{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Instructions","Glossary","Demand Curve Results","Model-->","Model","Multiple Scenario Output","Data Updated Annually-->","Escalation Factor","Winter-to-Summer Ratio","Net EAS","Fixed Inputs-->","Levelized Factor","Peak Load and IRM","AS Adders","Performance and O&M","Capital Costs"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":76,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
[null,"Project: ",null,"NYISO ICAP Demand Curve ",null,null,null,"Preliminary - Values subject to change"]
[null,"Date: ",null,"2020-06-01"]
[null,"Worksheet:",null,"Instructions"]
[]
[null,"Instructions for Using NYISO ICAP Demand Curve Workbook"]
[]
[]
[null,"Steps:"]
[]
[null,1,"Collect index information from BLS and BEA websites and update Escalation Factor in \"Escalation Factor\" Worksheet"]
[null,2,"Update Net EAS Revenues in \"Net EAS\" Worksheet"]
[null,3,"Update Winter-Summer Ratio in \"Winter-Summer Ratio\" Worksheet "]
[null,4,"Save Previous DCR values in \"Demand Curve Results\" Worksheet"]
[null,5,"Update and run DCR model, using \"Multiple Scenario Output\" Worksheet"]

{"sheet":"Glossary","index":1,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,2,1,3]]}
[null,"Project: ","NYISO ICAP Demand Curve ","Preliminary - Values subject to change"]
[null,"Date: ","2020-06-01"]
[null,"Worksheet:","Glossary"]
[]
[null,"Glossary of Named Ranges"]
[]
[]
[null,"Named Range","Name"]
[null,"Annual_Reference_Value","Annual Reference Value ($/kW-Year)"]
[null,"ATWACC","After Tax Weighted Average Cost of Capital (%)"]
[null,"ATWACC_Real","After Tax Weighted Average Cost of Capital (Real, %)"]
[null,"Capability_Year","Capability Year"]
[null,"Capacity_at_LOE","Capacity at LOE Conditions (%)"]
[null,"Capital_Costs","Overnight Capital Costs ($/kW-Year)"]
[null,"CC_Adder","Estimated additional CC Ancillary Services revenues ($/kW-Year)"]
[null,"CC_Flag","CC Plant Flag"]
[null,"Debt_Fraction","Debt Fraction (%)"]
[null,"Debt_Rate","Debt Rate (%)"]
[null,"Debt_Rate_Real","Debt Rate (Real, %)"]
[null,"DMNC_ICAP","DMNC ICAP (MW)"]
[null,"DMNC_Summer","DMNC Summer (MW)"]
[null,"DMNC_Winter","DMNC Winter (MW)"]
[null,"EAS","Net Energy and Ancillary Services ($/kW-Year)"]
[null,"EAS_Fuel_Type","EAS Fuel Type"]
[null,"Effective_Tax_Rate","Effective Tax Rate (%)"]
[null,"Equity_Rate","Equity Rate (%)"]
[null,"Equity_Rate_Real","Equity Rate (Real, %)"]
[null,"Escalation_Factor","Escalation Factor (%)"]
[null,"Escalation_Factor_Table","Table of all Escalation Factors for all units"]
[null,"FixedOM_Site_Lease","Fixed O&M + Site Lease (Includes Property Taxes and Insurance, $/kW-Year)"]
[null,"Fuel_Type","Fuel Type"]
[null,"Gross CONE","Gross CONE ($/kW-Year)"]
[null,"Inflation_Factor","Inflation Factor (%)"]
[null,"Insurance_Rate","Insurance Rate (%)"]
[null,"IRM","Installed Reserve Margin (or Locational Capacity Requirement, %)"]
[null,"Levelized_Charge","Levelized Fixed Charge (%)"]
[null,"Maximum_Price_Multiple","Maximum price (Multiple of Annualized Capital Cost)"]
[null,"Multiple_Scenario_Lookup","Array of Values Used to Lookup Model Results from the Multiple Scenario Output"]
[null,"Multiple_Scenario_Output","Output from the Multiple Scenario Output"]
[null,"Multiple_Scenario_Vars","Variables Included in Multiple Scenario Output"]
[null,"Peak_Load","Peak Load (Average of Gold Book Peak Load Values for 2017 - 2021, MW)"]
[null,"Plant_Life","Plant Life (Years)"]
[null,"Property_Tax_Rate","Property Tax Rate (%)"]
[null,"PropTax_Abate","Property Tax Abatement Flag"]
[null,"Region","Region (Zone)"]
[null,"Total_EPC_Capital_Costs","Total EPC Costs ($/kW-Year)"]
[null,"Unit","Unit/Technology"]
[null,"VSS_Adder","Estimated Voltage Support Services revenues for all non-CC resources ($/kW-Year)"]
[null,"WSR","Winter-to-Summer Ratio"]
[null,"ZCP","Zero Crossing Point (Margin Over 100%)"]

{"sheet":"Demand Curve Results","index":2,"n_rows":103,"n_cols":21,"rows_kept":103,"cut":false,"hidden":false,"merged":[[10,4,10,10],[46,3,46,10],[75,3,75,10],[1,5,1,6]]}
[null,null,null,"Project: ",null,"NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,null,null,"Date: ",null,"2020-06-01"]
[null,null,null,"Worksheet:",null,"Demand Curve Results"]
[]
[null,null,null,"Instructions:",null,"Current ICAP Demand Curve Parameters are linked to \"Multiple Scenario Output\" Table."]
[null,null,null,null,null,"Before completing an annual update, copy values from \"Current Parameters\" section and paste values into \"Historical Values\" section to save results from previous years."]
[]
[null,null,null,"Current ICAP Demand Curve Parameters"]
[]
[]
[null,null,null,null,{"$f":"\"Current Year (\"&Capability_Year&\")\"","v":"Current Year (2021-2022)"}]
[null,null,null,null,null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
[null,null,null,null,"Source","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
["Gross CONE ($/kW-Year)",null,null,"Gross Cost of New Entry ($/kW-Year)","[1]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":122.2988},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":123.4028},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":139.81700000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":157.24090000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":201.26070000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A14, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":167.35509999999999}]
["Net EAS ($/kW-Year)",null,null,"Net EAS Revenue ($/kW-Year)","[2]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":45.580199999999998},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":36.463700000000003},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":35.378399999999999},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":55.958100000000002},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":42.622199999999999},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A15, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":59.870199999999997}]
["Annual Reference Value ($/kW-Year)",null,null,"Annual ICAP Reference Value ($/kW-Year)","[3] = [1] - [2]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":76.718699999999998},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":86.9392},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":104.4387},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":101.28279999999999},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":158.63839999999999},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A16, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":107.485}]
[]
["DMNC ICAP (MW)",null,null,"ICAP DMNC (MW)","[4]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":326.7},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":328.5},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":329.9},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":347},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":348.8},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A18, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":348.8}]
[null,null,null,"Total Annual Reference Value","[5] = [3] * [4]",{"$f":"F16*1000*F18","v":25063999.289999999},{"$f":"G16*1000*G18","v":28559527.199999999},{"$f":"H16*1000*H18","v":34454327.129999995},{"$f":"I16*1000*I18","v":35145131.599999994},{"$f":"J16*1000*J18","v":55333073.920000002},37490768]
["Capacity at LOE Conditions",null,null,"Level of Excess (%)","[6]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0085078249072446},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0085546999756041},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0233549254893632},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0245655021061202},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0350937843152919},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A20, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0645362070694531}]
["Winter-Summer Ratio",null,null,"Ratio of Summer to Winter DMNCs","[7]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.04},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.04},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0580000000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0580000000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0780000000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A21, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":1.0760000000000001}]
["DMNC summer (MW)",null,null,"Summer DMNC (MW)","[8]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":332},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":333.2},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":334.9},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":350.2},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":354.5},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A22, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":352.6}]
["DMNC winter (MW)",null,null,"Winter DMNC (MW)","[9]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":344.8},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":346.6},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":348.6},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":370.5},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":374.3},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A23, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":373.3}]
[]
[null,null,null,"Assumed Capacity Prices at Tariff Prescribed Level of Excess Conditions"]
["Level of Excess Clearing Price (Summer)",null,null,"Summer ($/kW-Month)","[10]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":7.5526},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":8.5702999999999996},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":10.9619},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":10.662000000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":17.488700000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A26, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":13.012499999999999}]
["Level of Excess Clearing Price (Winter)",null,null,"Winter ($/kW-Month)","[11]",{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":4.843},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":5.4942000000000002},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":5.9416000000000002},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":5.7320000000000002},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":8.0748999999999995},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A27, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":4.4474999999999998}]
[]
[null,null,null,"Monthly Revenue (Summer)","[12] = [10]*[8]",{"$f":"F26*F22*1000","v":2507463.2000000002},{"$f":"G26*G22*1000","v":2855623.96},{"$f":"H26*H22*1000","v":3671140.3099999996},{"$f":"I26*I22*1000","v":3733832.4000000004},6199744.1500000004,4588207.5]
[null,null,null,"Monthly Revenue (Winter)","[13] = [11]*[9]",{"$f":"F27*F23*1000","v":1669866.4000000001},1904289.7200000002,{"$f":"H27*H23*1000","v":2071241.7600000002},{"$f":"I27*I23*1000","v":2123706},3022435.07,1660251.75]
[]
[null,null,null,"Seasonal Revenue (Summer)","[14] = 6 * [12]",{"$f":"F29*6","v":15044779.200000001},{"$f":"G29*6","v":17133743.759999998},{"$f":"H29*6","v":22026841.859999999},{"$f":"I29*6","v":22402994.400000002},37198464.900000006,27529245]
[null,null,null,"Seasonal Revenue (Winter)","[15] = 6 * [13]",{"$f":"F30*6","v":10019198.4},11425738.32,{"$f":"H30*6","v":12427450.560000002},{"$f":"I30*6","v":12742236},18134610.419999998,9961510.5]
[null,null,null,"Total Annual Reference Value","[16] = [14]+[15]",{"$f":"SUM(F32:F33)","v":25063977.600000001},{"$f":"SUM(G32:G33)","v":28559482.079999998},{"$f":"SUM(H32:H33)","v":34454292.420000002},{"$f":"SUM(I32:I33)","v":35145230.400000006},{"$f":"SUM(J32:J33)","v":55333075.320000008},37490755.5]
[]
[null,null,null,"ICAP Demand Curve Parameters"]
["Monthly Reference Point Price ($/kW-month)",null,null,"ICAP Monthly Reference Point Price ($/kW-Month)",null,{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":8.1289999999999996},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":9.2280999999999995},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":12.9834},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":12.7501},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":21.7242},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A37, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":20.285599999999999}]
["Maximum Clearing Price ($/kW-month)",null,null,"ICAP Max Clearing Price ($/kW-Month)",null,{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":15.2874},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":15.4254},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":17.4771},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":19.655100000000001},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":25.157599999999999},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A38, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":20.9194}]
["Zero Crossing Point (margin over 100%)",null,null,"Demand Curve Length",null,{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(F$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.12},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(G$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.12},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(H$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.15},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(I$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.15},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(J$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.18},{"$f":"INDEX('Multiple Scenario Output'!$A$31:$AL$38, MATCH(K$12,'Multiple Scenario Output'!$C$31:$C$38,0), MATCH($A39, 'Multiple Scenario Output'!$A$31:$AL$31, 0))","v":0.18}]
[]
[]
[]
[]
[null,null,null,"Save Historical Values Below"]
[]
[]
[null,null,null,"2021-2022",null,null,null,null,null,null,null,null,null,"2022-2023"]
[null,null,null,null,"Source","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,null,null,"Source","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
[null,null,null,"Gross Cost of New Entry ($/kW-Year)","[1]",null,null,null,null,null,null,null,null,"Gross Cost of New Entry ($/kW-Year)","[1]"]
[null,null,null,"Net EAS Revenue ($/kW-Year)","[2]",null,null,null,null,null,null,null,null,"Net EAS Revenue ($/kW-Year)","[2]"]
[null,null,null,"Annual ICAP Reference Value ($/kW-Year)","[3] = [1] - [2]",null,null,null,null,null,null,null,null,"Annual ICAP Reference Value ($/kW-Year)","[3] = [1] - [2]"]
[]
[null,null,null,"ICAP DMNC (MW)","[4]",null,null,null,null,null,null,null,null,"ICAP DMNC (MW)","[4]"]
[null,null,null,"Total Annual Reference Value","[5] = [3] * [4]",null,null,null,null,null,null,null,null,"Total Annual Reference Value","[5] = [3] * [4]"]
[null,null,null,"Level of Excess (%)","[6]",null,null,null,null,null,null,null,null,"Level of Excess (%)","[6]"]
[null,null,null,"Ratio of Summer to Winter DMNCs","[7]",null,null,null,null,null,null,null,null,"Ratio of Summer to Winter DMNCs","[7]"]
[null,null,null,"Summer DMNC (MW)","[8]",null,null,null,null,null,null,null,null,"Summer DMNC (MW)","[8]"]
[null,null,null,"Winter DMNC (MW)","[9]",null,null,null,null,null,null,null,null,"Winter DMNC (MW)","[9]"]
[]
[null,null,null,"Assumed Capacity Prices at Tariff Prescribed Level of Excess Conditions",null,null,null,null,null,null,null,null,null,"Assumed Capacity Prices at Tariff Prescribed Level of Excess Conditions"]
[null,null,null,"Summer ($/kW-Month)","[10]",null,null,null,null,null,null,null,null,"Summer ($/kW-Month)","[10]"]
[null,null,null,"Winter ($/kW-Month)","[11]",null,null,null,null,null,null,null,null,"Winter ($/kW-Month)","[11]"]
[]
[null,null,null,"Monthly Revenue (Summer)","[12] = [10]*[8]",null,null,null,null,null,null,null,null,"Monthly Revenue (Summer)","[12] = [10]*[8]"]
[null,null,null,"Monthly Revenue (Winter)","[13] = [11]*[9]",null,null,null,null,null,null,null,null,"Monthly Revenue (Winter)","[13] = [11]*[9]"]
[]
[null,null,null,"Seasonal Revenue (Summer)","[14] = 6 * [12]",null,null,null,null,null,null,null,null,"Seasonal Revenue (Summer)","[14] = 6 * [12]"]
[null,null,null,"Seasonal Revenue (Winter)","[15] = 6 * [13]",null,null,null,null,null,null,null,null,"Seasonal Revenue (Winter)","[15] = 6 * [13]"]
[null,null,null,"Total Annual Reference Value","[16] = [14]+[15]",null,null,null,null,null,null,null,null,"Total Annual Reference Value","[16] = [14]+[15]"]
[]
[null,null,null,"Demand Curve Parameters",null,null,null,null,null,null,null,null,null,"Demand Curve Parameters"]
[null,null,null,"ICAP Monthly Reference Point Price ($/kW-Month)",null,null,null,null,null,null,null,null,null,"ICAP Monthly Reference Point Price ($/kW-Month)"]
[null,null,null,"ICAP Max Clearing Price ($/kW-Month)",null,null,null,null,null,null,null,null,null,"ICAP Max Clearing Price ($/kW-Month)"]
[null,null,null,"Demand Curve Length",null,null,null,null,null,null,null,null,null,"Demand Curve Length"]
[]
[null,null,null,"2023-2024",null,null,null,null,null,null,null,null,null,"2024-2025"]
[null,null,null,null,"Source","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,null,null,"Source","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
[null,null,null,"Gross Cost of New Entry ($/kW-Year)","[1]",null,null,null,null,null,null,null,null,"Gross Cost of New Entry ($/kW-Year)","[1]"]
[null,null,null,"Net EAS Revenue ($/kW-Year)","[2]",null,null,null,null,null,null,null,null,"Net EAS Revenue ($/kW-Year)","[2]"]
[null,null,null,"Annual ICAP Reference Value ($/kW-Year)","[3] = [1] - [2]",null,null,null,null,null,null,null,null,"Annual ICAP Reference Value ($/kW-Year)","[3] = [1] - [2]"]
[]
[null,null,null,"ICAP DMNC (MW)","[4]",null,null,null,null,null,null,null,null,"ICAP DMNC (MW)","[4]"]
[null,null,null,"Total Annual Reference Value","[5] = [3] * [4]",null,null,null,null,null,null,null,null,"Total Annual Reference Value","[5] = [3] * [4]"]
[null,null,null,"Level of Excess (%)","[6]",null,null,null,null,null,null,null,null,"Level of Excess (%)","[6]"]
[null,null,null,"Ratio of Summer to Winter DMNCs","[7]",null,null,null,null,null,null,null,null,"Ratio of Summer to Winter DMNCs","[7]"]
[null,null,null,"Summer DMNC (MW)","[8]",null,null,null,null,null,null,null,null,"Summer DMNC (MW)","[8]"]
[null,null,null,"Winter DMNC (MW)","[9]",null,null,null,null,null,null,null,null,"Winter DMNC (MW)","[9]"]
[]
[null,null,null,"Assumed Capacity Prices at Tariff Prescribed Level of Excess Conditions",null,null,null,null,null,null,null,null,null,"Assumed Capacity Prices at Tariff Prescribed Level of Excess Conditions"]
[null,null,null,"Summer ($/kW-Month)","[10]",null,null,null,null,null,null,null,null,"Summer ($/kW-Month)","[10]"]
[null,null,null,"Winter ($/kW-Month)","[11]",null,null,null,null,null,null,null,null,"Winter ($/kW-Month)","[11]"]
[]
[null,null,null,"Monthly Revenue (Summer)","[12] = [10]*[8]",null,null,null,null,null,null,null,null,"Monthly Revenue (Summer)","[12] = [10]*[8]"]
[null,null,null,"Monthly Revenue (Winter)","[13] = [11]*[9]",null,null,null,null,null,null,null,null,"Monthly Revenue (Winter)","[13] = [11]*[9]"]
[]
[null,null,null,"Seasonal Revenue (Summer)","[14] = 6 * [12]",null,null,null,null,null,null,null,null,"Seasonal Revenue (Summer)","[14] = 6 * [12]"]
[null,null,null,"Seasonal Revenue (Winter)","[15] = 6 * [13]",null,null,null,null,null,null,null,null,"Seasonal Revenue (Winter)","[15] = 6 * [13]"]
[null,null,null,"Total Annual Reference Value","[16] = [14]+[15]",null,null,null,null,null,null,null,null,"Total Annual Reference Value","[16] = [14]+[15]"]
[]
[null,null,null,"Demand Curve Parameters",null,null,null,null,null,null,null,null,null,"Demand Curve Parameters"]
[null,null,null,"ICAP Monthly Reference Point Price ($/kW-Month)",null,null,null,null,null,null,null,null,null,"ICAP Monthly Reference Point Price ($/kW-Month)"]
[null,null,null,"ICAP Max Clearing Price ($/kW-Month)",null,null,null,null,null,null,null,null,null,"ICAP Max Clearing Price ($/kW-Month)"]
[null,null,null,"Demand Curve Length",null,null,null,null,null,null,null,null,null,"Demand Curve Length"]

{"sheet":"Model-->","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Model","index":4,"n_rows":91,"n_cols":32,"rows_kept":91,"cut":false,"hidden":false,"merged":[[2,1,2,2],[83,4,83,9]]}
["Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
["Worksheet: ","Model"]
["Date:","2020-06-01"]
[]
["Instructions:","Values highlighted in yellow can be toggled to the values on their right, in grey, to view the reference point price for different zones, peaking plant technologies, and fuel assumptions. "]
[]
["Notes:","1. Long Island and New York load zones cannot be modeled as gas-only plants. Setting the model to Long Island or New York and gas-only will result in errors. "]
[null,"2. The 1x0 GE 7HA.02 15ppm and GE 7F.05 without SCR are only available in load zones F, G (Dutchess) and C."]
[null,"3. \"CC gas only\" or \"CC dual fuel\" must be selected for net EAS (cell B 62) if the CC technology is selected in cell B21. Setting the net EAS fuel type to \"Duel fuel with SCR\", \"Gas only with SCR\", or another non-CC EAS fuel type will result in errors."]
[null,"4. Changing toggle selections on this page will not interfere with or edit the data on the \"Multiple Scenario Output\" tab. "]
[]
["NYISO ICAP Demand Curve Model"]
[]
["Inputs"]
[]
["Timing"]
["Capability Year","2021-2022","2021-2022","2022-2023","2023-2024","2024-2025"]
[]
["Plant"]
["Region","G - Hudson Valley (Dutchess)","F - Capital","J - New York City","K - Long Island","G - Hudson Valley (Rockland)","G - Hudson Valley (Dutchess)","C - Central"]
["Technology ","GE 7F.05","SGT-A65 WLE","GE 7F.05","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 15ppm","8000J CC","BESS 4h","BESS 6h","BESS 8h"]
["Service Life (Years)",{"$f":"IF(OR(Unit=\"BESS 4h\",Unit=\"BESS 6h\",Unit=\"BESS 8h\"),15,17)","v":17},"Maximum 30"]
["Maximum Price (Multiple of Monthly Gross CONE)",1.5]
["Fuel and SCR Specification","Gas only with SCR","Dual with SCR","Dual without SCR","Gas only with SCR","Gas only without SCR","Battery"]
["CC Plant",{"$f":"IF(Unit=\"8000J CC\", TRUE, FALSE)","v":false},true,false]
["Overnight Capital Costs ($/kW)",{"$f":"IFERROR(INDEX('Capital Costs'!$C$14:$CK$86, MATCH(\"Overnight Capital Costs\"&Capability_Year, 'Capital Costs'!$C$14:$C$86, 0), MATCH(Region&Unit&Fuel_Type, 'Capital Costs'!$C$14:$CK$14, 0)), \"-\")","v":1254.4870801384823}]
["Total EPC Capital Costs",{"$f":"IFERROR(INDEX('Capital Costs'!$C$14:$CK$88, MATCH(\"Total EPC Costs\"&Capability_Year, 'Capital Costs'!$C$14:$C$88, 0), MATCH(Region&Unit&Fuel_Type, 'Capital Costs'!$C$14:$CK$14, 0)), \"-\")","v":850.26356501882663}]
["Fixed O&M + Site Lease ($/kW-Year)",{"$f":"IFERROR(INDEX('Performance and O&M'!$C$12:$BE$35, MATCH(\"FO&M Costs \"&Capability_Year, 'Performance and O&M'!$C$12:$C$35, 0), MATCH(Region&Unit, 'Performance and O&M'!$C$12:$BE$12, 0)), \"-\")","v":13.594257877021356}]
["DMNC Summer (MW)",{"$f":"IFERROR(INDEX('Performance and O&M'!$C$12:$BE$28, MATCH($A29, 'Performance and O&M'!$C$12:$C$28, 0), MATCH(Region&Unit, 'Performance and O&M'!$C$12:$BE$12, 0)), \"-\")","v":213.1}]
["DMNC Winter (MW)",{"$f":"IFERROR(INDEX('Performance and O&M'!$C$12:$BE$28, MATCH($A30, 'Performance and O&M'!$C$12:$C$28, 0), MATCH(Region&Unit, 'Performance and O&M'!$C$12:$BE$12, 0)), \"-\")","v":228}]
["DMNC ICAP (MW)",{"$f":"IFERROR(INDEX('Performance and O&M'!$C$12:$BE$28, MATCH($A31, 'Performance and O&M'!$C$12:$C$28, 0), MATCH(Region&Unit, 'Performance and O&M'!$C$12:$BE$12, 0)), \"-\")","v":209.1}]
["Winter-to-Summer Ratio",{"$f":"IFERROR(INDEX('Winter-to-Summer Ratio'!$D$11:$E$35, MATCH(Region&Capability_Year, 'Winter-to-Summer Ratio'!$D$11:$D$35, 0), MATCH(\"Winter-to-Summer Ratio\", 'Winter-to-Summer Ratio'!$D$11:$E$11, 0)), \"-\")","v":1.0580000000000001}]
["Escalation Factor (%)",{"$f":"'Escalation Factor'!E26","v":3.5947713679835694E-2}]
[]
["Finance"]
["Inflation Factor (%) ",2.1000000000000001E-2]
["Debt Fraction (%)",0.55000000000000004]
["Debt Rate (%)"]
["Nominal ",7.6999999999999999E-2]
["Real",{"$f":"(Debt_Rate-Inflation_Factor)/(1+Inflation_Factor)","v":5.484818805093046E-2}]
["Equity Rate (%)"]
["Nominal",0.13]
["Real",{"$f":"(Equity_Rate-Inflation_Factor)/(1+Inflation_Factor)","v":0.10675808031341823}]
["Composite Tax Rate (%)",{"$f":"IF(Region=\"J - New York City\", D44, F44)","v":0.27500000000000002},"NYC:",0.36350000000000005,"Non-NYC:",0.27500000000000002]
["ATWACC Nominal (%)",{"$f":"(1-Debt_Fraction)*Equity_Rate+Debt_Fraction*Debt_Rate*(1-Effective_Tax_Rate)","v":8.9203749999999998E-2}]
["ATWACC Real (%)",{"$f":"(ATWACC-Inflation_Factor)/(1+Inflation_Factor)","v":6.6800930460333002E-2},"Discount rate"]
[]
["Fixed Property Tax Rate (%)",{"$f":"IF(Region=\"J - New York City\", D48, F48)","v":8.9999999999999993E-3},"NYC:",4.74165E-2,"Non-NYC:",8.9999999999999993E-3]
["Insurance Rate (%)",6.0000000000000001E-3]
[]
["Levelized Fixed Charge"]
["Property Tax Abatement (NYC or Battery Unit)",false,true,false]
[]
["Levelized Fixed Charge (%)",{"$f":"IFERROR('Levelized Factor'!C55, \"-\")","v":0.12766276616220895}]
["Levelized Fixed Charge ($/kW-Year)",{"$f":"IFERROR(Levelized_Charge*Capital_Costs, \"-\")","v":160.15129076523135}]
[]
["ICAP Demand Curve"]
["Zero Crossing Point (Margin Over 100%)",{"$f":"IF(Region=C58,D58, IF(Region=E58, F58, IF(Region=G58,H58, IF(Region=I58, J58, IF(Region=K58, N58, Q58)))))","v":0.15},"F - Capital",0.12,"C - Central",0.12,"J - New York City",0.18,"K - Long Island",0.18,"G - Hudson Valley (Rockland)",null,null,0.15,"G - Hudson Valley (Dutchess)",null,0.15]
["Capacity at LOE Conditions (%)",{"$f":"IFERROR(( (Peak_Load*IRM) + DMNC_ICAP ) / (Peak_Load*IRM), \"-\")","v":1.0148030158224488}]
["Peak Load (2020)",{"$f":" INDEX('Peak Load and IRM'!$B$8:$E$13, MATCH(IF(OR(LEFT(Region,1)=\"F\", LEFT(Region,1)=\"C\"), \"NYCA\", LEFT(Region,1)), 'Peak Load and IRM'!$B$8:$B$13, 0), MATCH(\"Peak Load (2020)\", 'Peak Load and IRM'!$B$8:$E$8, 0))","v":15695}]
["IRM/LCR",{"$f":" INDEX('Peak Load and IRM'!$B$8:$E$13, MATCH(IF(OR(LEFT(Region,1)=\"F\", LEFT(Region,1)=\"C\"), \"NYCA\", LEFT(Region,1)), 'Peak Load and IRM'!$B$8:$B$13, 0), MATCH(\"Installed Reserve Margin / \nLocational Capacity Requirement\", 'Peak Load and IRM'!$B$8:$E$8, 0))","v":0.9}]
["Net EAS ($/kW-Year)","CC gas only","Dual fuel with SCR","Dual fuel without SCR","Gas only with SCR","Gas only without SCR","CC dual fuel","CC gas only","Battery"]
[{"$f":"\"Not escalated ($\"&VALUE(LEFT(Capability_Year,4))-2&\")\"","v":"Not escalated ($2019)"},{"$f":"IFERROR(INDEX('Net EAS'!$J$16:$T$189, MATCH(Region&Unit&Capability_Year, 'Net EAS'!$J$16:$J$189, 0), MATCH($B$62, 'Net EAS'!$J$16:$T$16, 0)), \"-\")","v":"-"}]
[{"$f":"\"Escalated ($\"&VALUE(LEFT(Capability_Year,4))&\")\"","v":"Escalated ($2021)"},{"$f":"IFERROR(B63*(1+D64)^2, \"-\")","v":"-"},"EAS Inflation rate:",{"$f":"IFERROR(H64/F64-1, \"-\")","v":1.7292189951124914E-2},{"$f":"\"GDP Deflator (\"&VALUE(LEFT(Capability_Year,4))-2&\")\"","v":"GDP Deflator (2019)"},{"$f":"INDEX('Escalation Factor'!$C$211:$S$225, MATCH(VALUE(LEFT(Capability_Year,4))-3, 'Escalation Factor'!$C$211:$C$225, 0), MATCH(\"GDP Deflator\", 'Escalation Factor'!$C$211:$S$211, 0))","v":110.28100000000001},{"$f":"\"GDP Deflator (\"&VALUE(LEFT(Capability_Year,4)-1)&\")\"","v":"GDP Deflator (2020)"},{"$f":"INDEX('Escalation Factor'!$C$211:$S$225, MATCH(VALUE(LEFT(Capability_Year,4))-2, 'Escalation Factor'!$C$211:$C$225, 0), MATCH(\"GDP Deflator\", 'Escalation Factor'!$C$211:$S$211, 0))","v":112.188}]
["Calculations and Output"]
[]
["Summary of Cash Flows ($/kW-Year)"]
[]
["Project Year","NPV",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Discount Rate Adjustment (%)","-",{"$f":"IF(C69<=Plant_Life, 1/(1+ATWACC_Real)^C69,0)","v":0.93738200956432627},0.87868503185485458,0.82366354093419758,0.77208738520576692,0.72374082470344792,0.6784216286642607,0.63594022960920782,0.59611893039387831,0.55879116091195036,0.5238007813424268,0.49100142902612826,0.46025590623946805,0.43143560630460276,0.40441997563541204,0.37909600946907834,0.35535777917394151,0.3331059891563854,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Energy and Ancillary Services Revenue",{"$f":"SUMPRODUCT($C$71:$AF$71, C73:AF73)","v":0},{"$f":"IF(C69<=Plant_Life, EAS, 0)","v":"-"},{"$f":"IF(D69<=Plant_Life, EAS, 0)","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Fixed O&M (Excludes Property Tax and Insurance)",{"$f":"SUMPRODUCT($C$71:$AF$71, C75:AF75)","v":135.71561200682086},{"$f":"IF(C69<=Plant_Life, FixedOM_Site_Lease, 0)","v":13.594257877021356},13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,13.594257877021356,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Insurance",{"$f":"IFERROR(SUMPRODUCT($C$71:$AF$71, C76:AF76), \"-\")","v":50.930639011350927},{"$f":"IFERROR(IF(C69<=Plant_Life, Insurance_Rate*Total_EPC_Capital_Costs, 0), \"-\")","v":5.1015813901129601},5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,5.1015813901129601,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Levelized Fixed Charge",{"$f":"IFERROR(SUMPRODUCT($C$71:$AF$71, C77:AF77), \"-\")","v":1598.8390566450007},{"$f":"IFERROR(IF(C69<=Plant_Life, Capital_Costs*Levelized_Charge, 0), \"-\")","v":160.15129076523135},160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,160.15129076523135,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Costs",{"$f":"IFERROR(SUMPRODUCT($C$71:$AF$71, C78:AF78), \"-\")","v":1785.4853076631723},{"$f":"SUM(C75:C77)","v":178.84713003236567},{"$f":"SUM(D75:D77)","v":178.84713003236567},178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,178.84713003236567,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Annual Reference Value",{"$f":"IFERROR(SUMPRODUCT($C$71:$AF$71, C80:AF80), \"-\")","v":0},{"$f":"IFERROR(C78-C73, \"-\")","v":"-"},{"$f":"IFERROR(D78-D73, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Annual Reference Value ($/kW - Year)",{"$f":"-PMT(ATWACC_Real,Plant_Life,B80)","v":0}]
["Reference Point Price"]
