEW'!$D$37,$D$6:$D24))","v":34501.776821858868},41.2700679687307,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-5),NPV('AVOID NEW'!$D$37,$D$7:$D24))","v":34851.791280283716},41.688745550578609]
[24,2050,85.078459650489307,{"$f":"C25*365*24*0.33*'AVOID NEW'!$D$70","v":41072.783463324959},49.130123759958082,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-4),NPV('AVOID NEW'!$D$37,$D$6:$D25))","v":34655.024646473539},41.453378763724331,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-5),NPV('AVOID NEW'!$D$37,$D$7:$D25))","v":35011.348052289846},41.879602933361063]
[25,2051,86.339028512889612,{"$f":"C26*365*24*0.33*'AVOID NEW'!$D$70","v":41681.34022538524},49.858062470556504,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A26-5),NPV('AVOID NEW'!$D$37,$D$7:$D26))","v":35166.904399512729},42.065675119034367]
[null,null,87.618634747909383]
[null,null,88.917572666936209]
[null,null,90.236141257480554]
[null,null,91.574644259756667]
[null,null,92.933390244558055]
["WINTER 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 ($/MWh)"]
[null,null,null,"Online Year 2027","Online Year 2028","Online Year 2029","Online Year 2030","Online Year 2031","Online Year 2032"]
[{"$f":"B2","v":2027},{"$f":"E2","v":35.067898698617604},1,{"$f":"G2","v":35.067898698617611},{"$f":"I3","v":35.584289699371105},{"$f":"K4","v":36.108418982514593},{"$f":"M5","v":36.640405060169158},{"$f":"O6","v":37.180368307148854},{"$f":"Q7","v":37.728430991109029}]
[2028,{"$f":"E3","v":35.584289699371098},2,{"$f":"G3","v":35.31686983591014},{"$f":"I4","v":35.836991747861767},{"$f":"K5","v":36.364909081265701},{"$f":"M6","v":36.900741246315967},{"$f":"O7","v":37.444609530435194},{"$f":"Q8","v":37.996637128665505}]
[2029,36.108418982514586,3,35.56209925195796,36.085896794714969,36.617546066135162,37.157167361681111,37.704882868377126,38.260816695439516]
[2030,36.640405060169144,4,35.803494651267151,36.330911136439411,36.866234803605174,37.409586820336358,37.961090259891414,38.52087013208164]
[2031,37.180368307148846,5,36.040969737741051,36.571947158095398,37.110886339215234,37.657909307288861,38.213140008102016,38.776704338136781]
[2032,37.728430991109022,6,36.27444437682265,36.808923497942835,37.351418064755606,37.902050948260587,38.460946952746603,39.028232847119632]
[2033,38.284717303197837,7,36.503844733220078,37.041765187308371,37.587753860310357,38.141934453941978,38.704432616676179,39.275375975296249]
[2034,38.849353389220141,8,36.729103383707773,37.270403765155805,37.819824210625612,38.37748923818716,38.943525325906826,39.518060943622267]
[2035,{"$f":"$E10","v":39.422467381322335},9,36.950159404678118,37.494777367029585,38.047566295467703,38.608651509809945,39.178160302877096,39.75622197248579]
[2036,40.004189430206999,10,37.166958434302714,37.714830788227914,38.270924053824977,38.835364337831628,39.408279732759439,39.989800349100207]
[2037,40.594651737886998,11,37.379452709344669,37.930515521246747,38.489848221994869,39.057577690222487,39.63383280286768,40.218744467589559]
[2038,41.193988590987644,12,37.587601076841352,38.141789767717427,38.704296345781785,39.275248446365367,39.85477571539198,40.4430098420005]
[2039,41.802336394607103,13,37.791368981050866,38.348618425236488,38.914232767209747,39.488340383651021,40.071071673876482,40.662559092662192]
[2040,42.419833706744143,14,37.99072842622099,38.55097304965421,39.119628586324822,39.696824138788323,40.282690844031407,40.87736190649391]
[2041,43.046621273303359,15,38.185657915895803,38.748831793547637,39.320461598823194,39.90067714457593,40.489610289636566,41.087394972028811]
[2042,43.682842063687694,16,38.376142369621554,38.94217932175232,39.516716210392062,40.099883543035439,40.6918138844498,41.292641890080205]
[2043,44.32864130698858,17,38.562173018047773,39.13100670496295,39.708383328788194,40.2944340759461,40.889292201175309,41.493093061121058]
[2044,44.984166528783852,18,38.743747277540358,39.315311292536386,39.89546023480456,40.484325953947931,41.082042378676427,41.688745550578609]
[2045,45.649567588554213,19,38.920868605531034,39.495096565739445,40.077950433385389,40.669562705492886,41.2700679687307,41.879602933361063]
[2046,46.324996717728709,20,39.093546337920209,39.670371972778014,40.255863486246376,40.850154007020265,41.453378763724331,42.065675119034367]
[2047,47.01060855837035]
[2048,47.706560202512833]
[2049,48.413011232159803]
[2050,49.130123759958082]
[2051,49.858062470556504]

{"sheet":"IPCOStorage(SummerCapacity)","index":10,"n_rows":59,"n_cols":24,"rows_kept":59,"cut":false,"hidden":false,"merged":[[31,0,31,8],[32,0,33,0],[32,1,33,1],[32,2,33,2],[32,3,32,8]]}
["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 Summer Value of CCCT in $/MW (using wind's annual capacity factor of 33%, summer distribution of 83.3%)","Spreading Non-Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh)","Levelized Summer Value of CCCT in $/MW with Online Year of 2027 ","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2027","Levelized Summer Value of CCCT in $/MW with Online Year of 2028","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2028","Levelized Summer Value of CCCT in $/MW with Online Year of 2029","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2029","Levelized Summer Value of CCCT in $/MW with Online Year of 2030","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2030","Levelized Summer Value of CCCT in $/MW with Online Year of 2031","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2031","Levelized Summer Value of CCCT in $/MW with Online Year of 2032","Spreading Levelized Summer Value of CCCT over Summer Peak Hours ($/MWh) with Online Year of 2032"]
[1,2027,60.726954791215235,{"$f":"C2*365*24*0.33*'AVOID NEW'!$D$69","v":146232.71759840069},{"$f":"D2/$W$6","v":234.34730384359085},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$D$2:$D2))","v":146232.71759840072},{"$f":"F2/$W$6","v":234.34730384359091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2026 Hours"]
[2,2028,61.621187240865368,{"$f":"C3*365*24*0.33*'AVOID NEW'!$D$69","v":148386.06188721937},{"$f":"D3/$W$6","v":237.79817610131309},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$D$2:$D3))","v":147270.92425922028},{"$f":"F3/$W$6","v":236.01109656926326},{"$f":"-PMT('AVOID NEW'!$D$37,($A3-1),NPV('AVOID NEW'!$D$37,$D3:$D$3))","v":148386.0618872194},{"$f":"H3/$W$6","v":237.79817610131315},null,null,null,null,null,null,null,null,null,null,null,null,"Period","Jun. 15 - Sep. 15","Nov. 15 - Feb. 15"]
[3,2029,62.528820046462066,{"$f":"C4*365*24*0.33*'AVOID NEW'!$D$69","v":150571.67472093031},241.30076077072167,{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$D$2:$D4))","v":148293.52798726052},237.64988459496877,{"$f":"-PMT('AVOID NEW'!$D$37,($A4-1),NPV('AVOID NEW'!$D$37,$D$3:$D4))","v":149439.82640305365},{"$f":"H4/$W$6","v":239.48690128694494},{"$f":"-PMT('AVOID NEW'!$D$37,($A4-2),NPV('AVOID NEW'!$D$37,$D$4:$D4))","v":150571.67472093034},{"$f":"J4/$W$6","v":241.30076077072169},null,null,null,null,null,null,null,null,null,null,"Non-Premium Peak",234,380]
[4,2030,63.450058435021617,{"$f":"C5*365*24*0.33*'AVOID NEW'!$D$69","v":152790.05029365909},244.85584982958187,{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$D$2:$D5))","v":149300.14391141693},239.26305114009125,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-1),NPV('AVOID NEW'!$D$37,$D$3:$D5))","v":150477.75746753271},241.15025235181523,{"$f":"-PMT('AVOID NEW'!$D$37,($A5-2),NPV('AVOID NEW'!$D$37,$D$4:$D5))","v":151641.23536098472},{"$f":"J5/$W$6","v":243.01480025798833},{"$f":"-PMT('AVOID NEW'!$D$37,($A5-3),NPV('AVOID NEW'!$D$37,$D$5:$D5))","v":152790.05029365912},{"$f":"L5/$W$6","v":244.85584982958193},null,null,null,null,null,null,null,null,"Premium Peak",390,456]
[5,2031,64.385110859179179,{"$f":"C6*365*24*0.33*'AVOID NEW'!$D$69","v":155041.69056693875},248.46424770342747,{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$D$2:$D6))","v":150290.41217800012},240.85001951602584,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-1),NPV('AVOID NEW'!$D$37,$D$3:$D6))","v":151499.46433822013},242.78760310612202,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-2),NPV('AVOID NEW'!$D$37,$D$4:$D6))","v":152694.72856229774},244.70309064470791,{"$f":"-PMT('AVOID NEW'!$D$37,($A6-3),NPV('AVOID NEW'!$D$37,$D$5:$D6))","v":153875.6490720927},{"$f":"L6/$W$6","v":246.59559146168701},{"$f":"-PMT('AVOID NEW'!$D$37,($A6-4),NPV('AVOID NEW'!$D$37,$D$6:$D6))","v":155041.69056693878},{"$f":"N6/$W$6","v":248.46424770342753},null,null,null,null,"Total Peak Hours in a year",null,null,{"$f":"SUM(W4:W5)","v":624},{"$f":"SUM(X4:X5)","v":836}]
[6,2032,65.334189049396301,{"$f":"C7*365*24*0.33*'AVOID NEW'!$D$69","v":157327.1053954277},252.12677146703157,{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$D$2:$D7))","v":151263.99862686684},242.4102542097225,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-1),NPV('AVOID NEW'!$D$37,$D$3:$D7))","v":152504.58166186669},244.39836804786327,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-2),NPV('AVOID NEW'!$D$37,$D$4:$D7))","v":153731.75761923951},246.36499618467869,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-3),NPV('AVOID NEW'!$D$37,$D$5:$D7))","v":154944.94290219393},248.30920336890054,{"$f":"-PMT('AVOID NEW'!$D$37,($A7-4),NPV('AVOID NEW'!$D$37,$D$6:$D7))","v":156143.57330347723},{"$f":"N7/$W$6","v":250.23008542223914},{"$f":"-PMT('AVOID NEW'!$D$37,($A7-5),NPV('AVOID NEW'!$D$37,$D$7:$D7))","v":157327.10539542773},{"$f":"P7/$W$6","v":252.12677146703163},null,null,{"$f":"W6+X6","v":1460}]
[7,2033,66.297508067040226,{"$f":"C8*365*24*0.33*'AVOID NEW'!$D$69","v":159646.81265472653},255.84425104924122,{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$D$2:$D8))","v":152220.59536573451},243.94326180406171,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-1),NPV('AVOID NEW'!$D$37,$D$3:$D8))","v":153492.77016099048},245.98200346312575,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-2),NPV('AVOID NEW'!$D$37,$D$4:$D8))","v":154751.95159277492},247.99992242431878,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-3),NPV('AVOID NEW'!$D$37,$D$5:$D8))","v":155997.52902179881},249.99604009903655,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-4),NPV('AVOID NEW'!$D$37,$D$6:$D8))","v":157228.91000564912},251.96940706033513,{"$f":"-PMT('AVOID NEW'!$D$37,($A8-5),NPV('AVOID NEW'!$D$37,$D$7:$D8))","v":158445.52177698867},{"$f":"P8/$W$6","v":253.9191054118408}]
[8,2034,67.275286358350215,{"$f":"C9*365*24*0.33*'AVOID NEW'!$D$69","v":162001.33837133073},259.61752944123515,{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$D$2:$D9))","v":153159.92124055981},245.44859173166637,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-1),NPV('AVOID NEW'!$D$37,$D$3:$D9))","v":154463.71721712151},247.53800836077164,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-2),NPV('AVOID NEW'!$D$37,$D$4:$D9))","v":155754.9660076588},249.60731731996603,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-3),NPV('AVOID NEW'!$D$37,$D$5:$D9))","v":157033.03081846869},251.65549810652033,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-4),NPV('AVOID NEW'!$D$37,$D$6:$D9))","v":158297.29175991172},253.68155730755083,{"$f":"-PMT('AVOID NEW'!$D$37,($A9-5),NPV('AVOID NEW'!$D$37,$D$7:$D9))","v":159547.14740660915},255.68453110033516]