["Monthly Reference Point Price ($/kW-Month)",{"$f":"IFERROR(IF(Unit=\"BESS 4h\",(B82*DMNC_ICAP)\n/(6*(\nDMNC_Summer*(1 - (Capacity_at_LOE-1)/ZCP)\n+\nDMNC_Winter*(1 -  ((WSR-1+Capacity_at_LOE-1) / ZCP )\n)))/0.9,\n(B82*DMNC_ICAP)\n/(6*(\nDMNC_Summer*(1 - (Capacity_at_LOE-1)/ZCP)\n+\nDMNC_Winter*(1 -  ((WSR-1+Capacity_at_LOE-1) / ZCP )\n)))), \"-\")","v":0}]
[]
["Other Outputs"]
["Gross CONE ($/kW-Year) ",{"$f":"IFERROR(B64+B82, \"-\")","v":"-"}]
["ICAP Demand Curve Slope",{"$f":"IFERROR((B84-0)/(1-ZCP-1), \"-\")","v":0}]
["Level of Excess Clearing Price (Summer, $/kW-Year)",{"$f":"IFERROR(B88*(Capacity_at_LOE-1)+B84, \"-\")","v":0}]
["Level of Excess Clearing Price (Winter, $/kW-Year)",{"$f":"IFERROR(B84*(1-(Capacity_at_LOE-1+WSR-1)/ZCP), \"-\")","v":0}]
["Maximum Clearing Price ($/kW-Month)",{"$f":"Maximum_Price_Multiple*Gross_CONE/12","v":{"$error":"#VALUE!"}}]

{"sheet":"Multiple Scenario Output","index":5,"n_rows":122,"n_cols":38,"rows_kept":122,"cut":false,"hidden":false,"merged":[[1,1,1,2]]}
["Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
["Date: ","2020-06-01"]
["Worksheet:","Multiple Scenario Output"]
[]
["Instructions:","After updating the escalation factor, winter-summer ratios, and net EAS and after saving the previous year's demand curve results, update this sheet by completing the following steps:"]
[null,"In rows 33 - 38, update \"Capability Year\" to the current year (e.g. 2021-2022). "]
[null,"Click the \"Perform Runs\" button. "]
[null,"The values in the blue, green and purple sections should update here and flow through to the \"Demand Curve Results\" tab automatically. "]
[]
[null,"Note: Additional sensitivities (below row 39) provided for informational purposes only. "]
[]
[]
[]
[]
[]
["Inputs (Current Parameters from \"Model\")"]
[]
[]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},null,{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38}]
[null,"Adjustable Inputs",null,null,null,null,null,null,null,null,null,null,null,"Linked Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
["Value:","Capability Year","Region","Unit","Equity Rate (Nominal)","Debt Rate (Nominal)","Debt Fraction","Service life (Years)","NYC/Battery Property Tax Abatement?","Insurance Rate","Fuel Type","EAS Fuel Type",null,"Overnight Capital Costs ($/kW)","DMNC Summer (MW)","DMNC Winter (MW)","DMNC ICAP (MW)","Winter-Summer Ratio","Escalation Factor (%)","ATWACC (Real, %)","Levelized Fixed Charge (%)","Levelized Fixed Charge ($/kW-Year)","Net EAS ($/kW-Year)","Zero Crossing Point (Margin Over 100%)","Fixed Property Tax Rate (%)","Fixed O&M + Site Lease ($/kW-Year)","Peak Load","IRM","Capacity at LOE Conditions","CC Plant","Gross CONE ($/kW-Year)","Insurance ($/kW-Year)",null,"Annual Reference Value ($/kW-Year)","Monthly Reference Point Price ($/kW-Month)","Maximum Clearing Price ($/kW-Month)","Level of Excess Clearing Price (Summer)","Level of Excess Clearing Price (Winter)"]
["Named Range:","Capability_Year","Region","Unit","Equity_Rate","Debt_Rate","Debt_Fraction","Plant_life","PropTax_Abate","Insurance_Rate","Fuel_Type","EAS_Fuel_Type",null,"Capital_Costs","DMNC_Summer","DMNC_Winter","DMNC_ICAP","WSR","Escalation_Factor","ATWACC_Real","Levelized_Charge",null,"EAS","ZCP","Property_Tax_Rate","FixedOM_Site_Lease","Peak_Load","IRM","Capacity_at_LOE","CC_Plant"]
[]
["Value:",{"$f":"Capability_Year","v":"2021-2022"},{"$f":"Region","v":"G - Hudson Valley (Dutchess)"},{"$f":"Unit","v":"GE 7F.05"},{"$f":"Equity_Rate","v":0.13},{"$f":"Debt_Rate","v":7.6999999999999999E-2},{"$f":"Debt_Fraction","v":0.55000000000000004},{"$f":"Plant_Life","v":17},{"$f":"PropTax_Abate","v":false},{"$f":"Insurance_Rate","v":6.0000000000000001E-3},{"$f":"Fuel_Type","v":"Gas only with SCR"},{"$f":"EAS_Fuel_Type","v":"CC gas only"},null,{"$f":"Capital_Costs","v":1254.4870801384823},{"$f":"DMNC_Summer","v":213.1},{"$f":"DMNC_Winter","v":228},{"$f":"DMNC_ICAP","v":209.1},{"$f":"WSR","v":1.0580000000000001},{"$f":"Escalation_Factor","v":3.5947713679835694E-2},{"$f":"ATWACC_Real","v":6.6800930460333002E-2},{"$f":"Levelized_Charge","v":0.12766276616220895},{"$f":"Model!B55","v":160.15129076523135},{"$f":"EAS","v":"-"},{"$f":"ZCP","v":0.15},{"$f":"Property_Tax_Rate","v":8.9999999999999993E-3},{"$f":"FixedOM_Site_Lease","v":13.594257877021356},{"$f":"Peak_Load","v":15695},{"$f":"IRM","v":0.9},{"$f":"Capacity_at_LOE","v":1.0148030158224488},{"$f":"CC_Flag","v":false},{"$f":"Gross_CONE","v":"-"},{"$f":"Model!C76","v":5.1015813901129601},null,{"$f":"Annual_Reference_Value","v":0},{"$f":"Model!B84","v":0},{"$f":"Model!B91","v":{"$error":"#VALUE!"}},{"$f":"Model!B89","v":0},{"$f":"Model!B90","v":0}]
[]
[]
[]
["Output from Multiple Scenarios"]
[]
[]
["Scenario","Capability Year","Region","Unit","Equity Rate (Nominal)","Debt Rate (Nominal)","Debt Fraction","Service life (Years)","Property Tax Abatement?","Insurance Rate","Fuel Type","EAS Fuel Type",null,"Overnight Capital Costs ($/kW)","DMNC Summer (MW)","DMNC Winter (MW)","DMNC ICAP (MW)","Winter-Summer Ratio","Escalation Factor (%)","ATWACC (Real, %)","Levelized Fixed Charge (%)","Levelized Fixed Charge ($/kW-Year)","Net EAS ($/kW-Year)","Zero Crossing Point (Margin Over 100%)","Fixed Property Tax Rate (%)","Fixed O&M + Site Lease ($/kW-Year)","Peak Load","IRM","Capacity at LOE Conditions","CC Plant","Gross CONE ($/kW-Year)","Insurance ($/kW-Year)",null,"Annual Reference Value ($/kW-Year)","Monthly Reference Point Price ($/kW-Month)","Maximum Clearing Price ($/kW-Month)","Level of Excess Clearing Price (Summer)","Level of Excess Clearing Price (Winter)"]
["Demand Curve"]
[{"$f":"C33&\" \"&D33&\" \"&E33&F33&G33&H33&L33&K33","v":"F - Capital 1x0 GE 7HA.02 15ppm 0.130.0770.5517Gas only without SCRGas only without SCR"},"2021-2022","F - Capital","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,869.06280000000004,333.2,346.6,328.5,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.1276627661622089,110.947,36.463700000000003,0.12,8.9999999999999993E-3,8.9629999999999992,32296,1.1890000000000001,1.0085546999756041,false,123.4028,3.4929000000000001,null,86.9392,9.2280999999999995,15.4254,8.5702999999999996,5.4942000000000002]
["J - New York City 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","J - New York City","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,true,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1371.1158,354.5,374.3,348.8,1.0780000000000001,3.8748717506913721E-2,6.3130044074436828E-2,0.12709051678478772,174.25579999999999,42.622199999999999,0.18,4.74165E-2,21.625399999999999,11477,0.86599999999999999,1.0350937843152919,false,201.26070000000001,5.3794000000000004,null,158.63839999999999,21.7242,25.157599999999999,17.488700000000001,8.0748999999999995]
["K - Long Island 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","K - Long Island","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1189.9919,352.6,373.3,348.8,1.0760000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,151.9177,59.870199999999997,0.18,8.9999999999999993E-3,10.111700000000001,5227,1.034,1.0645362070694531,false,167.35509999999999,5.3258000000000001,null,107.485,20.285599999999999,20.9194,13.012499999999999,4.4474999999999998]
["C - Central 1x0 GE 7HA.02 15ppm 0.130.0770.5517Gas only without SCRGas only without SCR","2021-2022","C - Central","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,862.83100000000002,332,344.8,326.7,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.1276627661622089,110.1514,45.580199999999998,0.12,8.9999999999999993E-3,8.6938999999999993,32296,1.1890000000000001,1.0085078249072446,false,122.2988,3.4535,null,76.718699999999998,8.1289999999999996,15.2874,7.5526,4.843]
["G - Hudson Valley (Rockland) 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Rockland)","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1120.5804000000001,350.2,370.5,347,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.1276627661622089,143.0564,55.958100000000002,0.15,8.9999999999999993E-3,9.3846000000000007,15695,0.9,1.0245655021061202,false,157.24090000000001,4.7998000000000003,null,101.28279999999999,12.7501,19.655100000000001,10.662000000000001,5.7320000000000002]
["G - Hudson Valley (Dutchess) 1x0 GE 7HA.02 15ppm 0.130.0770.5517Dual fuel without SCRDual without SCR","2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,986.30489999999998,334.9,348.6,329.9,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,125.9144,35.378399999999999,0.15,8.9999999999999993E-3,9.8711000000000002,15695,0.9,1.0233549254893632,false,139.81700000000001,4.0315000000000003,null,104.4387,12.9834,17.4771,10.9619,5.9416000000000002]
["Dual Fuel with SCR"]
["SGT-A65 WLE"]
[{"$f":"C41&\" \"&D41&\" \"&E41&F41&G41&H41&L41&K41","v":"F - Capital SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR"},"2021-2022","F - Capital","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2129.1349,163.1,188.2,158.6,1.04,3.7468019765634998E-2,6.6800930460333002E-2,0.1276627661622089,271.81119999999999,36.1143,0.12,8.9999999999999993E-3,16.017700000000001,32296,1.1890000000000001,1.0041302143565625,false,296.80560000000003,8.9765999999999995,null,260.69119999999998,24.924199999999999,37.100700000000003,24.066400000000002,15.7583]
["J - New York City SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","J - New York City","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,true,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2666.1851000000001,164.2,188.2,158.69999999999999,1.0780000000000001,3.7468019765634998E-2,6.3130044074436828E-2,0.12709051678478772,338.84679999999997,33.035699999999999,0.18,4.74165E-2,45.124299999999998,11477,0.86599999999999999,1.0159672694118029,false,394.23070000000001,10.259499999999999,null,361.19490000000002,39.875399999999999,49.278799999999997,36.338200000000001,19.058800000000002]
["K - Long Island SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","K - Long Island","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2276.6785,162.30000000000001,188.2,158.69999999999999,1.0760000000000001,3.7468019765634998E-2,6.6800930460333002E-2,0.1276627661622089,290.64710000000002,49.404899999999998,0.18,8.9999999999999993E-3,19.6966,5227,1.034,1.0293632341224834,false,320.4846,10.1409,null,271.0797,33.526699999999998,40.060600000000001,28.057500000000001,13.9018]
["C - Central SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","C - Central","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2111.6433000000002,163.6,188.2,158.6,1.04,3.7468019765634998E-2,6.6800930460333002E-2,0.1276627661622089,269.57819999999998,43.902200000000001,0.12,8.9999999999999993E-3,15.358499999999999,32296,1.1890000000000001,1.0041302143565625,false,293.82049999999998,8.8836999999999993,null,249.91820000000001,23.852599999999999,36.727600000000002,23.031600000000001,15.0808]
["G - Hudson Valley (Rockland) SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Rockland)","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2232.9771000000001,163.9,188.2,158.69999999999999,1.0580000000000001,3.7468019765634998E-2,6.6800930460333002E-2,0.12766276616220895,285.06799999999998,45.464300000000001,0.15,8.9999999999999993E-3,17.983899999999998,15695,0.9,1.0112350005309547,false,312.50470000000001,9.4527999999999999,null,267.04039999999998,27.922599999999999,39.063099999999999,25.831199999999999,15.0345]
["G - Hudson Valley (Dutchess) SGT-A65 WLE 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Dutchess)","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,2156.4811,163.5,188.2,158.69999999999999,1.0580000000000001,3.7468019765634998E-2,6.6800930460333002E-2,0.12766276616220892,275.3023,34.670200000000001,0.15,8.9999999999999993E-3,17.983899999999998,15695,0.9,1.0112350005309547,false,302.40969999999999,9.1234999999999999,null,267.7396,28.0367,37.801200000000001,25.936800000000002,15.0959]
["GE 7F.05"]
[{"$f":"C48&\" \"&D48&\" \"&E48&F48&G48&H48&L48&K48","v":"F - Capital GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR"},"2021-2022","F - Capital","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1352.2979,211.9,227.1,208.2,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,172.63810000000001,34.080300000000001,0.12,8.9999999999999993E-3,12.152699999999999,32296,1.1890000000000001,1.0054218829069126,false,190.309,5.5182000000000002,null,156.2287,15.7837,23.788599999999999,15.070499999999999,9.8093000000000004]
[{"$f":"C49&\" \"&D49&\" \"&E49&F49&G49&H49&L49&K49","v":"J - New York City GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR"},"2021-2022","J - New York City","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,true,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1815.0243,214.7,229.2,210.2,1.0780000000000001,3.5947713679835694E-2,6.3130044074436828E-2,0.12709051678478772,230.67240000000001,35.734900000000003,0.18,4.74165E-2,33.931600000000003,11477,0.86599999999999999,1.0211488344698234,false,271.33350000000002,6.7294999999999998,null,235.5986,28.2254,33.916699999999999,24.909099999999999,12.678100000000001]
["K - Long Island GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","K - Long Island","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1514.34,213,229.2,210.2,1.0760000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,193.32480000000001,52.299399999999999,0.18,8.9999999999999993E-3,14.811,5227,1.034,1.0388919458887587,false,214.77619999999999,6.6402999999999999,null,162.4768,22.779199999999999,26.847000000000001,17.857299999999999,8.2394999999999996]
["C - Central GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","C - Central","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1342.8037999999999,211.3,225.9,207.1,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,171.42599999999999,46.021700000000003,0.12,8.9999999999999993E-3,11.714499999999999,32296,1.1890000000000001,1.0053932370318039,false,188.5994,5.4588000000000001,null,142.57759999999999,14.379200000000001,23.5749,13.733000000000001,8.9398999999999997]
["G - Hudson Valley (Rockland) GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Rockland)","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1431.5146999999999,211.9,228,209.1,1.0580000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,182.75110000000001,50.050899999999999,0.15,8.9999999999999993E-3,13.5943,15695,0.9,1.0148030158224488,false,202.28620000000001,5.9408000000000003,null,152.2353,17.207000000000001,25.285799999999998,15.508900000000001,8.8554999999999993]
["G - Hudson Valley (Dutchess) GE 7F.05 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Dutchess)","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1367.5236,213.1,228,209.1,1.0580000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,174.58179999999999,33.660200000000003,0.15,8.9999999999999993E-3,13.5943,15695,0.9,1.0148030158224488,false,193.7826,5.6064999999999996,null,160.1224,18.0352,24.222799999999999,16.255400000000002,9.2818000000000005]
["1x0 GE 7HA.02 25ppm"]
[{"$f":"C55&\" \"&D55&\" \"&E55&F55&G55&H55&L55&K55","v":"F - Capital 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR"},"2021-2022","F - Capital","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1075.9970000000001,350.2,367.9,345.6,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,137.3648,37.650399999999998,0.12,8.9999999999999993E-3,8.5195000000000007,32296,1.1890000000000001,1.0090000131250192,false,150.44759999999999,4.5632999999999999,null,112.7972,11.996,18.806000000000001,11.096299999999999,7.0975999999999999]
["C - Central 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","C - Central","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1071.451,348.9,366,343.7,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220895,136.78440000000001,48.948300000000003,0.12,8.9999999999999993E-3,8.2638999999999996,32296,1.1890000000000001,1.0089505338861953,false,149.5813,4.5330000000000004,null,100.633,10.6835,18.697700000000001,9.8866999999999994,6.3254999999999999]
["G - Hudson Valley (Dutchess) 1x0 GE 7HA.02 25ppm 0.130.0770.5517Dual fuel with SCRDual with SCR","2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","Dual fuel with SCR",null,1084.6488999999999,352,370.1,347,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.1276627661622089,138.4693,37.040599999999998,0.15,8.9999999999999993E-3,9.3846000000000007,15695,0.9,1.0245655021061202,false,152.46809999999999,4.6142000000000003,null,115.42749999999999,14.488899999999999,19.058499999999999,12.116,6.5137]
["Battery"]
["BESS 4h"]
[{"$f":"C60&\" \"&D60&\" \"&E60&F60&G60&H60&L60&K60","v":"F - Capital BESS 4h 0.130.0770.5515BatteryBattery"},"2021-2022","F - Capital","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,1664.1468,200,200,200,1.04,1.1969320009715565E-2,6.6800930460333002E-2,0.1199899147623826,199.6808,54.652700000000003,0.12,8.9999999999999993E-3,6.3710000000000004,32296,1.1890000000000001,1.0052083409288306,false,214.1198,8.0679999999999996,null,159.46709999999999,18.6921,26.765000000000001,17.880800000000001,11.6501]
["J - New York City BESS 4h 0.130.0770.5515BatteryBattery","2021-2022","J - New York City","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2089.6421,200,200,200,1.0780000000000001,1.1969320009715565E-2,6.3130044074436828E-2,0.12255607532533162,256.09829999999999,59.034199999999998,0.18,4.74165E-2,18.210599999999999,11477,0.86599999999999999,1.0201225827495939,false,283.26589999999999,8.9570000000000007,null,224.23179999999999,30.917200000000001,35.408200000000001,27.460899999999999,14.063499999999999]
["K - Long Island BESS 4h 0.130.0770.5515BatteryBattery","2021-2022","K - Long Island","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,1767.6518000000001,200,200,200,1.0760000000000001,1.1969320009715565E-2,6.6800930460333002E-2,0.11998991476238263,212.10040000000001,69.327799999999996,0.18,8.9999999999999993E-3,6.5303000000000004,5227,1.034,1.0370047058884477,false,227.53039999999999,8.8996999999999993,null,158.20259999999999,25.1126,28.441299999999998,19.9499,9.3468]
["C - Central BESS 4h 0.130.0770.5515BatteryBattery","2021-2022","C - Central","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,1649.6038000000001,200,200,200,1.04,1.1969320009715565E-2,6.6800930460333002E-2,0.1199899147623826,197.9358,51.18,0.12,8.9999999999999993E-3,6.3710000000000004,32296,1.1890000000000001,1.0052083409288306,false,212.29740000000001,7.9905999999999997,null,161.1174,18.8856,26.537199999999999,18.065899999999999,11.7707]
["G - Hudson Valley (Rockland) BESS 4h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Rockland)","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,1736.9184,200,200,200,1.0580000000000001,1.1969320009715565E-2,6.6800930460333002E-2,0.11998991476238263,208.4127,56.984299999999998,0.15,8.9999999999999993E-3,6.3710000000000004,15695,0.9,1.0141587908392624,false,223.23869999999999,8.4550000000000001,null,166.2544,21.612300000000001,27.904800000000002,19.572299999999998,11.2155]
["G - Hudson Valley (Dutchess) BESS 4h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Dutchess)","BESS 4h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,1677.8376000000001,200,200,200,1.0580000000000001,1.1969320009715565E-2,6.6800930460333002E-2,0.11998991476238262,201.3236,58.472999999999999,0.15,8.9999999999999993E-3,6.3710000000000004,15695,0.9,1.0141587908392624,false,215.8355,8.1409000000000002,null,157.36250000000001,20.456399999999999,26.979399999999998,18.525500000000001,10.6157]
["BESS 6h"]
[{"$f":"C67&\" \"&D67&\" \"&E67&F67&G67&H67&L67&K67","v":"F - Capital BESS 6h 0.130.0770.5515BatteryBattery"},"2021-2022","F - Capital","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2321.5702999999999,200,200,200,1.04,1.111129312454754E-2,6.6800930460333002E-2,0.11998991476238265,278.565,53.143300000000004,0.12,8.9999999999999993E-3,7.9633000000000003,32296,1.1890000000000001,1.0052083409288306,false,298.0711,11.5427,null,244.92769999999999,25.8385,37.258899999999997,24.717099999999999,16.104199999999999]
[{"$f":"C68&\" \"&D68&\" \"&E68&F68&G68&H68&L68&K68","v":"J - New York City BESS 6h 0.130.0770.5515BatteryBattery"},"2021-2022","J - New York City","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2819.922,200,200,200,1.0780000000000001,1.111129312454754E-2,6.3130044074436828E-2,0.12255607532533158,345.59859999999998,59.468200000000003,0.18,4.74165E-2,23.783799999999999,11477,0.86599999999999999,1.0201225827495939,false,382.19959999999998,12.8172,null,322.73129999999998,40.0486,47.774900000000002,35.5715,18.217099999999999]
["K - Long Island BESS 6h 0.130.0770.5515BatteryBattery","2021-2022","K - Long Island","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2493.9739,200,200,200,1.0760000000000001,1.111129312454754E-2,6.6800930460333002E-2,0.1199899147623826,299.25170000000003,73.963899999999995,0.18,8.9999999999999993E-3,8.2287999999999997,5227,1.034,1.0370047058884477,false,320.22120000000001,12.7407,null,246.25729999999999,35.181199999999997,40.027700000000003,27.948599999999999,13.0943]
["C - Central BESS 6h 0.130.0770.5515BatteryBattery","2021-2022","C - Central","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2300.5524,200,200,200,1.04,1.111129312454754E-2,6.6800930460333002E-2,0.11998991476238265,276.04309999999998,51.4619,0.12,8.9999999999999993E-3,7.9633000000000003,32296,1.1890000000000001,1.0052083409288306,false,295.43729999999999,11.430899999999999,null,243.97540000000001,25.738099999999999,36.929699999999997,24.620999999999999,16.041599999999999]
["G - Hudson Valley (Rockland) BESS 6h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Rockland)","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2426.2053999999998,200,200,200,1.0580000000000001,1.111129312454754E-2,6.6800930460333002E-2,0.1199899147623826,291.12020000000001,57.028399999999998,0.15,8.9999999999999993E-3,7.9633000000000003,15695,0.9,1.0141587908392624,false,311.18239999999997,12.0989,null,254.154,29.734999999999999,38.897799999999997,26.9283,15.4307]
["G - Hudson Valley (Dutchess) BESS 6h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Dutchess)","BESS 6h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2340.9407999999999,200,200,200,1.0580000000000001,1.111129312454754E-2,6.6800930460333002E-2,0.11998991476238262,280.88929999999999,59.953400000000002,0.15,8.9999999999999993E-3,7.9633000000000003,15695,0.9,1.0141587908392624,false,300.4982,11.6456,null,240.54480000000001,28.142800000000001,37.5623,25.4863,14.6045]
["BESS 8h"]
[{"$f":"C74&\" \"&D74&\" \"&E74&F74&G74&H74&L74&K74","v":"F - Capital BESS 8h 0.130.0770.5515BatteryBattery"},"2021-2022","F - Capital","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2978.4317999999998,200,200,200,1.04,1.0647728591517641E-2,6.6800930460333002E-2,0.11998991476238262,357.3818,50.9146,0.12,8.9999999999999993E-3,9.6618999999999993,32296,1.1890000000000001,1.0052083409288306,false,382.05950000000001,15.0159,null,331.14490000000001,34.933999999999997,47.757399999999997,33.417700000000004,21.773099999999999]
[{"$f":"C75&\" \"&D75&\" \"&E75&F75&G75&H75&L75&K75","v":"J - New York City BESS 8h 0.130.0770.5515BatteryBattery"},"2021-2022","J - New York City","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,3549.6471999999999,200,200,200,1.0780000000000001,1.0647728591517641E-2,6.3130044074436828E-2,0.12255607532533165,435.0308,58.155200000000001,0.18,4.74165E-2,29.410399999999999,11477,0.86599999999999999,1.0201225827495939,false,481.11630000000002,16.675000000000001,null,422.96100000000001,52.486400000000003,60.139499999999998,46.6188,23.874700000000001]
["K - Long Island BESS 8h 0.130.0770.5515BatteryBattery","2021-2022","K - Long Island","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,3219.8463999999999,200,200,200,1.0760000000000001,1.0647728591517641E-2,6.6800930460333002E-2,0.11998991476238263,386.34910000000002,74.495099999999994,0.18,8.9999999999999993E-3,9.9803999999999995,5227,1.034,1.0370047058884477,false,412.90899999999999,16.579499999999999,null,338.41390000000001,48.347000000000001,51.613599999999998,38.407800000000002,17.994599999999998]
["C - Central BESS 8h 0.130.0770.5515BatteryBattery","2021-2022","C - Central","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,2950.8253,200,200,200,1.04,1.0647728591517641E-2,6.6800930460333002E-2,0.11998991476238259,354.0693,49.624200000000002,0.12,8.9999999999999993E-3,9.6618999999999993,32296,1.1890000000000001,1.0052083409288306,false,378.60019999999997,14.869,null,328.976,34.705199999999998,47.325000000000003,33.198900000000002,21.630500000000001]
["G - Hudson Valley (Rockland) BESS 8h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Rockland)","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,3114.8168000000001,200,200,200,1.0580000000000001,1.0647728591517641E-2,6.6800930460333002E-2,0.11998991476238265,373.7466,55.124200000000002,0.15,8.9999999999999993E-3,9.6618999999999993,15695,0.9,1.0141587908392624,false,399.14960000000002,15.741099999999999,null,344.02550000000002,40.249600000000001,49.893700000000003,36.450400000000002,20.8872]
["G - Hudson Valley (Dutchess) BESS 8h 0.130.0770.5515BatteryBattery","2021-2022","G - Hudson Valley (Dutchess)","BESS 8h",0.13,7.6999999999999999E-2,0.55000000000000004,15,true,6.0000000000000001E-3,"Battery","Battery",null,3003.4252999999999,200,200,200,1.0580000000000001,1.0647728591517641E-2,6.6800930460333002E-2,0.11998991476238262,360.38069999999999,58.019599999999997,0.15,8.9999999999999993E-3,9.6618999999999993,15695,0.9,1.0141587908392624,false,385.19130000000001,15.1487,null,327.17169999999999,38.277799999999999,48.148899999999998,34.664700000000003,19.863900000000001]
["Dual Fuel without SCR"]
["GE 7F.05"]
[{"$f":"C82&\" \"&D82&\" \"&E82&F82&G82&H82&L82&K82","v":"F - Capital GE 7F.05 0.130.0770.5517Dual fuel without SCRDual without SCR"},"2021-2022","F - Capital","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,1243.7738999999999,211.9,227.1,208.2,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,158.78360000000001,34.537599999999998,0.12,8.9999999999999993E-3,12.152699999999999,32296,1.1890000000000001,1.0054218829069126,false,175.8364,4.9001000000000001,null,141.2988,14.2753,21.979500000000002,13.6303,8.8719000000000001]
[{"$f":"C83&\" \"&D83&\" \"&E83&F83&G83&H83&L83&K83","v":"C - Central GE 7F.05 0.130.0770.5517Dual fuel without SCRDual without SCR"},"2021-2022","C - Central","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,1233.7032999999999,211.3,225.9,207.1,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,157.49799999999999,46.342500000000001,0.12,8.9999999999999993E-3,11.714499999999999,32296,1.1890000000000001,1.0053932370318039,false,174.04990000000001,4.8373999999999997,null,127.70740000000001,12.8795,21.7562,12.300700000000001,8.0075000000000003]
["1x0 GE 7HA.02 15ppm"]
[{"$f":"C85&\" \"&D85&\" \"&E85&F85&G85&H85&L85&K85","v":"F - Capital 1x0 GE 7HA.02 15ppm 0.130.0770.5517Dual fuel without SCRDual without SCR"},"2021-2022","F - Capital","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,976.74549999999999,333.2,346.6,328.5,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,124.694,37.509300000000003,0.12,8.9999999999999993E-3,8.9629999999999992,32296,1.1890000000000001,1.0085546999756041,false,137.6326,3.9754999999999998,null,100.1233,10.627599999999999,17.2041,9.8698999999999995,6.3273999999999999]
["C - Central 1x0 GE 7HA.02 15ppm 0.130.0770.5517Dual fuel without SCRDual without SCR","2021-2022","C - Central","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,971.10699999999997,332,344.8,326.7,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,123.9742,45.580199999999998,0.12,8.9999999999999993E-3,8.6938999999999993,32296,1.1890000000000001,1.0085078249072446,false,136.607,3.9388999999999998,null,91.026799999999994,9.6449999999999996,17.075900000000001,8.9611999999999998,5.7462]
["G - Hudson Valley (Dutchess) 1x0 GE 7HA.02 15ppm 0.130.0770.5517Dual fuel without SCRDual without SCR","2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual without SCR","Dual fuel without SCR",null,986.30489999999998,334.9,348.6,329.9,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,125.9144,35.378399999999999,0.15,8.9999999999999993E-3,9.8711000000000002,15695,0.9,1.0233549254893632,false,139.81700000000001,4.0315000000000003,null,104.4387,12.9834,17.4771,10.9619,5.9416000000000002]
["Gas only with SCR"]
["SGT-A65 WLE"]
[{"$f":"C90&\" \"&D90&\" \"&E90&F90&G90&H90&L90&K90","v":"F - Capital SGT-A65 WLE 0.130.0770.5517Gas only with SCRGas only with SCR"},"2021-2022","F - Capital","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,2023.0092999999999,163.1,188.2,158.6,1.04,3.7468019765634998E-2,6.6800930460333002E-2,0.1276627661622089,258.26299999999998,34.232199999999999,0.12,8.9999999999999993E-3,16.017700000000001,32296,1.1890000000000001,1.0041302143565625,false,282.81040000000002,8.5297000000000001,null,248.57820000000001,23.766100000000002,35.351300000000002,22.9481,15.0261]
["C - Central SGT-A65 WLE 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","C - Central","SGT-A65 WLE",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,2005.5178000000001,163.6,188.2,158.6,1.04,3.7468019765634998E-2,6.6800930460333002E-2,0.12766276616220887,256.0299,43.902200000000001,0.12,8.9999999999999993E-3,15.358499999999999,32296,1.1890000000000001,1.0041302143565625,false,279.82530000000003,8.4367999999999999,null,235.923,22.5169,34.978200000000001,21.741900000000001,14.2362]
["GE 7F.05"]
[{"$f":"C93&\" \"&D93&\" \"&E93&F93&G93&H93&L93&K93","v":"F - Capital GE 7F.05 0.130.0770.5517Gas only with SCRGas only with SCR"},"2021-2022","F - Capital","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,1238.7728,211.9,227.1,208.2,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,158.14519999999999,32.6023,0.12,8.9999999999999993E-3,12.152699999999999,32296,1.1890000000000001,1.0054218829069126,false,175.309,5.0110999999999999,null,142.70660000000001,14.4175,21.913599999999999,13.7661,8.9603000000000002]
["C - Central GE 7F.05 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","C - Central","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,1228.6756,211.3,225.9,207.1,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,156.8561,46.021700000000003,0.12,8.9999999999999993E-3,11.714499999999999,32296,1.1890000000000001,1.0053932370318039,false,173.5196,4.9489999999999998,null,127.4979,12.8584,21.69,12.2805,7.9943999999999997]
["G - Hudson Valley (Rockland) GE 7F.05 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","G - Hudson Valley (Rockland)","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,1318.4782,211.9,228,209.1,1.0580000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,168.32060000000001,48.500999999999998,0.15,8.9999999999999993E-3,13.5943,15695,0.9,1.0148030158224488,false,187.35069999999999,5.4359000000000002,null,138.84970000000001,15.694100000000001,23.418800000000001,14.145300000000001,8.0769000000000002]
["G - Hudson Valley (Dutchess) GE 7F.05 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","G - Hudson Valley (Dutchess)","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,1254.4871000000001,213.1,228,209.1,1.0580000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220895,160.15129999999999,32.173900000000003,0.15,8.9999999999999993E-3,13.5943,15695,0.9,1.0148030158224488,false,178.84710000000001,5.1016000000000004,null,146.67320000000001,16.520399999999999,22.355899999999998,14.89,8.5022000000000002]
["1x0 GE 7HA.02 25ppm"]
[{"$f":"C98&\" \"&D98&\" \"&E98&F98&G98&H98&L98&K98","v":"F - Capital 1x0 GE 7HA.02 25ppm 0.130.0770.5517Gas only with SCRGas only with SCR"},"2021-2022","F - Capital","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,973.64229999999998,350.2,367.9,345.6,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220898,124.2979,35.982900000000001,0.12,8.9999999999999993E-3,8.5195000000000007,32296,1.1890000000000001,1.0090000131250192,false,136.92189999999999,4.1044999999999998,null,100.93899999999999,10.7348,17.115200000000002,9.9297000000000004,6.3513999999999999]
["C - Central 1x0 GE 7HA.02 25ppm 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","C - Central","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,968.53049999999996,348.9,366,343.7,1.04,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,123.64530000000001,48.948300000000003,0.12,8.9999999999999993E-3,8.2638999999999996,32296,1.1890000000000001,1.0089505338861953,false,135.98079999999999,4.0716999999999999,null,87.032600000000002,9.2396999999999991,16.997599999999998,8.5504999999999995,5.4706000000000001]
["G - Hudson Valley (Rockland) 1x0 GE 7HA.02 25ppm 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","G - Hudson Valley (Rockland)","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,1018.6386,350.2,370.5,347,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220892,130.04220000000001,54.4574,0.15,8.9999999999999993E-3,9.3846000000000007,15695,0.9,1.0245655021061202,false,143.7698,4.3429000000000002,null,89.312399999999997,11.2432,17.9712,9.4018999999999995,5.0545]
["G - Hudson Valley (Dutchess) 1x0 GE 7HA.02 25ppm 0.130.0770.5517Gas only with SCRGas only with SCR","2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 25ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","Gas only with SCR",null,982.70719999999994,352,370.1,347,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.1276627661622089,125.4551,35.431800000000003,0.15,8.9999999999999993E-3,9.3846000000000007,15695,0.9,1.0245655021061202,false,138.99700000000001,4.1571999999999996,null,103.5652,12.9999,17.374600000000001,10.870900000000001,5.8442999999999996]
["Gas only without SCR"]
["GE 7F.05"]
[{"$f":"C104&\" \"&D104&\" \"&E104&F104&G104&H104&L104&K104","v":"F - Capital GE 7F.05 0.130.0770.5517Gas only without SCRGas only without SCR"},"2021-2022","F - Capital","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,1130.2487000000001,211.9,227.1,208.2,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,144.29069999999999,33.0199,0.12,8.9999999999999993E-3,12.152699999999999,32296,1.1890000000000001,1.0054218829069126,false,160.83629999999999,4.3929999999999998,null,127.8164,12.9132,20.104500000000002,12.329700000000001,8.0252999999999997]
[{"$f":"C105&\" \"&D105&\" \"&E105&F105&G105&H105&L105&K105","v":"C - Central GE 7F.05 0.130.0770.5517Gas only without SCRGas only without SCR"},"2021-2022","C - Central","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,1119.5752,211.3,225.9,207.1,1.04,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,142.9281,46.342500000000001,0.12,8.9999999999999993E-3,11.714499999999999,32296,1.1890000000000001,1.0053932370318039,false,158.97020000000001,4.3276000000000003,null,112.6277,11.358700000000001,19.871300000000002,10.8482,7.0620000000000003]
["G - Hudson Valley (Dutchess) GE 7F.05 0.130.0770.5517Gas only without SCRGas only without SCR","2021-2022","G - Hudson Valley (Dutchess)","GE 7F.05",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,1146.4302,213.1,228,209.1,1.0580000000000001,3.5947713679835694E-2,6.6800930460333002E-2,0.12766276616220892,146.35640000000001,32.609200000000001,0.15,8.9999999999999993E-3,13.5943,15695,0.9,1.0148030158224488,false,164.43680000000001,4.4861000000000004,null,131.82759999999999,14.8483,20.554600000000001,13.382899999999999,7.6416000000000004]
["1x0 GE 7HA.02 15ppm"]
[{"$f":"C108&\" \"&D108&\" \"&E108&F108&G108&H108&L108&K108","v":"G - Hudson Valley (Dutchess) 1x0 GE 7HA.02 15ppm 0.130.0770.5517Gas only without SCRGas only without SCR"},"2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only without SCR","Gas only without SCR",null,879.07910000000004,334.9,348.6,329.9,1.0580000000000001,3.8748717506913721E-2,6.6800930460333002E-2,0.12766276616220895,112.2257,34.573300000000003,0.15,8.9999999999999993E-3,9.8711000000000002,15695,0.9,1.0233549254893632,false,125.6477,3.5508999999999999,null,91.074399999999997,11.321999999999999,15.706,9.5592000000000006,5.1813000000000002]
["CC dual fuel"]
["8000J CC"]
[{"$f":"C111&\" \"&D111&\" \"&E111&F111&G111&H111&L111&K111","v":"F - Capital 8000J CC 0.130.0770.5517CC dual fuelDual with SCR"},"2021-2022","F - Capital","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1498.1959999999999,488.3,532.5,498.5,1.04,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,197.83850000000001,74.687799999999996,0.12,8.9999999999999993E-3,12.4168,32296,1.1890000000000001,1.0129817897651101,true,217.1446,6.8894000000000002,null,142.45689999999999,16.149999999999999,27.1431,14.402799999999999,9.0195000000000007]
[{"$f":"C112&\" \"&D112&\" \"&E112&F112&G112&H112&L112&K112","v":"J - New York City 8000J CC 0.130.0770.5517CC dual fuelDual with SCR"},"2021-2022","J - New York City","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1631.0693000000001,484.7,544.9,502.2,1.0780000000000001,3.5433016517052628E-2,6.3130044074436828E-2,0.17767932237929232,289.8073,104.7102,0.18,4.74165E-2,32.318300000000001,11477,0.86599999999999999,1.0505278052842306,true,330.74700000000001,8.6213999999999995,null,226.0368,37.504199999999997,41.343400000000003,26.976400000000002,10.724600000000001]
["K - Long Island 8000J CC 0.130.0770.5517CC dual fuelDual with SCR","2021-2022","K - Long Island","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1813.886,501.6,542.6,502.5,1.0760000000000001,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,239.5257,136.8074,0.18,8.9999999999999993E-3,15.8238,5227,1.034,1.0929743235447251,true,263.89120000000003,8.5417000000000005,null,127.0838,38.597799999999999,32.986400000000003,18.661100000000001,2.3643000000000001]
["C - Central 8000J CC 0.130.0770.5517CC dual fuelDual with SCR","2021-2022","C - Central","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1478.7043000000001,486,530,495.1,1.04,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227174,195.2646,80.245900000000006,0.12,8.9999999999999993E-3,11.8409,32296,1.1890000000000001,1.01289324796932,true,213.8837,6.7782999999999998,null,133.6378,15.102399999999999,26.735499999999998,13.479799999999999,8.4456000000000007]
["G - Hudson Valley (Rockland) 8000J CC 0.130.0770.5517CC dual fuelDual with SCR","2021-2022","G - Hudson Valley (Rockland)","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1636.2825,486.5,536.29999999999995,500.6,1.0580000000000001,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,216.07300000000001,109.7985,0.15,8.9999999999999993E-3,14.3264,15695,0.9,1.0354394534706737,true,238.01609999999999,7.6166999999999998,null,128.2176,18.644100000000002,29.751999999999999,14.2392,7.0301]
["G - Hudson Valley (Dutchess) 8000J CC 0.130.0770.5517CC dual fuelDual with SCR","2021-2022","G - Hudson Valley (Dutchess)","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Dual with SCR","CC dual fuel",null,1534.2987000000001,486.5,536.29999999999995,500.6,1.0580000000000001,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,202.60589999999999,75.392300000000006,0.15,8.9999999999999993E-3,14.3264,15695,0.9,1.0354394534706737,true,224.0181,7.0857999999999999,null,148.6258,21.611599999999999,28.002300000000002,16.505600000000001,8.1491000000000007]
["CC gas only"]
["8000J CC"]
[{"$f":"C119&\" \"&D119&\" \"&E119&F119&G119&H119&L119&K119","v":"F - Capital 8000J CC 0.130.0770.5517CC gas onlyGas only with SCR"},"2021-2022","F - Capital","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","CC gas only",null,1436.9777999999999,488.3,532.5,498.5,1.04,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,189.75460000000001,70.886399999999995,0.12,8.9999999999999993E-3,12.4168,32296,1.1890000000000001,1.0129817897651101,true,208.7423,6.5709,null,137.85589999999999,15.628399999999999,26.0928,13.9377,8.7281999999999993]
["C - Central 8000J CC 0.130.0770.5517CC gas onlyGas only with SCR","2021-2022","C - Central","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","CC gas only",null,1417.2761,486,530,495.1,1.04,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,187.15289999999999,80.245900000000006,0.12,8.9999999999999993E-3,11.8409,32296,1.1890000000000001,1.01289324796932,true,205.45150000000001,6.4577,null,125.2055,14.1495,25.6814,12.629200000000001,7.9127000000000001]
["G - Hudson Valley (Rockland) 8000J CC 0.130.0770.5517CC gas onlyGas only with SCR","2021-2022","G - Hudson Valley (Rockland)","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","CC gas only",null,1574.905,486.5,536.29999999999995,500.6,1.0580000000000001,3.5433016517052628E-2,6.6800930460333002E-2,0.13205114492227177,207.96799999999999,106.4825,0.15,8.9999999999999993E-3,14.3264,15695,0.9,1.0354394534706737,true,229.59399999999999,7.2995999999999999,null,123.11150000000001,17.901599999999998,28.699300000000001,13.6721,6.7502000000000004]
["G - Hudson Valley (Dutchess) 8000J CC 0.130.0770.5517CC gas onlyGas only with SCR","2021-2022","G - Hudson Valley (Dutchess)","8000J CC",0.13,7.6999999999999999E-2,0.55000000000000004,17,false,6.0000000000000001E-3,"Gas only with SCR","CC gas only",null,1473.3372999999999,486.5,536.29999999999995,500.6,1.0580000000000001,3.5433016517052628E-2,6.6800930460333002E-2,0.1320511449222718,194.55590000000001,72.249600000000001,0.15,8.9999999999999993E-3,14.3264,15695,0.9,1.0354394534706737,true,215.65100000000001,6.7686999999999999,null,143.40129999999999,20.852,26.956399999999999,15.9254,7.8627000000000002]

{"sheet":"Data Updated Annually-->","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Escalation Factor","index":7,"n_rows":225,"n_cols":21,"rows_kept":225,"cut":false,"hidden":false,"merged":[[176,3,176,7],[109,3,109,5],[110,3,110,7],[111,3,111,7],[112,3,112,7],[113,3,113,7],[114,3,114,7],[115,3,115,7],[116,3,116,7],[173,3,173,7],[174,3,174,7],[175,3,175,7],[144,3,144,7],[85,3,85,7],[1,3,1,4],[81,3,81,4],[82,3,82,7],[83,3,83,7],[84,3,84,7],[24,2,25,3]]}
[null,null,"Project: ","NYISO ICAP Demand Curve ",null,null,"Preliminary - Values subject to change"]
[null,null,"Date: ","2020-06-01"]
[null,null,"Worksheet:","Cost Index Data"]
[]
[null,null,"Instructions:","To update the escalation factor for each annual update, access updated data through the source links provided."]
[null,null,null,"If the source is the BLS, ensure that the Series ID provided on this worksheet matches the Series ID of the source of the index."]
[null,null,null,"If the source is the BEA (for the GDP Deflator), ensure that the table and line number match the information provided in this worksheet."]
[null,null,null,"Enter all currently available data from the index in the yellow cells."]
[null,null,null,"The current escalation factors are calculated using the two most recent years of final index data. These calculations will be updated as new data are available, and they are subject to change."]
[]
[]
[null,null,"Calculation of Escalation Factor"]
[]
[]
[null,null,"Escalation Factor for Currently Selected Zone, Technology, and Capability Year"]
[null,null,"Zone:",{"$f":"Region","v":"G - Hudson Valley (Dutchess)"}]
[null,null,"Technology:",{"$f":"Unit","v":"GE 7F.05"}]
[null,null,"Capability Year:",{"$f":"Capability_Year","v":"2021-2022"},null,null,null,null,"Linked to model. Values will update based on selected capability year."]
["Base year:",null,null,null,"Construction Labor Cost","Materials Cost","Gas and Steam Turbine or Battery Cost","GDP Deflator"]
[2019,null,"Base Year","[A]",{"$f":"INDEX($C$121:$S$136, MATCH(A20-2, $C$121:$C$136, 0), MATCH(\"Construction Labor Cost\", $C$121:$S$121, 0))","v":101108},{"$f":"INDEX($C$90:$S$104, MATCH(A20-1, $C$90:$C$104, 0), MATCH(\"Materials Index\", $C$90:$S$90, 0))","v":243.63333333333333},{"$f":"IF(LEFT(Unit,4)=\"BESS\",INDEX($C$152:$S$166, MATCH($A$20-1, $C$152:$C$166, 0), MATCH(\"Battery Index\",$C$152:$S$152, 0)),INDEX($C$181:$S$195, MATCH($A$20-1, $C$181:$C$195, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0)))","v":219.03333333333333},{"$f":"INDEX($C$211:$S$225, MATCH(A20-1, $C$211:$C$225, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":110.28100000000001}]
["Lookup year:",null,"Escalaction Year","[B]",{"$f":"INDEX($C$121:$S$136, MATCH(A22-2, $C$121:$C$136, 0), MATCH(\"Construction Labor Cost\", $C$121:$S$121, 0))","v":105039},{"$f":"INDEX($C$90:$S$104, MATCH(A22-1, $C$90:$C$104, 0), MATCH(\"Materials Index\", $C$90:$S$90, 0))","v":251.53333333333333},{"$f":"IF(LEFT(Unit,4)=\"BESS\",INDEX($C$152:$S$166, MATCH($A$22-1, $C$152:$C$166, 0), MATCH(\"Battery Index\",$C$152:$S$152, 0)),INDEX($C$181:$S$195, MATCH($A$22-1, $C$181:$C$195, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0)))","v":231.23333333333335},{"$f":"INDEX($C$211:$S$225, MATCH(A22-1, $C$211:$C$225, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":112.188}]
[{"$f":"VALUE(LEFT(Capability_Year,4))-1","v":2020},null,"Growth Rate","[B]/[A]-1",{"$f":"E21/E20-1","v":3.8879218261660853E-2},{"$f":"F21/F20-1","v":3.2425776440005549E-2},5.5699284735961196E-2,1.7292189951124914E-2]
[null,null,"Weights (By Technology)",null,{"$f":"INDEX($C$62:$G$71, MATCH(Unit, $C$62:$C$71, 0), MATCH(E$19, $C$62:$G$62, 0))","v":0.29929594163129547},{"$f":"INDEX($C$62:$G$71, MATCH(Unit, $C$62:$C$71, 0), MATCH(F$19, $C$62:$G$62, 0))","v":0.18197681628024295},{"$f":"INDEX($C$62:$G$71, MATCH(Unit, $C$62:$C$71, 0), MATCH(G$19, $C$62:$G$62, 0))","v":0.24580489433599681},{"$f":"INDEX($C$62:$G$71, MATCH(Unit, $C$62:$C$71, 0), MATCH(H$19, $C$62:$G$62, 0))","v":0.27292234775246471}]
[]
[null,null,"Escalation Factor:",null,{"$f":"TEXT(E23,\"0%\")&\"*\"&TEXT(E22,\"0.00%\")&\" + \"&TEXT(F23,\"0%\")& \"*\"&TEXT(F22,\"0.00%\")&\" + \"&TEXT(G23,\"0%\")&\"*\"&TEXT(G22,\"0.00%\")&\" + \"&TEXT(H23,\"0%\")&\"*\"&TEXT(H22,\"0.00%\")&\" =\"","v":"30%*3.89% + 18%*3.24% + 25%*5.57% + 27%*1.73% ="}]
[null,null,null,null,{"$f":"IFERROR(E22*E23+F22*F23+G22*G23+H22*H23, \"-\")","v":3.5947713679835694E-2}]
[]
[]
[]
[]
[null,null,"Escalation Factors by Year and Technology"]
[]
[]
[null,null,"Capability Year","SGT-A65 WLE","GE 7F.05","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 15ppm","8000J CC","BESS 4h","BESS 6h","BESS 8h"]
[null,null,"2020-2021",{"$f":"IFERROR(($D49/$D$48-1)*$D$64+($E49/$E48-1)*$E$64+($F49/$F48-1)*$F$64+($H49/$H48-1)*$G$64, \"-\")","v":7.6794240099128143E-3},{"$f":"IFERROR(($D49/$D48-1)*$D$65+($E49/$E48-1)*$E$65+($F49/$F48-1)*$F$65+($H49/$H48-1)*$G$65, \"-\")","v":5.0994921468729276E-3},{"$f":"IFERROR(($D49/$D48-1)*$D$66+($E49/$E48-1)*$E$66+($F49/$F48-1)*$F$66+($H49/$H48-1)*$G$66, \"-\")","v":1.5947872512001651E-3},{"$f":"IFERROR(($D49/$D48-1)*$D$67+($E49/$E48-1)*$E$67+($F49/$F48-1)*$F$67+($H49/$H48-1)*$G$67, \"-\")","v":1.5947872512001625E-3},{"$f":"IFERROR(($D49/$D48-1)*$D$68+($E49/$E48-1)*$E$68+($F49/$F48-1)*$F$68+($H49/$H48-1)*$G$68, \"-\")","v":5.9027516253270986E-3},{"$f":"IFERROR(($D49/$D48-1)*$D$69+($E49/$E48-1)*$E$69+($G49/$G48-1)*$F$69+($H49/$H48-1)*$G$69, \"-\")","v":4.9281025657852112E-2},{"$f":"IFERROR(($D49/$D48-1)*$D$70+($E49/$E48-1)*$E$70+($G49/$G48-1)*$F$70+($H49/$H48-1)*$G$70, \"-\")","v":5.0110690534400142E-2},{"$f":"IFERROR(($D49/$D48-1)*$D$71+($E49/$E48-1)*$E$71+($G49/$G48-1)*$F$71+($H49/$H48-1)*$G$71, \"-\")","v":5.0560522703647678E-2},null,"Note: The model currently uses indexes from the 2018-2019 to the 2020-21 capability years to calculate the two years of escalation factors"]
[null,null,"2021-2022",{"$f":"IFERROR(($D50/$D$49-1)*$D$64+($E50/$E$49-1)*$E$64+($F50/$F$49-1)*$F$64+($H50/$H$49-1)*$G$64, \"-\")","v":3.7468019765634998E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$65+($E50/$E$49-1)*$E$65+($F50/F49-1)*$F$65+($H50/$H$49-1)*$G$65, \"-\")","v":3.5947713679835694E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$66+($E50/$E$49-1)*$E$66+($F50/$F$49-1)*$F$66+($H50/$H$49-1)*$G$66, \"-\")","v":3.8748717506913721E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$67+($E50/$E$49-1)*$E$67+($F50/$F$49-1)*$F$67+($H50/$H$49-1)*$G$67, \"-\")","v":3.8748717506913721E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$68+($E50/$E$49-1)*$E$68+($F50/$F$49-1)*$F$68+($H50/$H$49-1)*$G$68, \"-\")","v":3.5433016517052628E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$69+($E50/$E$49-1)*$E$69+($G50/$G$49-1)*$F$69+($H50/$H$49-1)*$G$69, \"-\")","v":1.1969320009715565E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$70+($E50/$E$49-1)*$E$70+($G50/$G$49-1)*$F$70+($H50/$H$49-1)*$G$70, \"-\")","v":1.111129312454754E-2},{"$f":"IFERROR(($D50/$D$49-1)*$D$71+($E50/$E$49-1)*$E$71+($G50/$G$49-1)*$F$71+($H50/$H$49-1)*$G$71, \"-\")","v":1.0647728591517641E-2}]
[null,null,"2022-2023",{"$f":"IFERROR(($D51/$D$49-1)*$D$64+($E51/$E$49-1)*$E$64+($F51/$F$49-1)*$F$64+($H51/$H$49-1)*$G$64, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$65+($E51/$E$49-1)*$E$65+($F51/F50-1)*$F$65+($H51/$H$49-1)*$G$65, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$66+($E51/$E$49-1)*$E$66+($F51/$F$49-1)*$F$66+($H51/$H$49-1)*$G$66, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$67+($E51/$E$49-1)*$E$67+($F51/$F$49-1)*$F$67+($H51/$H$49-1)*$G$67, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$68+($E51/$E$49-1)*$E$68+($F51/$F$49-1)*$F$68+($H51/$H$49-1)*$G$68, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$69+($E51/$E$49-1)*$E$69+($G51/$G$49-1)*$F$69+($H51/$H$49-1)*$G$69, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$70+($E51/$E$49-1)*$E$70+($G51/$G$49-1)*$F$70+($H51/$H$49-1)*$G$70, \"-\")","v":"-"},{"$f":"IFERROR(($D51/$D$49-1)*$D$71+($E51/$E$49-1)*$E$71+($G51/$G$49-1)*$F$71+($H51/$H$49-1)*$G$71, \"-\")","v":"-"}]
[null,null,"2023-2024","-","-","-","-","-","-","-","-"]
[null,null,"2024-2025","-","-","-","-","-","-","-","-"]
[null,null,"Note: Years with missing data or missing escalation factors will automatically update when indices below are updated with new data."]
[]
[]
[]
[null,null,"Indices Over Time"]
[]
[]
["Lookup",null,"Capability Year","Construction Labor Cost","Materials Cost","Gas and Steam Turbine Cost","Storage Battery Cost","GDP Deflator"]
[2017,null,"2018-2019",{"$f":"INDEX($C$121:$S$136, MATCH(A48-1, $C$121:$C$136, 0), MATCH(\"Construction Labor Cost\", $C$121:$S$121, 0))","v":102788},{"$f":"INDEX($C$90:$S$104, MATCH(A48, $C$90:$C$104, 0), MATCH(\"Materials Index\", $C$90:$S$90, 0))","v":233.36666666666667},{"$f":"INDEX($C$181:$S$197, MATCH(A48, $C$181:$C$197, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":223.86666666666667},{"$f":"INDEX($C$152:$S$167, MATCH(A48,$C$152:$C$167, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":190.20000000000002},{"$f":"INDEX($C$211:$S$226, MATCH(A48, $C$211:$C$226, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":107.411}]
[{"$f":"+A48+1","v":2018},null,"2019-2020",101108,243.63333333333333,{"$f":"INDEX($C$181:$S$197, MATCH(A49, $C$181:$C$197, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":219.03333333333333},{"$f":"INDEX($C$152:$S$167, MATCH(A49,$C$152:$C$167, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":204.63333333333333},{"$f":"INDEX($C$211:$S$226, MATCH(A49, $C$211:$C$226, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":110.28100000000001}]
[{"$f":"+A49+1","v":2019},null,"2020-2021",105039,251.53333333333333,{"$f":"INDEX($C$181:$S$197, MATCH(A50, $C$181:$C$197, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":231.23333333333335},{"$f":"INDEX($C$152:$S$167, MATCH(A50,$C$152:$C$167, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":203.93333333333331},{"$f":"INDEX($C$211:$S$226, MATCH(A50, $C$211:$C$226, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":112.188}]
[2020,null,"2021-2022","-",253.25,{"$f":"INDEX($C$181:$S$197, MATCH(A51, $C$181:$C$197, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":238.45},{"$f":"INDEX($C$152:$S$167, MATCH(A51,$C$152:$C$167, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":205.3},{"$f":"INDEX($C$211:$S$226, MATCH(A51, $C$211:$C$226, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":"-"}]
[2021,null,"2022-2023","-","-",{"$f":"INDEX($C$181:$S$197, MATCH(A52, $C$181:$C$197, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":"-"},{"$f":"INDEX($C$152:$S$167, MATCH(A52,$C$152:$C$167, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":"-"},{"$f":"INDEX($C$211:$S$226, MATCH(A52, $C$211:$C$226, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":"-"}]
[2022,null,"2023-2024","-","-",{"$f":"INDEX($C$181:$S$195, MATCH(A53, $C$181:$C$195, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":"-"},{"$f":"INDEX($C$152:$S$166, MATCH(A53,$C$152:$C$166, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":"-"},{"$f":"INDEX($C$211:$S$225, MATCH(A53, $C$211:$C$225, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":"-"}]
[2023,null,"2024-2025","-","-",{"$f":"INDEX($C$181:$S$195, MATCH(A54, $C$181:$C$195, 0), MATCH(\"Turbine Index\", $C$181:$S$181, 0))","v":"-"},{"$f":"INDEX($C$152:$S$166, MATCH(A54,$C$152:$C$166, 0), MATCH(\"Battery Index\", $C$152:$S$152, 0))","v":"-"},{"$f":"INDEX($C$211:$S$225, MATCH(A54, $C$211:$C$225, 0), MATCH(\"GDP Deflator\", $C$211:$S$211, 0))","v":"-"}]
[null,null,"Note: Years with missing data or missing escalation factors will automatically update when indices below are updated with new data."]
[]
[]
[]
[null,null,"Weights by Technology"]
[]
[]
[null,null,"Technology","Construction Labor Cost","Materials Cost","Gas and Steam Turbine or Battery Cost","GDP Deflator"]
[]
[null,null,"SGT-A65 WLE",0.20413674399562176,0.26399794280620903,0.30655503906950438,0.22531027412866478]
[null,null,"GE 7F.05",0.29929594163129547,0.18197681628024295,0.24580489433599681,0.27292234775246471]
[null,null,"1x0 GE 7HA.02 25ppm",0.2501908975675578,0.16096857683418692,0.35461202581832818,0.2342284997799271]
[null,null,"1x0 GE 7HA.02 15ppm",0.25019089756755786,0.16096857683418694,0.35461202581832818,0.23422849977992699]
[null,null,"8000J CC",0.37445863146296005,0.21920585504671772,0.17548858508961687,0.23084692840070542]
[null,null,"BESS 4h",0.1474025967118765,0.16395041036486022,0.53039357763713468,0.15825341528612857]
[null,null,"BESS 6h",0.14823451039951421,0.14113296414311027,0.556014062665525,0.15461846279185054]
[null,null,"BESS 8h",0.14864729841064156,0.12884096537045908,0.56984374296007578,0.15266799325882352]
[null,null,"Updated 4/28/2020"]
[]
[]
[null,null,"Index Inputs"]
[]
[]
[null,null,"Materials Cost Index"]
[]
[null,null,"Source: ","BLS Producer Price Index - Commodities"]
[null,null,"Seasonal: ","Not Seasonally Adjusted"]
[null,null,"Series Id:","WPUID612"]
[null,null,"Group:","(ID6) Intermediate demand by commodity type"]
[null,null,"Item:","(12) Materials and components for construction"]
[null,null,"Base Date:","198200"]
[null,null,"Years:","2007 to 2020"]
[null,null,"Access:","http://data.bls.gov/cgi-bin/dsrv?wp"]
[null,null,"Date Updated:","2020-04-27"]
[]
[null,null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,"Materials Index",null,"Note: Italicized values are preliminary and are subject to revision up to four months after original publication."]
[null,null,2010,202.3,203.5,204.6,206.1,207.4,206.6,206.3,206.2,205.9,205.9,206.3,207,null,null,null,{"$f":"IFERROR(AVERAGE(E91:G91), \"-\")","v":204.73333333333335}]
[null,null,2011,208.3,209.5,210.9,212.1,212.8,213.7,214.7,214.6,214.5,214.4,214.2,214.2,null,null,null,210.83333333333334]
[null,null,2012,215.3,216.9,217.4,218.3,219.1,219.2,218.5,218.7,219.2,219.1,219.5,219.9,null,null,null,217.53333333333333]
[null,null,2013,221.2,222.2,222.7,223.4,222.9,222.6,222.4,223,222.9,222.9,223,223.1,null,null,null,222.76666666666665]
[null,null,2014,224.8,225.8,226.6,226.9,227.4,227.4,227.7,228.2,228.5,228.6,228.5,228.4,null,null,null,226.43333333333331]
[null,null,2015,229,229.1,229.1,229.4,229.1,229,228.8,228,227.5,227.7,227.6,227.2,null,null,null,229.20000000000002]
[null,null,2016,227.5,227.5,227.8,228.3,228.7,229.1,229.7,230.3,230,229.7,229.7,230.1,null,null,null,227.86666666666667]
[null,null,2017,231.5,232.5,233.2,234.4,234.6,234.8,234.7,235.6,236,237,237.5,237.7,null,null,null,233.36666666666667]
[null,null,2018,239.7,241.2,244.3,245.4,248.1,249,249.4,249.2,249.6,249.6,249.1,249.7,null,null,null,{"$f":"IFERROR(AVERAGE(E99:G99), \"-\")","v":243.63333333333333}]
[null,null,2019,250.7,251.5,251.2,251.9,251.7,251.2,252.3,251.3,251.1,250.8,250.8,250.8,null,null,null,251.53333333333333]
[null,null,2020,252,252.6,253.9,null,null,null,null,null,null,null,null,null,null,null,null,253.25]
[null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(E103:G103), \"-\")","v":"-"}]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[null,null,"Construction Labor Cost Index"]
[]
[null,null,"Source: ","BLS Quarterly Census of Employment and Wages"]
[null,null,"Series Id:","ENU360005052371"]
[null,null,"State:","New York"]
[null,null,"Area:","New York -- Statewide"]
[null,null,"Industry:","NAICS 2371 Utility system construction"]
[null,null,"Owner:","Private"]
[null,null,"Size","All establishment sizes"]
[null,null,"Type","Average Annual Pay"]
[null,null,"Years:","2007 to 2018"]
[null,null,"Access:","http://data.bls.gov/cgi-bin/dsrv?en"]
[null,null,"Date Updated:","2020-04-27"]
[]
[null,null,"Year","Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Labor Cost",null,"Note: Italicized values are preliminary and are subject to revision."]
[null,null,2010,78635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D122=\"\", \"-\", D122)","v":78635}]
[null,null,2011,79665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79665]
[null,null,2012,87406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87406]
[null,null,2013,88850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88850]
[null,null,2014,92531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92531]
[null,null,2015,97529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97529]
[null,null,2016,102788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102788]
[null,null,2017,101108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101108]
[null,null,2018,105039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105039]
[null,null,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[]
[]
[null,null,"Storage Battery Index"]
[]
[null,null,"Source:","BLS Producer Price Index - Commodities"]
[null,null,"Seasonal:","Not Seasonally Adjusted"]
[null,null,"Group:","(11) Machinery and Equipment"]
[null,null,"Item:","(7901) Storage Batteries"]
[null,null,"Series ID:","WPU117901"]
[null,null,"Base Date:",198200]
[null,null,"Years:","2007 to 2020"]
[null,null,"Access:","http://data.bls.gov/cgi-bin/dsrv?wp"]
[null,null,"Date Updated:","2020-04-27"]
[]
[null,null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,"Battery Index",null,"Note: Italicized values are preliminary and are subject to revision up to four months after original publication."]
[null,null,2010,167.6,168.4,168.6,169.2,169.4,169.4,166.6,167.6,167.7,168.2,168.2,171.7,null,null,null,{"$f":"IFERROR(AVERAGE(E153:G153), \"-\")","v":168.73333333333332}]
[null,null,2011,173.1,173.6,174.6,175,175.5,176.8,178.7,179.5,179.3,179.9,178.8,178.2,null,null,null,174.4]
[null,null,2012,179.2,179.1,179.3,179.7,183.8,183.4,183.2,183.4,183.6,183.2,183.4,183,null,null,null,179.36666666666665]
[null,null,2013,183,184.3,185.4,185.5,184.6,183.7,183.7,183.7,185.4,185.6,185.1,185.1,null,null,null,185.06666666666669]
[null,null,2014,184,184.4,184.1,184.5,184.5,184.6,184.1,184.6,184.9,184.5,184.5,184.6,null,null,null,184.33333333333334]
[null,null,2015,184.5,184.4,184.5,184,184.2,185.1,185.2,185.2,185.1,185.1,185.1,185,null,null,null,184.29999999999998]
[null,null,2016,184.9,182.3,182.6,182.6,182.6,182.9,182.9,182.9,182.9,183.9,183.9,184.2,null,null,null,182.5]
[null,null,2017,188,188.9,188.9,192.8,192.8,193.2,193.5,194.4,195,196.3,198.5,198.5,null,null,null,190.20000000000002]
[null,null,2018,202.9,203.2,203.5,207.2,208.3,208.5,207.2,207.5,207.8,206.7,206.3,206.3,null,null,null,204.63333333333333]
[null,null,2019,204.9,205.1,203.5,203.2,203.2,204.7,204.3,204.3,204.3,205.1,204.6,204.7,null,null,null,203.93333333333331]
[null,null,2020,205.1,205.3,205.3,null,null,null,null,null,null,null,null,null,null,null,null,205.3]
[null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[null,null,"Gas and Steam Turbine Index"]
[]
[null,null,"Source:","BLS Producer Price Index - Commodities"]
[null,null,"Seasonal:","Not Seasonally Adjusted"]
[null,null,"Group:","(11) Machinery and Equipment"]
[null,null,"Item:","(97) Turbines and Turbine Generator Sets"]
[null,null,"Series ID:","WPU1197"]
[null,null,"Base Date:","198706"]
[null,null,"Years:","2007 to 2020"]
[null,null,"Access:","http://data.bls.gov/cgi-bin/dsrv?wp"]
[null,null,"Date Updated:","2020-04-27"]
[]
[null,null,"Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,"Turbine Index",null,"Note: Italicized values are preliminary and are subject to revision up to four months after original publication."]