[9,2035,68.267745809305978,{"$f":"C10*365*24*0.33*'AVOID NEW'!$D$69","v":164391.21685475623},263.44746290826322,{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$D$2:$D10))","v":154081.72220062863},246.92583685998179,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-1),NPV('AVOID NEW'!$D$37,$D$3:$D10))","v":155417.13734855878},249.06592523807498,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-2),NPV('AVOID NEW'!$D$37,$D$4:$D10))","v":156740.48344475334},251.1866721871047,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-3),NPV('AVOID NEW'!$D$37,$D$5:$D10))","v":158051.09853746882},253.28701688696927,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-4),NPV('AVOID NEW'!$D$37,$D$6:$D10))","v":159348.33619139009},255.36592338363795,{"$f":"-PMT('AVOID NEW'!$D$37,($A10-5),NPV('AVOID NEW'!$D$37,$D$7:$D10))","v":160631.5671229944},257.42238320992692]
[10,2036,69.275111801413885,{"$f":"C11*365*24*0.33*'AVOID NEW'!$D$69","v":166816.99083187419},267.33492120492662,{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$D$2:$D11))","v":154985.77155776764},248.37463390667892,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-1),NPV('AVOID NEW'!$D$37,$D$3:$D11))","v":156352.77258126345},250.56534067510168,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-2),NPV('AVOID NEW'!$D$37,$D$4:$D11))","v":157708.21402628231},252.73752247801653,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-3),NPV('AVOID NEW'!$D$37,$D$5:$D11))","v":159051.40988330386},254.89007994119208,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-4),NPV('AVOID NEW'!$D$37,$D$6:$D11))","v":160381.68818281015},257.02193619040088,{"$f":"-PMT('AVOID NEW'!$D$37,($A11-5),NPV('AVOID NEW'!$D$37,$D$7:$D11))","v":161698.3926983616},259.13203958070767]
[11,2037,70.297613268426872,{"$f":"C12*365*24*0.33*'AVOID NEW'!$D$69","v":169279.21158349488},271.28078779406229,{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$D$2:$D12))","v":155871.87013985097},249.79466368565861,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-1),NPV('AVOID NEW'!$D$37,$D$3:$D12))","v":157270.39271229017},252.03588575687527,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-2),NPV('AVOID NEW'!$D$37,$D$4:$D12))","v":158657.89579262369},254.25944838561489,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-3),NPV('AVOID NEW'!$D$37,$D$5:$D12))","v":160033.67051259091},256.46421556504953,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-4),NPV('AVOID NEW'!$D$37,$D$6:$D12))","v":161397.02048540051},258.64907129070593,{"$f":"-PMT('AVOID NEW'!$D$37,($A12-5),NPV('AVOID NEW'!$D$37,$D$7:$D12))","v":162747.26356850265},260.8129223854209]
[12,2038,71.335482754013896,{"$f":"C13*365*24*0.33*'AVOID NEW'!$D$69","v":171778.4390832377},275.28596006929121,{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$D$2:$D13))","v":156739.8463395173},251.18565118512387,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-1),NPV('AVOID NEW'!$D$37,$D$3:$D13))","v":158169.79546592801},253.47723632360257,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-2),NPV('AVOID NEW'!$D$37,$D$4:$D13))","v":159589.29497003031},255.75207527248449,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-3),NPV('AVOID NEW'!$D$37,$D$5:$D13))","v":160997.61441684747},258.00899746289662,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-4),NPV('AVOID NEW'!$D$37,$D$6:$D13))","v":162394.03421950658},260.24684971074771,{"$f":"-PMT('AVOID NEW'!$D$37,($A13-5),NPV('AVOID NEW'!$D$37,$D$7:$D13))","v":163777.84745320119},262.46449912371986]
[13,2039,72.388956470395726,{"$f":"C14*365*24*0.33*'AVOID NEW'!$D$69","v":174315.24213872844},279.35134958129555,{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$D$2:$D14))","v":157589.55605973679},252.54736548034742,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-1),NPV('AVOID NEW'!$D$37,$D$3:$D14))","v":159050.80654348026},254.88911305044914,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-2),NPV('AVOID NEW'!$D$37,$D$4:$D14))","v":160502.20612945248},257.21507392540462,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-3),NPV('AVOID NEW'!$D$37,$D$5:$D14))","v":161943.00419457417},259.52404518361243,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-4),NPV('AVOID NEW'!$D$37,$D$6:$D14))","v":163372.45926347293},261.81483856325792,{"$f":"-PMT('AVOID NEW'!$D$37,($A14-5),NPV('AVOID NEW'!$D$37,$D$7:$D14))","v":164789.84086471391},264.08628343704152]
[14,2040,73.458274357963404,{"$f":"C15*365*24*0.33*'AVOID NEW'!$D$69","v":176890.19853516249},283.47788226788862,{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$D$2:$D15))","v":158420.88255855799},253.87961948486858,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-1),NPV('AVOID NEW'!$D$37,$D$3:$D15))","v":159913.27956834482},256.27128135952694,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-2),NPV('AVOID NEW'!$D$37,$D$4:$D15))","v":161396.45223740287},258.64816063686357,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-3),NPV('AVOID NEW'!$D$37,$D$5:$D15))","v":162869.63121280633},261.0090243794973,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-4),NPV('AVOID NEW'!$D$37,$D$6:$D15))","v":164332.05453016097},263.35265149064259,{"$f":"-PMT('AVOID NEW'!$D$37,($A15-5),NPV('AVOID NEW'!$D$37,$D$7:$D15))","v":165782.96950284686},265.67783574174177]
[15,2041,74.543680145896673,{"$f":"C16*365*24*0.33*'AVOID NEW'!$D$69","v":179503.89518127652},287.66649868794315,{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$D$2:$D16))","v":159233.73619601701},255.18226954489904,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-1),NPV('AVOID NEW'!$D$37,$D$3:$D16))","v":160757.09592875806},257.62355116788149,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-2),NPV('AVOID NEW'!$D$37,$D$4:$D16))","v":162271.8846005488},260.05109711626409,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-3),NPV('AVOID NEW'!$D$37,$D$5:$D16))","v":163777.31565908671},262.46364688956203,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-4),NPV('AVOID NEW'!$D$37,$D$6:$D16))","v":165272.60813127796},264.85994892833008,{"$f":"-PMT('AVOID NEW'!$D$37,($A16-5),NPV('AVOID NEW'!$D$37,$D$7:$D16))","v":166756.98853598308},267.23876367946008]
[16,2042,75.64542141379944,{"$f":"C17*365*24*0.33*'AVOID NEW'!$D$69","v":182156.92825776851},291.91815425924443,{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$D$2:$D17))","v":160028.05408680244},256.45521488269623,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-1),NPV('AVOID NEW'!$D$37,$D$3:$D17))","v":161582.16452122785},258.94577647632667,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-2),NPV('AVOID NEW'!$D$37,$D$4:$D17))","v":163128.3827064285},261.42369023466108,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-3),NPV('AVOID NEW'!$D$37,$D$5:$D17))","v":164665.90648556867},263.88767064994983,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-4),NPV('AVOID NEW'!$D$37,$D$6:$D17))","v":166193.93743048131},266.33643818987389,{"$f":"-PMT('AVOID NEW'!$D$37,($A17-5),NPV('AVOID NEW'!$D$37,$D$7:$D17))","v":167711.68276823798},268.76872238499675]
[17,2043,76.763749654370059,{"$f":"C18*365*24*0.33*'AVOID NEW'!$D$69","v":184849.90336821054},296.2338195003374,{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$D$2:$D18))","v":160803.79966282783},257.69839689555744,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-1),NPV('AVOID NEW'!$D$37,$D$3:$D18))","v":162388.42139830213},260.23785480497139,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-2),NPV('AVOID NEW'!$D$37,$D$4:$D18))","v":163965.85396336098},262.76579160795029,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-3),NPV('AVOID NEW'!$D$37,$D$5:$D18))","v":165535.28124767973},265.28089943538419,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-4),NPV('AVOID NEW'!$D$37,$D$6:$D18))","v":167095.88898699102},267.78187337658818,{"$f":"-PMT('AVOID NEW'!$D$37,($A18-5),NPV('AVOID NEW'!$D$37,$D$7:$D18))","v":168646.86669371877},270.26741457326727]
[18,2044,77.89892033712421,{"$f":"C19*365*24*0.33*'AVOID NEW'!$D$69","v":187583.43569249535},300.61448027643485,{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$D$2:$D19))","v":161560.96215036995},258.91179831790055,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-1),NPV('AVOID NEW'!$D$37,$D$3:$D19))","v":163175.82932488466},261.49972648218693,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-2),NPV('AVOID NEW'!$D$37,$D$4:$D19))","v":164784.23334324849},264.07729702443669,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-3),NPV('AVOID NEW'!$D$37,$D$5:$D19))","v":166385.34584046068},266.6431824366357,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-4),NPV('AVOID NEW'!$D$37,$D$6:$D19))","v":167978.33839217573},269.19605511566624,{"$f":"-PMT('AVOID NEW'!$D$37,($A19-5),NPV('AVOID NEW'!$D$37,$D$7:$D19))","v":169562.38443964568},271.73459044815013]
[19,2045,79.051192973188776,{"$f":"C20*365*24*0.33*'AVOID NEW'!$D$69","v":190358.15014286278},305.0611380494596,{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$D$2:$D20))","v":162299.55596687749},260.09544225461138,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-1),NPV('AVOID NEW'!$D$37,$D$3:$D20))","v":163944.37724782529},262.73137379459183,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-2),NPV('AVOID NEW'!$D$37,$D$4:$D20))","v":165583.48293154579},265.35814572363108,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-3),NPV('AVOID NEW'!$D$37,$D$5:$D20))","v":167216.03413633152},267.97441368001847,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-4),NPV('AVOID NEW'!$D$37,$D$6:$D20))","v":168841.19000227208},270.5788301318463,{"$f":"-PMT('AVOID NEW'!$D$37,($A20-5),NPV('AVOID NEW'!$D$37,$D$7:$D20))","v":170458.10960083519},273.17004743723589]
[20,2046,80.220831181185162,{"$f":"C21*365*24*0.33*'AVOID NEW'!$D$69","v":193174.68152254884},309.57481013228983,{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$D$2:$D21))","v":163019.62004294357},261.24939109446086,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-1),NPV('AVOID NEW'!$D$37,$D$3:$D21))","v":164694.07968396501},263.93282000635418,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-2),NPV('AVOID NEW'!$D$37,$D$4:$D21))","v":166363.59138919201},266.60831953396155,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-3),NPV('AVOID NEW'!$D$37,$D$5:$D21))","v":168027.30752862242},269.27453129586928,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-4),NPV('AVOID NEW'!$D$37,$D$6:$D21))","v":169684.37657104331},271.93009065872326,{"$f":"-PMT('AVOID NEW'!$D$37,($A21-5),NPV('AVOID NEW'!$D$37,$D$7:$D21))","v":171333.94496874968},274.57362975761168]
[21,2047,81.40810275422092,{"$f":"C22*365*24*0.33*'AVOID NEW'!$D$69","v":196033.67468710427},314.15652994728248,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-1),NPV('AVOID NEW'!$D$37,$D$3:$D22))","v":165424.9760322092},265.10412825674553,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-2),NPV('AVOID NEW'!$D$37,$D$4:$D22))","v":167124.57333176275},267.82784187782494,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-3),NPV('AVOID NEW'!$D$37,$D$5:$D22))","v":168819.15438573586},270.54351664380749,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-4),NPV('AVOID NEW'!$D$37,$D$6:$D22))","v":170507.8587867789},273.24977369676105,{"$f":"-PMT('AVOID NEW'!$D$37,($A22-5),NPV('AVOID NEW'!$D$37,$D$7:$D22))","v":172189.82215897701},275.94522781887343]
[22,2048,82.613279728009161,{"$f":"C23*365*24*0.33*'AVOID NEW'!$D$69","v":198935.78470842814},318.80734728914769,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-2),NPV('AVOID NEW'!$D$37,$D$4:$D23))","v":167866.46863149779},269.01677665304135,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-3),NPV('AVOID NEW'!$D$37,$D$5:$D23))","v":169591.58942127414},271.78139330332397,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-4),NPV('AVOID NEW'!$D$37,$D$6:$D23))","v":171311.62471857321},274.5378601259186,{"$f":"-PMT('AVOID NEW'!$D$37,($A23-5),NPV('AVOID NEW'!$D$37,$D$7:$D23))","v":173025.70114160457},277.28477747052017]