[null,null,2010,222.9,221.2,220.2,220.5,221.6,221.5,221.8,222.1,221.9,223,223,223.8,null,null,null,{"$f":"IFERROR(AVERAGE(E182:G182), \"-\")","v":220.63333333333333}]
[null,null,2011,225.5,224.9,224.5,225.7,227.7,228.8,225.9,224.2,226,223.7,221.7,223.5,null,null,null,225.0333333333333]
[null,null,2012,218.9,220,222.1,222.3,224.3,225.2,225.4,224.4,222.9,225.1,226.2,225.7,null,null,null,221.4666666666667]
[null,null,2013,225.4,225.4,226.3,226.4,227.2,226.6,228.8,227.8,229.1,229,232,231.7,null,null,null,226.03333333333333]
[null,null,2014,230.8,231.2,232.7,232.2,231.7,232.2,231.6,233.6,236.1,237.2,237.5,238.5,null,null,null,232.0333333333333]
[null,null,2015,229.7,230.9,234.4,230.9,231.7,227.9,233.5,230,232.9,232.8,232.4,233.1,null,null,null,232.06666666666669]
[null,null,2016,231.9,232.2,232.5,231.2,231.4,233.2,233.5,232.7,232.5,"NA","NA","NA",null,null,null,231.96666666666667]
[null,null,2017,"NA",224.3,223.9,223.4,223.5,227.7,225.6,225.8,225.8,224.5,217.5,211.6,null,null,null,223.86666666666667]
[null,null,2018,210.1,215.1,221,221,219.4,219.7,219.8,221.4,221,224.4,225.9,228.8,null,null,null,219.03333333333333]
[null,null,2019,229.4,231,231.1,231.6,232.7,233.3,233.7,234.4,234.8,234.3,234.9,234.4,null,null,null,231.23333333333335]
[null,null,2020,235.2,237.9,239,null,null,null,null,null,null,null,null,null,null,null,null,238.45]
[null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"Note: BLS has not released data in months with the value \"NA\"."]
[]
[]
[]
[null,null,"Non-EPC Cost Index"]
[]
[null,null,"Source:","Bureau of Economic Analysis: Gross Domestic Product Implicit Price Deflator, Index 2009 = 100. Choose most recent four quarters available."]
[null,null,"Seasonal:","Seasonally Adjusted"]
[null,null,"Timing:","Quarterly"]
[null,null,"Table:","1.1.9"]
[null,null,"Table Location:","Line 1"]
[null,null,"Access:","http://www.bea.gov/iTable/iTable.cfm?reqid=9&step=3&isuri=1&903=13#reqid=9&step=3&isuri=1&904=2005&903=13&906=q&905=1000&910=x&911=0"]
[null,null,"Date Updated:","2020-04-27"]
[]
[null,null,null,"Quarter"]
[null,null,"Year","I","II","III","IV",null,null,null,null,null,null,null,null,null,null,null,"GDP Deflator",null,"Note: Italicized values are preliminary and are subject to revision."]
[null,null,2010,95.498999999999995,95.942999999999998,96.221999999999994,96.763000000000005,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E212=\"\", \"-\", E212)","v":95.942999999999998}]
[null,null,2011,97.283000000000001,97.921999999999997,98.552999999999997,98.703000000000003,null,null,null,null,null,null,null,null,null,null,null,97.921999999999997]
[null,null,2012,99.32,99.712999999999994,100.22499999999999,100.73699999999999,null,null,null,null,null,null,null,null,null,null,null,99.712999999999994]
[null,null,2013,101.139,101.431,101.91800000000001,102.517,null,null,null,null,null,null,null,null,null,null,null,101.431]
[null,null,2014,102.937,103.512,103.95699999999999,104.123,null,null,null,null,null,null,null,null,null,null,null,103.512]
[null,null,2015,104.09,104.675,105.048,105.04900000000001,null,null,null,null,null,null,null,null,null,null,null,104.675]
[null,null,2016,104.941,105.657,106.04300000000001,106.551,null,null,null,null,null,null,null,null,null,null,null,105.657]
[null,null,2017,107.05800000000001,107.411,107.973,108.71299999999999,null,null,null,null,null,null,null,null,null,null,null,107.411]
[null,null,2018,109.355,110.28100000000001,110.767,111.256,null,null,null,null,null,null,null,null,null,null,null,110.28100000000001]
[null,null,2019,111.473,112.188,112.664,113.04300000000001,null,null,null,null,null,null,null,null,null,null,null,112.188]
[null,null,2020,113.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]

{"sheet":"Winter-to-Summer Ratio","index":8,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[1,2,1,3]]}
[null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,"Date: ","2020-06-01"]
[null,"Worksheet:","Winter-to-Summer Ratio"]
[]
[null,"Instructions:","Update WSR annually for each zone."]
[null,null,"Paste updated WSR values into yellow cells next to the correct zone."]
[null,null,"The values listed for the 2021-2022 capability year will be revised prior to posting final results for the demand curve model. The current WSR values listed for the 2021-2022 Capability Year are the same as those used to calculate the demand curve for the 2020-2021 Capability Year."]
[null,"Annual Winter-to-Summmer Ratios"]
[]
[]
[null,"Zone","Capability Year","Lookup","Winter-to-Summer Ratio","Updated 4/01/2020"]
[null,"C - Central","2021-2022",{"$f":"B12&C12","v":"C - Central2021-2022"},1.04]
[null,"F - Capital","2021-2022","F - Capital2021-2022",1.04]
[null,"G - Hudson Valley (Dutchess)","2021-2022","G - Hudson Valley (Dutchess)2021-2022",1.0580000000000001]
[null,"G - Hudson Valley (Rockland)","2021-2022","G - Hudson Valley (Rockland)2021-2022",1.0580000000000001]
[null,"J - New York City","2021-2022","J - New York City2021-2022",1.0780000000000001]
[null,"K - Long Island","2021-2022","K - Long Island2021-2022",1.0760000000000001]
[null,"C - Central","2022-2023","C - Central2022-2023"]
[null,"F - Capital","2022-2023","F - Capital2022-2023"]
[null,"G - Hudson Valley (Dutchess)","2022-2023","G - Hudson Valley (Dutchess)2022-2023"]
[null,"G - Hudson Valley (Rockland)","2022-2023","G - Hudson Valley (Rockland)2022-2023"]
[null,"J - New York City","2022-2023","J - New York City2022-2023"]
[null,"K - Long Island","2022-2023","K - Long Island2022-2023"]
[null,"C - Central","2023-2024","C - Central2023-2024"]
[null,"F - Capital","2023-2024","F - Capital2023-2024"]
[null,"G - Hudson Valley (Dutchess)","2023-2024","G - Hudson Valley (Dutchess)2023-2024"]
[null,"G - Hudson Valley (Rockland)","2023-2024","G - Hudson Valley (Rockland)2023-2024"]
[null,"J - New York City","2023-2024","J - New York City2023-2024"]
[null,"K - Long Island","2023-2024","K - Long Island2023-2024"]
[null,"C - Central","2024-2025","C - Central2024-2025"]
[null,"F - Capital","2024-2025","F - Capital2024-2025"]
[null,"G - Hudson Valley (Dutchess)","2024-2025","G - Hudson Valley (Dutchess)2024-2025"]
[null,"G - Hudson Valley (Rockland)","2024-2025","G - Hudson Valley (Rockland)2024-2025"]
[null,"J - New York City","2024-2025","J - New York City2024-2025"]
[null,"K - Long Island","2024-2025","K - Long Island2024-2025"]

{"sheet":"Net EAS","index":9,"n_rows":208,"n_cols":20,"rows_kept":208,"cut":false,"hidden":false,"merged":[[1,11,1,12]]}
[null,null,null,null,null,null,null,null,null,null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,null,null,null,null,null,null,null,null,null,"Date: ","2020-06-01"]
[null,null,null,null,null,null,null,null,null,null,"Worksheet:","Net EAS Revenues"]
[]
[null,null,null,null,null,null,null,null,null,null,"Instructions:","Current data reflect the most recent net EAS results including the appropriate VSS or CC Adder."]
[null,null,null,null,null,null,null,null,null,null,null,"To update net EAS results for a future capability year, run Net EAS Model and copy and paste in net EAS values that correspond to capability year, fuel type, and load zone. "]
[null,null,null,null,null,null,null,null,null,null,null,"Then add the VSS adder from the AS Adder worksheet to the output from the net EAS model for all units except for the CC unit. For the CC unit add the CC adder from the AS Adder worksheet."]
[null,null,null,null,null,null,null,null,null,null,null,"The VSS Adder can be added using the named range VSS_Adder (linked to cell C8 of the AS Adder worksheet) and the CC Adder can be added using the named range CC_Adder (linked to cell C9 of the AS Adder worksheet)."]
[null,null,null,null,null,null,null,null,null,null,null,"As an example for the SGT-A65 WLE in the Zone C one would paste the net EAS revenue output of 40.38 then add the VSS Adder using the formula = 40.38 + VSS_Adder."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Annual Net EAS Revenue Estimates"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Net EAS Revenues ($/kW-Year)"]
[null,"Unit Type","Lookups",null,null,null,null,"Gas Matrix","zone",null,"Zone","Technology","Capability Year","Dual fuel with SCR","Gas only with SCR","CC dual fuel","CC gas only","Dual fuel without SCR","Gas only without SCR","Battery"]
[null,"aero",{"$f":"$B17&\"_\"&$I17&\"_\"&\"Yes_No_\"&$H17","v":"aero_C_Yes_No_1"},{"$f":"$B17&\"_\"&$I17&\"_\"&\"Yes_Yes_\"&$H17","v":"aero_C_Yes_Yes_1"},{"$f":"$B17&\"_\"&$I17&\"_\"&\"No_No_\"&$H17","v":"aero_C_No_No_1"},{"$f":"$B17&\"_\"&$I17&\"_\"&\"No_Yes_\"&$H17","v":"aero_C_No_Yes_1"},{"$f":"$B17&\"_\"&$I17&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_C_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K17,1)","v":"C"},{"$f":"K17&L17&M17","v":"C - CentralSGT-A65 WLE2021-2022"},"C - Central","SGT-A65 WLE","2021-2022",42.422377255148497,42.422377255148461,"-","-","-","-","-"]
[null,"aero",{"$f":"$B18&\"_\"&$I18&\"_\"&\"Yes_No_\"&$H18","v":"aero_F_Yes_No_1"},{"$f":"$B18&\"_\"&$I18&\"_\"&\"Yes_Yes_\"&$H18","v":"aero_F_Yes_Yes_1"},{"$f":"$B18&\"_\"&$I18&\"_\"&\"No_No_\"&$H18","v":"aero_F_No_No_1"},{"$f":"$B18&\"_\"&$I18&\"_\"&\"No_Yes_\"&$H18","v":"aero_F_No_Yes_1"},{"$f":"$B18&\"_\"&$I18&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_F_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K18,1)","v":"F"},{"$f":"K18&L18&M18","v":"F - CapitalSGT-A65 WLE2021-2022"},"F - Capital","SGT-A65 WLE","2021-2022",34.897019042177526,33.07833176439582,"-","-","-","-","-"]
[null,"aero","aero_G1_Yes_No_1","aero_G1_Yes_Yes_1","aero_G1_No_No_1","aero_G1_No_Yes_1","aero_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K19&L19&M19","v":"G - Hudson Valley (Dutchess)SGT-A65 WLE2021-2022"},"G - Hudson Valley (Dutchess)","SGT-A65 WLE","2021-2022",33.501530616043688,31.787700387178589,"-","-","-","-","-"]
[null,"aero","aero_G2_Yes_No_1","aero_G2_Yes_Yes_1","aero_G2_No_No_1","aero_G2_No_Yes_1","aero_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K20&L20&M20","v":"G - Hudson Valley (Rockland)SGT-A65 WLE2021-2022"},"G - Hudson Valley (Rockland)","SGT-A65 WLE","2021-2022",43.931809751471157,42.466678175115007,"-","-","-","-","-"]
[null,"aero","aero_J_Yes_No_1","aero_J_Yes_Yes_1","aero_J_No_No_1","aero_J_No_Yes_1","aero_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K21,1)","v":"J"},"J - New York CitySGT-A65 WLE2021-2022","J - New York City","SGT-A65 WLE","2021-2022",31.922194487147589,"-","-","-","-","-","-"]
[null,"aero","aero_K_Yes_No_1","aero_K_Yes_Yes_1","aero_K_No_No_1","aero_K_No_Yes_1","aero_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K22,1)","v":"K"},"K - Long IslandSGT-A65 WLE2021-2022","K - Long Island","SGT-A65 WLE","2021-2022",47.739552914543701,"-","-","-","-","-","-"]
[null,"f","f_C_Yes_No_1","f_C_Yes_Yes_1","f_C_No_No_1","f_C_No_Yes_1","f_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K23,1)","v":"C"},"C - CentralGE 7F.052021-2022","C - Central","GE 7F.05","2021-2022",44.470452359235978,44.470452359235978,"-","-",44.780400950931387,44.780400950931387,"-"]
[null,"f","f_F_Yes_No_1","f_F_Yes_Yes_1","f_F_No_No_1","f_F_No_Yes_1","f_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K24,1)","v":"F"},"F - CapitalGE 7F.052021-2022","F - Capital","GE 7F.05","2021-2022",32.931577691540504,31.503388348912878,"-","-",33.373449350648961,31.906907701324378,"-"]
[null,"f","f_G1_Yes_No_1","f_G1_Yes_Yes_1","f_G1_No_No_1","f_G1_No_Yes_1","f_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)GE 7F.052021-2022","G - Hudson Valley (Dutchess)","GE 7F.05","2021-2022",32.525580970655838,31.089397557445668,"-","-",32.963000921275828,31.510029174241851,"-"]
[null,"f","f_G2_Yes_No_1","f_G2_Yes_Yes_1","f_G2_No_No_1","f_G2_No_Yes_1","f_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K26&L26&M26","v":"G - Hudson Valley (Rockland)GE 7F.052021-2022"},"G - Hudson Valley (Rockland)","GE 7F.05","2021-2022",48.363827015764599,46.866154722764492,"-","-","-","-","-"]
[null,"f","f_J_Yes_No_1","f_J_Yes_Yes_1","f_J_No_No_1","f_J_No_Yes_1","f_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K27,1)","v":"J"},"J - New York CityGE 7F.052021-2022","J - New York City","GE 7F.05","2021-2022",34.53035204716322,"-","-","-","-","-","-"]
[null,"f","f_K_Yes_No_1","f_K_Yes_Yes_1","f_K_No_No_1","f_K_No_Yes_1","f_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K28,1)","v":"K"},"K - Long IslandGE 7F.052021-2022","K - Long Island","GE 7F.05","2021-2022",50.536517478221029,"-","-","-","-","-","-"]
[null,"j25","j25_C_Yes_No_1","j25_C_Yes_Yes_1","j25_C_No_No_1","j25_C_No_Yes_1","j25_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.02 25ppm2021-2022","C - Central","1x0 GE 7HA.02 25ppm","2021-2022",47.298351611847522,47.298351611847522,"-","-","-","-","-"]
[null,"j25","j25_F_Yes_No_1","j25_F_Yes_Yes_1","j25_F_No_No_1","j25_F_No_Yes_1","j25_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.02 25ppm2021-2022","F - Capital","1x0 GE 7HA.02 25ppm","2021-2022",36.381283608085056,34.770025214183946,"-","-","-","-","-"]
[null,"j25","j25_G1_Yes_No_1","j25_G1_Yes_Yes_1","j25_G1_No_No_1","j25_G1_No_Yes_1","j25_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)1x0 GE 7HA.02 25ppm2021-2022","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 25ppm","2021-2022",35.792066642950893,34.237519364844516,"-","-","-","-","-"]
[null,"j25","j25_G2_Yes_No_1","j25_G2_Yes_Yes_1","j25_G2_No_No_1","j25_G2_No_Yes_1","j25_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K32&L32&M32","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 25ppm2021-2022"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02 25ppm","2021-2022",54.071876730557676,52.62175540716396,"-","-","-","-","-"]
[null,"j25","j25_J_Yes_No_1","j25_J_Yes_Yes_1","j25_J_No_No_1","j25_J_No_Yes_1","j25_J_Bat_Bat_Yes_Bat",1,"J","J - New York City1x0 GE 7HA.02 25ppm2021-2022","J - New York City","1x0 GE 7HA.02 25ppm","2021-2022",41.185554894404291,"-","-","-","-","-","-"]
[null,"j25","j25_K_Yes_No_1","j25_K_Yes_Yes_1","j25_K_No_No_1","j25_K_No_Yes_1","j25_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.02 25ppm2021-2022","K - Long Island","1x0 GE 7HA.02 25ppm","2021-2022",57.852095416040051,"-","-","-","-","-","-"]
[null,"j15","j15_C_Yes_No_1","j15_C_Yes_Yes_1","j15_C_No_No_1","j15_C_No_Yes_1","j15_C_Bat_Bat_Yes_Bat",1,"C",{"$f":"K35&L35&M35","v":"C - Central1x0 GE 7HA.02 15ppm2021-2022"},"C - Central","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-",44.043756354599971,44.043756354599971,"-"]
[null,"j15","j15_F_Yes_No_1","j15_F_Yes_Yes_1","j15_F_No_No_1","j15_F_No_Yes_1","j15_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.02 15ppm2021-2022","F - Capital","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-",36.244976367660016,35.234576920935027,"-"]
[null,"j15","j15_G1_Yes_No_1","j15_G1_Yes_Yes_1","j15_G1_No_No_1","j15_G1_No_Yes_1","j15_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K37&L37&M37","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppm2021-2022"},"G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-",34.185848458567023,33.40787269505757,"-"]
[null,"j15","j15_G2_Yes_No_1","j15_G2_Yes_Yes_1","j15_G2_No_No_1","j15_G2_No_Yes_1","j15_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K38&L38&M38","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 15ppm2021-2022"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-","-","-","-"]
[null,"j15","j15_J_Yes_No_1","j15_J_Yes_Yes_1","j15_J_No_No_1","j15_J_No_Yes_1","j15_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K39&L39&M39","v":"J - New York City1x0 GE 7HA.02 15ppm2021-2022"},"J - New York City","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-","-","-","-"]
[null,"j15","j15_K_Yes_No_1","j15_K_Yes_Yes_1","j15_K_No_No_1","j15_K_No_Yes_1","j15_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.02 15ppm2021-2022","K - Long Island","1x0 GE 7HA.02 15ppm","2021-2022","-","-","-","-","-","-","-"]
[null,"ccj","ccj_C_Yes_No_1","ccj_C_Yes_Yes_1","ccj_C_No_No_1","ccj_C_No_Yes_1","ccj_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K41,1)","v":"C"},{"$f":"K41&L41&M41","v":"C - Central8000J CC2021-2022"},"C - Central","8000J CC","2021-2022","-","-",77.541031622533509,77.541031622533509,"-","-","-"]
[null,"ccj","ccj_F_Yes_No_1","ccj_F_Yes_Yes_1","ccj_F_No_No_1","ccj_F_No_Yes_1","ccj_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K42,1)","v":"F"},"F - Capital8000J CC2021-2022","F - Capital","8000J CC","2021-2022","-","-",72.170221999233618,68.496948548016192,"-","-","-"]
[null,"ccj","ccj_G1_Yes_No_1","ccj_G1_Yes_Yes_1","ccj_G1_No_No_1","ccj_G1_No_Yes_1","ccj_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)8000J CC2021-2022","G - Hudson Valley (Dutchess)","8000J CC","2021-2022","-","-",72.850965327169632,69.814260669502147,"-","-","-"]
[null,"ccj","ccj_G2_Yes_No_1","ccj_G2_Yes_Yes_1","ccj_G2_No_No_1","ccj_G2_No_Yes_1","ccj_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K44&L44&M44","v":"G - Hudson Valley (Rockland)8000J CC2021-2022"},"G - Hudson Valley (Rockland)","8000J CC","2021-2022","-","-",106.0974362391194,102.89327967711387,"-","-","-"]
[null,"ccj","ccj_J_Yes_No_1","ccj_J_Yes_Yes_1","ccj_J_No_No_1","ccj_J_No_Yes_1","ccj_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K45,1)","v":"J"},{"$f":"K45&L45&M45","v":"J - New York City8000J CC2021-2022"},"J - New York City","8000J CC","2021-2022","-","-",101.18069201581359,"-","-","-","-"]
[null,"ccj","ccj_K_Yes_No_1","ccj_K_Yes_Yes_1","ccj_K_No_No_1","ccj_K_No_Yes_1","ccj_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K46,1)","v":"K"},"K - Long Island8000J CC2021-2022","K - Long Island","8000J CC","2021-2022","-","-",132.19597028052129,"-","-","-","-"]
[null,"bat4","bat4_C_Yes_No_1","bat4_C_Yes_Yes_1","bat4_C_No_No_1","bat4_C_No_Yes_1","bat4_C_Bat_Bat_Yes_Bat",1,"C","C - CentralBESS 4h2021-2022","C - Central","BESS 4h","2021-2022","-","-","-","-","-","-",49.454877102836662]
[null,"bat4","bat4_F_Yes_No_1","bat4_F_Yes_Yes_1","bat4_F_No_No_1","bat4_F_No_Yes_1","bat4_F_Bat_Bat_Yes_Bat",1,"F","F - CapitalBESS 4h2021-2022","F - Capital","BESS 4h","2021-2022","-","-","-","-","-","-",52.810496169162882]
[null,"bat4","bat4_G1_Yes_No_1","bat4_G1_Yes_Yes_1","bat4_G1_No_No_1","bat4_G1_No_Yes_1","bat4_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 4h2021-2022","G - Hudson Valley (Dutchess)","BESS 4h","2021-2022","-","-","-","-","-","-",56.502047219608329]
[null,"bat4","bat4_G2_Yes_No_1","bat4_G2_Yes_Yes_1","bat4_G2_No_No_1","bat4_G2_No_Yes_1","bat4_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K50&L50&M50","v":"G - Hudson Valley (Rockland)BESS 4h2021-2022"},"G - Hudson Valley (Rockland)","BESS 4h","2021-2022","-","-","-","-","-","-",55.063534590497362]
[null,"bat4","bat4_J_Yes_No_1","bat4_J_Yes_Yes_1","bat4_J_No_No_1","bat4_J_No_Yes_1","bat4_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K51&L51&M51","v":"J - New York CityBESS 4h2021-2022"},"J - New York City","BESS 4h","2021-2022","-","-","-","-","-","-",57.044279368822217]
[null,"bat4","bat4_K_Yes_No_1","bat4_K_Yes_Yes_1","bat4_K_No_No_1","bat4_K_No_Yes_1","bat4_K_Bat_Bat_Yes_Bat",1,"K","K - Long IslandBESS 4h2021-2022","K - Long Island","BESS 4h","2021-2022","-","-","-","-","-","-",66.990938701391343]
[null,"bat6","bat6_C_Yes_No_1","bat6_C_Yes_Yes_1","bat6_C_No_No_1","bat6_C_No_Yes_1","bat6_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K53,1)","v":"C"},{"$f":"K53&L53&M53","v":"C - CentralBESS 6h2021-2022"},"C - Central","BESS 6h","2021-2022","-","-","-","-","-","-",49.7272914233384]
[null,"bat6","bat6_F_Yes_No_1","bat6_F_Yes_Yes_1","bat6_F_No_No_1","bat6_F_No_Yes_1","bat6_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K54,1)","v":"F"},"F - CapitalBESS 6h2021-2022","F - Capital","BESS 6h","2021-2022","-","-","-","-","-","-",51.351999304301636]
[null,"bat6","bat6_G1_Yes_No_1","bat6_G1_Yes_Yes_1","bat6_G1_No_No_1","bat6_G1_No_Yes_1","bat6_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 6h2021-2022","G - Hudson Valley (Dutchess)","BESS 6h","2021-2022","-","-","-","-","-","-",57.93256454179263]
[null,"bat6","bat6_G2_Yes_No_1","bat6_G2_Yes_Yes_1","bat6_G2_No_No_1","bat6_G2_No_Yes_1","bat6_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K56&L56&M56","v":"G - Hudson Valley (Rockland)BESS 6h2021-2022"},"G - Hudson Valley (Rockland)","BESS 6h","2021-2022","-","-","-","-","-","-",55.106102945887891]
[null,"bat6","bat6_J_Yes_No_1","bat6_J_Yes_Yes_1","bat6_J_No_No_1","bat6_J_No_Yes_1","bat6_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K57,1)","v":"J"},{"$f":"K57&L57&M57","v":"J - New York CityBESS 6h2021-2022"},"J - New York City","BESS 6h","2021-2022","-","-","-","-","-","-",57.463699096221802]
[null,"bat6","bat6_K_Yes_No_1","bat6_K_Yes_Yes_1","bat6_K_No_No_1","bat6_K_No_Yes_1","bat6_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K58,1)","v":"K"},"K - Long IslandBESS 6h2021-2022","K - Long Island","BESS 6h","2021-2022","-","-","-","-","-","-",71.47075055103879]
[null,"bat8","bat8_C_Yes_No_1","bat8_C_Yes_Yes_1","bat8_C_No_No_1","bat8_C_No_Yes_1","bat8_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K59,1)","v":"C"},"C - CentralBESS 8h2021-2022","C - Central","BESS 8h","2021-2022","-","-","-","-","-","-",47.951503027759259]
[null,"bat8","bat8_F_Yes_No_1","bat8_F_Yes_Yes_1","bat8_F_No_No_1","bat8_F_No_Yes_1","bat8_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K60,1)","v":"F"},"F - CapitalBESS 8h2021-2022","F - Capital","BESS 8h","2021-2022","-","-","-","-","-","-",49.198421033034407]
[null,"bat8","bat8_G1_Yes_No_1","bat8_G1_Yes_Yes_1","bat8_G1_No_No_1","bat8_G1_No_Yes_1","bat8_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 8h2021-2022","G - Hudson Valley (Dutchess)","BESS 8h","2021-2022","-","-","-","-","-","-",56.063901101331822]
[null,"bat8","bat8_G2_Yes_No_1","bat8_G2_Yes_Yes_1","bat8_G2_No_No_1","bat8_G2_No_Yes_1","bat8_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K62&L62&M62","v":"G - Hudson Valley (Rockland)BESS 8h2021-2022"},"G - Hudson Valley (Rockland)","BESS 8h","2021-2022","-","-","-","-","-","-",53.266069410613966]
[null,"bat8","bat8_J_Yes_No_1","bat8_J_Yes_Yes_1","bat8_J_No_No_1","bat8_J_No_Yes_1","bat8_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K63,1)","v":"J"},{"$f":"K63&L63&M63","v":"J - New York CityBESS 8h2021-2022"},"J - New York City","BESS 8h","2021-2022","-","-","-","-","-","-",56.194937601239197]
[null,"bat8","bat8_K_Yes_No_1","bat8_K_Yes_Yes_1","bat8_K_No_No_1","bat8_K_No_Yes_1","bat8_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K64,1)","v":"K"},"K - Long IslandBESS 8h2021-2022","K - Long Island","BESS 8h","2021-2022","-","-","-","-","-","-",71.98403230572751]
[null,"aero","aero_C_Yes_No_1","aero_C_Yes_Yes_1","aero_C_No_No_1","aero_C_No_Yes_1",{"$f":"$B65&\"_\"&$I65&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_C_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K65,1)","v":"C"},"C - CentralSGT-A65 WLE2022-2023","C - Central","SGT-A65 WLE","2022-2023"]
[null,"aero","aero_F_Yes_No_1","aero_F_Yes_Yes_1","aero_F_No_No_1","aero_F_No_Yes_1","aero_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K66,1)","v":"F"},"F - CapitalSGT-A65 WLE2022-2023","F - Capital","SGT-A65 WLE","2022-2023"]
[null,"aero","aero_G1_Yes_No_1","aero_G1_Yes_Yes_1","aero_G1_No_No_1","aero_G1_No_Yes_1","aero_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)SGT-A65 WLE2022-2023","G - Hudson Valley (Dutchess)","SGT-A65 WLE","2022-2023"]
[null,"aero","aero_G2_Yes_No_1","aero_G2_Yes_Yes_1","aero_G2_No_No_1","aero_G2_No_Yes_1","aero_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K68&L68&M68","v":"G - Hudson Valley (Rockland)SGT-A65 WLE2022-2023"},"G - Hudson Valley (Rockland)","SGT-A65 WLE","2022-2023"]
[null,"aero","aero_J_Yes_No_1","aero_J_Yes_Yes_1","aero_J_No_No_1","aero_J_No_Yes_1","aero_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K69,1)","v":"J"},"J - New York CitySGT-A65 WLE2022-2023","J - New York City","SGT-A65 WLE","2022-2023"]
[null,"aero","aero_K_Yes_No_1","aero_K_Yes_Yes_1","aero_K_No_No_1","aero_K_No_Yes_1","aero_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K70,1)","v":"K"},"K - Long IslandSGT-A65 WLE2022-2023","K - Long Island","SGT-A65 WLE","2022-2023"]
[null,"f","f_C_Yes_No_1","f_C_Yes_Yes_1","f_C_No_No_1","f_C_No_Yes_1","f_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K71,1)","v":"C"},"C - CentralGE 7F.052022-2023","C - Central","GE 7F.05","2022-2023"]
[null,"f","f_F_Yes_No_1","f_F_Yes_Yes_1","f_F_No_No_1","f_F_No_Yes_1","f_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K72,1)","v":"F"},"F - CapitalGE 7F.052022-2023","F - Capital","GE 7F.05","2022-2023"]
[null,"f","f_G1_Yes_No_1","f_G1_Yes_Yes_1","f_G1_No_No_1","f_G1_No_Yes_1","f_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)GE 7F.052022-2023","G - Hudson Valley (Dutchess)","GE 7F.05","2022-2023"]
[null,"f","f_G2_Yes_No_1","f_G2_Yes_Yes_1","f_G2_No_No_1","f_G2_No_Yes_1","f_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K74&L74&M74","v":"G - Hudson Valley (Rockland)GE 7F.052022-2023"},"G - Hudson Valley (Rockland)","GE 7F.05","2022-2023"]
[null,"f","f_J_Yes_No_1","f_J_Yes_Yes_1","f_J_No_No_1","f_J_No_Yes_1","f_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K75,1)","v":"J"},"J - New York CityGE 7F.052022-2023","J - New York City","GE 7F.05","2022-2023"]
[null,"f","f_K_Yes_No_1","f_K_Yes_Yes_1","f_K_No_No_1","f_K_No_Yes_1","f_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K76,1)","v":"K"},"K - Long IslandGE 7F.052022-2023","K - Long Island","GE 7F.05","2022-2023"]
[null,"j25","j25_C_Yes_No_1","j25_C_Yes_Yes_1","j25_C_No_No_1","j25_C_No_Yes_1","j25_C_Bat_Bat_Yes_Bat",1,"C",{"$f":"K77&L77&M77","v":"C - Central1x0 GE 7HA.022022-2023"},"C - Central","1x0 GE 7HA.02","2022-2023"]
[null,"j25","j25_F_Yes_No_1","j25_F_Yes_Yes_1","j25_F_No_No_1","j25_F_No_Yes_1","j25_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.022022-2023","F - Capital","1x0 GE 7HA.02","2022-2023"]
[null,"j25","j25_G1_Yes_No_1","j25_G1_Yes_Yes_1","j25_G1_No_No_1","j25_G1_No_Yes_1","j25_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)1x0 GE 7HA.022022-2023","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02","2022-2023"]
[null,"j25","j25_G2_Yes_No_1","j25_G2_Yes_Yes_1","j25_G2_No_No_1","j25_G2_No_Yes_1","j25_G2_Bat_Bat_Yes_Bat",1,"G2","G - Hudson Valley (Rockland)1x0 GE 7HA.022022-2023","G - Hudson Valley (Rockland)","1x0 GE 7HA.02","2022-2023"]
[null,"j25","j25_J_Yes_No_1","j25_J_Yes_Yes_1","j25_J_No_No_1","j25_J_No_Yes_1","j25_J_Bat_Bat_Yes_Bat",1,"J","J - New York City1x0 GE 7HA.022022-2023","J - New York City","1x0 GE 7HA.02","2022-2023"]
[null,"j25",{"$f":"$B82&\"_\"&$I82&\"_\"&\"Yes_No_\"&$H82","v":"j25_K_Yes_No_1"},{"$f":"$B82&\"_\"&$I82&\"_\"&\"Yes_Yes_\"&$H82","v":"j25_K_Yes_Yes_1"},{"$f":"$B82&\"_\"&$I82&\"_\"&\"No_No_\"&$H82","v":"j25_K_No_No_1"},{"$f":"$B82&\"_\"&$I82&\"_\"&\"No_Yes_\"&$H82","v":"j25_K_No_Yes_1"},"j25_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.022022-2023","K - Long Island","1x0 GE 7HA.02","2022-2023"]
[null,"j15","j15_C_Yes_No_1","j15_C_Yes_Yes_1","j15_C_No_No_1","j15_C_No_Yes_1","j15_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.02 15ppm2022-2023","C - Central","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"j15","j15_F_Yes_No_1","j15_F_Yes_Yes_1","j15_F_No_No_1","j15_F_No_Yes_1","j15_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.02 15ppm2022-2023","F - Capital","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"j15","j15_G1_Yes_No_1","j15_G1_Yes_Yes_1","j15_G1_No_No_1","j15_G1_No_Yes_1","j15_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K85&L85&M85","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppm2022-2023"},"G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"j15","j15_G2_Yes_No_1","j15_G2_Yes_Yes_1","j15_G2_No_No_1","j15_G2_No_Yes_1","j15_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K86&L86&M86","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 15ppm2022-2023"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"j15","j15_J_Yes_No_1","j15_J_Yes_Yes_1","j15_J_No_No_1","j15_J_No_Yes_1","j15_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K87&L87&M87","v":"J - New York City1x0 GE 7HA.02 15ppm2022-2023"},"J - New York City","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"j15","j15_K_Yes_No_1","j15_K_Yes_Yes_1","j15_K_No_No_1","j15_K_No_Yes_1",{"$f":"$B88&\"_\"&$I88&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"j15_K_Bat_Bat_Yes_Bat"},1,"K","K - Long Island1x0 GE 7HA.02 15ppm2022-2023","K - Long Island","1x0 GE 7HA.02 15ppm","2022-2023"]
[null,"ccj","ccj_C_Yes_No_1","ccj_C_Yes_Yes_1","ccj_C_No_No_1","ccj_C_No_Yes_1","ccj_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K89,1)","v":"C"},"C - Central8000J CC2022-2023","C - Central","8000J CC","2022-2023"]
[null,"ccj","ccj_F_Yes_No_1","ccj_F_Yes_Yes_1","ccj_F_No_No_1","ccj_F_No_Yes_1","ccj_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K90,1)","v":"F"},"F - Capital8000J CC2022-2023","F - Capital","8000J CC","2022-2023"]
[null,"ccj","ccj_G1_Yes_No_1","ccj_G1_Yes_Yes_1","ccj_G1_No_No_1","ccj_G1_No_Yes_1","ccj_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)8000J CC2022-2023","G - Hudson Valley (Dutchess)","8000J CC","2022-2023"]
[null,"ccj","ccj_G2_Yes_No_1","ccj_G2_Yes_Yes_1","ccj_G2_No_No_1","ccj_G2_No_Yes_1","ccj_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K92&L92&M92","v":"G - Hudson Valley (Rockland)8000J CC2022-2023"},"G - Hudson Valley (Rockland)","8000J CC","2022-2023"]
[null,"ccj","ccj_J_Yes_No_1","ccj_J_Yes_Yes_1","ccj_J_No_No_1","ccj_J_No_Yes_1","ccj_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K93,1)","v":"J"},{"$f":"K93&L93&M93","v":"J - New York City8000J CC2022-2023"},"J - New York City","8000J CC","2022-2023"]
[null,"ccj","ccj_K_Yes_No_1","ccj_K_Yes_Yes_1","ccj_K_No_No_1","ccj_K_No_Yes_1","ccj_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K94,1)","v":"K"},"K - Long Island8000J CC2022-2023","K - Long Island","8000J CC","2022-2023"]
[null,"bat4","bat4_C_Yes_No_1","bat4_C_Yes_Yes_1","bat4_C_No_No_1","bat4_C_No_Yes_1","bat4_C_Bat_Bat_Yes_Bat",1,"C","C - CentralBESS 4h2022-2023","C - Central","BESS 4h","2022-2023"]
[null,"bat4","bat4_F_Yes_No_1","bat4_F_Yes_Yes_1","bat4_F_No_No_1","bat4_F_No_Yes_1","bat4_F_Bat_Bat_Yes_Bat",1,"F","F - CapitalBESS 4h2022-2023","F - Capital","BESS 4h","2022-2023"]
[null,"bat4","bat4_G1_Yes_No_1","bat4_G1_Yes_Yes_1","bat4_G1_No_No_1","bat4_G1_No_Yes_1","bat4_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 4h2022-2023","G - Hudson Valley (Dutchess)","BESS 4h","2022-2023"]
[null,"bat4","bat4_G2_Yes_No_1","bat4_G2_Yes_Yes_1","bat4_G2_No_No_1","bat4_G2_No_Yes_1","bat4_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K98&L98&M98","v":"G - Hudson Valley (Rockland)BESS 4h2022-2023"},"G - Hudson Valley (Rockland)","BESS 4h","2022-2023"]
[null,"bat4","bat4_J_Yes_No_1","bat4_J_Yes_Yes_1","bat4_J_No_No_1","bat4_J_No_Yes_1","bat4_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K99&L99&M99","v":"J - New York CityBESS 4h2022-2023"},"J - New York City","BESS 4h","2022-2023"]
[null,"bat4","bat4_K_Yes_No_1","bat4_K_Yes_Yes_1","bat4_K_No_No_1","bat4_K_No_Yes_1","bat4_K_Bat_Bat_Yes_Bat",1,"K","K - Long IslandBESS 4h2022-2023","K - Long Island","BESS 4h","2022-2023"]
[null,"bat6","bat6_C_Yes_No_1","bat6_C_Yes_Yes_1","bat6_C_No_No_1","bat6_C_No_Yes_1","bat6_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K101,1)","v":"C"},{"$f":"K101&L101&M101","v":"C - CentralBESS 6h2022-2023"},"C - Central","BESS 6h","2022-2023"]
[null,"bat6","bat6_F_Yes_No_1","bat6_F_Yes_Yes_1","bat6_F_No_No_1","bat6_F_No_Yes_1","bat6_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K102,1)","v":"F"},"F - CapitalBESS 6h2022-2023","F - Capital","BESS 6h","2022-2023"]
[null,"bat6","bat6_G1_Yes_No_1","bat6_G1_Yes_Yes_1","bat6_G1_No_No_1","bat6_G1_No_Yes_1","bat6_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 6h2022-2023","G - Hudson Valley (Dutchess)","BESS 6h","2022-2023"]
[null,"bat6","bat6_G2_Yes_No_1","bat6_G2_Yes_Yes_1","bat6_G2_No_No_1","bat6_G2_No_Yes_1","bat6_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K104&L104&M104","v":"G - Hudson Valley (Rockland)BESS 6h2022-2023"},"G - Hudson Valley (Rockland)","BESS 6h","2022-2023"]