[23,2049,83.836638450135013,{"$f":"C24*365*24*0.33*'AVOID NEW'!$D$69","v":201881.67704156469},323.52832859225111,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-3),NPV('AVOID NEW'!$D$37,$D$5:$D24))","v":170344.65298587322},272.9882259388994,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-4),NPV('AVOID NEW'!$D$37,$D$6:$D24))","v":172095.68917729604},275.79437368156414,{"$f":"-PMT('AVOID NEW'!$D$37,($A24-5),NPV('AVOID NEW'!$D$37,$D$7:$D24))","v":173841.56967949893},278.5922591017611]
[24,2050,85.078459650489307,{"$f":"C25*365*24*0.33*'AVOID NEW'!$D$69","v":204872.02769430951},328.32055720241908,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-4),NPV('AVOID NEW'!$D$37,$D$6:$D25))","v":172860.09299708059},277.01937980301375,{"$f":"-PMT('AVOID NEW'!$D$37,($A25-5),NPV('AVOID NEW'!$D$37,$D$7:$D25))","v":174637.44267998464},279.86769660253947]
[25,2051,86.339028512889612,{"$f":"C26*365*24*0.33*'AVOID NEW'!$D$69","v":207907.52339967605},333.185133653327,null,null,null,null,null,null,null,null,null,null,{"$f":"-PMT('AVOID NEW'!$D$37,($A26-5),NPV('AVOID NEW'!$D$37,$D$7:$D26))","v":175413.36146583289},281.11115619524503]
[null,null,87.618634747909383]
[null,null,88.917572666936209]
[null,null,90.236141257480554]
[null,null,91.574644259756667]
[null,null,92.933390244558055]
["SUMMER 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 ($/MWh)"]
[null,null,null,"Online Year 2027","Online Year 2028","Online Year 2029","Online Year 2030","Online Year 2031","Online Year 2032"]
[{"$f":"B2","v":2027},{"$f":"E2","v":234.34730384359085},1,{"$f":"G2","v":234.34730384359091},{"$f":"I3","v":237.79817610131315},{"$f":"K4","v":241.30076077072169},{"$f":"M5","v":244.85584982958193},{"$f":"O6","v":248.46424770342753},{"$f":"Q7","v":252.12677146703163}]
[2028,{"$f":"E3","v":237.79817610131309},2,{"$f":"G3","v":236.01109656926326},{"$f":"I4","v":239.48690128694494},{"$f":"K5","v":243.01480025798833},{"$f":"M6","v":246.59559146168701},{"$f":"O7","v":250.23008542223914},{"$f":"Q8","v":253.9191054118408}]
[2029,241.30076077072167,3,237.64988459496877,241.15025235181523,244.70309064470791,248.30920336890054,251.96940706033513,255.68453110033516]
[2030,244.85584982958187,4,239.26305114009125,242.78760310612202,246.36499618467869,249.99604009903655,253.68155730755083,257.42238320992692]
[2031,248.46424770342747,5,240.85001951602584,244.39836804786327,247.99992242431878,251.65549810652033,255.36592338363795,259.13203958070767]
[2032,252.12677146703157,6,242.4102542097225,245.98200346312575,249.60731731996603,253.28701688696927,257.02193619040088,260.8129223854209]
[2033,255.84425104924122,7,243.94326180406171,247.53800836077164,251.1866721871047,254.89007994119208,258.64907129070593,262.46449912371986]
[2034,259.61752944123515,8,245.44859173166637,249.06592523807498,252.73752247801653,256.46421556504953,260.24684971074771,264.08628343704152]
[2035,{"$f":"$E10","v":263.44746290826322},9,246.92583685998179,250.56534067510168,254.25944838561489,258.00899746289662,261.81483856325792,265.67783574174177]
[2036,267.33492120492662,10,248.37463390667892,252.03588575687527,255.75207527248449,259.52404518361243,263.35265149064259,267.23876367946008]
[2037,271.28078779406229,11,249.79466368565861,253.47723632360257,257.21507392540462,261.0090243794973,264.85994892833008,268.76872238499675]
[2038,275.28596006929121,12,251.18565118512387,254.88911305044914,258.64816063686357,262.46364688956203,266.33643818987389,270.26741457326727]
[2039,279.35134958129555,13,252.54736548034742,256.27128135952694,260.05109711626409,263.88767064994983,267.78187337658818,271.73459044815013]
[2040,283.47788226788862,14,253.87961948486858,257.62355116788149,261.42369023466108,265.28089943538419,269.19605511566624,273.17004743723589]
[2041,287.66649868794315,15,255.18226954489904,258.94577647632667,262.76579160795029,266.6431824366357,270.5788301318463,274.57362975761168]
[2042,291.91815425924443,16,256.45521488269623,260.23785480497139,264.07729702443669,267.97441368001847,271.93009065872326,275.94522781887343]
[2043,296.2338195003374,17,257.69839689555744,261.49972648218693,265.35814572363108,269.27453129586928,273.24977369676105,277.28477747052017]
[2044,300.61448027643485,18,258.91179831790055,262.73137379459183,266.60831953396155,270.54351664380749,274.5378601259186,278.5922591017611]
[2045,305.0611380494596,19,260.09544225461138,263.93282000635418,267.82784187782494,271.78139330332397,275.79437368156414,279.86769660253947]
[2046,309.57481013228983,20,261.24939109446086,265.10412825674553,269.01677665304135,272.9882259388994,277.01937980301375,281.11115619524503]
[2047,314.15652994728248]
[2048,318.80734728914769]
[2049,323.52832859225111]
[2050,328.32055720241908]
[2051,333.185133653327]

{"sheet":"IPCOStorage(Energy)LevelizedADJ","index":11,"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,{"$f":"IF('AVOID NEW'!E107=\"IPCo\",\"IDAHO POWER\",\"THESE RATES ARE NOT VALID\")","v":"IDAHO POWER"}]
[null,"AVOIDED COST RATES OF ENERGY FOR ENERGY STORAGE PROJECTS"]
[null,"Eligibility for these rates is limited to energy storage projects 100 kW or smaller."]
[]
[null,"Seasonalization Factors"]
[]
[null,"Season 1",null,{"$f":"'AVOID NEW'!E74","v":0.73499999999999999},"(Applied to March - May)"]
[null,"Season 2",null,{"$f":"'AVOID NEW'!E75","v":1.2},"(Applied to July, August, November, and December)"]
[null,"Season 3",null,{"$f":"'AVOID NEW'!E76","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$54","v":"PROJECT ON-LINE IN 2026"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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":"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":28.832928514399143},{"$f":"C22+D$20","v":32.072528514399146},{"$f":"C22+E$20","v":24.792528514399145},null,{"$f":"ROUND((+$C22*$D$7),2)","v":21.19},"NA",{"$f":"ROUND((+$D22*$D$7),2)","v":23.57},"NA",{"$f":"ROUND((+$E22*$D$7),2)","v":18.22},"NA",null,{"$f":"ROUND((+$C22*$D$8),2)","v":34.6},"NA",{"$f":"ROUND((+$D22*$D$8),2)","v":38.49},"NA",{"$f":"ROUND((+$E22*$D$8),2)","v":29.75},"NA",null,{"$f":"ROUND((+$C22*$D$9),2)","v":28.83},"NA",{"$f":"ROUND((+$D22*$D$9),2)","v":32.07},"NA",{"$f":"ROUND((+$E22*$D$9),2)","v":24.79},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!D3","v":31.674942528277821},34.914542528277821,27.634542528277819,null,23.28,"NA",25.66,"NA",20.309999999999999,"NA",null,38.01,"NA",41.9,"NA",33.159999999999997,"NA",null,{"$f":"ROUND((+$C23*$D$9),2)","v":31.67},"NA",{"$f":"ROUND((+$D23*$D$9),2)","v":34.909999999999997},"NA",{"$f":"ROUND((+$E23*$D$9),2)","v":27.63},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!D4","v":33.334969557691828},36.574569557691831,29.29456955769183,null,24.5,"NA",26.88,"NA",21.53,"NA",null,40,"NA",43.89,"NA",35.15,"NA",null,33.33,"NA",36.57,"NA",29.29,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!D5","v":34.565525245876195},37.805125245876198,30.525125245876197,null,25.41,"NA",27.79,"NA",22.44,"NA",null,41.48,"NA",45.37,"NA",36.630000000000003,"NA",null,34.57,"NA",37.81,"NA",30.53,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!D6","v":34.884581383251671},38.124181383251674,30.844181383251673,null,25.64,"NA",28.02,"NA",22.67,"NA",null,41.86,"NA",45.75,"NA",37.01,"NA",null,34.880000000000003,"NA",38.119999999999997,"NA",30.84,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!D7","v":35.103955699523979},38.343555699523982,31.063555699523981,null,25.8,"NA",28.18,"NA",22.83,"NA",null,42.12,"NA",46.01,"NA",37.28,"NA",null,35.1,"NA",38.340000000000003,"NA",31.06,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!D8","v":35.529830478381911},38.769430478381913,31.489430478381912,null,26.11,"NA",28.5,"NA",23.14,"NA",null,42.64,"NA",46.52,"NA",37.79,"NA",null,35.53,"NA",38.770000000000003,"NA",31.49,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!D9","v":36.222563891064503},39.462163891064506,32.182163891064505,null,26.62,"NA",29,"NA",23.65,"NA",null,43.47,"NA",47.35,"NA",38.619999999999997,"NA",null,36.22,"NA",39.46,"NA",32.18,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!D10","v":36.825682447343958},40.065282447343961,32.78528244734396,null,27.07,"NA",29.45,"NA",24.1,"NA",null,44.19,"NA",48.08,"NA",39.340000000000003,"NA",null,36.83,"NA",40.07,"NA",32.79,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!D11","v":37.418045759424238},40.657645759424241,33.37764575942424,null,27.5,"NA",29.88,"NA",24.53,"NA",null,44.9,"NA",48.79,"NA",40.049999999999997,"NA",null,37.42,"NA",40.659999999999997,"NA",33.380000000000003,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!D12","v":37.950112439565316},41.189712439565319,33.909712439565318,null,27.89,"NA",30.27,"NA",24.92,"NA",null,45.54,"NA",49.43,"NA",40.69,"NA",null,37.950000000000003,"NA",41.19,"NA",33.909999999999997,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!D13","v":38.476806175227992},41.716406175227995,34.436406175227994,null,28.28,"NA",30.66,"NA",25.31,"NA",null,46.17,"NA",50.06,"NA",41.32,"NA",null,38.479999999999997,"NA",41.72,"NA",34.44,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!D14","v":39.069940975497055},42.309540975497058,35.029540975497056,null,28.72,"NA",31.1,"NA",25.75,"NA",null,46.88,"NA",50.77,"NA",42.04,"NA",null,39.07,"NA",42.31,"NA",35.03,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!D15","v":39.658500468825977},42.89810046882598,35.618100468825979,null,29.15,"NA",31.53,"NA",26.18,"NA",null,47.59,"NA",51.48,"NA",42.74,"NA",null,39.659999999999997,"NA",42.9,"NA",35.619999999999997,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!D16","v":40.245225456975916},43.484825456975919,36.204825456975918,null,29.58,"NA",31.96,"NA",26.61,"NA",null,48.29,"NA",52.18,"NA",43.45,"NA",null,40.25,"NA",43.48,"NA",36.200000000000003,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!D17","v":40.797628642127485},44.037228642127488,36.757228642127487,null,29.99,"NA",32.369999999999997,"NA",27.02,"NA",null,48.96,"NA",52.84,"NA",44.11,"NA",null,40.799999999999997,"NA",44.04,"NA",36.76,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!D18","v":41.336245236090086},44.575845236090089,37.295845236090088,null,30.38,"NA",32.76,"NA",27.41,"NA",null,49.6,"NA",53.49,"NA",44.76,"NA",null,41.34,"NA",44.58,"NA",37.299999999999997,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!D19","v":41.886287544013726},45.125887544013729,37.845887544013728,null,30.79,"NA",33.17,"NA",27.82,"NA",null,50.26,"NA",54.15,"NA",45.42,"NA",null,41.89,"NA",45.13,"NA",37.85,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!D20","v":42.445174680666852},45.684774680666855,38.404774680666854,null,31.2,"NA",33.58,"NA",28.23,"NA",null,50.93,"NA",54.82,"NA",46.09,"NA",null,42.45,"NA",45.68,"NA",38.4,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!D21","v":43.010781087892767},46.250381087892769,38.970381087892768,null,31.61,"NA",33.99,"NA",28.64,"NA",null,51.61,"NA",55.5,"NA",46.76,"NA",null,43.01,"NA",46.25,"NA",38.97,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+1","v":"PROJECT ON-LINE IN 