[null,"bat6","bat6_J_Yes_No_1","bat6_J_Yes_Yes_1","bat6_J_No_No_1","bat6_J_No_Yes_1","bat6_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K105,1)","v":"J"},{"$f":"K105&L105&M105","v":"J - New York CityBESS 6h2022-2023"},"J - New York City","BESS 6h","2022-2023"]
[null,"bat6","bat6_K_Yes_No_1","bat6_K_Yes_Yes_1","bat6_K_No_No_1","bat6_K_No_Yes_1","bat6_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K106,1)","v":"K"},"K - Long IslandBESS 8h2022-2023","K - Long Island","BESS 8h","2022-2023"]
[null,"bat8","bat8_C_Yes_No_1","bat8_C_Yes_Yes_1","bat8_C_No_No_1","bat8_C_No_Yes_1","bat8_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K107,1)","v":"C"},"C - CentralBESS 8h2022-2023","C - Central","BESS 8h","2022-2023"]
[null,"bat8","bat8_F_Yes_No_1","bat8_F_Yes_Yes_1","bat8_F_No_No_1","bat8_F_No_Yes_1","bat8_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K108,1)","v":"F"},"F - CapitalBESS 8h2022-2023","F - Capital","BESS 8h","2022-2023"]
[null,"bat8","bat8_G1_Yes_No_1","bat8_G1_Yes_Yes_1","bat8_G1_No_No_1","bat8_G1_No_Yes_1","bat8_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 8h2022-2023","G - Hudson Valley (Dutchess)","BESS 8h","2022-2023"]
[null,"bat8","bat8_G2_Yes_No_1","bat8_G2_Yes_Yes_1","bat8_G2_No_No_1","bat8_G2_No_Yes_1","bat8_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K110&L110&M110","v":"G - Hudson Valley (Rockland)BESS 8h2022-2023"},"G - Hudson Valley (Rockland)","BESS 8h","2022-2023"]
[null,"bat8","bat8_J_Yes_No_1","bat8_J_Yes_Yes_1","bat8_J_No_No_1","bat8_J_No_Yes_1","bat8_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K111,1)","v":"J"},{"$f":"K111&L111&M111","v":"J - New York CityBESS 8h2022-2023"},"J - New York City","BESS 8h","2022-2023"]
[null,"bat8","bat8_K_Yes_No_1","bat8_K_Yes_Yes_1","bat8_K_No_No_1","bat8_K_No_Yes_1","bat8_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K112,1)","v":"K"},"K - Long IslandBESS 8h2022-2023","K - Long Island","BESS 8h","2022-2023"]
[null,"aero","aero_C_Yes_No_1","aero_C_Yes_Yes_1","aero_C_No_No_1","aero_C_No_Yes_1",{"$f":"$B113&\"_\"&$I113&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_C_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K113,1)","v":"C"},"C - CentralSGT-A65 WLE2023-2024","C - Central","SGT-A65 WLE","2023-2024"]
[null,"aero","aero_F_Yes_No_1","aero_F_Yes_Yes_1","aero_F_No_No_1","aero_F_No_Yes_1",{"$f":"$B114&\"_\"&$I114&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_F_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K114,1)","v":"F"},"F - CapitalSGT-A65 WLE2023-2024","F - Capital","SGT-A65 WLE","2023-2024"]
[null,"aero","aero_G1_Yes_No_1","aero_G1_Yes_Yes_1","aero_G1_No_No_1","aero_G1_No_Yes_1","aero_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)SGT-A65 WLE2023-2024","G - Hudson Valley (Dutchess)","SGT-A65 WLE","2023-2024"]
[null,"aero","aero_G2_Yes_No_1","aero_G2_Yes_Yes_1","aero_G2_No_No_1","aero_G2_No_Yes_1","aero_G2_Bat_Bat_Yes_Bat",1,"G2","G - Hudson Valley (Rockland)SGT-A65 WLE2023-2024","G - Hudson Valley (Rockland)","SGT-A65 WLE","2023-2024"]
[null,"aero","aero_J_Yes_No_1","aero_J_Yes_Yes_1","aero_J_No_No_1","aero_J_No_Yes_1","aero_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K117,1)","v":"J"},"J - New York CitySGT-A65 WLE2023-2024","J - New York City","SGT-A65 WLE","2023-2024"]
[null,"aero","aero_K_Yes_No_1","aero_K_Yes_Yes_1","aero_K_No_No_1","aero_K_No_Yes_1","aero_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K118,1)","v":"K"},"K - Long IslandSGT-A65 WLE2023-2024","K - Long Island","SGT-A65 WLE","2023-2024"]
[null,"f","f_C_Yes_No_1","f_C_Yes_Yes_1","f_C_No_No_1","f_C_No_Yes_1","f_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K119,1)","v":"C"},"C - CentralGE 7F.052023-2024","C - Central","GE 7F.05","2023-2024"]
[null,"f","f_F_Yes_No_1","f_F_Yes_Yes_1","f_F_No_No_1","f_F_No_Yes_1","f_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K120,1)","v":"F"},"F - CapitalGE 7F.052023-2024","F - Capital","GE 7F.05","2023-2024"]
[null,"f","f_G1_Yes_No_1","f_G1_Yes_Yes_1","f_G1_No_No_1","f_G1_No_Yes_1","f_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)GE 7F.052023-2024","G - Hudson Valley (Dutchess)","GE 7F.05","2023-2024"]
[null,"f","f_G2_Yes_No_1","f_G2_Yes_Yes_1","f_G2_No_No_1","f_G2_No_Yes_1","f_G2_Bat_Bat_Yes_Bat",1,"G2","G - Hudson Valley (Rockland)GE 7F.052023-2024","G - Hudson Valley (Rockland)","GE 7F.05","2023-2024"]
[null,"f","f_J_Yes_No_1","f_J_Yes_Yes_1","f_J_No_No_1","f_J_No_Yes_1","f_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K123,1)","v":"J"},"J - New York CityGE 7F.052023-2024","J - New York City","GE 7F.05","2023-2024"]
[null,"f","f_K_Yes_No_1","f_K_Yes_Yes_1","f_K_No_No_1","f_K_No_Yes_1","f_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K124,1)","v":"K"},"K - Long IslandGE 7F.052023-2024","K - Long Island","GE 7F.05","2023-2024"]
[null,"j25","j25_C_Yes_No_1","j25_C_Yes_Yes_1","j25_C_No_No_1","j25_C_No_Yes_1","j25_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.022023-2024","C - Central","1x0 GE 7HA.02","2023-2024"]
[null,"j25","j25_F_Yes_No_1","j25_F_Yes_Yes_1","j25_F_No_No_1","j25_F_No_Yes_1","j25_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.022023-2024","F - Capital","1x0 GE 7HA.02","2023-2024"]
[null,"j25","j25_G1_Yes_No_1","j25_G1_Yes_Yes_1","j25_G1_No_No_1","j25_G1_No_Yes_1","j25_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)1x0 GE 7HA.022023-2024","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02","2023-2024"]
[null,"j25","j25_G2_Yes_No_1","j25_G2_Yes_Yes_1","j25_G2_No_No_1","j25_G2_No_Yes_1","j25_G2_Bat_Bat_Yes_Bat",1,"G2","G - Hudson Valley (Rockland)1x0 GE 7HA.022023-2024","G - Hudson Valley (Rockland)","1x0 GE 7HA.02","2023-2024"]
[null,"j25","j25_J_Yes_No_1","j25_J_Yes_Yes_1","j25_J_No_No_1","j25_J_No_Yes_1","j25_J_Bat_Bat_Yes_Bat",1,"J","J - New York City1x0 GE 7HA.022023-2024","J - New York City","1x0 GE 7HA.02","2023-2024"]
[null,"j25","j25_K_Yes_No_1","j25_K_Yes_Yes_1","j25_K_No_No_1","j25_K_No_Yes_1","j25_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.022023-2024","K - Long Island","1x0 GE 7HA.02","2023-2024"]
[null,"j15","j15_C_Yes_No_1","j15_C_Yes_Yes_1","j15_C_No_No_1","j15_C_No_Yes_1","j15_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.02 15ppm2023-2024","C - Central","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"j15","j15_F_Yes_No_1","j15_F_Yes_Yes_1","j15_F_No_No_1","j15_F_No_Yes_1","j15_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.02 15ppm2023-2024","F - Capital","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"j15","j15_G1_Yes_No_1","j15_G1_Yes_Yes_1","j15_G1_No_No_1","j15_G1_No_Yes_1","j15_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K133&L133&M133","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppm2023-2024"},"G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"j15","j15_G2_Yes_No_1","j15_G2_Yes_Yes_1","j15_G2_No_No_1","j15_G2_No_Yes_1","j15_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K134&L134&M134","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 15ppm2023-2024"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"j15","j15_J_Yes_No_1","j15_J_Yes_Yes_1","j15_J_No_No_1","j15_J_No_Yes_1","j15_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K135&L135&M135","v":"J - New York City1x0 GE 7HA.02 15ppm2023-2024"},"J - New York City","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"j15","j15_K_Yes_No_1","j15_K_Yes_Yes_1","j15_K_No_No_1","j15_K_No_Yes_1","j15_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.02 15ppm2023-2024","K - Long Island","1x0 GE 7HA.02 15ppm","2023-2024"]
[null,"ccj","ccj_C_Yes_No_1","ccj_C_Yes_Yes_1","ccj_C_No_No_1","ccj_C_No_Yes_1","ccj_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K137,1)","v":"C"},"C - Central8000J CC2023-2024","C - Central","8000J CC","2023-2024"]
[null,"ccj","ccj_F_Yes_No_1","ccj_F_Yes_Yes_1","ccj_F_No_No_1","ccj_F_No_Yes_1","ccj_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K138,1)","v":"F"},"F - Capital8000J CC2023-2024","F - Capital","8000J CC","2023-2024"]
[null,"ccj","ccj_G1_Yes_No_1","ccj_G1_Yes_Yes_1","ccj_G1_No_No_1","ccj_G1_No_Yes_1","ccj_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)8000J CC2023-2024","G - Hudson Valley (Dutchess)","8000J CC","2023-2024"]
[null,"ccj","ccj_G2_Yes_No_1","ccj_G2_Yes_Yes_1","ccj_G2_No_No_1","ccj_G2_No_Yes_1","ccj_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K140&L140&M140","v":"G - Hudson Valley (Rockland)8000J CC2023-2024"},"G - Hudson Valley (Rockland)","8000J CC","2023-2024"]
[null,"ccj","ccj_J_Yes_No_1","ccj_J_Yes_Yes_1","ccj_J_No_No_1","ccj_J_No_Yes_1","ccj_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K141,1)","v":"J"},{"$f":"K141&L141&M141","v":"J - New York City8000J CC2023-2024"},"J - New York City","8000J CC","2023-2024"]
[null,"ccj","ccj_K_Yes_No_1","ccj_K_Yes_Yes_1","ccj_K_No_No_1","ccj_K_No_Yes_1","ccj_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K142,1)","v":"K"},"K - Long Island8000J CC2023-2024","K - Long Island","8000J CC","2023-2024"]
[null,"bat4","bat4_C_Yes_No_1","bat4_C_Yes_Yes_1","bat4_C_No_No_1","bat4_C_No_Yes_1","bat4_C_Bat_Bat_Yes_Bat",1,"C","C - CentralBESS 4h2023-2024","C - Central","BESS 4h","2023-2024"]
[null,"bat4","bat4_F_Yes_No_1","bat4_F_Yes_Yes_1","bat4_F_No_No_1","bat4_F_No_Yes_1","bat4_F_Bat_Bat_Yes_Bat",1,"F","F - CapitalBESS 4h2023-2024","F - Capital","BESS 4h","2023-2024"]
[null,"bat4","bat4_G1_Yes_No_1","bat4_G1_Yes_Yes_1","bat4_G1_No_No_1","bat4_G1_No_Yes_1","bat4_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 4h2023-2024","G - Hudson Valley (Dutchess)","BESS 4h","2023-2024"]
[null,"bat4",{"$f":"$B146&\"_\"&$I146&\"_\"&\"Yes_No_\"&$H146","v":"bat4_G2_Yes_No_1"},{"$f":"$B146&\"_\"&$I146&\"_\"&\"Yes_Yes_\"&$H146","v":"bat4_G2_Yes_Yes_1"},{"$f":"$B146&\"_\"&$I146&\"_\"&\"No_No_\"&$H146","v":"bat4_G2_No_No_1"},{"$f":"$B146&\"_\"&$I146&\"_\"&\"No_Yes_\"&$H146","v":"bat4_G2_No_Yes_1"},"bat4_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K146&L146&M146","v":"G - Hudson Valley (Rockland)BESS 4h2023-2024"},"G - Hudson Valley (Rockland)","BESS 4h","2023-2024"]
[null,"bat4","bat4_J_Yes_No_1","bat4_J_Yes_Yes_1","bat4_J_No_No_1","bat4_J_No_Yes_1","bat4_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K147&L147&M147","v":"J - New York CityBESS 4h2023-2024"},"J - New York City","BESS 4h","2023-2024"]
[null,"bat4","bat4_K_Yes_No_1","bat4_K_Yes_Yes_1","bat4_K_No_No_1","bat4_K_No_Yes_1","bat4_K_Bat_Bat_Yes_Bat",1,"K","K - Long IslandBESS 4h2023-2024","K - Long Island","BESS 4h","2023-2024"]
[null,"bat6","bat6_C_Yes_No_1","bat6_C_Yes_Yes_1","bat6_C_No_No_1","bat6_C_No_Yes_1","bat6_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K149,1)","v":"C"},{"$f":"K149&L149&M149","v":"C - CentralBESS 6h2023-2024"},"C - Central","BESS 6h","2023-2024"]
[null,"bat6","bat6_F_Yes_No_1","bat6_F_Yes_Yes_1","bat6_F_No_No_1","bat6_F_No_Yes_1","bat6_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K150,1)","v":"F"},"F - CapitalBESS 6h2023-2024","F - Capital","BESS 6h","2023-2024"]
[null,"bat6","bat6_G1_Yes_No_1","bat6_G1_Yes_Yes_1","bat6_G1_No_No_1","bat6_G1_No_Yes_1","bat6_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 6h2023-2024","G - Hudson Valley (Dutchess)","BESS 6h","2023-2024"]
[null,"bat6","bat6_G2_Yes_No_1","bat6_G2_Yes_Yes_1","bat6_G2_No_No_1","bat6_G2_No_Yes_1","bat6_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K152&L152&M152","v":"G - Hudson Valley (Rockland)BESS 6h2023-2024"},"G - Hudson Valley (Rockland)","BESS 6h","2023-2024"]
[null,"bat6","bat6_J_Yes_No_1","bat6_J_Yes_Yes_1","bat6_J_No_No_1","bat6_J_No_Yes_1","bat6_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K153,1)","v":"J"},{"$f":"K153&L153&M153","v":"J - New York CityBESS 6h2023-2024"},"J - New York City","BESS 6h","2023-2024"]
[null,"bat6","bat6_K_Yes_No_1","bat6_K_Yes_Yes_1","bat6_K_No_No_1","bat6_K_No_Yes_1","bat6_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K154,1)","v":"K"},"K - Long IslandBESS 6h2023-2024","K - Long Island","BESS 6h","2023-2024"]
[null,"bat8","bat8_C_Yes_No_1","bat8_C_Yes_Yes_1","bat8_C_No_No_1","bat8_C_No_Yes_1","bat8_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K155,1)","v":"C"},"C - CentralBESS 8h2023-2024","C - Central","BESS 8h","2023-2024"]
[null,"bat8","bat8_F_Yes_No_1","bat8_F_Yes_Yes_1","bat8_F_No_No_1","bat8_F_No_Yes_1","bat8_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K156,1)","v":"F"},"F - CapitalBESS 8h2023-2024","F - Capital","BESS 8h","2023-2024"]
[null,"bat8","bat8_G1_Yes_No_1","bat8_G1_Yes_Yes_1","bat8_G1_No_No_1","bat8_G1_No_Yes_1","bat8_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 8h2023-2024","G - Hudson Valley (Dutchess)","BESS 8h","2023-2024"]
[null,"bat8","bat8_G2_Yes_No_1","bat8_G2_Yes_Yes_1","bat8_G2_No_No_1","bat8_G2_No_Yes_1","bat8_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K158&L158&M158","v":"G - Hudson Valley (Rockland)BESS 8h2023-2024"},"G - Hudson Valley (Rockland)","BESS 8h","2023-2024"]
[null,"bat8","bat8_J_Yes_No_1","bat8_J_Yes_Yes_1","bat8_J_No_No_1","bat8_J_No_Yes_1","bat8_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K159,1)","v":"J"},{"$f":"K159&L159&M159","v":"J - New York CityBESS 8h2023-2024"},"J - New York City","BESS 8h","2023-2024"]
[null,"bat8","bat8_K_Yes_No_1","bat8_K_Yes_Yes_1","bat8_K_No_No_1","bat8_K_No_Yes_1","bat8_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K160,1)","v":"K"},"K - Long IslandBESS 8h2023-2024","K - Long Island","BESS 8h","2023-2024"]
[null,"aero","aero_C_Yes_No_1","aero_C_Yes_Yes_1","aero_C_No_No_1","aero_C_No_Yes_1",{"$f":"$B161&\"_\"&$I161&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_C_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K161,1)","v":"C"},{"$f":"K161&L161&M161","v":"C - CentralSGT-A65 WLE2024-2025"},"C - Central","SGT-A65 WLE","2024-2025"]
[null,"aero","aero_F_Yes_No_1","aero_F_Yes_Yes_1","aero_F_No_No_1","aero_F_No_Yes_1",{"$f":"$B162&\"_\"&$I162&\"_\"&\"Bat_Bat_Yes_Bat\"","v":"aero_F_Bat_Bat_Yes_Bat"},1,{"$f":"LEFT(K162,1)","v":"F"},{"$f":"K162&L162&M162","v":"F - CapitalSGT-A65 WLE2024-2025"},"F - Capital","SGT-A65 WLE","2024-2025"]
[null,"aero","aero_G1_Yes_No_1","aero_G1_Yes_Yes_1","aero_G1_No_No_1","aero_G1_No_Yes_1","aero_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K163&L163&M163","v":"G - Hudson Valley (Dutchess)SGT-A65 WLE2024-2025"},"G - Hudson Valley (Dutchess)","SGT-A65 WLE","2024-2025"]
[null,"aero","aero_G2_Yes_No_1","aero_G2_Yes_Yes_1","aero_G2_No_No_1","aero_G2_No_Yes_1","aero_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K164&L164&M164","v":"G - Hudson Valley (Rockland)SGT-A65 WLE2024-2025"},"G - Hudson Valley (Rockland)","SGT-A65 WLE","2024-2025"]
[null,"aero","aero_J_Yes_No_1","aero_J_Yes_Yes_1","aero_J_No_No_1","aero_J_No_Yes_1","aero_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K165,1)","v":"J"},{"$f":"K165&L165&M165","v":"J - New York CitySGT-A65 WLE2024-2025"},"J - New York City","SGT-A65 WLE","2024-2025"]
[null,"aero","aero_K_Yes_No_1","aero_K_Yes_Yes_1","aero_K_No_No_1","aero_K_No_Yes_1","aero_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K166,1)","v":"K"},"K - Long IslandSGT-A65 WLE2024-2025","K - Long Island","SGT-A65 WLE","2024-2025"]
[null,"f","f_C_Yes_No_1","f_C_Yes_Yes_1","f_C_No_No_1","f_C_No_Yes_1","f_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K167,1)","v":"C"},"C - CentralGE 7F.052024-2025","C - Central","GE 7F.05","2024-2025"]
[null,"f","f_F_Yes_No_1","f_F_Yes_Yes_1","f_F_No_No_1","f_F_No_Yes_1","f_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K168,1)","v":"F"},"F - CapitalGE 7F.052024-2025","F - Capital","GE 7F.05","2024-2025"]
[null,"f","f_G1_Yes_No_1","f_G1_Yes_Yes_1","f_G1_No_No_1","f_G1_No_Yes_1","f_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)GE 7F.052024-2025","G - Hudson Valley (Dutchess)","GE 7F.05","2024-2025"]
[null,"f","f_G2_Yes_No_1","f_G2_Yes_Yes_1","f_G2_No_No_1","f_G2_No_Yes_1","f_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K170&L170&M170","v":"G - Hudson Valley (Rockland)GE 7F.052024-2025"},"G - Hudson Valley (Rockland)","GE 7F.05","2024-2025"]
[null,"f","f_J_Yes_No_1","f_J_Yes_Yes_1","f_J_No_No_1","f_J_No_Yes_1","f_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K171,1)","v":"J"},{"$f":"K171&L171&M171","v":"J - New York CityGE 7F.052024-2025"},"J - New York City","GE 7F.05","2024-2025"]
[null,"f","f_K_Yes_No_1","f_K_Yes_Yes_1","f_K_No_No_1","f_K_No_Yes_1","f_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K172,1)","v":"K"},"K - Long IslandGE 7F.052024-2025","K - Long Island","GE 7F.05","2024-2025"]
[null,"j25","j25_C_Yes_No_1","j25_C_Yes_Yes_1","j25_C_No_No_1","j25_C_No_Yes_1","j25_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.022024-2025","C - Central","1x0 GE 7HA.02","2024-2025"]
[null,"j25","j25_F_Yes_No_1","j25_F_Yes_Yes_1","j25_F_No_No_1","j25_F_No_Yes_1","j25_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.022024-2025","F - Capital","1x0 GE 7HA.02","2024-2025"]
[null,"j25","j25_G1_Yes_No_1","j25_G1_Yes_Yes_1","j25_G1_No_No_1","j25_G1_No_Yes_1","j25_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)1x0 GE 7HA.022024-2025","G - Hudson Valley (Dutchess)","1x0 GE 7HA.02","2024-2025"]
[null,"j25","j25_G2_Yes_No_1","j25_G2_Yes_Yes_1","j25_G2_No_No_1","j25_G2_No_Yes_1","j25_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K176&L176&M176","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.022024-2025"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02","2024-2025"]
[null,"j25","j25_J_Yes_No_1","j25_J_Yes_Yes_1","j25_J_No_No_1","j25_J_No_Yes_1","j25_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K177&L177&M177","v":"J - New York City1x0 GE 7HA.022024-2025"},"J - New York City","1x0 GE 7HA.02","2024-2025"]
[null,"j25","j25_K_Yes_No_1","j25_K_Yes_Yes_1","j25_K_No_No_1","j25_K_No_Yes_1","j25_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.022024-2025","K - Long Island","1x0 GE 7HA.02","2024-2025"]
[null,"j15","j15_C_Yes_No_1","j15_C_Yes_Yes_1","j15_C_No_No_1","j15_C_No_Yes_1","j15_C_Bat_Bat_Yes_Bat",1,"C","C - Central1x0 GE 7HA.02 15ppm2024-2025","C - Central","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"j15","j15_F_Yes_No_1","j15_F_Yes_Yes_1","j15_F_No_No_1","j15_F_No_Yes_1","j15_F_Bat_Bat_Yes_Bat",1,"F","F - Capital1x0 GE 7HA.02 15ppm2024-2025","F - Capital","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"j15","j15_G1_Yes_No_1","j15_G1_Yes_Yes_1","j15_G1_No_No_1","j15_G1_No_Yes_1","j15_G1_Bat_Bat_Yes_Bat",1,"G1",{"$f":"K181&L181&M181","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppm2024-2025"},"G - Hudson Valley (Dutchess)","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"j15","j15_G2_Yes_No_1","j15_G2_Yes_Yes_1","j15_G2_No_No_1","j15_G2_No_Yes_1","j15_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K182&L182&M182","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 15ppm2024-2025"},"G - Hudson Valley (Rockland)","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"j15","j15_J_Yes_No_1","j15_J_Yes_Yes_1","j15_J_No_No_1","j15_J_No_Yes_1","j15_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K183&L183&M183","v":"J - New York City1x0 GE 7HA.02 15ppm2024-2025"},"J - New York City","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"j15","j15_K_Yes_No_1","j15_K_Yes_Yes_1","j15_K_No_No_1","j15_K_No_Yes_1","j15_K_Bat_Bat_Yes_Bat",1,"K","K - Long Island1x0 GE 7HA.02 15ppm2024-2025","K - Long Island","1x0 GE 7HA.02 15ppm","2024-2025"]
[null,"ccj","ccj_C_Yes_No_1","ccj_C_Yes_Yes_1","ccj_C_No_No_1","ccj_C_No_Yes_1","ccj_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K185,1)","v":"C"},"C - Central8000J CC2024-2025","C - Central","8000J CC","2024-2025"]
[null,"ccj","ccj_F_Yes_No_1","ccj_F_Yes_Yes_1","ccj_F_No_No_1","ccj_F_No_Yes_1","ccj_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K186,1)","v":"F"},"F - Capital8000J CC2024-2025","F - Capital","8000J CC","2024-2025"]
[null,"ccj","ccj_G1_Yes_No_1","ccj_G1_Yes_Yes_1","ccj_G1_No_No_1","ccj_G1_No_Yes_1","ccj_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)8000J CC2024-2025","G - Hudson Valley (Dutchess)","8000J CC","2024-2025"]
[null,"ccj","ccj_G2_Yes_No_1","ccj_G2_Yes_Yes_1","ccj_G2_No_No_1","ccj_G2_No_Yes_1","ccj_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K188&L188&M188","v":"G - Hudson Valley (Rockland)8000J CC2024-2025"},"G - Hudson Valley (Rockland)","8000J CC","2024-2025"]
[null,"ccj","ccj_J_Yes_No_1","ccj_J_Yes_Yes_1","ccj_J_No_No_1","ccj_J_No_Yes_1","ccj_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K189,1)","v":"J"},{"$f":"K189&L189&M189","v":"J - New York City8000J CC2024-2025"},"J - New York City","8000J CC","2024-2025"]
[null,"ccj","ccj_K_Yes_No_1","ccj_K_Yes_Yes_1","ccj_K_No_No_1","ccj_K_No_Yes_1","ccj_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K190,1)","v":"K"},"K - Long Island8000J CC2024-2025","K - Long Island","8000J CC","2024-2025"]
[null,"bat4","bat4_C_Yes_No_1","bat4_C_Yes_Yes_1","bat4_C_No_No_1","bat4_C_No_Yes_1","bat4_C_Bat_Bat_Yes_Bat",1,"C","C - CentralBESS 4h2024-2025","C - Central","BESS 4h","2024-2025"]
[null,"bat4","bat4_F_Yes_No_1","bat4_F_Yes_Yes_1","bat4_F_No_No_1","bat4_F_No_Yes_1","bat4_F_Bat_Bat_Yes_Bat",1,"F","F - CapitalBESS 4h2024-2025","F - Capital","BESS 4h","2024-2025"]
[null,"bat4","bat4_G1_Yes_No_1","bat4_G1_Yes_Yes_1","bat4_G1_No_No_1","bat4_G1_No_Yes_1","bat4_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 4h2024-2025","G - Hudson Valley (Dutchess)","BESS 4h","2024-2025"]
[null,"bat4","bat4_G2_Yes_No_1","bat4_G2_Yes_Yes_1","bat4_G2_No_No_1","bat4_G2_No_Yes_1","bat4_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K194&L194&M194","v":"G - Hudson Valley (Rockland)BESS 4h2024-2025"},"G - Hudson Valley (Rockland)","BESS 4h","2024-2025"]
[null,"bat4","bat4_J_Yes_No_1","bat4_J_Yes_Yes_1","bat4_J_No_No_1","bat4_J_No_Yes_1","bat4_J_Bat_Bat_Yes_Bat",1,"J",{"$f":"K195&L195&M195","v":"J - New York CityBESS 4h2024-2025"},"J - New York City","BESS 4h","2024-2025"]
[null,"bat4","bat4_K_Yes_No_1","bat4_K_Yes_Yes_1","bat4_K_No_No_1","bat4_K_No_Yes_1","bat4_K_Bat_Bat_Yes_Bat",1,"K","K - Long IslandBESS 4h2024-2025","K - Long Island","BESS 4h","2024-2025"]
[null,"bat6","bat6_C_Yes_No_1","bat6_C_Yes_Yes_1","bat6_C_No_No_1","bat6_C_No_Yes_1","bat6_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K197,1)","v":"C"},{"$f":"K197&L197&M197","v":"C - CentralBESS 6h2024-2025"},"C - Central","BESS 6h","2024-2025"]
[null,"bat6","bat6_F_Yes_No_1","bat6_F_Yes_Yes_1","bat6_F_No_No_1","bat6_F_No_Yes_1","bat6_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K198,1)","v":"F"},"F - CapitalBESS 6h2024-2025","F - Capital","BESS 6h","2024-2025"]
[null,"bat6","bat6_G1_Yes_No_1","bat6_G1_Yes_Yes_1","bat6_G1_No_No_1","bat6_G1_No_Yes_1","bat6_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 6h2024-2025","G - Hudson Valley (Dutchess)","BESS 6h","2024-2025"]
[null,"bat6","bat6_G2_Yes_No_1","bat6_G2_Yes_Yes_1","bat6_G2_No_No_1","bat6_G2_No_Yes_1","bat6_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K200&L200&M200","v":"G - Hudson Valley (Rockland)BESS 6h2024-2025"},"G - Hudson Valley (Rockland)","BESS 6h","2024-2025"]
[null,"bat6","bat6_J_Yes_No_1","bat6_J_Yes_Yes_1","bat6_J_No_No_1","bat6_J_No_Yes_1","bat6_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K201,1)","v":"J"},{"$f":"K201&L201&M201","v":"J - New York CityBESS 6h2024-2025"},"J - New York City","BESS 6h","2024-2025"]
[null,"bat6","bat6_K_Yes_No_1","bat6_K_Yes_Yes_1","bat6_K_No_No_1","bat6_K_No_Yes_1","bat6_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K202,1)","v":"K"},"K - Long IslandBESS 6h2024-2025","K - Long Island","BESS 6h","2024-2025"]
[null,"bat8","bat8_C_Yes_No_1","bat8_C_Yes_Yes_1","bat8_C_No_No_1","bat8_C_No_Yes_1","bat8_C_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K203,1)","v":"C"},"C - CentralBESS 8h2024-2025","C - Central","BESS 8h","2024-2025"]
[null,"bat8","bat8_F_Yes_No_1","bat8_F_Yes_Yes_1","bat8_F_No_No_1","bat8_F_No_Yes_1","bat8_F_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K204,1)","v":"F"},"F - CapitalBESS 8h2024-2025","F - Capital","BESS 8h","2024-2025"]
[null,"bat8","bat8_G1_Yes_No_1","bat8_G1_Yes_Yes_1","bat8_G1_No_No_1","bat8_G1_No_Yes_1","bat8_G1_Bat_Bat_Yes_Bat",1,"G1","G - Hudson Valley (Dutchess)BESS 8h2024-2025","G - Hudson Valley (Dutchess)","BESS 8h","2024-2025"]
[null,"bat8","bat8_G2_Yes_No_1","bat8_G2_Yes_Yes_1","bat8_G2_No_No_1","bat8_G2_No_Yes_1","bat8_G2_Bat_Bat_Yes_Bat",1,"G2",{"$f":"K206&L206&M206","v":"G - Hudson Valley (Rockland)BESS 8h2024-2025"},"G - Hudson Valley (Rockland)","BESS 8h","2024-2025"]
[null,"bat8","bat8_J_Yes_No_1","bat8_J_Yes_Yes_1","bat8_J_No_No_1","bat8_J_No_Yes_1","bat8_J_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K207,1)","v":"J"},{"$f":"K207&L207&M207","v":"J - New York CityBESS 8h2024-2025"},"J - New York City","BESS 8h","2024-2025"]
[null,"bat8","bat8_K_Yes_No_1","bat8_K_Yes_Yes_1","bat8_K_No_No_1","bat8_K_No_Yes_1","bat8_K_Bat_Bat_Yes_Bat",1,{"$f":"LEFT(K208,1)","v":"K"},"K - Long IslandBESS 8h2024-2025","K - Long Island","BESS 8h","2024-2025"]

{"sheet":"Fixed Inputs-->","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Levelized Factor","index":11,"n_rows":55,"n_cols":32,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,2,1,3]]}
[null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,"Date: ","2020-06-01"]
[null,"Worksheet:","Levelized Factor"]
[]
[null,"Calculation of Levelized Factor"]
[]
[]
[null,"Input"]
[]
[null,"Property Tax Rate ",{"$f":"Property_Tax_Rate","v":8.9999999999999993E-3},"Linked to \"Model\""]
[null,"Total Project Capitalized Cost",{"$f":"Capital_Costs*DMNC_ICAP*1000","v":262313248.45695665}]
[]
[null,"Calendar"]
[null,"Operating Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Discount Rate Adjustment ",{"$f":"IF(C14<=Plant_Life,1/(1+ATWACC_Real)^(C14), 0)","v":0.93738200956432627},0.87868503185485458,0.82366354093419758,0.77208738520576692,0.72374082470344792,0.6784216286642607,0.63594022960920782,0.59611893039387831,0.55879116091195036,0.5238007813424268,0.49100142902612826,0.46025590623946805,0.43143560630460276,0.40441997563541204,0.37909600946907834,0.35535777917394151,0.3331059891563854,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Parameters and Exemptions"]
[null,"Loan Period Parameter",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"NYC Property Tax Exemption and Battery Exemption active for 15 years",{"$f":"IF(OR(AND(Region=\"J - New York City\",PropTax_Abate),AND(LEFT(Unit,4)=\"BESS\",PropTax_Abate)), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation"]
[null,"Effective Tax Depreciation",{"$f":"IF(LEFT(Unit,4)=\"BESS\",C23,IF(CC_Flag=TRUE, C25, C24))","v":0.05},9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation (7 year Bat)",0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation (15 year SC)",0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,5.8999999999999997E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation (20 year CC)",3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Financing"]
[null,"Equity",{"$f":"C11*(1-Debt_Fraction)","v":118040961.80563049}]
[null,"Target Cash Flow to Equity",{"$f":"IF(C14<=Plant_Life,PMT(Equity_Rate_Real,Plant_Life,(-1*$C$29),,0),0)","v":15335924.176712986},15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Service",{"$f":"C11*Debt_Fraction","v":144272286.65132618}]
[null,"Principal",{"$f":"IF(C14<=Plant_Life,PPMT(Debt_Rate_Real,C14,Plant_Life,-1*$C$32,,0),0)","v":5351260.8245975701},5644767.7846146757,5954373.069569055,6280959.6434141742,6625458.8990764609,6988853.3146967171,7372179.2555615706,7776529.9297157805,8203058.505684521,8652981.4011970889,9127581.7522911504,9628213.0726910569,10156303.113896443,10713357.936989686,11300966.207774624,11920803.727495857,12574638.212059783,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loan Balance Start of Year",{"$f":"C32","v":144272286.65132618},{"$f":"C34-C33","v":138921025.82672861},133276258.04211393,127321884.97254488,121040925.32913071,114415466.43005425,107426613.11535753,100054433.85979596,92277903.930080175,84074845.424395651,75421864.02319856,66294282.270907409,56666069.198216349,46509766.084319904,35796408.147330217,24495441.939555593,12574638.212059736,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.6566128730773926E-8]
[null,"Interest",{"$f":"IF(C14<=Plant_Life,IPMT(Debt_Rate_Real,C18,Plant_Life,-1*C34,,0),0)","v":7913073.5087896828},7619566.5487725781,7309961.2638181979,6983374.6899730787,6638875.434310792,6275481.0186905367,5892155.0778256822,5487804.4036714723,5061275.8277027337,4611352.9321901631,4136752.5810961011,3636121.2606961951,3108031.2194908084,2550976.396397566,1963368.125612627,1343530.605891394,689696.12132746843,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Yearly Debt Service (Principal + Interest)",{"$f":"SUM(C33,C35)","v":13264334.333387252},13264334.333387254,13264334.333387252,13264334.333387252,13264334.333387252,13264334.333387254,13264334.333387252,13264334.333387252,13264334.333387256,13264334.333387252,13264334.333387252,13264334.333387252,13264334.333387252,13264334.333387252,13264334.333387252,13264334.33338725,13264334.333387252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Related Expenses"]
[null,"Property Taxes",{"$f":"IF(C19,0,IF(C14<=Plant_Life,$C$10*$C$11,0))","v":2360819.2361126095},2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Depreciation",{"$f":"$C$11*C22","v":13115662.422847833},24919758.603410881,22427782.743069794,20198120.131185662,18178308.118067097,16342115.378868399,15476481.658960441,15476481.658960441,15502712.983806139,15476481.658960441,15502712.983806139,15476481.658960441,15502712.983806139,15476481.658960441,15502712.983806139,7738240.8294802206,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Derivation of Carrying Charges"]
[null,"Target Equity IRR",{"$f":"Equity_Rate_Real","v":0.10675808031341823}]
[null,"Principal",{"$f":"C33","v":5351260.8245975701},5644767.7846146757,5954373.069569055,6280959.6434141742,6625458.8990764609,6988853.3146967171,7372179.2555615706,7776529.9297157805,8203058.505684521,8652981.4011970889,9127581.7522911504,9628213.0726910569,10156303.113896443,10713357.936989686,11300966.207774624,11920803.727495857,12574638.212059783,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",{"$f":"C35","v":7913073.5087896828},7619566.5487725781,7309961.2638181979,6983374.6899730787,6638875.434310792,6275481.0186905367,5892155.0778256822,5487804.4036714723,5061275.8277027337,4611352.9321901631,4136752.5810961011,3636121.2606961951,3108031.2194908084,2550976.396397566,1963368.125612627,1343530.605891394,689696.12132746843,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Target Cash Flow to Equity",{"$f":"C30","v":15335924.176712986},15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,15335924.176712986,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Taxes",{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(C47+C45-C41)","v":2871956.8401065506},{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(D47+D45-D41)","v":-1494128.7263074284},-431460.01602294081,538151.74408125773,1434959.4667222712,2269285.6288949777,2743028.9484984581,2896403.3421431575,3048240.2305001747,3228850.452015378,3398921.4619716546,3598765.913616539,3789126.1163736614,4010372.5862815352,4223308.6692240071,7403564.0628280994,10586765.044017259,0,0,0,0,0,0,0,0,{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(AB47+AB45-AB41)","v":0},{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(AC47+AC45-AC41)","v":0},{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(AD47+AD45-AD41)","v":0},{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(AE47+AE45-AE41)","v":0},{"$f":"(Effective_Tax_Rate/(1-Effective_Tax_Rate))*(AF47+AF45-AF41)","v":0}]
[null,"Property Taxes",{"$f":"C40","v":2360819.2361126095},{"$f":"D40","v":2360819.2361126095},2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,{"$f":"L40","v":2360819.2361126095},2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,2360819.2361126095,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Carrying Charges",{"$f":"SUM(C45:C49)","v":33833034.586319402},{"$f":"SUM(D45:D49)","v":29466949.019905418},{"$f":"SUM(E45:E49)","v":30529617.730189908},31499229.490294106,32396037.21293512,33230363.375107825,33704106.694711305,33857481.088356003,34009317.976713024,34189928.198228225,34359999.208184503,34559843.659829386,34750203.862586513,34971450.332494378,35184386.415436856,38364641.809040949,41547842.79023011,0,0,0,0,0,0,0,0,{"$f":"SUM(AB45:AB49)","v":0},{"$f":"SUM(AC45:AC49)","v":0},{"$f":"SUM(AD45:AD49)","v":0},{"$f":"SUM(AE45:AE49)","v":0},{"$f":"SUM(AF45:AF49)","v":0}]