2027"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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":"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,{"$f":"'IPCOStorage(Energy)Levelized'!E2","v":34.727549379860925},{"$f":"C54+D$52","v":37.967149379860928},{"$f":"C54+E$52","v":30.687149379860927},null,{"$f":"ROUND((+$C54*$D$7),2)","v":25.52},"NA",{"$f":"ROUND((+$D54*$D$7),2)","v":27.91},"NA",{"$f":"ROUND((+$E54*$D$7),2)","v":22.56},"NA",null,{"$f":"ROUND((+$C54*$D$8),2)","v":41.67},"NA",{"$f":"ROUND((+$D54*$D$8),2)","v":45.56},"NA",{"$f":"ROUND((+$E54*$D$8),2)","v":36.82},"NA",null,{"$f":"ROUND((+$C54*$D$9),2)","v":34.729999999999997},"NA",{"$f":"ROUND((+$D54*$D$9),2)","v":37.97},"NA",{"$f":"ROUND((+$E54*$D$9),2)","v":30.69},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!E3","v":35.839170110862263},39.078770110862266,31.798770110862264,null,26.34,"NA",28.72,"NA",23.37,"NA",null,43.01,"NA",46.89,"NA",38.159999999999997,"NA",null,{"$f":"ROUND((+$C55*$D$9),2)","v":35.840000000000003},"NA",{"$f":"ROUND((+$D55*$D$9),2)","v":39.08},"NA",{"$f":"ROUND((+$E55*$D$9),2)","v":31.8},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!E4","v":36.766322570358383},40.005922570358386,32.725922570358385,null,27.02,"NA",29.4,"NA",24.05,"NA",null,44.12,"NA",48.01,"NA",39.270000000000003,"NA",null,36.770000000000003,"NA",40.01,"NA",32.729999999999997,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!E5","v":36.687763912260628},39.927363912260631,32.64736391226063,null,26.97,"NA",29.35,"NA",24,"NA",null,44.03,"NA",47.91,"NA",39.18,"NA",null,36.69,"NA",39.93,"NA",32.65,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!E6","v":36.650227890219014},39.889827890219017,32.609827890219016,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,6,{"$f":"'IPCOStorage(Energy)Levelized'!E7","v":36.952643404082771},40.192243404082774,32.912243404082773,null,27.16,"NA",29.54,"NA",24.19,"NA",null,44.34,"NA",48.23,"NA",39.49,"NA",null,36.950000000000003,"NA",40.19,"NA",32.909999999999997,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!E8","v":37.61339594538989},40.852995945389893,33.572995945389891,null,27.65,"NA",30.03,"NA",24.68,"NA",null,45.14,"NA",49.02,"NA",40.29,"NA",null,37.61,"NA",40.85,"NA",33.57,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!E9","v":38.185554840934245},41.425154840934248,34.145154840934246,null,28.07,"NA",30.45,"NA",25.1,"NA",null,45.82,"NA",49.71,"NA",40.97,"NA",null,38.19,"NA",41.43,"NA",34.15,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!E10","v":38.758819404287003},41.998419404287006,34.718419404287005,null,28.49,"NA",30.87,"NA",25.52,"NA",null,46.51,"NA",50.4,"NA",41.66,"NA",null,38.76,"NA",42,"NA",34.72,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!E11","v":39.272903780566992},42.512503780566995,35.232503780566994,null,28.87,"NA",31.25,"NA",25.9,"NA",null,47.13,"NA",51.02,"NA",42.28,"NA",null,39.270000000000003,"NA",42.51,"NA",35.229999999999997,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!E12","v":39.789272670698814},43.028872670698817,35.748872670698816,null,29.25,"NA",31.63,"NA",26.28,"NA",null,47.75,"NA",51.63,"NA",42.9,"NA",null,39.79,"NA",43.03,"NA",35.75,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!E13","v":40.387106792532663},43.626706792532666,36.346706792532665,null,29.68,"NA",32.07,"NA",26.71,"NA",null,48.46,"NA",52.35,"NA",43.62,"NA",null,40.39,"NA",43.63,"NA",36.35,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!E14","v":40.984052860579176},44.223652860579179,36.943652860579178,null,30.12,"NA",32.5,"NA",27.15,"NA",null,49.18,"NA",53.07,"NA",44.33,"NA",null,40.98,"NA",44.22,"NA",36.94,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!E15","v":41.582430960519517},44.82203096051952,37.542030960519519,null,30.56,"NA",32.94,"NA",27.59,"NA",null,49.9,"NA",53.79,"NA",45.05,"NA",null,41.58,"NA",44.82,"NA",37.54,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!E16","v":42.145509161671662},45.385109161671664,38.105109161671663,null,30.98,"NA",33.36,"NA",28.01,"NA",null,50.57,"NA",54.46,"NA",45.73,"NA",null,42.15,"NA",45.39,"NA",38.11,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!E17","v":42.695995140394061},45.935595140394064,38.655595140394063,null,31.38,"NA",33.76,"NA",28.41,"NA",null,51.24,"NA",55.12,"NA",46.39,"NA",null,42.7,"NA",45.94,"NA",38.659999999999997,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!E18","v":43.261490095265543},46.501090095265546,39.221090095265545,null,31.8,"NA",34.18,"NA",28.83,"NA",null,51.91,"NA",55.8,"NA",47.07,"NA",null,43.26,"NA",46.5,"NA",39.22,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!E19","v":43.838710338541297},47.0783103385413,39.798310338541299,null,32.22,"NA",34.6,"NA",29.25,"NA",null,52.61,"NA",56.49,"NA",47.76,"NA",null,43.84,"NA",47.08,"NA",39.799999999999997,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!E20","v":44.424993269627599},47.664593269627602,40.384593269627601,null,32.65,"NA",35.03,"NA",29.68,"NA",null,53.31,"NA",57.2,"NA",48.46,"NA",null,44.42,"NA",47.66,"NA",40.380000000000003,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!E21","v":45.006126101226911},48.245726101226914,40.965726101226913,null,33.08,"NA",35.46,"NA",30.11,"NA",null,54.01,"NA",57.89,"NA",49.16,"NA",null,45.01,"NA",48.25,"NA",40.97,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+2","v":"PROJECT ON-LINE IN 2028"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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":"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,{"$f":"'IPCOStorage(Energy)Levelized'!F2","v":37.033161781292293},{"$f":"C86+D$84","v":40.272761781292296},{"$f":"C86+E$84","v":32.992761781292295},null,{"$f":"ROUND((+$C86*$D$7),2)","v":27.22},"NA",{"$f":"ROUND((+$D86*$D$7),2)","v":29.6},"NA",{"$f":"ROUND((+$E86*$D$7),2)","v":24.25},"NA",null,{"$f":"ROUND((+$C86*$D$8),2)","v":44.44},"NA",{"$f":"ROUND((+$D86*$D$8),2)","v":48.33},"NA",{"$f":"ROUND((+$E86*$D$8),2)","v":39.590000000000003},"NA",null,{"$f":"ROUND((+$C86*$D$9),2)","v":37.03},"NA",{"$f":"ROUND((+$D86*$D$9),2)","v":40.270000000000003},"NA",{"$f":"ROUND((+$E86*$D$9),2)","v":32.99},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!F3","v":37.900363087167804},41.139963087167807,33.859963087167806,null,27.86,"NA",30.24,"NA",24.89,"NA",null,45.48,"NA",49.37,"NA",40.630000000000003,"NA",null,{"$f":"ROUND((+$C87*$D$9),2)","v":37.9},"NA",{"$f":"ROUND((+$D87*$D$9),2)","v":41.14},"NA",{"$f":"ROUND((+$E87*$D$9),2)","v":33.86},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!F4","v":37.440308544369231},40.679908544369233,33.399908544369232,null,27.52,"NA",29.9,"NA",24.55,"NA",null,44.93,"NA",48.82,"NA",40.08,"NA",null,37.44,"NA",40.68,"NA",33.4,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!F5","v":37.223119358700764},40.462719358700767,33.182719358700766,null,27.36,"NA",29.74,"NA",24.39,"NA",null,44.67,"NA",48.56,"NA",39.82,"NA",null,37.22,"NA",40.46,"NA",33.18,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!F6","v":37.501293714433395},40.740893714433398,33.460893714433396,null,27.56,"NA",29.94,"NA",24.59,"NA",null,45,"NA",48.89,"NA",40.15,"NA",null,37.5,"NA",40.74,"NA",33.46,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!F7","v":38.22651822448357},41.466118224483573,34.186118224483572,null,28.1,"NA",30.48,"NA",25.13,"NA",null,45.87,"NA",49.76,"NA",41.02,"NA",null,38.229999999999997,"NA",41.47,"NA",34.19,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!F8","v":38.836399516502453},42.075999516502456,34.795999516502455,null,28.54,"NA",30.93,"NA",25.58,"NA",null,46.6,"NA",50.49,"NA",41.76,"NA",null,38.840000000000003,"NA",42.08,"NA",34.799999999999997,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!F9","v":39.444692241523882},42.684292241523885,35.404292241523883,null,28.99,"NA",31.37,"NA",26.02,"NA",null,47.33,"NA",51.22,"NA",42.49,"NA",null,39.44,"NA",42.68,"NA",35.4,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!F10","v":39.982770776333332},43.222370776333335,35.942370776333334,null,29.39,"NA",31.77,"NA",26.42,"NA",null,47.98,"NA",51.87,"NA",43.13,"NA",null,39.979999999999997,"NA",43.22,"NA",35.94,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!F11","v":40.523666513646873},43.763266513646876,36.483266513646875,null,29.78,"NA",32.17,"NA",26.82,"NA",null,48.63,"NA",52.52,"NA",43.78,"NA",null,40.520000000000003,"NA",43.76,"NA",36.479999999999997,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!F12","v":41.157334261665348},44.396934261665351,37.116934261665349,null,30.25,"NA",32.630000000000003,"NA",27.28,"NA",null,49.39,"NA",53.28,"NA",44.54,"NA",null,41.16,"NA",44.4,"NA",37.119999999999997,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!F13","v":41.789058476258852},45.028658476258855,37.748658476258854,null,30.71,"NA",33.1,"NA",27.75,"NA",null,50.15,"NA",54.03,"NA",45.3,"NA",null,41.79,"NA",45.03,"NA",37.75,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!F14","v":42.421786581883381},45.661386581883384,38.381386581883383,null,31.18,"NA",33.56,"NA",28.21,"NA",null,50.91,"NA",54.79,"NA",46.06,"NA",null,42.42,"NA",45.66,"NA",38.380000000000003,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!F15","v":43.014688845237004},46.254288845237006,38.974288845237005,null,31.62,"NA",34,"NA",28.65,"NA",null,51.62,"NA",55.51,"NA",46.77,"NA",null,43.01,"NA",46.25,"NA",38.97,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!F16","v":43.593678550509452},46.833278550509455,39.553278550509454,null,32.04,"NA",34.42,"NA",29.07,"NA",null,52.31,"NA",56.2,"NA",47.46,"NA",null,43.59,"NA",46.83,"NA",39.549999999999997,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!F17","v":44.189565847435901},47.429165847435904,40.149165847435903,null,32.479999999999997,"NA",34.86,"NA",29.51,"NA",null,53.03,"NA",56.91,"NA",48.18,"NA",null,44.19,"NA",47.43,"NA",40.15,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!F18","v":44.798592907220886},48.038192907220889,40.758192907220888,null,32.93,"NA",35.31,"NA",29.96,"NA",null,53.76,"NA",57.65,"NA",48.91,"NA",null,44.8,"NA",48.04,"NA",40.76,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!F19","v":45.417756233620629},48.657356233620632,41.377356233620631,null,33.380000000000003,"NA",35.76,"NA",30.41,"NA",null,54.5,"NA",58.39,"NA",49.65,"NA",null,45.42,"NA",48.66,"NA",41.38,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!F20","v":46.031393385881003},49.270993385881006,41.990993385881005,null,33.83,"NA",36.21,"NA",30.86,"NA",null,55.24,"NA",59.13,"NA",50.39,"NA",null,46.03,"NA",49.27,"NA",41.99,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!F21","v":46.639150093434061},49.878750093434064,42.598750093434063,null,34.28,"NA",36.659999999999997,"NA",31.31,"NA",null,55.97,"NA",59.85,"NA",51.12,"NA",null,46.64,"NA",49.88,"NA",42.6,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+3","v":"PROJECT ON-LINE IN 