[]
[null,"Cumulative Present Value",{"$f":"SUMPRODUCT(C51:AF51, C15:AF15)","v":334317246.74446958}]
[null,"Levelized Carrying Charges (Real)",{"$f":"-1*PMT(ATWACC_Real,Plant_Life,$C$53,,0)","v":33487634.899009872}]
[null,"Levelized Carrying Charge Rate (Real)",{"$f":"C54/C11","v":0.12766276616220895}]

{"sheet":"Peak Load and IRM","index":12,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,3,1,4]]}
[null,null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,null,"Date: ","2020-06-01"]
[null,null,"Worksheet:","Peak Load and IRM"]
[]
[null,null,"Peak Load and IRM"]
[]
[]
[null,"Lookup","Zone","Peak Load (2020)","Installed Reserve Margin / \nLocational Capacity Requirement"]
[]
[null,"K","K - Long Island",5227,1.034]
[null,"J","J - New York City",11477,0.86599999999999999]
[null,"NYCA","NYCA",32296,1.1890000000000001]
[null,"G","G-J",15695,0.9]
[]
[]
[]
[null,null,"Sources:"]
[null,null,"2020 Gold Book, Tables I-3a, I-4a, and I-5."]
[null,null,"2020 - 2021 Locational Minimum Installed Capacity Requirement Study. NYISO."]

{"sheet":"AS Adders","index":13,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[[1,4,1,5],[1,2,1,3]]}
[null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,"Date: ","2020-06-01"]
[null,"Worksheet:","AS Adders"]
[]
[null,"AS Adders"]
[]
[null,"Adder Type","Adder ($/kW-Year)"]
[null,"VSS Adder",2.04]
[null,"CC Adder",5.53]

{"sheet":"Performance and O&M","index":14,"n_rows":38,"n_cols":57,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,5,1,6]]}
[null,null,null,"Project: ",null,"NYISO ICAP Demand Curve ",null,null,"Preliminary - Values subject to change"]
[null,null,null,"Date: ",null,"2020-06-01"]
[null,null,null,"Worksheet:",null,"Performance and O&M"]
[]
[null,null,null,"Performance and O&M Data"]
[]
[]
[null,null,null,null,null,"SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE",null,"GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05",null,"1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm",null,"1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm",null,"8000J CC","8000J CC","8000J CC","8000J CC","8000J CC","8000J CC",null,"BESS 4h","BESS 4h","BESS 4h","BESS 4h","BESS 4h","BESS 4h",null,"BESS 6h","BESS 6h","BESS 6h","BESS 6h","BESS 6h","BESS 6h",null,"BESS 8h","BESS 8h","BESS 8h","BESS 8h","BESS 8h","BESS 8h"]
[null,null,null,"Technology",null,"Siemens SGT-A65 WLE",null,null,null,null,null,null,"GE 7F.05",null,null,null,null,null,null,"1x0 GE 7HA.02 25ppm dual fuel with SCR ",null,null,null,null,null,null,"1x0 GE 7HA.02 15ppm dual fuel without SCR ",null,null,null,"1x1 GE 7HA.02 CC dual fuel with SCR",null,null,null,null,null,null,"BESS 4h ",null,null,null,null,null,null,"BESS 6h ",null,null,null,null,null,null,"BESS 8h "]
[null,null,null,"Plant Capacity (MW)",null,{"$f":"AVERAGE(F21:K21)","v":158.66666666666666},null,null,null,null,null,null,{"$f":"AVERAGE(M21:R21)","v":208.98333333333335},null,null,null,null,null,null,{"$f":"AVERAGE(T21:Y21)","v":346.81666666666666},null,null,null,null,null,null,{"$f":"AVERAGE(AA21:AC21)","v":328.36666666666667},null,null,null,{"$f":"AVERAGE(AE21:AJ21)","v":499.91666666666669},null,null,null,null,null,null,{"$f":"AVERAGE(AL21:AQ21)","v":200},null,null,null,null,null,null,{"$f":"AVERAGE(AS21:AX21)","v":200},null,null,null,null,null,null,{"$f":"AVERAGE(AZ21:BE21)","v":200}]
[]
[null,null,null,"Lookup",null,{"$f":"F13&F8","v":"C - CentralSGT-A65 WLE"},{"$f":"G13&F8","v":"F - CapitalSGT-A65 WLE"},{"$f":"H13&F8","v":"G - Hudson Valley (Dutchess)SGT-A65 WLE"},{"$f":"I13&F8","v":"G - Hudson Valley (Rockland)SGT-A65 WLE"},{"$f":"J13&F8","v":"J - New York CitySGT-A65 WLE"},{"$f":"K13&F8","v":"K - Long IslandSGT-A65 WLE"},{"$f":"L13&L8","v":""},{"$f":"M13&M8","v":"C - CentralGE 7F.05"},{"$f":"N13&M8","v":"F - CapitalGE 7F.05"},{"$f":"O13&M8","v":"G - Hudson Valley (Dutchess)GE 7F.05"},{"$f":"P13&M8","v":"G - Hudson Valley (Rockland)GE 7F.05"},{"$f":"Q13&M8","v":"J - New York CityGE 7F.05"},{"$f":"R13&M8","v":"K - Long IslandGE 7F.05"},null,{"$f":"T13&T8","v":"C - Central1x0 GE 7HA.02 25ppm"},{"$f":"U13&T8","v":"F - Capital1x0 GE 7HA.02 25ppm"},{"$f":"V13&T8","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 25ppm"},{"$f":"W13&T8","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 25ppm"},{"$f":"X13&T8","v":"J - New York City1x0 GE 7HA.02 25ppm"},{"$f":"Y13&T8","v":"K - Long Island1x0 GE 7HA.02 25ppm"},null,{"$f":"AA13&AA8","v":"C - Central1x0 GE 7HA.02 15ppm"},{"$f":"AB13&AA8","v":"F - Capital1x0 GE 7HA.02 15ppm"},{"$f":"AC13&AA8","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppm"},{"$f":"AD13&AD8","v":""},{"$f":"AE13&AE8","v":"C - Central8000J CC"},{"$f":"AF13&AE8","v":"F - Capital8000J CC"},{"$f":"AG13&AE8","v":"G - Hudson Valley (Dutchess)8000J CC"},{"$f":"AH13&AE8","v":"G - Hudson Valley (Rockland)8000J CC"},{"$f":"AI13&AE8","v":"J - New York City8000J CC"},{"$f":"AJ13&AE8","v":"K - Long Island8000J CC"},null,{"$f":"AL13&AL8","v":"C - CentralBESS 4h"},{"$f":"AM13&AL8","v":"F - CapitalBESS 4h"},{"$f":"AN13&AL8","v":"G - Hudson Valley (Dutchess)BESS 4h"},{"$f":"AO13&AL8","v":"G - Hudson Valley (Rockland)BESS 4h"},{"$f":"AP13&AL8","v":"J - New York CityBESS 4h"},{"$f":"AQ13&AL8","v":"K - Long IslandBESS 4h"},null,{"$f":"AS13&AS8","v":"C - CentralBESS 6h"},{"$f":"AT13&AS8","v":"F - CapitalBESS 6h"},{"$f":"AU13&AS8","v":"G - Hudson Valley (Dutchess)BESS 6h"},{"$f":"AV13&AS8","v":"G - Hudson Valley (Rockland)BESS 6h"},{"$f":"AW13&AS8","v":"J - New York CityBESS 6h"},{"$f":"AX13&AS8","v":"K - Long IslandBESS 6h"},null,{"$f":"AZ13&AZ8","v":"C - CentralBESS 8h"},{"$f":"BA13&AZ8","v":"F - CapitalBESS 8h"},{"$f":"BB13&AZ8","v":"G - Hudson Valley (Dutchess)BESS 8h"},{"$f":"BC13&AZ8","v":"G - Hudson Valley (Rockland)BESS 8h"},{"$f":"BD13&AZ8","v":"J - New York CityBESS 8h"},{"$f":"BE13&AZ8","v":"K - Long IslandBESS 8h"}]
[null,null,null,"Zone","Units","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
[]
[null,null,null,"Plant Capacities"]
[]
[null,null,"Capacity- based on average temp (Summer, MW)","Net Plant Capacity - Summer","MW",166.3,166.3,165.9,165.9,166.4,166.1,null,214.3,215.2,215.5,215.4,216.9,216.7,null,352.8,354.3,355.1,355,357.4,357.2,null,335.3,336.7,337.4,null,509.9,513.29999999999995,514.70000000000005,514.70000000000005,512.29999999999995,517.9,null,200,200,200,200,200,200,null,200,200,200,200,200,200,null,200,200,200,200,200,200]
[null,null,"Capacity- based on average temp (Winter, MW)","Net Plant Capacity - Winter","MW",188.2,188.2,188.2,188.2,188.2,188.2,null,225.4,226.5,226.9,226.8,227.3,227.7,null,368.1,369.9,370.8,370.7,371.6,372.2,null,346.7,348.4,349.2,null,539.20000000000005,542.1,544.79999999999995,544.79999999999995,546.70000000000005,547.79999999999995,null,200,200,200,200,200,200,null,200,200,200,200,200,200,null,200,200,200,200,200,200]
[null,null,"DMNC Summer (MW)","DMNC Summer","MW",163.6,163.1,163.5,163.9,164.2,162.30000000000001,null,211.3,211.9,213.1,211.9,214.7,213,null,348.9,350.2,352,350.2,354.5,352.6,null,332,333.2,334.9,null,486,488.3,486.5,486.5,484.7,501.6,null,200,200,200,200,200,200,null,200,200,200,200,200,200,null,200,200,200,200,200,200]
[null,null,"DMNC Winter (MW)","DMNC Winter","MW",188.2,188.2,188.2,188.2,188.2,188.2,null,225.9,227.1,228,228,229.2,229.2,null,366,367.9,370.1,370.5,374.3,373.3,null,344.8,346.6,348.6,null,530,532.5,536.29999999999995,536.29999999999995,544.9,542.6,null,200,200,200,200,200,200,null,200,200,200,200,200,200,null,200,200,200,200,200,200]
[null,null,"DMNC ICAP (MW)","DMNC ICAP","MW",158.6,158.6,158.69999999999999,158.69999999999999,158.69999999999999,158.69999999999999,null,207.1,208.2,209.1,209.1,210.2,210.2,null,343.7,345.6,347,347,348.8,348.8,null,326.7,328.5,329.9,null,495.1,498.5,500.6,500.6,502.2,502.5,null,200,200,200,200,200,200,null,200,200,200,200,200,200,null,200,200,200,200,200,200]
[]
[null,null,null,"Fixed O&M Costs"]
[]
[null,null,null,"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2020)","$/kW-Year",14.691046658259774,15.32156368221942,17.20226843100189,17.20226843100189,43.163201008191557,18.840579710144926,null,11.250603573153066,11.671469740634006,13.055954088952655,13.055954088952655,32.58801141769743,14.224548049476688,null,7.942973523421589,8.1886574074074066,9.0201729106628239,9.0201729106628239,20.785550458715598,9.7190366972477058,null,8.356290174471992,8.6149162861491622,9.4877235525916941,null,11.368554693135588,11.921478721879925,13.754922664231493,13.754922664231493,31.029185867895542,15.192608386638238,null,6,6,6,6,17.149999999999999,6.15,null,7.5,7.5,7.5,7.5,22.4,7.75,null,9.1,9.1,9.1,9.1,27.7,9.4]
[]
[null,"2020-2021",{"$f":"\"FO&M Costs \"&B27","v":"FO&M Costs 2020-2021"},{"$f":"\"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (\"&B27&\")\"","v":"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2020-2021)"},"$/kW-Year",{"$f":"IFERROR(F25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":14.803865434697961},{"$f":"IFERROR(G25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":15.439224466230062},{"$f":"IFERROR(H25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":17.334371944215889},{"$f":"IFERROR(I25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":17.334371944215889},{"$f":"IFERROR(J25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":43.49466953035855},{"$f":"IFERROR(K25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(K$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":18.985264510331689},null,{"$f":"IFERROR(M25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.307975937721942},{"$f":"IFERROR(N25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.730988308918835},{"$f":"IFERROR(O25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.122532824299203},{"$f":"IFERROR(P25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(P$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.122532824299203},{"$f":"IFERROR(Q25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":32.754193726004189},{"$f":"IFERROR(R25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":14.297086020547813},null,{"$f":"IFERROR(T25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.9556408763333621},{"$f":"IFERROR(U25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.2017165738451858},{"$f":"IFERROR(V25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.03455816742437},{"$f":"IFERROR(W25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(W$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.03455816742437},{"$f":"IFERROR(X25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":20.818698989596335},{"$f":"IFERROR(Y25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.7345364930664218},null,{"$f":"IFERROR(AA25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.3696166795095692},{"$f":"IFERROR(AB25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.6286552448124691},{"$f":"IFERROR(AC25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.502854453156278},null,{"$f":"IFERROR(AE25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.435660447828115},{"$f":"IFERROR(AF25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.991848249781805},{"$f":"IFERROR(AG25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.836114556344036},{"$f":"IFERROR(AH25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.836114556344036},{"$f":"IFERROR(AI25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":31.212343445209839},{"$f":"IFERROR(AJ25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":15.282286580485426},null,{"$f":"IFERROR(AL25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.2956861539471127},{"$f":"IFERROR(AM25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.2956861539471127},{"$f":"IFERROR(AN25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.2956861539471127},{"$f":"IFERROR(AO25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.2956861539471127},{"$f":"IFERROR(AP25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":17.995169590032162},{"$f":"IFERROR(AQ25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.4530783077957912},null,{"$f":"IFERROR(AS25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.8758301790080019},{"$f":"IFERROR(AT25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.8758301790080019},{"$f":"IFERROR(AU25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.8758301790080019},{"$f":"IFERROR(AV25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.8758301790080019},{"$f":"IFERROR(AW25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":23.522479467970562},{"$f":"IFERROR(AX25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.1383578516416009},null,{"$f":"IFERROR(AZ25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.5601007566031928},{"$f":"IFERROR(BA25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.5601007566031928},{"$f":"IFERROR(BB25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.5601007566031928},{"$f":"IFERROR(BC25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.5601007566031928},{"$f":"IFERROR(BD25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":29.100526478891037},{"$f":"IFERROR(BE25*(1+INDEX(Escalation_Factor_Table, MATCH($B27, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.8752689134142884}]
[]
[null,"2021-2022",{"$f":"\"FO&M Costs \"&B29","v":"FO&M Costs 2021-2022"},{"$f":"\"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (\"&B29&\")\"","v":"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2021-2022)"},"$/kW-Year",{"$f":"IFERROR(F$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":15.358536957413024},{"$f":"IFERROR(G$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":16.017701633696845},{"$f":"IFERROR(H$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":17.983856534846637},{"$f":"IFERROR(I$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":17.983856534846637},{"$f":"IFERROR(J$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":45.124328668021782},{"$f":"IFERROR(K$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(K$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":19.696604776260603},null,{"$f":"IFERROR(M$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.71447181902964},{"$f":"IFERROR(N$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":12.152690517829349},{"$f":"IFERROR(O$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.594257877021356},{"$f":"IFERROR(P$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(P$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":13.594257877021356},{"$f":"IFERROR(Q$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":33.931632103880453},{"$f":"IFERROR(R$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":14.811033575270447},null,{"$f":"IFERROR(T$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.2639117572368583},{"$f":"IFERROR(U$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.5195225724368839},{"$f":"IFERROR(V$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.3846357096536757},{"$f":"IFERROR(W$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(W$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.3846357096536757},{"$f":"IFERROR(X$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":21.625396875605674},{"$f":"IFERROR(Y$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":10.111737297696994},null,{"$f":"IFERROR(AA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.6939285918650384},{"$f":"IFERROR(AB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.9630045693582563},{"$f":"IFERROR(AC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.871077875870947},null,{"$f":"IFERROR(AE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":11.840860393359414},{"$f":"IFERROR(AF$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":12.416755606886312},{"$f":"IFERROR(AG$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":14.326369831950807},{"$f":"IFERROR(AH$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":14.326369831950807},{"$f":"IFERROR(AI$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":32.318290926039879},{"$f":"IFERROR(AJ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":15.823784093310099},null,{"$f":"IFERROR(AL$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.3710412362044408},{"$f":"IFERROR(AM$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.3710412362044408},{"$f":"IFERROR(AN$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.3710412362044408},{"$f":"IFERROR(AO$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.3710412362044408},{"$f":"IFERROR(AP$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":18.210559533484357},{"$f":"IFERROR(AQ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":6.5303172671095524},null,{"$f":"IFERROR(AS$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.9633408367261183},{"$f":"IFERROR(AT$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.9633408367261183},{"$f":"IFERROR(AU$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.9633408367261183},{"$f":"IFERROR(AV$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":7.9633408367261183},{"$f":"IFERROR(AW$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":23.783844632355336},{"$f":"IFERROR(AX$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":8.2287855312836538},null,{"$f":"IFERROR(AZ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.6618941147670654},{"$f":"IFERROR(BA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.6618941147670654},{"$f":"IFERROR(BB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.6618941147670654},{"$f":"IFERROR(BC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.6618941147670654},{"$f":"IFERROR(BD$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":29.410380986708542},{"$f":"IFERROR(BE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B29, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":9.9804180965725742}]
[]
[null,"2022-2023",{"$f":"\"FO&M Costs \"&B31","v":"FO&M Costs 2022-2023"},{"$f":"\"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (\"&B31&\")\"","v":"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2022-2023)"},"$/kW-Year",{"$f":"IFERROR(F$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(K$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(K$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(M$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(P$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(P$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Q$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(T$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(W$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(W$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(X$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AF$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AG$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AJ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AL$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AQ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AS$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AV$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AW$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AZ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BD$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B31, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[null,"2023-2024",{"$f":"\"FO&M Costs \"&B33","v":"FO&M Costs 2023-2024"},{"$f":"\"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (\"&B33&\")\"","v":"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2023-2024)"},"$/kW-Year",{"$f":"IFERROR(F$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(K$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(K$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(M$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(P$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(P$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Q$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(T$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(W$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(W$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(X$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AF$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AG$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AJ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AL$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AQ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AS$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AV$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AW$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AZ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BD$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B33, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[null,"2024-2025",{"$f":"\"FO&M Costs \"&B35","v":"FO&M Costs 2024-2025"},{"$f":"\"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (\"&B35&\")\"","v":"Fixed O&M and Site Leasing Costs, Excluding Insurance and Property Taxes (2024-2025)"},"$/kW-Year",{"$f":"IFERROR(F$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(K$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(K$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(M$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(P$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(P$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Q$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(T$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(W$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(W$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(X$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AF$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AG$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AJ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AL$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AQ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AS$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AV$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AW$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AZ$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BA$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BD$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BE$27*(1+INDEX(Escalation_Factor_Table, MATCH($B35, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[]
[null,null,null,"Updated 4/01/2020"]

{"sheet":"Capital Costs","index":15,"n_rows":90,"n_cols":88,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,4,1,5]]}
[null,null,null,"Project: ","NYISO ICAP Demand Curve ",null,"Preliminary - Values subject to change"]
[null,null,null,"Date: ","2020-06-01"]
[null,null,null,"Worksheet:","Capital Costs "]
[]
[null,null,null,"Capital Costs"]
[]
[]
[null,null,null,null,"SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE",null,"SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE","SGT-A65 WLE",null,"GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05",null,"GE 7F.05","GE 7F.05","GE 7F.05","GE 7F.05",null,"GE 7F.05","GE 7F.05","GE 7F.05",null,"GE 7F.05","GE 7F.05","GE 7F.05",null,"1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm",null,"1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm","1x0 GE 7HA.02 25ppm",null,"1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm",null,"1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm","1x0 GE 7HA.02 15ppm",null,"8000J CC","8000J CC","8000J CC","8000J CC","8000J CC","8000J CC",null,"8000J CC","8000J CC","8000J CC","8000J CC",null,"BESS 4h","BESS 4h","BESS 4h","BESS 4h","BESS 4h","BESS 4h",null,"BESS 6h","BESS 6h","BESS 6h","BESS 6h","BESS 6h","BESS 6h",null,"BESS 8h","BESS 8h","BESS 8h","BESS 8h","BESS 8h","BESS 8h"]
[null,null,null,null,"Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR",null,"Gas only with SCR","Gas only with SCR","Gas only with SCR","Gas only with SCR",null,"Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR",null,"Gas only with SCR","Gas only with SCR","Gas only with SCR","Gas only with SCR",null,"Gas only without SCR","Gas only without SCR","Gas only without SCR",null,"Dual without SCR","Dual without SCR","Dual without SCR",null,"Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR",null,"Gas only with SCR","Gas only with SCR","Gas only with SCR","Gas only with SCR",null,"Dual without SCR","Dual without SCR","Dual without SCR",null,"Gas only without SCR","Gas only without SCR","Gas only without SCR",null,"Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR","Dual with SCR",null,"Gas only with SCR","Gas only with SCR","Gas only with SCR","Gas only with SCR",null,"Battery","Battery","Battery","Battery","Battery","Battery",null,"Battery","Battery","Battery","Battery","Battery","Battery",null,"Battery","Battery","Battery","Battery","Battery","Battery"]
[null,null,null,"Technology","Siemens SGT-A65 WLE dual fuel with SCR",null,null,null,null,null,null,"Siemens SGT-A65 WLE gas only with SCR",null,null,null,null,"GE 7F.05 dual fuel with SCR",null,null,null,null,null,null,"GE 7F.05 gas only with SCR",null,null,null,null,"GE 7F.05 gas only without SCR",null,null,null,"GE 7F.05 dual fuel without SCR",null,null,null,"1x0 GE 7HA.02 25ppm dual fuel with SCR ",null,null,null,null,null,null,"1x0 GE 7HA.02 25ppm gas only with SCR",null,null,null,null,"1x0 GE 7HA.02 15ppm dual fuel without SCR ",null,null,null,"1x0 GE 7HA.02 15ppm gas only without SCR",null,null,null,"1x1 GE 7HA.02 CC dual fuel with SCR",null,null,null,null,null,null,"1x1 GE 7HA.02 CC gas only with SCR",null,null,null,null,"BESS 4h ",null,null,null,null,null,null,"BESS 6h ",null,null,null,null,null,null,"BESS 8h "]
[null,null,null,"Plant Capacity (MW) average of zone-specific DMNC ICAP",{"$f":"AVERAGE(E13:J13)","v":158.66666666666666},null,null,null,null,null,null,{"$f":"AVERAGE(L13:O13)","v":158.64999999999998},null,null,null,null,{"$f":"AVERAGE(Q13:V13)","v":208.98333333333335},null,null,null,null,null,null,{"$f":"AVERAGE(X13:AA13)","v":208.375},null,null,null,null,{"$f":"AVERAGE(AC13:AE13)","v":208.13333333333333},null,null,null,{"$f":"AVERAGE(AG13:AI13)","v":208.13333333333333},null,null,null,{"$f":"AVERAGE(AK13:AP13)","v":346.81666666666666},null,null,null,null,null,null,{"$f":"AVERAGE(AR13:BE13)","v":349.87272727272727},null,null,null,null,{"$f":"AVERAGE(AW13:AY13)","v":328.36666666666667},null,null,null,{"$f":"AVERAGE(BA13:BC13)","v":328.36666666666667},null,null,null,{"$f":"AVERAGE(BE13:BO13)","v":499.43},null,null,null,null,null,null,{"$f":"AVERAGE(BL13:BQ13)","v":438.96000000000004},null,null,null,null,{"$f":"AVERAGE(BQ13:BV13)","v":200},null,null,null,null,null,null,{"$f":"AVERAGE(BX13:CC13)","v":200},null,null,null,null,null,null,{"$f":"AVERAGE(CE13:CJ13)","v":200}]
[]
[null,null,null,"DMNC ICAP (MW)",{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(E15&E8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(F15&F8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(G15&G8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(H15&H8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(I15&I8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(J15&J8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(L15&L8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(M15&M8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(N15&N8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(O15&O8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":158.69999999999999},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(Q15&Q8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":207.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(R15&R8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":208.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(S15&S8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(T15&T8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(U15&U8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":210.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(V15&V8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":210.2},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(X15&X8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":207.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(Y15&Y8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":208.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(Z15&Z8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AA15&AA8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AB15&AB8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":0},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AC15&AC8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":207.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AD15&AD8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":208.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AE15&AE8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AG15&AG8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":207.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AH15&AH8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":208.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AI15&AI8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":209.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AJ15&AJ8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":0},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AK15&AK8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":343.7},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AL15&AL8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":345.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AM15&AM8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":347},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AN15&AN8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":347},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AO15&AO8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":348.8},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AP15&AP8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":348.8},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AR15&AR8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":343.7},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AS15&AS8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":345.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AT15&AT8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":347},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AU15&AU8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":347},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AW15&AW8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":326.7},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AX15&AX8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":328.5},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(AY15&AY8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":329.9},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BA15&BA8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":326.7},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BB15&BB8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":328.5},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BC15&BC8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":329.9},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BE15&BE8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":495.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BF15&BF8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":498.5},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BG15&BG8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":500.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BH15&BH8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":500.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BI15&BI8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":502.2},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BJ15&BJ8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":502.5},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BL15&BL8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":495.1},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BM15&BM8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":498.5},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BN15&BN8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":500.6},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BO15&BO8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":500.6},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BQ15&BQ8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BR15&BR8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BS15&BS8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BT15&BT8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BU15&BU8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BV15&BV8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BX15&BX8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BY15&BY8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(BZ15&BZ8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CA15&CA8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CB15&CB8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CC15&CC8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},null,{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CE15&CE8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CF15&CF8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CG15&CG8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CH15&CH8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CI15&CI8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200},{"$f":"INDEX('Performance and O&M'!$C$12:$BE$21, MATCH(\"DMNC ICAP (MW)\", 'Performance and O&M'!$C$12:$C$21, 0), MATCH(CJ15&CJ8, 'Performance and O&M'!$C$12:$BE$12, 0))","v":200}]