2029"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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":"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,{"$f":"'IPCOStorage(Energy)Levelized'!G2","v":38.831823887533304},{"$f":"C118+D$84","v":42.071423887533307},{"$f":"C118+E$84","v":34.791423887533306},null,{"$f":"ROUND((+$C118*$D$7),2)","v":28.54},"NA",{"$f":"ROUND((+$D118*$D$7),2)","v":30.92},"NA",{"$f":"ROUND((+$E118*$D$7),2)","v":25.57},"NA",null,{"$f":"ROUND((+$C118*$D$8),2)","v":46.6},"NA",{"$f":"ROUND((+$D118*$D$8),2)","v":50.49},"NA",{"$f":"ROUND((+$E118*$D$8),2)","v":41.75},"NA",null,{"$f":"ROUND((+$C118*$D$9),2)","v":38.83},"NA",{"$f":"ROUND((+$D118*$D$9),2)","v":42.07},"NA",{"$f":"ROUND((+$E118*$D$9),2)","v":34.79},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!G3","v":37.666778525321057},40.90637852532106,33.626378525321059,null,27.69,"NA",30.07,"NA",24.72,"NA",null,45.2,"NA",49.09,"NA",40.35,"NA",null,{"$f":"ROUND((+$C119*$D$9),2)","v":37.67},"NA",{"$f":"ROUND((+$D119*$D$9),2)","v":40.909999999999997},"NA",{"$f":"ROUND((+$E119*$D$9),2)","v":33.630000000000003},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!G4","v":37.296045843452454},40.535645843452457,33.255645843452456,null,27.41,"NA",29.79,"NA",24.44,"NA",null,44.76,"NA",48.64,"NA",39.909999999999997,"NA",null,37.299999999999997,"NA",40.54,"NA",33.26,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!G5","v":37.640780783735721},40.880380783735724,33.600380783735723,null,27.67,"NA",30.05,"NA",24.7,"NA",null,45.17,"NA",49.06,"NA",40.32,"NA",null,37.64,"NA",40.880000000000003,"NA",33.6,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!G6","v":38.52076888346182},41.760368883461823,34.480368883461821,null,28.31,"NA",30.69,"NA",25.34,"NA",null,46.22,"NA",50.11,"NA",41.38,"NA",null,38.520000000000003,"NA",41.76,"NA",34.479999999999997,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!G7","v":39.219512480014117},42.45911248001412,35.179112480014119,null,28.83,"NA",31.21,"NA",25.86,"NA",null,47.06,"NA",50.95,"NA",42.21,"NA",null,39.22,"NA",42.46,"NA",35.18,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!G8","v":39.898575781524158},43.138175781524161,35.85817578152416,null,29.33,"NA",31.71,"NA",26.36,"NA",null,47.88,"NA",51.77,"NA",43.03,"NA",null,39.9,"NA",43.14,"NA",35.86,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!G9","v":40.484611803580378},43.724211803580381,36.44421180358038,null,29.76,"NA",32.14,"NA",26.79,"NA",null,48.58,"NA",52.47,"NA",43.73,"NA",null,40.479999999999997,"NA",43.72,"NA",36.44,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!G10","v":41.068793227568172},44.308393227568175,37.028393227568174,null,30.19,"NA",32.57,"NA",27.22,"NA",null,49.28,"NA",53.17,"NA",44.43,"NA",null,41.07,"NA",44.31,"NA",37.03,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!G11","v":41.755701004138984},44.995301004138987,37.715301004138986,null,30.69,"NA",33.07,"NA",27.72,"NA",null,50.11,"NA",53.99,"NA",45.26,"NA",null,41.76,"NA",45,"NA",37.72,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!G12","v":42.436303836226166},45.675903836226169,38.395903836226168,null,31.19,"NA",33.57,"NA",28.22,"NA",null,50.92,"NA",54.81,"NA",46.08,"NA",null,42.44,"NA",45.68,"NA",38.4,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!G13","v":43.115124840007141},46.354724840007144,39.074724840007143,null,31.69,"NA",34.07,"NA",28.72,"NA",null,51.74,"NA",55.63,"NA",46.89,"NA",null,43.12,"NA",46.35,"NA",39.07,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!G14","v":43.747105343813431},46.986705343813433,39.706705343813432,null,32.15,"NA",34.54,"NA",29.18,"NA",null,52.5,"NA",56.38,"NA",47.65,"NA",null,43.75,"NA",46.99,"NA",39.71,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!G15","v":44.362389632426535},47.601989632426537,40.321989632426536,null,32.61,"NA",34.99,"NA",29.64,"NA",null,53.23,"NA",57.12,"NA",48.39,"NA",null,44.36,"NA",47.6,"NA",40.32,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!G16","v":44.995768888696162},48.235368888696165,40.955368888696164,null,33.07,"NA",35.450000000000003,"NA",30.1,"NA",null,53.99,"NA",57.88,"NA",49.15,"NA",null,45,"NA",48.24,"NA",40.96,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!G17","v":45.643092368075351},48.882692368075354,41.602692368075353,null,33.549999999999997,"NA",35.93,"NA",30.58,"NA",null,54.77,"NA",58.66,"NA",49.92,"NA",null,45.64,"NA",48.88,"NA",41.6,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!G18","v":46.301093285477855},49.540693285477857,42.260693285477856,null,34.03,"NA",36.409999999999997,"NA",31.06,"NA",null,55.56,"NA",59.45,"NA",50.71,"NA",null,46.3,"NA",49.54,"NA",42.26,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!G19","v":46.952575419003558},50.192175419003561,42.91217541900356,null,34.51,"NA",36.89,"NA",31.54,"NA",null,56.34,"NA",60.23,"NA",51.49,"NA",null,46.95,"NA",50.19,"NA",42.91,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!G20","v":47.597328041625659},50.836928041625661,43.55692804162566,null,34.979999999999997,"NA",37.369999999999997,"NA",32.01,"NA",null,57.12,"NA",61,"NA",52.27,"NA",null,47.6,"NA",50.84,"NA",43.56,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!G21","v":48.235134101069981},51.474734101069984,44.194734101069983,null,35.450000000000003,"NA",37.83,"NA",32.479999999999997,"NA",null,57.88,"NA",61.77,"NA",53.03,"NA",null,48.24,"NA",51.47,"NA",44.19,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+4","v":"PROJECT ON-LINE IN 2030"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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,{"$f":"'IPCOStorage(Energy)Levelized'!H2","v":36.415403466040289},{"$f":"C150+D$84","v":39.655003466040291},{"$f":"C150+E$84","v":32.37500346604029},null,{"$f":"ROUND((+$C150*$D$7),2)","v":26.77},"NA",{"$f":"ROUND((+$D150*$D$7),2)","v":29.15},"NA",{"$f":"ROUND((+$E150*$D$7),2)","v":23.8},"NA",null,{"$f":"ROUND((+$C150*$D$8),2)","v":43.7},"NA",{"$f":"ROUND((+$D150*$D$8),2)","v":47.59},"NA",{"$f":"ROUND((+$E150*$D$8),2)","v":38.85},"NA",null,{"$f":"ROUND((+$C150*$D$9),2)","v":36.42},"NA",{"$f":"ROUND((+$D150*$D$9),2)","v":39.659999999999997},"NA",{"$f":"ROUND((+$E150*$D$9),2)","v":32.380000000000003},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!H3","v":36.441789698172741},39.681389698172744,32.401389698172743,null,26.78,"NA",29.17,"NA",23.82,"NA",null,43.73,"NA",47.62,"NA",38.880000000000003,"NA",null,{"$f":"ROUND((+$C151*$D$9),2)","v":36.44},"NA",{"$f":"ROUND((+$D151*$D$9),2)","v":39.68},"NA",{"$f":"ROUND((+$E151*$D$9),2)","v":32.4},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!H4","v":37.183528233283702},40.423128233283705,33.143128233283704,null,27.33,"NA",29.71,"NA",24.36,"NA",null,44.62,"NA",48.51,"NA",39.770000000000003,"NA",null,37.18,"NA",40.42,"NA",33.14,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!H5","v":38.428085287581858},41.667685287581861,34.38768528758186,null,28.24,"NA",30.63,"NA",25.27,"NA",null,46.11,"NA",50,"NA",41.27,"NA",null,38.43,"NA",41.67,"NA",34.39,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!H6","v":39.315106402908405},42.554706402908408,35.274706402908407,null,28.9,"NA",31.28,"NA",25.93,"NA",null,47.18,"NA",51.07,"NA",42.33,"NA",null,39.32,"NA",42.55,"NA",35.270000000000003,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!H7","v":40.125216158141441},43.364816158141444,36.084816158141443,null,29.49,"NA",31.87,"NA",26.52,"NA",null,48.15,"NA",52.04,"NA",43.3,"NA",null,40.130000000000003,"NA",43.36,"NA",36.08,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!H8","v":40.795689454298952},44.035289454298955,36.755289454298953,null,29.98,"NA",32.369999999999997,"NA",27.02,"NA",null,48.95,"NA",52.84,"NA",44.11,"NA",null,40.799999999999997,"NA",44.04,"NA",36.76,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!H9","v":41.44938705997464},44.688987059974643,37.408987059974642,null,30.47,"NA",32.85,"NA",27.5,"NA",null,49.74,"NA",53.63,"NA",44.89,"NA",null,41.45,"NA",44.69,"NA",37.409999999999997,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!H10","v":42.212335114876851},45.451935114876854,38.171935114876852,null,31.03,"NA",33.409999999999997,"NA",28.06,"NA",null,50.65,"NA",54.54,"NA",45.81,"NA",null,42.21,"NA",45.45,"NA",38.17,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!H11","v":42.959269579166161},46.198869579166164,38.918869579166163,null,31.58,"NA",33.96,"NA",28.61,"NA",null,51.55,"NA",55.44,"NA",46.7,"NA",null,42.96,"NA",46.2,"NA",38.92,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!H12","v":43.698053117184919},46.937653117184922,39.657653117184921,null,32.119999999999997,"NA",34.5,"NA",29.15,"NA",null,52.44,"NA",56.33,"NA",47.59,"NA",null,43.7,"NA",46.94,"NA",39.659999999999997,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!H13","v":44.379539927626254},47.619139927626257,40.339139927626256,null,32.619999999999997,"NA",35,"NA",29.65,"NA",null,53.26,"NA",57.14,"NA",48.41,"NA",null,44.38,"NA",47.62,"NA",40.340000000000003,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!H14","v":45.03958753769691},48.279187537696913,40.999187537696912,null,33.1,"NA",35.49,"NA",30.13,"NA",null,54.05,"NA",57.94,"NA",49.2,"NA",null,45.04,"NA",48.28,"NA",41,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!H15","v":45.718012729753632},48.957612729753635,41.677612729753633,null,33.6,"NA",35.979999999999997,"NA",30.63,"NA",null,54.86,"NA",58.75,"NA",50.01,"NA",null,45.72,"NA",48.96,"NA",41.68,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!H16","v":46.410414239940017},49.65001423994002,42.370014239940019,null,34.11,"NA",36.49,"NA",31.14,"NA",null,55.69,"NA",59.58,"NA",50.84,"NA",null,46.41,"NA",49.65,"NA",42.37,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!H17","v":47.113384821807294},50.352984821807297,43.072984821807296,null,34.630000000000003,"NA",37.01,"NA",31.66,"NA",null,56.54,"NA",60.42,"NA",51.69,"NA",null,47.11,"NA",50.35,"NA",43.07,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!H18","v":47.808115988969},51.047715988969003,43.767715988969002,null,35.14,"NA",37.520000000000003,"NA",32.17,"NA",null,57.37,"NA",61.26,"NA",52.52,"NA",null,47.81,"NA",51.05,"NA",43.77,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!H19","v":48.494684910490129},51.734284910490132,44.454284910490131,null,35.64,"NA",38.020000000000003,"NA",32.67,"NA",null,58.19,"NA",62.08,"NA",53.35,"NA",null,48.49,"NA",51.73,"NA",44.45,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!H20","v":49.173095317952495},52.412695317952497,45.132695317952496,null,36.14,"NA",38.520000000000003,"NA",33.17,"NA",null,59.01,"NA",62.9,"NA",54.16,"NA",null,49.17,"NA",52.41,"NA",45.13,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!H21","v":49.843299897346832},53.082899897346834,45.802899897346833,null,36.630000000000003,"NA",39.020000000000003,"NA",33.67,"NA",null,59.81,"NA",63.7,"NA",54.96,"NA",null,49.84,"NA",53.08,"NA",45.8,"NA"]
[]
[]
[]
[null,{"$f":"$B$1","v":"IDAHO POWER"}]
[null,"LEVELIZED RATES"]
[null,{"$f":"\"PROJECT ON-LINE IN \"& 'AVOID NEW'!$D$54+5","v":"PROJECT ON-LINE IN 2031"}]
[]
[]
[null,null,"Levelized Price",null,null,null,{"$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,{"$f":"'IPCOStorage(Energy)Levelized'!I2","v":36.470131146385754},{"$f":"C182+D$84","v":39.709731146385757},{"$f":"C182+E$84","v":32.429731146385755},null,{"$f":"ROUND((+$C182*$D$7),2)","v":26.81},"NA",{"$f":"ROUND((+$D182*$D$7),2)","v":29.19},"NA",{"$f":"ROUND((+$E182*$D$7),2)","v":23.84},"NA",null,{"$f":"ROUND((+$C182*$D$8),2)","v":43.76},"NA",{"$f":"ROUND((+$D182*$D$8),2)","v":47.65},"NA",{"$f":"ROUND((+$E182*$D$8),2)","v":38.92},"NA",null,{"$f":"ROUND((+$C182*$D$9),2)","v":36.47},"NA",{"$f":"ROUND((+$D182*$D$9),2)","v":39.71},"NA",{"$f":"ROUND((+$E182*$D$9),2)","v":32.43},"NA"]
[null,2,{"$f":"'IPCOStorage(Energy)Levelized'!I3","v":37.610787436062566},40.850387436062569,33.570387436062568,null,27.64,"NA",30.03,"NA",24.67,"NA",null,45.13,"NA",49.02,"NA",40.28,"NA",null,{"$f":"ROUND((+$C183*$D$9),2)","v":37.61},"NA",{"$f":"ROUND((+$D183*$D$9),2)","v":40.85},"NA",{"$f":"ROUND((+$E183*$D$9),2)","v":33.57},"NA"]
[null,3,{"$f":"'IPCOStorage(Energy)Levelized'!I4","v":39.200772601092112},42.440372601092115,35.160372601092114,null,28.81,"NA",31.19,"NA",25.84,"NA",null,47.04,"NA",50.93,"NA",42.19,"NA",null,39.200000000000003,"NA",42.44,"NA",35.159999999999997,"NA"]
[null,4,{"$f":"'IPCOStorage(Energy)Levelized'!I5","v":40.179117242325241},43.418717242325243,36.138717242325242,null,29.53,"NA",31.91,"NA",26.56,"NA",null,48.21,"NA",52.1,"NA",43.37,"NA",null,40.18,"NA",43.42,"NA",36.14,"NA"]
[null,5,{"$f":"'IPCOStorage(Energy)Levelized'!I6","v":41.039959473573163},44.279559473573165,36.999559473573164,null,30.16,"NA",32.549999999999997,"NA",27.19,"NA",null,49.25,"NA",53.14,"NA",44.4,"NA",null,41.04,"NA",44.28,"NA",37,"NA"]
[null,6,{"$f":"'IPCOStorage(Energy)Levelized'!I7","v":41.726317908452756},44.965917908452759,37.685917908452758,null,30.67,"NA",33.049999999999997,"NA",27.7,"NA",null,50.07,"NA",53.96,"NA",45.22,"NA",null,41.73,"NA",44.97,"NA",37.69,"NA"]
[null,7,{"$f":"'IPCOStorage(Energy)Levelized'!I8","v":42.396852717820337},45.63645271782034,38.356452717820339,null,31.16,"NA",33.54,"NA",28.19,"NA",null,50.88,"NA",54.76,"NA",46.03,"NA",null,42.4,"NA",45.64,"NA",38.36,"NA"]
[null,8,{"$f":"'IPCOStorage(Energy)Levelized'!I9","v":43.198614360167994},46.438214360167997,39.158214360167996,null,31.75,"NA",34.130000000000003,"NA",28.78,"NA",null,51.84,"NA",55.73,"NA",46.99,"NA",null,43.2,"NA",46.44,"NA",39.159999999999997,"NA"]
[null,9,{"$f":"'IPCOStorage(Energy)Levelized'!I10","v":43.981252502587978},47.220852502587981,39.94085250258798,null,32.33,"NA",34.71,"NA",29.36,"NA",null,52.78,"NA",56.67,"NA",47.93,"NA",null,43.98,"NA",47.22,"NA",39.94,"NA"]
[null,10,{"$f":"'IPCOStorage(Energy)Levelized'!I11","v":44.754676080717758},47.994276080717761,40.714276080717759,null,32.89,"NA",35.28,"NA",29.92,"NA",null,53.71,"NA",57.59,"NA",48.86,"NA",null,44.75,"NA",47.99,"NA",40.71,"NA"]
[null,11,{"$f":"'IPCOStorage(Energy)Levelized'!I12","v":45.463405011652114},48.703005011652117,41.423005011652116,null,33.42,"NA",35.799999999999997,"NA",30.45,"NA",null,54.56,"NA",58.44,"NA",49.71,"NA",null,45.46,"NA",48.7,"NA",41.42,"NA"]
[null,12,{"$f":"'IPCOStorage(Energy)Levelized'!I13","v":46.149235543125926},49.388835543125928,42.108835543125927,null,33.92,"NA",36.299999999999997,"NA",30.95,"NA",null,55.38,"NA",59.27,"NA",50.53,"NA",null,46.15,"NA",49.39,"NA",42.11,"NA"]
[null,13,{"$f":"'IPCOStorage(Energy)Levelized'!I14","v":46.857083811722518},50.096683811722521,42.81668381172252,null,34.44,"NA",36.82,"NA",31.47,"NA",null,56.23,"NA",60.12,"NA",51.38,"NA",null,46.86,"NA",50.1,"NA",42.82,"NA"]
[null,14,{"$f":"'IPCOStorage(Energy)Levelized'!I15","v":47.581553010871659},50.821153010871662,43.54115301087166,null,34.97,"NA",37.35,"NA",32,"NA",null,57.1,"NA",60.99,"NA",52.25,"NA",null,47.58,"NA",50.82,"NA",43.54,"NA"]
[null,15,{"$f":"'IPCOStorage(Energy)Levelized'!I16","v":48.318563431713905},51.558163431713908,44.278163431713907,null,35.51,"NA",37.9,"NA",32.54,"NA",null,57.98,"NA",61.87,"NA",53.13,"NA",null,48.32,"NA",51.56,"NA",44.28,"NA"]
[null,16,{"$f":"'IPCOStorage(Energy)Levelized'!I17","v":49.047086424384801},52.286686424384804,45.006686424384803,null,36.049999999999997,"NA",38.43,"NA",33.08,"NA",null,58.86,"NA",62.74,"NA",54.01,"NA",null,49.05,"NA",52.29,"NA",45.01,"NA"]
[null,17,{"$f":"'IPCOStorage(Energy)Levelized'!I18","v":49.767266061595315},53.006866061595318,45.726866061595317,null,36.58,"NA",38.96,"NA",33.61,"NA",null,59.72,"NA",63.61,"NA",54.87,"NA",null,49.77,"NA",53.01,"NA",45.73,"NA"]
[null,18,{"$f":"'IPCOStorage(Energy)Levelized'!I19","v":50.479147110629441},53.718747110629444,46.438747110629443,null,37.1,"NA",39.479999999999997,"NA",34.130000000000003,"NA",null,60.57,"NA",64.459999999999994,"NA",55.73,"NA",null,50.48,"NA",53.72,"NA",46.44,"NA"]
[null,19,{"$f":"'IPCOStorage(Energy)Levelized'!I20","v":51.182705467392758},54.422305467392761,47.14230546739276,null,37.619999999999997,"NA",40,"NA",34.65,"NA",null,61.42,"NA",65.31,"NA",56.57,"NA",null,51.18,"NA",54.42,"NA",47.14,"NA"]
[null,20,{"$f":"'IPCOStorage(Energy)Levelized'!I21","v":51.877869562846236},55.117469562846239,47.837469562846238,null,38.130000000000003,"NA",40.51,"NA",35.159999999999997,"NA",null,62.25,"NA",66.14,"NA",57.4,"NA",null,51.88,"NA",55.12,"NA",47.84,"NA"]

{"sheet":"IPCOStorage(Energy)Levelized","index":12,"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$54","v":2026},{"$f":"D1+1","v":2027},{"$f":"E1+1","v":2028},{"$f":"F1+1","v":2029},{"$f":"G1+1","v":2030},{"$f":"H1+1","v":2031}]
[1,{"$f":"'AVOID NEW'!M9","v":2026},{"$f":"'AVOID NEW'!AD9","v":28.832928514399139},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$2:$C2))","v":28.832928514399143},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$3:$C3))","v":34.727549379860925},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$4:$C4))","v":37.033161781292293},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$5:$C5))","v":38.831823887533304},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$6:$C6))","v":36.415403466040289},{"$f":"-PMT('AVOID NEW'!$D$37,$A2,NPV('AVOID NEW'!$D$37,$C$7:$C7))","v":36.470131146385754}]
[2,{"$f":"'AVOID NEW'!M10","v":2027},{"$f":"'AVOID NEW'!AD10","v":34.727549379860918},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$2:$C3))","v":31.674942528277821},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$3:$C4))","v":35.839170110862263},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$4:$C5))","v":37.900363087167804},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$5:$C6))","v":37.666778525321057},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$6:$C7))","v":36.441789698172741},{"$f":"-PMT('AVOID NEW'!$D$37,$A3,NPV('AVOID NEW'!$D$37,$C$7:$C8))","v":37.610787436062566}]
[3,{"$f":"'AVOID NEW'!M11","v":2028},{"$f":"'AVOID NEW'!AD11","v":37.033161781292286},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$2:$C4))","v":33.334969557691828},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$3:$C5))","v":36.766322570358383},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$4:$C6))","v":37.440308544369231},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$5:$C7))","v":37.296045843452454},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$6:$C8))","v":37.183528233283702},{"$f":"-PMT('AVOID NEW'!$D$37,$A4,NPV('AVOID NEW'!$D$37,$C$7:$C9))","v":39.200772601092112}]
[4,{"$f":"'AVOID NEW'!M12","v":2029},{"$f":"'AVOID NEW'!AD12","v":38.831823887533297},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$2:$C5))","v":34.565525245876195},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$3:$C6))","v":36.687763912260628},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$4:$C7))","v":37.223119358700764},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$5:$C8))","v":37.640780783735721},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$6:$C9))","v":38.428085287581858},{"$f":"-PMT('AVOID NEW'!$D$37,$A5,NPV('AVOID NEW'!$D$37,$C$7:$C10))","v":40.179117242325241}]
[5,{"$f":"'AVOID NEW'!M13","v":2030},{"$f":"'AVOID NEW'!AD13","v":36.415403466040281},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$2:$C6))","v":34.884581383251671},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$3:$C7))","v":36.650227890219014},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$4:$C8))","v":37.501293714433395},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$5:$C9))","v":38.52076888346182},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$6:$C10))","v":39.315106402908405},{"$f":"-PMT('AVOID NEW'!$D$37,$A6,NPV('AVOID NEW'!$D$37,$C$7:$C11))","v":41.039959473573163}]
[6,{"$f":"'AVOID NEW'!M14","v":2031},{"$f":"'AVOID NEW'!AD14","v":36.470131146385746},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$2:$C7))","v":35.103955699523979},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$3:$C8))","v":36.952643404082771},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$4:$C9))","v":38.22651822448357},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$5:$C10))","v":39.219512480014117},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$6:$C11))","v":40.125216158141441},{"$f":"-PMT('AVOID NEW'!$D$37,$A7,NPV('AVOID NEW'!$D$37,$C$7:$C12))","v":41.726317908452756}]
[7,{"$f":"'AVOID NEW'!M15","v":2032},{"$f":"'AVOID NEW'!AD15","v":38.835966195971878},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$2:$C8))","v":35.529830478381911},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$3:$C9))","v":37.61339594538989},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$4:$C10))","v":38.836399516502453},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$5:$C11))","v":39.898575781524158},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$6:$C12))","v":40.795689454298952},{"$f":"-PMT('AVOID NEW'!$D$37,$A8,NPV('AVOID NEW'!$D$37,$C$7:$C13))","v":42.396852717820337}]
[8,{"$f":"'AVOID NEW'!M16","v":2033},{"$f":"'AVOID NEW'!AD16","v":42.742926233992897},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$2:$C9))","v":36.222563891064503},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$3:$C10))","v":38.185554840934245},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$4:$C11))","v":39.444692241523882},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$5:$C12))","v":40.484611803580378},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$6:$C13))","v":41.44938705997464},{"$f":"-PMT('AVOID NEW'!$D$37,$A9,NPV('AVOID NEW'!$D$37,$C$7:$C14))","v":43.198614360167994}]
[9,{"$f":"'AVOID NEW'!M17","v":2034},{"$f":"'AVOID NEW'!AD17","v":43.571007958074865},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$2:$C10))","v":36.825682447343958},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$3:$C11))","v":38.758819404287003},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$4:$C12))","v":39.982770776333332},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$5:$C13))","v":41.068793227568172},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$6:$C14))","v":42.212335114876851},{"$f":"-PMT('AVOID NEW'!$D$37,$A10,NPV('AVOID NEW'!$D$37,$C$7:$C15))","v":43.981252502587978}]
[10,{"$f":"'AVOID NEW'!M18","v":2035},{"$f":"'AVOID NEW'!AD18","v":45.170255503078835},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$2:$C11))","v":37.418045759424238},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$3:$C12))","v":39.272903780566992},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$4:$C13))","v":40.523666513646873},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$5:$C14))","v":41.755701004138984},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$6:$C15))","v":42.959269579166161},{"$f":"-PMT('AVOID NEW'!$D$37,$A11,NPV('AVOID NEW'!$D$37,$C$7:$C16))","v":44.754676080717758}]
[11,{"$f":"'AVOID NEW'!M19","v":2036},{"$f":"'AVOID NEW'!AD19","v":46.000683556229859},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$2:$C12))","v":37.950112439565316},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$3:$C13))","v":39.789272670698814},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$4:$C14))","v":41.157334261665348},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$5:$C15))","v":42.436303836226166},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$6:$C16))","v":43.698053117184919},{"$f":"-PMT('AVOID NEW'!$D$37,$A12,NPV('AVOID NEW'!$D$37,$C$7:$C17))","v":45.463405011652114}]
[12,{"$f":"'AVOID NEW'!M20","v":2037},{"$f":"'AVOID NEW'!AD20","v":47.602324356884253},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$2:$C13))","v":38.476806175227992},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$3:$C14))","v":40.387106792532663},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$4:$C15))","v":41.789058476258852},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$5:$C16))","v":43.115124840007141},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$6:$C17))","v":44.379539927626254},{"$f":"-PMT('AVOID NEW'!$D$37,$A13,NPV('AVOID NEW'!$D$37,$C$7:$C18))","v":46.149235543125926}]
[13,{"$f":"'AVOID NEW'!M21","v":2038},{"$f":"'AVOID NEW'!AD21","v":50.745206346432454},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$2:$C14))","v":39.069940975497055},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$3:$C15))","v":40.984052860579176},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$4:$C16))","v":42.421786581883381},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$5:$C17))","v":43.747105343813431},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$6:$C18))","v":45.03958753769691},{"$f":"-PMT('AVOID NEW'!$D$37,$A14,NPV('AVOID NEW'!$D$37,$C$7:$C19))","v":46.857083811722518}]
[14,{"$f":"'AVOID NEW'!M22","v":2039},{"$f":"'AVOID NEW'!AD22","v":52.734339226204519},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$2:$C15))","v":39.658500468825977},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$3:$C16))","v":41.582430960519517},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$4:$C17))","v":43.014688845237004},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$5:$C18))","v":44.362389632426535},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$6:$C19))","v":45.718012729753632},{"$f":"-PMT('AVOID NEW'!$D$37,$A15,NPV('AVOID NEW'!$D$37,$C$7:$C20))","v":47.581553010871659}]