[null,null,null,"Lookup",{"$f":"E15&E8&E9","v":"C - CentralSGT-A65 WLEDual with SCR"},{"$f":"F15&F8&F9","v":"F - CapitalSGT-A65 WLEDual with SCR"},"G - Hudson Valley (Dutchess)SGT-A65 WLEDual with SCR","G - Hudson Valley (Rockland)SGT-A65 WLEDual with SCR","J - New York CitySGT-A65 WLEDual with SCR",{"$f":"J15&J8&J9","v":"K - Long IslandSGT-A65 WLEDual with SCR"},null,"C - CentralSGT-A65 WLEGas only with SCR","F - CapitalSGT-A65 WLEGas only with SCR","G - Hudson Valley (Dutchess)SGT-A65 WLEGas only with SCR","G - Hudson Valley (Rockland)SGT-A65 WLEGas only with SCR",null,{"$f":"Q15&Q8&Q9","v":"C - CentralGE 7F.05Dual with SCR"},{"$f":"R15&R8&R9","v":"F - CapitalGE 7F.05Dual with SCR"},{"$f":"S15&S8&S9","v":"G - Hudson Valley (Dutchess)GE 7F.05Dual with SCR"},{"$f":"T15&T8&T9","v":"G - Hudson Valley (Rockland)GE 7F.05Dual with SCR"},{"$f":"U15&U8&U9","v":"J - New York CityGE 7F.05Dual with SCR"},{"$f":"V15&V8&V9","v":"K - Long IslandGE 7F.05Dual with SCR"},null,{"$f":"X15&X8&X9","v":"C - CentralGE 7F.05Gas only with SCR"},{"$f":"Y15&Y8&Y9","v":"F - CapitalGE 7F.05Gas only with SCR"},{"$f":"Z15&Z8&Z9","v":"G - Hudson Valley (Dutchess)GE 7F.05Gas only with SCR"},{"$f":"AA15&AA8&AA9","v":"G - Hudson Valley (Rockland)GE 7F.05Gas only with SCR"},null,{"$f":"AC15&AC8&AC9","v":"C - CentralGE 7F.05Gas only without SCR"},{"$f":"AD15&AD8&AD9","v":"F - CapitalGE 7F.05Gas only without SCR"},{"$f":"AE15&AE8&AE9","v":"G - Hudson Valley (Dutchess)GE 7F.05Gas only without SCR"},null,{"$f":"AG15&AG8&AG9","v":"C - CentralGE 7F.05Dual without SCR"},"F - CapitalGE 7F.05Dual without SCR","G - Hudson Valley (Dutchess)GE 7F.05Dual without SCR",null,{"$f":"AK15&AK8&AK9","v":"C - Central1x0 GE 7HA.02 25ppmDual with SCR"},{"$f":"AL15&AL8&AL9","v":"F - Capital1x0 GE 7HA.02 25ppmDual with SCR"},{"$f":"AM15&AM8&AM9","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 25ppmDual with SCR"},{"$f":"AN15&AN8&AN9","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 25ppmDual with SCR"},{"$f":"AO15&AO8&AO9","v":"J - New York City1x0 GE 7HA.02 25ppmDual with SCR"},{"$f":"AP15&AP8&AP9","v":"K - Long Island1x0 GE 7HA.02 25ppmDual with SCR"},null,{"$f":"AR15&AR8&AR9","v":"C - Central1x0 GE 7HA.02 25ppmGas only with SCR"},{"$f":"AS15&AS8&AS9","v":"F - Capital1x0 GE 7HA.02 25ppmGas only with SCR"},{"$f":"AT15&AT8&AT9","v":"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 25ppmGas only with SCR"},{"$f":"AU15&AU8&AU9","v":"G - Hudson Valley (Rockland)1x0 GE 7HA.02 25ppmGas only with SCR"},null,{"$f":"AW15&AW8&AW9","v":"C - Central1x0 GE 7HA.02 15ppmDual without SCR"},{"$f":"AX15&AX8&AX9","v":"F - Capital1x0 GE 7HA.02 15ppmDual without SCR"},"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppmDual without SCR",null,{"$f":"BA15&BA8&BA9","v":"C - Central1x0 GE 7HA.02 15ppmGas only without SCR"},{"$f":"BB15&BB8&BB9","v":"F - Capital1x0 GE 7HA.02 15ppmGas only without SCR"},"G - Hudson Valley (Dutchess)1x0 GE 7HA.02 15ppmGas only without SCR",null,{"$f":"BE15&BE8&BE9","v":"C - Central8000J CCDual with SCR"},{"$f":"BF15&BF8&BF9","v":"F - Capital8000J CCDual with SCR"},{"$f":"BG15&BG8&BG9","v":"G - Hudson Valley (Dutchess)8000J CCDual with SCR"},{"$f":"BH15&BH8&BH9","v":"G - Hudson Valley (Rockland)8000J CCDual with SCR"},"J - New York City8000J CCDual with SCR","K - Long Island8000J CCDual with SCR",null,{"$f":"BL15&BL8&BL9","v":"C - Central8000J CCGas only with SCR"},{"$f":"BM15&BM8&BM9","v":"F - Capital8000J CCGas only with SCR"},{"$f":"BN15&BN8&BN9","v":"G - Hudson Valley (Dutchess)8000J CCGas only with SCR"},"G - Hudson Valley (Rockland)8000J CCGas only with SCR",null,{"$f":"BQ15&BQ8&BQ9","v":"C - CentralBESS 4hBattery"},{"$f":"BR15&BR8&BR9","v":"F - CapitalBESS 4hBattery"},{"$f":"BS15&BS8&BS9","v":"G - Hudson Valley (Dutchess)BESS 4hBattery"},{"$f":"BT15&BT8&BT9","v":"G - Hudson Valley (Rockland)BESS 4hBattery"},{"$f":"BU15&BU8&BU9","v":"J - New York CityBESS 4hBattery"},{"$f":"BV15&BV8&BV9","v":"K - Long IslandBESS 4hBattery"},null,{"$f":"BX15&BX8&BX9","v":"C - CentralBESS 6hBattery"},{"$f":"BY15&BY8&BY9","v":"F - CapitalBESS 6hBattery"},{"$f":"BZ15&BZ8&BZ9","v":"G - Hudson Valley (Dutchess)BESS 6hBattery"},"G - Hudson Valley (Rockland)BESS 6hBattery","J - New York CityBESS 6hBattery","K - Long IslandBESS 6hBattery",null,{"$f":"CE15&CE8&CE9","v":"C - CentralBESS 8hBattery"},{"$f":"CF15&CF8&CF9","v":"F - CapitalBESS 8hBattery"},{"$f":"CG15&CG8&CG9","v":"G - Hudson Valley (Dutchess)BESS 8hBattery"},"G - Hudson Valley (Rockland)BESS 8hBattery","J - New York CityBESS 8hBattery","K - Long IslandBESS 8hBattery"]
[null,null,null,"Zone","C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island",null,"C - Central","F - Capital","G - Hudson Valley (Dutchess)","G - Hudson Valley (Rockland)","J - New York City","K - Long Island"]
[]
[]
[null,null,null,"Total EPC Costs",224620000.00000003,226970000,230830000.00000003,239160000,259570000.00000003,256570000,null,213320000.00000003,215670000,219530000.00000003,227860000,null,180960000,183900000,187650000,198840000,226420000,223419999.99999997,null,164060000,167000000,170750000,181940000,null,143460000,146400000,150150000,null,160360000,163300000,167050000,null,249580000.00000003,252640000,256490000,266810000.00000003,300580000,297580000,null,224180000.00000003,227240000,231090000,241410000.00000003,null,206141577.73281714,209207822.68452698,213058318.53233868,null,180741577.73281714,183807822.68452698,187658318.53233868,null,537010000.00000012,549560000,567610000,610140000,692830000,686830000,null,511610000.00000012,524160000,542210000,584740000,null,250840000,253270000,255560000.00000003,265420000,281180000,279380000,null,358860000,362370000,365600000.00000006,379830000,402380000,399980000,null,466810000,471420000,475589999.99999994,494190000,523510000,520509999.99999994]
[null,null,null,"Labor ",45853195.43629656,46332916.784686267,47120884.616509371,48821343.693992898,52987774.638943538,52375364.406956673,null,45853195.43629656,46332916.784686267,47120884.616509371,48821343.693992898,null,54160593.597599223,55040523.665995233,56162883.447112583,59512005.03396678,67766587.10415791,66868699.279264018,null,54160593.597599223,55040523.665995233,56162883.447112583,59512005.03396678,null,54160593.597599223,55040523.665995233,56162883.447112583,null,54160593.597599223,55040523.665995233,56162883.447112583,null,62442644.214911088,63208228.361467808,64171463.317102917,66753433.380000114,75202379.990856543,74451807.298153862,null,62442644.214911088,63208228.361467808,64171463.317102917,66753433.380000114,null,51574746.358966015,52341892.935596302,53305251.947840452,null,51574746.358966015,52341892.935596302,53305251.947840452,null,201088029.68192422,205787485.50678432,212546463.80469081,228472189.40081045,259436173.63648263,257189421.84770492,null,201088029.68192422,205787485.50678432,212546463.80469081,228472189.40081045,null,36974467.359207101,37332655.669216961,37670207.615687162,39123597.219266266,41446662.14344544,41181337.469364055,null,53195436.401969671,53715739.533471972,54194537.002062395,56303914.085047483,59646602.294556528,59290839.469597697,null,69390045.371071592,70075309.416744664,70695168.651117027,73460008.401554972,77818347.190954983,77372405.295723051]
[null,null,null,"Materials",59299217.913130678,59919613.078725263,60938645.13795723,63137748.00153295,68525946.014207676,67733952.185789049,null,59299217.913130678,59919613.078725263,60938645.13795723,63137748.00153295,null,32930524.674072765,33465536.513936684,34147949.57498759,36184270.149163507,41203190.742172606,40657260.293331884,null,32930524.674072765,33465536.513936684,34147949.57498759,36184270.149163507,null,32930524.674072765,33465536.513936684,34147949.57498759,null,32930524.674072765,33465536.513936684,34147949.57498759,null,40174537.406276375,40667101.251388982,41286830.272200614,42948025.985129416,48383934.824819908,47901029.094317354,null,40174537.406276375,40667101.251388982,41286830.272200614,42948025.985129416,null,33182316.394005496,33675885.48010724,34295694.316835433,null,33182316.394005496,33675885.48010724,34295694.316835433,null,117715736.21863791,120466769.69947422,124423435.38306749,133746260.39820439,151872392.55201748,150557157.42173716,null,117715736.21863791,120466769.69947422,124423435.38306749,133746260.39820439,null,41125320.935921535,41523720.433108144,41899166.872843683,43515717.919041201,46099576.386391401,45804465.647734642,null,50646975.512396552,51142352.216538869,51598211.690721124,53606533.770477578,56789082.111904711,56450362.997961253,null,60144251.044584006,60738207.894941822,61275474.720536627,63671916.676427171,67449533.781089038,67063010.884977661]
[null,null,null,"Turbines or Batteries",68858392.875792056,69578797.217605397,70762099.668413684,73315703.14386265,79572491.491271242,78652826.374062732,null,68858392.875792056,69578797.217605397,70762099.668413684,73315703.14386265,null,44480853.679041982,45203520.068389811,46125288.4221498,48875845.189769603,55655144.175556391,54917729.492548406,null,44480853.679041982,45203520.068389811,46125288.4221498,48875845.189769603,null,44480853.679041982,45203520.068389811,46125288.4221498,null,44480853.679041982,45203520.068389811,46125288.4221498,null,88504069.403738365,89589182.202742442,90954438.50214301,94614034.608588159,106589282.7204731,105525446.64301811,null,88504069.403738365,89589182.202742442,90954438.50214301,94614034.608588159,null,73100282.485220656,74187609.819201708,75553041.95219928,null,73100282.485220656,74187609.819201708,75553041.95219928,null,94239125.078975171,96441506.821849868,99609075.782717466,107072605.30657886,121583756.40763929,120530824.8971016,null,94239125.078975171,96441506.821849868,99609075.782717466,107072605.30657886,null,133043925.01449887,134332781.40815714,135547382.70094618,140777063.37644833,149136066.16000956,148181357.72026274,null,199531206.52815029,201482815.88810626,203278741.31051594,211190821.42224631,223728938.5353539,222394504.78495666,null,266008757.65119299,268635737.30623895,271011985.71438241,281611079.33343989,298318897.87702924,296609366.64814901]
[null,null,null,"Other",50609193.774780728,51138672.918983087,52008370.577119738,53885205.16061151,58483787.855577566,57807857.033191569,null,50609193.774780728,51138672.918983087,52008370.577119738,53885205.16061151,null,49388028.04928603,50190419.751678273,51213878.555750012,54267879.627100095,61795077.97811307,60976310.934855677,null,49388028.04928603,50190419.751678273,51213878.555750012,54267879.627100095,null,49388028.04928603,50190419.751678273,51213878.555750012,null,49388028.04928603,50190419.751678273,51213878.555750012,null,58458748.975074202,59175488.184400767,60077267.908553496,62494506.026282348,70404402.463850468,69701716.964510694,null,58458748.975074202,59175488.184400767,60077267.908553496,62494506.026282348,null,48284232.494624972,49002434.449621744,49904330.315463521,null,48284232.494624972,49002434.449621744,49904330.315463521,null,123967109.02046271,126864237.97189154,131031025.02952427,140848944.89440626,159937677.4038606,158552595.83345637,null,123967109.02046271,126864237.97189154,131031025.02952427,140848944.89440626,null,39696286.690372474,40080842.489517763,40443242.810522996,42003621.485244222,44497695.310153611,44212839.162638575,null,55486381.557483517,56029092.36188291,56528509.996700592,58728730.722228616,62215377.058184855,61844292.747484416,null,71266945.933151394,71970745.382074565,72607370.913963869,75446995.588577971,79923221.150926679,79465217.171150208]
[null,null,null,"DEDUCT FOR GAS ONLY",null,null,null,null,null,null,null,-11300000,-11300000,-11300000,-11300000,null,null,null,null,null,null,null,null,-16900000,-16900000,-16900000,-16900000,null,-16900000,-16900000,-16900000,null,null,null,null,null,null,null,null,null,null,null,null,-25400000,-25400000,-25400000,-25400000,null,null,null,null,null,-25400000,-25400000,-25400000,null,null,null,null,null,null,null,null,-25400000,-25400000,-25400000,-25400000]
[null,null,null,"DEDUCT TO REMOVE SCR/CO ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-20600000,-20600000,-20600000,null,-20600000,-20600000,-20600000]
[]
[null,null,null,"Non-EPC Cost Components"]
[]
[null,null,null,"Owner's Costs"]
[null,null,null,"Owner's Project Development",370000,370000,370000,370000,480000,410000,null,370000,370000,370000,370000,null,370000,370000,370000,370000,480000,410000,null,370000,370000,370000,370000,null,370000,370000,370000,null,370000,370000,370000,null,370000,370000,370000,370000,480000,410000,null,370000,370000,370000,370000,null,370000,370000,370000,null,370000,370000,370000,null,3500000,3500000,3500000,3500000,4550000,3850000,null,3500000,3500000,3500000,3500000,null,170000,170000,170000,170000,220000,190000,null,170000,170000,170000,170000,220000,190000,null,170000,170000,170000,170000,220000,190000]
[null,null,null,"Owner's Operational Personnel Prior to COD",440000,440000,440000,440000,570000,480000,null,440000,440000,440000,440000,null,440000,440000,440000,440000,570000,480000,null,440000,440000,440000,440000,null,440000,440000,440000,null,440000,440000,440000,null,440000,440000,440000,440000,570000,480000,null,440000,440000,440000,440000,null,440000,440000,440000,null,440000,440000,440000,null,2400000,2400000,2400000,2400000,3120000,2640000,null,2400000,2400000,2400000,2400000,null,110000,110000,110000,110000,140000,120000,null,110000,110000,110000,110000,140000,120000,null,110000,110000,110000,110000,140000,120000]
[null,null,null,"Owner's Engineer",1020000,1020000,1020000,1020000,1330000,1120000,null,1020000,1020000,1020000,1020000,null,1020000,1020000,1020000,1020000,1330000,1120000,null,1020000,1020000,1020000,1020000,null,1020000,1020000,1020000,null,1020000,1020000,1020000,null,1020000,1020000,1020000,1020000,1330000,1120000,null,1020000,1020000,1020000,1020000,null,1020000,1020000,1020000,null,1020000,1020000,1020000,null,2600000,2600000,2600000,2600000,3380000,2860000,null,2600000,2600000,2600000,2600000,null,190000,190000,190000,190000,250000,210000,null,230000,230000,230000,230000,300000,250000,null,260000,260000,260000,260000,340000,290000]
[null,null,null,"Owner's Project Management",1130000,1130000,1130000,1130000,1470000,1240000,null,1130000,1130000,1130000,1130000,null,1130000,1130000,1130000,1130000,1470000,1240000,null,1130000,1130000,1130000,1130000,null,1130000,1130000,1130000,null,1130000,1130000,1130000,null,1130000,1130000,1130000,1130000,1470000,1240000,null,1130000,1130000,1130000,1130000,null,1130000,1130000,1130000,null,1130000,1130000,1130000,null,4800000,4800000,4800000,4800000,6240000,5280000,null,4800000,4800000,4800000,4800000,null,350000,350000,350000,350000,460000,390000,null,410000,410000,410000,410000,530000,450000,null,480000,480000,480000,480000,620000,530000]
[null,null,null,"Owner's Legal Costs",1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,650000,550000]
[null,null,null,"Owner's Start-up Engineering and Commissioning",270000,270000,270000,270000,350000,300000,null,270000,270000,270000,270000,null,270000,270000,270000,270000,350000,300000,null,270000,270000,270000,270000,null,270000,270000,270000,null,270000,270000,270000,null,270000,270000,270000,270000,350000,300000,null,270000,270000,270000,270000,null,270000,270000,270000,null,270000,270000,270000,null,540000,540000,540000,540000,700000,590000,null,540000,540000,540000,540000,null,70000,70000,70000,70000,90000,80000,null,140000,140000,140000,140000,180000,150000,null,180000,180000,180000,180000,230000,200000]
[null,null,null,"Sales Tax",0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Construction Power and Water",510000,510000,510000,510000,660000,560000,null,510000,510000,510000,510000,null,510000,510000,510000,510000,660000,560000,null,510000,510000,510000,510000,null,510000,510000,510000,null,510000,510000,510000,null,550000,550000,550000,550000,720000,610000,null,550000,550000,550000,550000,null,550000,550000,550000,null,550000,550000,550000,null,1540000,1540000,1540000,1540000,2000000,1690000,null,1540000,1540000,1540000,1540000,null,450000,450000,450000,450000,590000,500000,null,510000,510000,510000,510000,660000,560000,null,550000,550000,550000,550000,720000,610000]
[null,null,null,"Permitting and Licensing Fees",1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1300000,1100000,null,1000000,1000000,1000000,1000000,null,250000,250000,250000,250000,330000,280000,null,250000,250000,250000,250000,330000,280000,null,250000,250000,250000,250000,330000,280000]
[null,null,null,"Switchyard",17080000,17080000,17080000,17080000,53070000,9320000,null,17080000,17080000,17080000,17080000,null,10250000,10250000,10250000,10250000,50750000,5590000,null,10250000,10250000,10250000,10250000,null,10250000,10250000,10250000,null,10250000,10250000,10250000,null,10250000,10250000,10250000,10250000,50750000,5590000,null,10250000,10250000,10250000,10250000,null,10250000,10250000,10250000,null,10250000,10250000,10250000,null,18940000,18940000,18940000,18940000,61590000,18940000,null,18940000,18940000,18940000,18940000,null,10250000,10250000,10250000,10250000,50750000,5590000,null,10250000,10250000,10250000,10250000,50750000,5590000,null,10250000,10250000,10250000,10250000,50750000,5590000]
[null,null,null,"Electrical Interconnection and Deliverability",11000000,11000000,11000000,11000000,11000000,6500000,null,11000000,11000000,11000000,11000000,null,11000000,11000000,11000000,11000000,11000000,6500000,null,11000000,11000000,11000000,11000000,null,11000000,11000000,11000000,null,11000000,11000000,11000000,null,11000000,11000000,11000000,11000000,11000000,6500000,null,11000000,11000000,11000000,11000000,null,11000000,11000000,11000000,null,11000000,11000000,11000000,null,11000000,11000000,11000000,11000000,11000000,11000000,null,11000000,11000000,11000000,11000000,null,11000000,11000000,11000000,11000000,13010000,6500000,null,11000000,11000000,11000000,11000000,13010000,6500000,null,11000000,11000000,11000000,11000000,13010000,6500000]
[null,null,null,"Gas Interconnection and Reinforcement",14300000,14300000,14300000,14300000,14300000,14300000,null,14300000,14300000,14300000,14300000,null,14300000,14300000,14300000,14300000,14300000,14300000,null,14300000,14300000,14300000,14300000,null,14300000,14300000,14300000,null,14300000,14300000,14300000,null,17900000,17900000,17900000,17900000,17900000,17900000,null,17900000,17900000,17900000,17900000,null,17900000,17900000,17900000,null,17900000,17900000,17900000,null,17900000,17900000,17900000,17900000,17900000,17900000,null,17900000,17900000,17900000,17900000,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"System Deliverability Upgrade Costs",0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Emission Reduction Credits",400000,400000,400000,2500000,2500000,2500000,null,400000,400000,400000,2500000,null,100000,100000,100000,300000,300000,300000,null,100000,100000,100000,300000,null,100000,100000,100000,null,100000,100000,100000,null,100000,100000,100000,400000,400000,400000,null,100000,100000,100000,400000,null,100000,100000,100000,null,100000,100000,100000,null,200000,200000,200000,1100000,1100000,1100000,null,200000,200000,200000,1100000,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Political Concessions & Area Development Fees",500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,null,500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,null,500000,500000,500000,null,500000,500000,500000,null,500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,null,500000,500000,500000,null,500000,500000,500000,null,500000,500000,500000,500000,650000,550000,null,500000,500000,500000,500000,null,100000,100000,100000,100000,130000,110000,null,100000,100000,100000,100000,130000,110000,null,100000,100000,100000,100000,130000,110000]
[null,null,null,"Startup/Testing (Fuel & Consumables)",2640000,2640000,2640000,2640000,2640000,2640000,null,2640000,2640000,2640000,2640000,null,3100000,3100000,3100000,3100000,3100000,3100000,null,3100000,3100000,3100000,3100000,null,3100000,3100000,3100000,null,3100000,3100000,3100000,null,4500000,4500000,4500000,4500000,4500000,4500000,null,4500000,4500000,4500000,4500000,null,4500000,4500000,4500000,null,4500000,4500000,4500000,null,5450000,5450000,5450000,5450000,5450000,5450000,null,5450000,5450000,5450000,5450000,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Initial Fuel Inventory",4179999.9999999995,4179999.9999999995,4179999.9999999995,4179999.9999999995,4179999.9999999995,4179999.9999999995,null,4179999.9999999995,4179999.9999999995,4179999.9999999995,4179999.9999999995,null,4880000,4880000,4880000,4880000,4880000,4880000,null,4880000,4880000,4880000,4880000,null,4880000,4880000,4880000,null,4880000,4880000,4880000,null,7240000,7240000,7240000,7240000,7240000,7240000,null,7240000,7240000,7240000,7240000,null,7240000,7240000,7240000,null,7240000,7240000,7240000,null,7240000,7240000,7240000,7240000,7240000,7240000,null,7240000,7240000,7240000,7240000,null,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,"Site Security",580000,580000,580000,580000,750000,640000,null,580000,580000,580000,580000,null,580000,580000,580000,580000,750000,640000,null,580000,580000,580000,580000,null,580000,580000,580000,null,580000,580000,580000,null,580000,580000,580000,580000,750000,640000,null,580000,580000,580000,580000,null,580000,580000,580000,null,580000,580000,580000,null,1100000,1100000,1100000,1100000,1430000,1210000,null,1100000,1100000,1100000,1100000,null,370000,370000,370000,370000,480000,410000,null,440000,440000,440000,440000,570000,480000,null,510000,510000,510000,510000,660000,560000]
[null,null,null,"Operating Spare Parts",3110000,3110000,3110000,3110000,3110000,3110000,null,3110000,3110000,3110000,3110000,null,5500000,5500000,5500000,5500000,5500000,5500000,null,5500000,5500000,5500000,5500000,null,5500000,5500000,5500000,null,5500000,5500000,5500000,null,6500000,6500000,6500000,6500000,6500000,6500000,null,6500000,6500000,6500000,6500000,null,6500000,6500000,6500000,null,6500000,6500000,6500000,null,6500000,6500000,6500000,6500000,6500000,6500000,null,6500000,6500000,6500000,6500000,null,770000,770000,770000,770000,770000,770000,null,1120000,1120000,1120000,1120000,1120000,1120000,null,1470000,1470000,1470000,1470000,1470000,1470000]
[]
[null,null,null,"Builders Risk Insurance (0.45% of Construction Costs)",1010000,1020000,1040000,1080000,1170000,1150000,null,1010000,1020000,1040000,1080000,null,810000,830000,840000,890000,1020000,1010000,null,810000,830000,840000,890000,null,810000,830000,840000,null,810000,830000,840000,null,1120000,1140000,1150000,1200000,1350000,1340000,null,1120000,1140000,1150000,1200000,null,927637.0997976769,941435.20208037132,958762.43339552393,null,927637.0997976769,941435.20208037132,958762.43339552393,null,2420000,2470000,2550000,2750000,3120000,3090000,null,2420000,2470000,2550000,2750000,null,1130000,1140000,1150000,1190000,1270000,1260000,null,1610000,1630000,1650000,1710000,1810000,1800000,null,2100000,2120000,2140000,2220000,2360000,2340000]
[null,null,null,"Owner's Contingency (5% for Screening Purposes)",14260000,14380000,14570000,15090000,18020000,15390000,null,14260000,14380000,14570000,15090000,null,11890000,12030000,12220000,12790000,16309999.999999998,13610000,null,11890000,12030000,12220000,12790000,null,11890000,12030000,12220000,null,11890000,12030000,12220000,null,15750000,15910000,16100000.000000002,16629999.999999998,20460000,17750000,null,15750000,15910000,16100000.000000002,16629999.999999998,null,13570960.74163074,13724962.894330369,13918354.04828671,null,13570960.74163074,13724962.894330369,13918354.04828671,null,31280000,31910000,32820000,35000000,41570000,38950000,null,31280000,31910000,32820000,35000000,null,13830000,13950000,14060000,14560000,17520000,14820000,null,19290000,19460000,19620000,20340000,23640000,20910000,null,24740000,24970000,25180000,26110000,29760000,26990000]
[null,null,null,"DEDUCT FOR GAS ONLY",null,null,null,null,null,null,null,-4800000,-4800000,-4800000,-4800000,null,null,null,null,null,null,null,null,-5800000,-5800000,-5800000,-5800000,null,-5800000,-5800000,-5800000,null,null,null,null,null,null,null,null,null,null,null,null,-8600000,-8600000,-8600000,-8600000,null,null,null,null,null,-8600000,-8600000,-8600000,null,null,null,null,null,null,null,null,-3800000,-3900000,-3900000,-4099999.9999999995]
[null,null,null,"DEDUCT TO REMOVE SCR/CO ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1100000,-1100000,-1100000,null,-1100000,-1100000,-1100000]
[null,null,null,"Owner's Costs Subtotal",74800000,74930000,75140000,77800000,118850000,66590000,null,70000000,70130000,70340000,73000000,null,68650000,68810000,69010000,69830000,116020000,62290000,null,62850000,63010000,63210000,64030000,null,61750000,61910000,62110000,null,67550000,67710000,67910000,null,81220000,81400000,81600000,82480000,129020000,75270000,null,72620000,72800000,73000000,73880000,null,78848597.841428414,79016398.096410736,79227116.481682241,null,70248597.841428414,70416398.096410736,70627116.481682241,null,119910000,120590000,121580000,124860000,180140000,131040000,null,116110000,116690000,117680000,120760000,null,39540000,39670000,39790000,40330000,86660000,31780000,null,46130000,46320000,46500000,47280000,94040000,39060000,null,52670000,52920000,53150000,54160000,101390000,46330000]
[]
[null,null,null,"Financing (incl. AFUDC, IDC)"]
[null,null,null,"EPC Portion",15723400.000000002,15887900.000000002,16158100.000000002,16741200.000000002,18169900.000000004,17959900,null,15723400.000000002,15887900.000000002,16158100.000000002,16741200.000000002,null,12667200.000000002,12873000.000000002,13135500.000000002,13918800.000000002,15849400.000000002,15639400,null,12667200.000000002,12873000.000000002,13135500.000000002,13918800.000000002,null,12667200.000000002,12873000.000000002,13135500.000000002,null,12667200.000000002,12873000.000000002,13135500.000000002,null,17470600,17684800,17954300.000000004,18676700,21040600,20830600,null,17470600,17684800,17954300.000000004,18676700,null,14429910.441297201,14644547.58791689,14914082.297263708,null,14429910.441297201,14644547.58791689,14914082.297263708,null,37590700.000000007,38469200,39732700,42709800,48498100.000000007,48078100.000000007,null,37590700.000000007,38469200,39732700,42709800,null,17558800,17728900.000000004,17889200.000000004,18579400.000000004,19682600,19556600.000000004,null,25120200.000000004,25365900.000000004,25592000.000000004,26588100,28166600.000000004,27998600.000000004,null,32676700.000000004,32999400,33291300,34593300.000000007,36645700.000000007,36435700.000000007]
[null,null,null,"Non-EPC Portion",5208000.0000000009,5217100,5231800.0000000019,5271000,8144500.0000000009,4486300.0000000009,null,5208000.0000000009,5217100,5231800.0000000019,5271000,null,4805500.0000000009,4816700.0000000009,4830700.0000000019,4888100.0000000019,8121400.0000000009,4360300.0000000009,null,4805500.0000000009,4816700.0000000009,4830700.0000000019,4888100.0000000019,null,4805500.0000000009,4816700.0000000009,4830700.0000000019,null,4805500.0000000009,4816700.0000000009,4830700.0000000019,null,5685400,5697999.9999999991,5712000,5773600.0000000009,9031400,5268900,null,5685400,5697999.9999999991,5712000,5773600.0000000009,null,5519401.8488999894,5531147.866748753,5545898.1537177572,null,5519401.8488999894,5531147.866748753,5545898.1537177572,null,8393700,8441300,8510600,8740200,12609800.000000002,9172800,null,8393700,8441300,8510600,8740200,null,2767800.0000000005,2776900.0000000005,2785300.0000000005,2823100.0000000005,6066200,2224600,null,3229100.0000000005,3242400.0000000009,3255000.0000000005,3309600.0000000005,6582800,2734200.0000000005,null,3686900.0000000005,3704400.0000000005,3720500.0000000009,3791200,7097300.0000000009,3243100]
[]
[null,null,null,"Total Non-EPC Costs",95731400,96035000,96529900,99812200,145164400,89036200,null,90931400,91235000,91729900,95012200,null,86122700,86499700,86976200,88636900,139990800,82289700,null,80322700,80699700,81176200,82836900,null,79222700,79599700,80076200,null,85022700,85399700,85876200,null,104376000,104782800,105266300,106930300,159092000,101369500,null,95776000,96182800,96666300,98330300,null,98797910.131625608,99192093.551076382,99687096.932663709,null,90197910.131625608,90592093.551076382,91087096.932663709,null,165894400,167500500,169823300,176310000,241247900,188290900,null,162094400,163600500,165923300,172210000,null,59866600,60175800,60464500,61732500,112408800,53561200,null,74479300,74928300,75347000,77177700,128789400,69792800,null,89033600,89623800,90161800,92544500,145133000,86008800]
[]
[]
[null,null,null,"Overnight Capital Costs ($2020)",320351400,323005000,327359900,338972200,404734400,345606200,null,304251400,306905000,311259900,322872200,null,267082700,270399700,274626200,287476900,366410800,305709700,null,244382700,247699700,251926200,264776900,null,222682700,225999700,230226200,null,245382700,248699700,252926200,null,353956000,357422800,361756300,373740300,459672000,398949500,null,319956000,323422800,327756300,339740300,null,304939487.86444277,308399916.23560333,312745415.46500242,null,270939487.86444277,274399916.23560333,278745415.46500242,null,702904400.00000012,717060500,737433300,786450000,786450000,875120900,null,673704400.00000012,687760500,708133300,756950000,null,310706600,313445800,316024500,327152500,393588800,332941200,null,433339300,437298300,440947000.00000006,457007700,531169400,469772800,null,555843600,561043800,565751800,586734500,668643000,606518800]