[15,{"$f":"'AVOID NEW'!M23","v":2040},{"$f":"'AVOID NEW'!AD23","v":54.876406572928488},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$2:$C16))","v":40.245225456975916},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$3:$C17))","v":42.145509161671662},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$4:$C18))","v":43.593678550509452},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$5:$C19))","v":44.995768888696162},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$6:$C20))","v":46.410414239940017},{"$f":"-PMT('AVOID NEW'!$D$37,$A16,NPV('AVOID NEW'!$D$37,$C$7:$C21))","v":48.318563431713905}]
[16,{"$f":"'AVOID NEW'!M24","v":2041},{"$f":"'AVOID NEW'!AD24","v":56.187009540715501},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$2:$C17))","v":40.797628642127485},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$3:$C18))","v":42.695995140394061},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$4:$C19))","v":44.189565847435901},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$5:$C20))","v":45.643092368075351},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$6:$C21))","v":47.113384821807294},{"$f":"-PMT('AVOID NEW'!$D$37,$A17,NPV('AVOID NEW'!$D$37,$C$7:$C22))","v":49.047086424384801}]
[17,{"$f":"'AVOID NEW'!M25","v":2042},{"$f":"'AVOID NEW'!AD25","v":58.031964652529467},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$2:$C18))","v":41.336245236090086},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$3:$C19))","v":43.261490095265543},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$4:$C20))","v":44.798592907220886},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$5:$C21))","v":46.301093285477855},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$6:$C22))","v":47.808115988969},{"$f":"-PMT('AVOID NEW'!$D$37,$A18,NPV('AVOID NEW'!$D$37,$C$7:$C23))","v":49.767266061595315}]
[18,{"$f":"'AVOID NEW'!M26","v":2043},{"$f":"'AVOID NEW'!AD26","v":60.790369085952463},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$2:$C19))","v":41.886287544013726},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$3:$C20))","v":43.838710338541297},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$4:$C21))","v":45.417756233620629},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$5:$C22))","v":46.952575419003558},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$6:$C23))","v":48.494684910490129},{"$f":"-PMT('AVOID NEW'!$D$37,$A19,NPV('AVOID NEW'!$D$37,$C$7:$C24))","v":50.479147110629441}]
[19,{"$f":"'AVOID NEW'!M27","v":2044},{"$f":"'AVOID NEW'!AD27","v":63.676854403737984},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$2:$C20))","v":42.445174680666852},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$3:$C21))","v":44.424993269627599},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$4:$C22))","v":46.031393385881003},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$5:$C23))","v":47.597328041625659},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$6:$C24))","v":49.173095317952495},{"$f":"-PMT('AVOID NEW'!$D$37,$A20,NPV('AVOID NEW'!$D$37,$C$7:$C25))","v":51.182705467392758}]
[20,{"$f":"'AVOID NEW'!M28","v":2045},{"$f":"'AVOID NEW'!AD28","v":66.697417527717661},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$2:$C21))","v":43.010781087892767},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$3:$C22))","v":45.006126101226911},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$4:$C23))","v":46.639150093434061},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$5:$C24))","v":48.235134101069981},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$6:$C25))","v":49.843299897346832},{"$f":"-PMT('AVOID NEW'!$D$37,$A21,NPV('AVOID NEW'!$D$37,$C$7:$C26))","v":51.877869562846236}]
[21,{"$f":"'AVOID NEW'!M29","v":2046},{"$f":"'AVOID NEW'!AD29","v":69.342982843800613},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$2:$C22))","v":43.570378956296516},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$3:$C23))","v":45.581718708932065},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$4:$C24))","v":47.240698728017414},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$5:$C25))","v":48.865775498867002},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$6:$C26))","v":50.505216354790875},{"$f":"-PMT('AVOID NEW'!$D$37,$A22,NPV('AVOID NEW'!$D$37,$C$7:$C27))","v":50.863528111188955}]
[22,{"$f":"'AVOID NEW'!M30","v":2047},{"$f":"'AVOID NEW'!AD30","v":72.090969577374437},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$2:$C23))","v":44.123721363223147},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$3:$C24))","v":46.151417751650129},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$4:$C25))","v":47.835735765092451},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$5:$C26))","v":49.48903697496705},{"$f":"-PMT('AVOID NEW'!$D$37,$A23,NPV('AVOID NEW'!$D$37,$C$6:$C27))","v":49.605805783878743},"-"]
[23,{"$f":"'AVOID NEW'!M31","v":2048},{"$f":"'AVOID NEW'!AD31","v":74.94536944524009},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$2:$C24))","v":44.670576086965326},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$3:$C25))","v":46.714901939359386},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$4:$C26))","v":48.423979930774486},{"$f":"-PMT('AVOID NEW'!$D$37,$A24,NPV('AVOID NEW'!$D$37,$C$5:$C27))","v":48.684561380391706},"-"]
[24,{"$f":"'AVOID NEW'!M32","v":2049},{"$f":"'AVOID NEW'!AD32","v":77.910330273257401},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$2:$C25))","v":45.210725556266262},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$3:$C26))","v":47.271878488849602},{"$f":"-PMT('AVOID NEW'!$D$37,$A25,NPV('AVOID NEW'!$D$37,$C$4:$C27))","v":47.704481626862787},"-"]
[25,{"$f":"'AVOID NEW'!M33","v":2050},{"$f":"'AVOID NEW'!AD33","v":80.99016211233463},{"$f":"-PMT('AVOID NEW'!$D$37,$A26,NPV('AVOID NEW'!$D$37,$C$2:$C26))","v":45.743966801810835},{"$f":"-PMT('AVOID NEW'!$D$37,$A26,NPV('AVOID NEW'!$D$37,$C$3:$C27))","v":46.62917058856732},"-"]
[26,{"$f":"'AVOID NEW'!M34","v":2051},{"$f":"'AVOID NEW'!AD34","v":4.1474451589613395},{"$f":"-PMT('AVOID NEW'!$D$37,$A27,NPV('AVOID NEW'!$D$37,$C$2:$C27))","v":45.174697183030503},"-"]

{"sheet":"Input - IPCO IRP","index":13,"n_rows":58,"n_cols":17,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,13,0,14],[2,13,2,14],[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",null,"IPC-E-25-25"]
["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)","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]
[{"$f":"A8+1","v":2016},0,-215,0,0,170,-45,0,0,0,0]
[2017,0,-275,0,0,170,-105,0,0,0,0]
[2018,0,-320,0,0,170,-150,0,0,0,0]
[2019,0,-365,0,0,170,-195,0,0,0,0]
[2020,0,-414,0,0,170,-244,0,0,0,0]
[2021,0,-476,0,-36,170,-306,0,0,0,0]
[2022,0,-582,0,-142,170,-412,0,0,0,0]
[2023,0,-635,0,-195,170,-465,0,0,0,0,-101]
[2024,0,-683,0,-243,170,-513,-47,0,0,0,-186]
[2025,0,-733,0,-293,170,-563,-88,0,0,0,-311]
[2026,0,-781,0,-341,170,-611,-398,0,-34.029389251258181,0,-560,null,-52.5,81.666666666666671]
[2027,0,-828,0,-388,170,-658,-474,0,-93.955689251257354,0,-665,null,-186.5,-22.5,-125]
[2028,0,-872,0,-432,170,-702,-512,0,-158.88728925125724,0,-773,null,-349.33333333333331,-265.5,-191]
[2029,0,-918,0,-478,170,-748,-562,0,-397.46788925125747,0,-823,null,-465.66666666666669,-475.33333333333331,-390]
[2030,0,-966,0,-526,170,-796,-653,0,-457.75548925125713,0,-873,null,-850.83333333333337,-832,-767,-201]
[2031,0,-1012,0,-572,170,-842,-689,0,-521.44748925125896,0,-935,null,-941.66666666666663,-887.66666666666697,-746,-359]
[2032,0,-1059,0,-619,170,-889,-763,0,-574.49548925125873,0,-983,null,-984.5,-907.33333333333337,-884,-432]
[2033,0,{"$f":"C25","v":-1059},0,-619,170,-889,-828,0,-815.05148925125832,0,-1051,null,-1068,-971.16666666666663,-969,-502]
[2034,0,{"$f":"C26","v":-1059},0,-619,170,-889,-860,0,-872.27748925125798,0,-1102,null,-1107.1666666666667,-988.66666666666663,-955,-527]
[2035,0,-1059,0,-619,170,-889,-860,0,-927.67248925125841,0,-1155,null,-1141.1666666666667,-998,-856,-546]
[2036,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1210,null,-1179.3333333333333,-1010.6666666666666,-895,-520]
[2037,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1282,null,-1255.1666666666667,-1068.3333333333333,-1011,-558]
[2038,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1349,null,-1575.6666666666667,-1359.5,-1050,-593]
[2039,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1406,null,-1610.8333333333333,-1370.6666666666667,-1081,-605]
[2040,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1647.5,-1383.1666666666667,-1117,-616]
[2041,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1688.5,-1401.8333333333333,-1154,-634]
[2042,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1733.1666666666667,-1419,-1186,-645]
[2043,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333,-1256,-669]
[2044,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333,-1285,-679]
[2045,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2046,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2047,0,-1059,0,-619,170,-889,-860,0,-986.2884892512584,0,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2048,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2049,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2050,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2051,null,null,null,null,null,null,null,null,null,null,-1466,null,-1855.5,-1449.8333333333333,-1379,-710]
[2052,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333,-1379,-710]
[2053,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333,-1379,-710]
[2054,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333,-1379,-710]
[2055,null,null,null,null,null,null,null,null,null,null,null,null,-1855.5,-1449.8333333333333,-1379,-710]
[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":"IPCoCapCarChg","index":14,"n_rows":77,"n_cols":29,"rows_kept":77,"cut":false,"hidden":false,"merged":[[55,8,55,9],[55,10,55,11],[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$19)","v":7.4099859000000006}]
["FINANCING:",null,1,{"$f":"D6-F7-K7","v":96.579166666666666},{"$f":"(D6+D7)/2*($B$19)","v":7.28324426616875},{"$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$15)","v":2.6342256061687497},{"$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":13.201424627624895},null,null,null,null,null,null,null,null,null,null,null,null," "]
["Capital Structure",null,2,92.429895833333333,7.002772440486094,3.3333333333333335,{"$f":"(G7-H7)","v":96.25},{"$f":"IF(B$50>C7-0.5,(G8*$B$24/$B$22),IF(H7>G8,G8,(G8/($B$22-C7+0.5))))","v":7.21875},2.5327837159860938,4.4699887245000003,0.81593749999999998,0.48544460030474001,1.3013821003047399,{"$f":"$D$6*$B$33","v":1},0,12.637487874124167]
["     Debt",0.50729999999999997,3,88.3943203125,6.699524460095887,3.3333333333333335,89.03125,6.6773437500000004,2.4231040779333868,4.2764203821625006,0.7022421875,0.56660310285635274,1.2688452903563527,1,0,12.301703083785572]
["     Preferred",0,4,84.463912955729171,6.4043853560824466,3.3333333333333335,82.353906249999994,6.1765429687499998,2.3163572825821332,4.0880280735003138,0.59707402343749993,0.63843673524850997,1.2355107586860099,1,0,11.97322944810179]
["     Common",0.49270000000000003,5,80.630786150716162,6.1167469627175119,3.3333333333333335,76.177363281249995,5.7133022460937495,2.2123233667297231,3.9044235959877898,0.49979347167968735,0.7016448627431694,1.2014383344228567,1,0,11.651518630473703]
["        Total",{"$f":"SUM(B9:B11)","v":1},6,76.887643856079123,5.8360467267024498,3.3333333333333335,70.464061035156249,5.2848045776367183,2.1107988644137441,3.7252478622887062,0.40980896130371081,0.75687439820764491,1.1666833595113557,1,0,11.336063419547138]
[null,null,7,73.227737233539855,5.5617642862360164,3.3333333333333335,65.179256457519529,4.8884442343139645,2.0115955696189634,3.5501687166170535,0.32657328920593248,0.80472373604419889,1.1312970252501313,1,0,11.026394644819481]
["Component Cost",null,8,69.644823607691038,5.2934183066520655,3.3333333333333335,60.290812223205563,4.5218109167404172,1.9145393917812912,3.3788789148707745,0.24958029251548758,0.84574639107492633,1.0953266835904139,1,0,10.722078323575813]
["     Debt",5.2830000000000002E-2,9,66.074571052409098,5.0283940039393871,3.3333333333333335,55.769001306465142,4.461520104517211,1.8186846079858825,3.2097093959535048,0.23691922194861428,0.8036182754447555,1.0405374973933699,1,0,10.402264834666092]
["     Preferred",null,10,62.504318497127151,4.7638387929986052,3.3333333333333335,51.30748120194793,4.461520104517211,1.7229994867078924,3.0408393062907129,0.23691922194861428,0.74508452769468492,0.98200374964329917,1,0,10.079175875975238]
["     Common",9.6000000000000002E-2,11,58.934065941845205,4.4992835820578225,3.3333333333333335,46.845961097430717,4.461520104517211,1.6273143654299023,2.8719692166279209,0.23691922194861428,0.68655077994461378,0.92347000189322803,1,0,9.7560869172843852]
["        Total",{"$f":"(B9*B15+B10*B16+B11*B17)","v":7.4099859000000004E-2},12,55.363813386563258,4.2347283711170416,3.3333333333333335,42.384440992913504,4.461520104517211,1.5316292441519124,2.7030991269651294,0.23691922194861428,0.62801703219454319,0.86493625414315745,1,0,9.432997958593532]
["   Discount Rate (Utility Weighted Cost of Capital)",{"$f":"B18","v":7.4099859000000004E-2},13,51.793560831281312,3.9701731601762589,3.3333333333333335,37.922920888396291,4.461520104517211,1.435944122873922,2.5342290373023371,0.23691922194861428,0.56948328444447205,0.8064025063930863,1,0,9.1099089999026788]
[null,null,14,48.223308275999365,3.7056179492354775,3.3333333333333335,33.461400783879078,4.4615201045172102,1.3402590015959321,2.3653589476395456,0.23691922194861409,0.51094953669440124,0.74786875864301527,1,0,8.7868200412118256]
["TAXES",null,15,44.653055720717418,3.4410627382946948,3.3333333333333335,28.999880679361869,4.461520104517211,1.2445738803179418,2.1964888579767532,0.23691922194861428,0.45241578894433016,0.68933501089294447,1,0,8.4637310825209724]
["   Tax Life",20,16,41.082803165435472,3.1765075273539134,3.3333333333333335,24.53836057484466,4.461520104517211,1.1488887590399519,2.0276187683139617,0.23691922194861428,0.39388204119425924,0.63080126314287355,1,0,8.140642123830121]
["   Month (Real Prop)",6,17,37.512550610153525,2.9119523164131311,3.3333333333333335,20.076840470327447,4.4615201045172102,1.0532036377619616,1.8587486786511696,0.23691922194861409,0.33534829344418848,0.57226751539280252,1,0,7.8175531651392678]
["   DRDB Rate",1.5,18,33.942298054871578,2.6473971054723497,3.3333333333333335,15.615320365810238,4.461520104517211,0.95751851648397168,1.6898785889883781,0.23691922194861428,0.27681454569411756,0.51373376764273182,1,0,7.4944642064484146]
["   Composite Rate",0.25740000000000002,19,30.372045499589632,2.382841894531567,3.3333333333333335,11.153800261293027,4.461520104517211,0.86183339520598135,1.5210084993255859,0.23691922194861428,0.21828079794404653,0.45520001989266079,1,0,7.1713752477575614]
["   Deferred Rate",0.21,20,26.801792944307685,2.1182866835907852,3.3333333333333335,6.6922801567758157,4.4615201045172102,0.76614827392799134,1.3521384096627942,0.23691922194861409,0.15974705019397598,0.39666627214259009,1,0,6.8482862890667082]
[null,null,21,23.700000000000045,1.871087868210199,3.3333333333333335,2.2307600522586055,2.2307600522586055,0.67674066579449876,1.1943472024157002,-0.23154038902569285,0.71590201496798134,0.48436162594228849,1,0,6.688782827485821]
["FACILITY",null,22,21.066666666666713,1.6586018439500034,3.3333333333333335,0,0,0.59988808395000126,1.0587137600000023,-0.7,1.2797373038297883,0.57973730382978839,1,0,6.5716724811131249]
["   Book Life",30,23,18.43333333333338,1.4634722152500035,3.3333333333333335,0,0,0.5293130152500013,0.9341592000000023,-0.7,1.23656420425532,0.53656420425532003,1,0,6.3333697528386566]
["   Investment",1,24,15.800000000000045,1.2683425865500035,3.3333333333333335,0,0,0.45873794655000127,0.80960464000000232,-0.7,1.1933911046808523,0.49339110468085234,1,0,6.0950670245641891]
[null,null,25,13.16666666666671,1.0732129578500034,3.3333333333333335,0,0,0.3881628778500012,0.68505008000000212,-0.7,1.1502180051063842,0.45021800510638421,1,0,5.8567642962897208]
["OTHER",null,26,10.533333333333376,0.87808332915000331,3.3333333333333335,0,0,0.31758780915000118,0.56049552000000213,-0.7,1.107044905531916,0.40704490553191608,1,0,5.6184615680152525]
["   Property Tax Rate",0.01,27,7.9000000000000421,0.68295370045000325,3.3333333333333335,0,0,0.24701274045000116,0.4359409600000021,-0.7,1.0638718059574479,0.36387180595744795,1,0,5.3801588397407851]
["   Misc.  Costs Rate",0,28,5.2666666666667092,0.48782407175000314,3.3333333333333335,0,0,0.17643767175000113,0.31138640000000206,-0.7,1.0206987063829795,0.32069870638297959,1,0,5.1418561114663159]
[null,null,29,2.6333333333333755,0.29269444305000314,3.3333333333333335,0,0,0.10586260305000114,0.18683184000000203,-0.7,0.97752560680851153,0.27752560680851157,1,0,4.9035533831918485]
["Note:  Misc. Costs Include Insurance,",null,30,4.1966430330830917E-14,9.756481435000311E-2,3.3333333333333335,0,0,3.5287534350001128E-2,6.2277280000001996E-2,-0.7,0.93435250723404362,0.23435250723404366,1,0,4.6652506549173802]
["            Working Capital, and Other Taxes",null,31,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F36))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
[null,null,32,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F37))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
[null,null,33,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F38))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["SUMMARY OF RESULTS",null,34,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F39))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["   Return",{"$f":"PMT(B$19,B$29,-NPV(B$19,E7:E46))/((1+$B$19)^-($B$23/12))/100","v":4.8679261951833815E-2},35,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F40))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["   Depr Annuity",{"$f":"PMT(B$19,B$29,-NPV(B$19,F7:F46))/((1+$B$19)^-($B$23/12))/100","v":3.4546263007419198E-2},36,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F41))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["   Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,M7:M46))/((1+$B$19)^-($B$23/12))/100","v":1.0043864887533531E-2},37,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F42))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["   Prop. Taxes",{"$f":"PMT(B$19,B$29,-NPV(B$19,N7:N46))/((1+$B$19)^-($B$23/12))/100","v":1.0363878902225761E-2},38,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F43))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["   Misc. Costs",{"$f":"PMT(B$19,B$29,-NPV(B$19,O7:O46))/((1+$B$19)^-($B$23/12))/100","v":0},39,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F44))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
[null,null,40,4.1966430330830917E-14,3.1097065702478944E-15,0,0,0,1.1247279887438566E-15,1.9849785815040379E-15,0,6.8803324384478782E-16,6.8803324384478782E-16,{"$f":"($D$6-SUM($F$6:F45))*$B$33","v":2.8421709430404008E-16},0,4.0819569083967226E-15]
["CARRYING CHARGE RATE:",{"$f":"SUM(B$41:B$45)","v":0.1036332687490123},"TOTAL",null,null,{"$f":"SUM(F7:F46)","v":99.999999999999972},0,{"$f":"SUM(H7:H46)","v":99.999999999999943},{"$f":"SUM(I7:I46)","v":37.199756114841833},null,{"$f":"SUM(K7:K46)","v":-1.9984014443252818E-15},{"$f":"SUM(L7:L46)","v":22.756318973189966},{"$f":"SUM(M7:M46)","v":22.756318973189966},null,null,{"$f":"SUM(P7:P46)","v":255.60814373407246}]
[]
[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$23/12))","v":123.47516833410323}]
["B23*(1-1/B25) =",{"$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$23/12))/100)","v":0.1036332687490123}]
[]
[]
[]
[]
[null,"Idaho Power",null,null,null,null,null,null,"Avista",null,null,null,null,null,null,null,"PAC"]
["Capital Structure","Old","New","IPC-E-07-08","IPC-E-08-10","IPC-E-08-10","IPC-E-23-11 and IPC-E-08-10","IPC-E-25-16 and IPC-E-08-10","Old",null,"New",null,"AVU-E-08-01","AVU-E-09-01","AVU-E-12-08","AVU-E-17-01","Old","PAC-E-07-05","PAC-E-10-07","PAC-E-10-07"]
["     Debt",0.45474999999999999,0.51060000000000005,0.49736999999999998,0.50729999999999997,0.50729999999999997,0.50729999999999997,0.50729999999999997,0.4803,0.51988000000000001,0.50080000000000002,0.55649999999999999,0.52059999999999995,0.5,0.5,0.5,null,0.49099999999999999,0.47599999999999998,0.47599999999999998]
["     Trust Preferred Securities",null,null,null,null,null,null,null,3.9579999999999997E-2,null,5.57E-2]
["     Preferred",9.103E-2,2.9690000000000001E-2,null,null,null,null,null,0.10588,0.10588,1.7600000000000001E-2,1.7600000000000001E-2,null,null,null,null,null,5.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["     Common",0.45422000000000001,0.45971000000000001,0.50263000000000002,0.49270000000000003,0.49270000000000003,0.49270000000000003,0.49270000000000003,0.37424000000000002,0.37424000000000002,0.4259,0.4259,0.47939999999999999,0.5,0.5,0.5,null,0.504,0.52100000000000002,0.52100000000000002]
["        Total",{"$f":"SUM(B57:B60)","v":1},1,1,1,1,{"$f":"SUM(G57:G60)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(P57:P60)","v":1},null,{"$f":"SUM(R57:R60)","v":1}]
[]
["Component Cost"]
["     Debt",8.0240000000000006E-2,5.7689999999999998E-2,5.5910000000000001E-2,5.9270000000000003E-2,5.9270000000000003E-2,4.9617189040000002E-2,5.2830000000000002E-2,8.0110000000000001E-2,7.8789999999999999E-2,8.6800000000000002E-2,{"$f":"((K64*K57)+(K65*K58))/SUM(K57:K58)","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,null,6.2549999999999994E-2,null,6.1499999999999999E-2]
["     Preferred",6.0830000000000002E-2,6.5339999999999995E-2,null,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-2,9.6000000000000002E-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",{"$f":"(B57*B64+B59*B66+B60*B67)","v":9.1990694900000003E-2},7.8516733599999999E-2,7.9327531699999995E-2,8.1801171000000006E-2,8.1801171000000006E-2,{"$f":"(G57*G64+G59*G66+G60*G67)","v":7.2469999999992013E-2},7.4099859000000004E-2,8.9789999999999995E-2,{"$f":"(J57*J64+J59*J66+J60*J67)","v":8.9791718800000003E-2},{"$f":"(K57*K64+K58*K65+K59*K66+K60*K67)","v":9.2482189999999992E-2},{"$f":"(L57*L64+L59*L66+L60*L67)","v":9.2482189999999992E-2},{"$f":"(M57*M64+M59*M66+M60*M67)","v":8.4507840000000001E-2},{"$f":"(N57*N64+N59*N66+N60*N67)","v":8.5499999999999993E-2},{"$f":"(O57*O64+O59*O66+O60*O67)","v":7.9050000000000009E-2},{"$f":"(P57*P64+P59*P66+P60*P67)","v":7.6100000000000001E-2},0.1027,{"$f":"(R57*R64+R59*R66+R60*R67)","v":8.2667099999999993E-2},{"$f":"(S57*S64+S59*S66+S60*S67)","v":7.9730400000000007E-2},{"$f":"(T57*T64+T59*T66+T60*T67)","v":7.9730400000000007E-2}]
[]
["Carrying Charge Rate",0.12424,0.11516999999999999,null,0.11931387186031424,0.11157021572834948,0.102201454343083,0.102201454343083,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,0.39095000000000002,0.25740000000000002,0.25740000000000002,0.25740000000000002,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,0.21,0.21,0.21,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-25-16, 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."]