[null,null,null,"Overnight Capital Costs ($2020/ICAP kW)",{"$f":"E62/(E13*1000)","v":2019.8701134930643},2036.6015132408575,2062.7592942659107,2135.930686830498,2550.3112791430372,2177.7328292375551,null,{"$f":"L62/(L13*1000)","v":1918.3568726355611},{"$f":"M62/(M13*1000)","v":1935.0882723833543},{"$f":"N62/(N13*1000)","v":1961.3100189035918},{"$f":"O62/(O13*1000)","v":2034.481411468179},null,{"$f":"Q62/(Q13*1000)","v":1289.6315789473683},1298.7497598463017,1313.3725490196077,1374.8297465327594,1743.1531874405327,1454.3753568030447,null,{"$f":"X62/(X13*1000)","v":1180.0226943505552},{"$f":"Y62/(Y13*1000)","v":1189.7199807877041},{"$f":"Z62/(Z13*1000)","v":1204.8120516499282},{"$f":"AA62/(AA13*1000)","v":1266.2692491630798},null,{"$f":"AC62/(AC13*1000)","v":1075.2423949782715},{"$f":"AD62/(AD13*1000)","v":1085.4932756964458},{"$f":"AE62/(AE13*1000)","v":1101.0339550454328},null,{"$f":"AG62/(AG13*1000)","v":1184.8512795750844},{"$f":"AH62/(AH13*1000)","v":1194.5230547550432},{"$f":"AI62/(AI13*1000)","v":1209.5944524151123},null,{"$f":"AK62/(AK13*1000)","v":1029.839976723887},1034.2094907407406,1042.5253602305474,1077.0613832853026,1317.8669724770641,1143.7772362385322,null,{"$f":"AR62/(AR13*1000)","v":930.91649694501018},935.82986111111109,944.54265129682994,979.07867435158505,null,{"$f":"AW62/(AW13*1000)","v":933.39298397441928},938.81253039757485,948.00065312216555,null,{"$f":"BA62/(BA13*1000)","v":829.32197081249694},835.31176936256725,844.9391193240449,null,{"$f":"BE62/(BE13*1000)","v":1419.7220763482128},1438.4363089267804,1473.0988813423892,1571.0147822612864,{"$f":"BI62/(BI13*1000)","v":1566.0095579450417},{"$f":"BJ62/(BJ13*1000)","v":1741.5341293532338},null,{"$f":"BL62/(BL13*1000)","v":1360.7440921026057},{"$f":"BM62/(BM13*1000)","v":1379.6599799398196},{"$f":"BN62/(BN13*1000)","v":1414.5691170595285},{"$f":"BO62/(BO13*1000)","v":1512.0854974031163},null,{"$f":"BQ62/(BQ13*1000)","v":1553.5329999999999},1567.229,1580.1224999999999,1635.7625,1967.944,1664.7059999999999,null,{"$f":"BX62/(BX13*1000)","v":2166.6965},2186.4915000000001,2204.7350000000001,2285.0385000000001,2655.8470000000002,2348.864,null,{"$f":"CE62/(CE13*1000)","v":2779.2179999999998},{"$f":"CF62/(CF13*1000)","v":2805.2190000000001},{"$f":"CG62/(CG13*1000)","v":2828.759},{"$f":"CH62/(CH13*1000)","v":2933.6725000000001},{"$f":"CI62/(CI13*1000)","v":3343.2150000000001},3032.5940000000001]
[]
[null,"2020-2021",null,{"$f":"\"Overnight Capital Costs ($\"&B65&\")\"","v":"Overnight Capital Costs ($2020-2021)"},{"$f":"IFERROR(E62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":322811514.23276913},{"$f":"IFERROR(F62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":325485492.35232186},{"$f":"IFERROR(G62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":329873835.47594261},{"$f":"IFERROR(H62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":341575311.25137293},{"$f":"IFERROR(I62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":407842527.06899762},{"$f":"IFERROR(J62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":348260256.5502547},null,{"$f":"IFERROR(L62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":306587875.50620955},{"$f":"IFERROR(M62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":309261853.62576228},{"$f":"IFERROR(N62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":313650196.74938303},{"$f":"IFERROR(O62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":325351672.52481335},null,{"$f":"IFERROR(Q62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":268444686.13121563},{"$f":"IFERROR(R62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":271778601.14666682},{"$f":"IFERROR(S62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":276026654.15022558},{"$f":"IFERROR(T62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":288942886.19395739},{"$f":"IFERROR(U62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":368279308.99712944},{"$f":"IFERROR(V62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":307268664.21437287},null,{"$f":"IFERROR(X62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":245628927.65948161},{"$f":"IFERROR(Y62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":248962842.67493281},{"$f":"IFERROR(Z62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":253210895.67849156},{"$f":"IFERROR(AA62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":266127127.72222337},null,{"$f":"IFERROR(AC62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":223818268.67989448},{"$f":"IFERROR(AD62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":227152183.69534564},{"$f":"IFERROR(AE62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":231400236.69890442},null,{"$f":"IFERROR(AG62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":246634027.15162849},{"$f":"IFERROR(AH62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":249967942.16707966},{"$f":"IFERROR(AI62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":254215995.17063844},null,{"$f":"IFERROR(AK62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":354520484.51628578},{"$f":"IFERROR(AL62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":357992813.32472825},{"$f":"IFERROR(AM62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":362333224.33528131},{"$f":"IFERROR(AN62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":374336336.26569968},{"$f":"IFERROR(AO62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":460405079.04533362},{"$f":"IFERROR(AP62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":399585739.57647264},null,{"$f":"IFERROR(AR62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":320466261.74974495},{"$f":"IFERROR(AS62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":323938590.55818743},{"$f":"IFERROR(AT62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":328279001.56874049},{"$f":"IFERROR(AU62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":340282113.49915892},null,{"$f":"IFERROR(AW62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":305425801.47207648},{"$f":"IFERROR(AX62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":308891748.49028707},{"$f":"IFERROR(AY62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":313244177.86645728},null,{"$f":"IFERROR(BA62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":271371578.70553565},{"$f":"IFERROR(BB62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":274837525.72374624},{"$f":"IFERROR(BC62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":279189955.09991646},null,{"$f":"IFERROR(BE62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":707053470.08954978},{"$f":"IFERROR(BF62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":721293130.03183293},{"$f":"IFERROR(BG62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":741786185.61014533},{"$f":"IFERROR(BH62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":791092219.01573861},{"$f":"IFERROR(BI62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":791092219.01573861},{"$f":"IFERROR(BJ62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":880286521.31483281},null,{"$f":"IFERROR(BL62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":677681109.74209023},{"$f":"IFERROR(BM62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":691820179.4092108},{"$f":"IFERROR(BN62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":712313234.98752332},{"$f":"IFERROR(BO62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":761418087.84279144},null,{"$f":"IFERROR(BQ62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":326018539.92666399},{"$f":"IFERROR(BR62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":328892730.512146},{"$f":"IFERROR(BS62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":331598511.49300992},{"$f":"IFERROR(BT62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":343274910.74653047},{"$f":"IFERROR(BU62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":412985259.75144327},{"$f":"IFERROR(BV62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":349348883.81975609},null,{"$f":"IFERROR(BX62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":455054231.55869359},{"$f":"IFERROR(BY62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":459211619.78251928},{"$f":"IFERROR(BZ62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":463043158.65907222},{"$f":"IFERROR(CA62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":479908671.42653799},{"$f":"IFERROR(CB62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":557786665.42474306},{"$f":"IFERROR(CC62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":493313439.40227866},null,{"$f":"IFERROR(CE62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":583947342.95747721},{"$f":"IFERROR(CF62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":589410467.78764069},{"$f":"IFERROR(CG62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":594356506.72852957},{"$f":"IFERROR(CH62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":616400103.00826335},{"$f":"IFERROR(CI62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":702449939.58213508},{"$f":"IFERROR(CJ62*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B65, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":637184707.55758917}]
[null,"2020-2021","Overnight Capital Costs2020-2021",{"$f":"\"Overnight Capital Costs ($\"&B66&\"/ICAP kW)\"","v":"Overnight Capital Costs ($2020-2021/ICAP kW)"},{"$f":"IFERROR(E63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2035.381552539528},{"$f":"IFERROR(F63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2052.2414398002638},{"$f":"IFERROR(G63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2078.6000975169668},{"$f":"IFERROR(H63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2152.3334042304537},{"$f":"IFERROR(I63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2569.8962008128397},{"$f":"IFERROR(J63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2194.4565630135771},null,{"$f":"IFERROR(L63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1933.0887484628597},{"$f":"IFERROR(M63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1949.9486357235955},{"$f":"IFERROR(N63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1976.3717501536423},{"$f":"IFERROR(O63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2050.105056867129},null,{"$f":"IFERROR(Q63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1296.2080450565697},{"$f":"IFERROR(R63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1305.3727240473911},{"$f":"IFERROR(S63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1320.0700820192517},{"$f":"IFERROR(T63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1381.8406800284906},{"$f":"IFERROR(U63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1752.0423834306823},{"$f":"IFERROR(V63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1461.7919325136675},null,{"$f":"IFERROR(X63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1186.0402108135277},{"$f":"IFERROR(Y63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1195.786948486709},{"$f":"IFERROR(Z63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1210.9559812457749},{"$f":"IFERROR(AA63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1272.7265792550138},null,{"$f":"IFERROR(AC63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1080.7255851274481},{"$f":"IFERROR(AD63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1091.0287401313433},{"$f":"IFERROR(AE63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1106.6486690526274},null,{"$f":"IFERROR(AG63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1190.8934193704899},{"$f":"IFERROR(AH63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1200.6145156920252},{"$f":"IFERROR(AI63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1215.7627698261042},null,{"$f":"IFERROR(AK63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1031.4823523895425},{"$f":"IFERROR(AL63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1035.8588348516441},{"$f":"IFERROR(AM63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1044.1879663840959},{"$f":"IFERROR(AN63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1078.7790670481259},{"$f":"IFERROR(AO63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1319.9686899235483},{"$f":"IFERROR(AP63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1145.6013175930982},null,{"$f":"IFERROR(AR63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":932.40111070626995},{"$f":"IFERROR(AS63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":937.3223106429034},{"$f":"IFERROR(AT63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":946.04899587533282},{"$f":"IFERROR(AU63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":980.64009653936284},null,{"$f":"IFERROR(AW63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":934.88154720562136},{"$f":"IFERROR(AX63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":940.30973665231977},{"$f":"IFERROR(AY63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":949.51251247789412},null,{"$f":"IFERROR(BA63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":830.64456291868885},{"$f":"IFERROR(BB63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":836.64391392312405},{"$f":"IFERROR(BC63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":846.28661745958311},null,{"$f":"IFERROR(BE63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1428.1023431418901},{"$f":"IFERROR(BF63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1446.9270411872276},{"$f":"IFERROR(BG63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1481.7942181585006},{"$f":"IFERROR(BH63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1580.2880923206922},{"$f":"IFERROR(BI63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1575.2533234084797},{"$f":"IFERROR(BJ63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1751.8139727658363},null,{"$f":"IFERROR(BL63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1368.7762265039187},{"$f":"IFERROR(BM63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1387.8037701288081},{"$f":"IFERROR(BN63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1422.9189672143891},{"$f":"IFERROR(BO63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1521.0109625305461},null,{"$f":"IFERROR(BQ63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1630.0926996333201},{"$f":"IFERROR(BR63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1644.46365256073},{"$f":"IFERROR(BS63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1657.9925574650495},{"$f":"IFERROR(BT63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1716.3745537326524},{"$f":"IFERROR(BU63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2064.926298757216},{"$f":"IFERROR(BV63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1746.7444190987803},null,{"$f":"IFERROR(BX63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2275.2711577934679},{"$f":"IFERROR(BY63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2296.0580989125965},{"$f":"IFERROR(BZ63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2315.215793295361},{"$f":"IFERROR(CA63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2399.5433571326903},{"$f":"IFERROR(CB63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2788.9333271237156},{"$f":"IFERROR(CC63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2466.5671970113935},null,{"$f":"IFERROR(CE63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2919.7367147873861},{"$f":"IFERROR(CF63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2947.0523389382038},{"$f":"IFERROR(CG63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2971.7825336426476},{"$f":"IFERROR(CH63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3082.0005150413167},{"$f":"IFERROR(CI63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3512.2496979106754},{"$f":"IFERROR(CJ63*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B66, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3185.9235377879459}]
[null,"2020-2021",null,{"$f":"\"Total EPC Costs ($\"&B65&\")\"","v":"Total EPC Costs ($2020-2021)"},{"$f":"IFERROR(E18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":226344952.22110662},{"$f":"IFERROR(F18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":228712998.8675299},{"$f":"IFERROR(G18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":232602641.44420817},{"$f":"IFERROR(H18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":240996611.04621074},{"$f":"IFERROR(I18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":261563348.09025308},{"$f":"IFERROR(J18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":258540309.8182233},null,{"$f":"IFERROR(L18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":214958174.72979462},{"$f":"IFERROR(M18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":217326221.37621787},{"$f":"IFERROR(N18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":221215863.95289618},{"$f":"IFERROR(O18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":229609833.55489871},null,{"$f":"IFERROR(Q18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":181882804.09889814},{"$f":"IFERROR(R18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":184837796.60580996},{"$f":"IFERROR(S18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":188606919.70136073},{"$f":"IFERROR(T18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":199853983.01848423},{"$f":"IFERROR(U18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":227574627.01189497},{"$f":"IFERROR(V18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":224559328.53545433},null,{"$f":"IFERROR(X18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":164896622.68161598},{"$f":"IFERROR(Y18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":167851615.18852779},{"$f":"IFERROR(Z18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":171620738.28407857},{"$f":"IFERROR(AA18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":182867801.60120207},null,{"$f":"IFERROR(AC18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":144191573.14339039},{"$f":"IFERROR(AD18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":147146565.6503022},{"$f":"IFERROR(AE18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":150915688.74585298},null,{"$f":"IFERROR(AG18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":161177754.56067255},{"$f":"IFERROR(AH18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":164132747.06758437},{"$f":"IFERROR(AI18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":167901870.16313514},null,{"$f":"IFERROR(AK18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":249978027.00215456},{"$f":"IFERROR(AL18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":253042907.0511432},{"$f":"IFERROR(AM18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":256899046.98206031},{"$f":"IFERROR(AN18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":267235505.18649274},{"$f":"IFERROR(AO18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":301059361.15196574},{"$f":"IFERROR(AP18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":298054576.79021215},null,{"$f":"IFERROR(AR18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":224537519.40597406},{"$f":"IFERROR(AS18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":227602399.4549627},{"$f":"IFERROR(AT18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":231458539.38587984},{"$f":"IFERROR(AU18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":241794997.59031224},null,{"$f":"IFERROR(AW18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":206470329.69292772},{"$f":"IFERROR(AX18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":209541464.65299559},{"$f":"IFERROR(AY18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":213398101.22249618},null,{"$f":"IFERROR(BA18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":181029822.09674722},{"$f":"IFERROR(BB18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":184100957.05681512},{"$f":"IFERROR(BC18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":187957593.62631571},null,{"$f":"IFERROR(BE18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":540179836.65031707},{"$f":"IFERROR(BF18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":552803916.18321478},{"$f":"IFERROR(BG18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":570960460.850052},{"$f":"IFERROR(BH18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":613741504.87667716},{"$f":"IFERROR(BI18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":696919603.40857542},{"$f":"IFERROR(BJ18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":690884186.8988235},null,{"$f":"IFERROR(BL18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":514629906.75903374},{"$f":"IFERROR(BM18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":527253986.29193151},{"$f":"IFERROR(BN18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":545410530.95876861},{"$f":"IFERROR(BO18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":588191574.98539376},null,{"$f":"IFERROR(BQ18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":263201652.47601566},{"$f":"IFERROR(BR18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":265751405.36836421},{"$f":"IFERROR(BS18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":268154258.91712072},{"$f":"IFERROR(BT18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":278500169.83010715},{"$f":"IFERROR(BU18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":295036838.7944749},{"$f":"IFERROR(BV18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":293148132.94829077},null,{"$f":"IFERROR(BX18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":376842722.40517485},{"$f":"IFERROR(BY18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":380528610.92895061},{"$f":"IFERROR(BZ18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":383920468.45937675},{"$f":"IFERROR(CA18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":398863543.5856812},{"$f":"IFERROR(CB18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":422543539.65723193},{"$f":"IFERROR(CC18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":420023273.9999494},null,{"$f":"IFERROR(CE18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":490412157.60328978},{"$f":"IFERROR(CF18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":495255241.61295354},{"$f":"IFERROR(CG18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":499636078.99262774},{"$f":"IFERROR(CH18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":519176504.71491563},{"$f":"IFERROR(CI18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":549978939.24058652},{"$f":"IFERROR(CJ18*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B67, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":546827257.67247558}]
[null,"2020-2021","Total EPC Costs2020-2021",{"$f":"\"Total EPC Costs ($\"&B66&\"/ICAP kW)\"","v":"Total EPC Costs ($2020-2021/ICAP kW)"},{"$f":"E67/(E13*1000)","v":1427.1434566274061},{"$f":"F67/(F13*1000)","v":1442.0743938684104},1465.6751193711921,1518.5671773548252,1648.1622437949154,1629.113483416656,null,{"$f":"L67/(L13*1000)","v":1355.3478860642788},1370.2788233052829,1393.9247886130825,1446.8168465967153,null,{"$f":"Q67/(Q13*1000)","v":878.23662046788093},887.78960905768474,901.99387709880796,955.78184131269359,1082.6575975827543,1068.3126952210007,null,{"$f":"X67/(X13*1000)","v":796.21739585521959},806.20372328783765,820.75915009124139,874.54711430512702,null,{"$f":"AC67/(AC13*1000)","v":696.2412995817981},706.75583885831986,721.73930533645614,null,{"$f":"AG67/(AG13*1000)","v":778.26052419445944},788.34172462816696,802.9740323440227,null,{"$f":"AK67/(AK13*1000)","v":727.31459703856433},732.18433753224303,740.34307487625449,770.1311388659733,863.12890238522289,854.51426832056234,null,{"$f":"AR67/(AR13*1000)","v":653.29508119282536},658.57175768218372,667.02749102559028,696.81555501530909,null,{"$f":"AW67/(AW13*1000)","v":631.98754114762085},637.87356058750561,646.85693004697237,null,{"$f":"BA67/(BA13*1000)","v":554.11638229797131},560.42909301922407,569.74111435682244,null,{"$f":"BE67/(BE13*1000)","v":1091.0519827314019},1108.9346362752553,1140.5522589893169,1226.0117955986359,1387.7331808215361,1374.8939042762656,null,{"$f":"BL67/(BL13*1000)","v":1039.4463881216598},1057.6810156307554,1089.5136455428858,1174.9731821522048,null,{"$f":"BQ67/(BQ13*1000)","v":1316.0082623800783},1328.757026841821,1340.7712945856035,1392.5008491505357,1475.1841939723745,1465.7406647414539,null,{"$f":"BX67/(BX13*1000)","v":1884.2136120258742},1902.643054644753,1919.6023422968838,1994.317717928406,2112.7176982861597,2100.1163699997469,null,{"$f":"CE67/(CE13*1000)","v":2452.0607880164489},2476.2762080647676,2498.1803949631385,2595.882523574578,2749.8946962029327,2734.1362883623779]
[]
[null,"2021-2022",null,{"$f":"\"Overnight Capital Costs ($\"&B70&\")\"","v":"Overnight Capital Costs ($2021-2022)"},{"$f":"IFERROR(E$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":334906622.42861706},{"$f":"IFERROR(F$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":337680789.21320611},{"$f":"IFERROR(G$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":342233554.86372107},{"$f":"IFERROR(H$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":354373461.76479226},{"$f":"IFERROR(I$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":423123578.93448532},{"$f":"IFERROR(J$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":361308878.72626477},null,{"$f":"IFERROR(L$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":318075116.08558023},{"$f":"IFERROR(M$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":320849282.87016922},{"$f":"IFERROR(N$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":325402048.52068418},{"$f":"IFERROR(O$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":337541955.42175543},null,{"$f":"IFERROR(Q$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":278094658.84713393},{"$f":"IFERROR(R$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":281548420.48499346},{"$f":"IFERROR(S$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":285949181.28162092},{"$f":"IFERROR(T$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":299329722.33668309},{"$f":"IFERROR(U$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":381518108.15116596},{"$f":"IFERROR(V$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":318314270.17833668},null,{"$f":"IFERROR(X$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":254458726.02246973},{"$f":"IFERROR(Y$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":257912487.66032925},{"$f":"IFERROR(Z$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":262313248.45695671},{"$f":"IFERROR(AA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":275693789.51201892},null,{"$f":"IFERROR(AC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":231864023.71871585},{"$f":"IFERROR(AD$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":235317785.35657534},{"$f":"IFERROR(AE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":239718546.15320283},null,{"$f":"IFERROR(AG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":255499956.54338005},{"$f":"IFERROR(AH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":258953718.18123955},{"$f":"IFERROR(AI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":263354478.97786704},null,{"$f":"IFERROR(AK$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":368257698.62122148},{"$f":"IFERROR(AL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":371864575.71775341},{"$f":"IFERROR(AM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":376373172.0884183},{"$f":"IFERROR(AN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":388841389.21223235},{"$f":"IFERROR(AO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":478245185.3920095},{"$f":"IFERROR(AP$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":415069174.51911253},null,{"$f":"IFERROR(AR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":332883918.39678246},{"$f":"IFERROR(AS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":336490795.49331439},{"$f":"IFERROR(AT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":340999391.86397928},{"$f":"IFERROR(AU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":353467608.98779339},null,{"$f":"IFERROR(AW$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":317260659.57264066},{"$f":"IFERROR(AX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":320860907.59275383},{"$f":"IFERROR(AY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":325381988.02529007},null,{"$f":"IFERROR(BA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":281886879.34820163},{"$f":"IFERROR(BB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":285487127.3683148},{"$f":"IFERROR(BC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":290008207.80085105},null,{"$f":"IFERROR(BE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":732106507.37367225},{"$f":"IFERROR(BF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":746850721.42188752},{"$f":"IFERROR(BG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":768069907.77699113},{"$f":"IFERROR(BH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":819123002.67863512},{"$f":"IFERROR(BI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":819123002.67863512},{"$f":"IFERROR(BJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":911477728.16432011},null,{"$f":"IFERROR(BL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":701693395.69687629},{"$f":"IFERROR(BM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":716333455.2530477},{"$f":"IFERROR(BN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":737552641.60815144},{"$f":"IFERROR(BO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":788397427.52570772},null,{"$f":"IFERROR(BQ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":329920760.16014647},{"$f":"IFERROR(BR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":332829352.85251498},{"$f":"IFERROR(BS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":335567520.19181508},{"$f":"IFERROR(BT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":347383678.0045622},{"$f":"IFERROR(BU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":417928412.48470378},{"$f":"IFERROR(BV$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":353530352.40523165},null,{"$f":"IFERROR(BX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":460110472.51310802},{"$f":"IFERROR(BY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":464314054.69612116},{"$f":"IFERROR(BZ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":468188166.92424959},{"$f":"IFERROR(CA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":485241077.34777045},{"$f":"IFERROR(CB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":563984396.56524134},{"$f":"IFERROR(CC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":498794789.62975615},null,{"$f":"IFERROR(CE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":590165055.7770263},{"$f":"IFERROR(CF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":595686350.47764289},{"$f":"IFERROR(CG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":600685053.49877751},{"$f":"IFERROR(CH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":622963364.00887883},{"$f":"IFERROR(CI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":709929435.88793361},{"$f":"IFERROR(CJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B70, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":643969277.38632786}]
[null,"2021-2022","Overnight Capital Costs2021-2022",{"$f":"\"Overnight Capital Costs ($\"&B71&\"/ICAP kW)\"","v":"Overnight Capital Costs ($2021-2022/ICAP kW)"},{"$f":"IFERROR(E$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2111.6432687806878},{"$f":"IFERROR(F$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2129.1348626305553},{"$f":"IFERROR(G$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2156.4811270555833},{"$f":"IFERROR(H$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2232.9770747623966},{"$f":"IFERROR(I$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2666.1851224605252},{"$f":"IFERROR(J$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2276.6785048913971},null,{"$f":"IFERROR(L$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2005.5177558989926},{"$f":"IFERROR(M$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2023.0093497488601},{"$f":"IFERROR(N$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2050.4224859526416},{"$f":"IFERROR(O$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2126.9184336594549},null,{"$f":"IFERROR(Q$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1342.8037607297629},{"$f":"IFERROR(R$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1352.2978889769138},{"$f":"IFERROR(S$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1367.523583364997},{"$f":"IFERROR(T$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1431.5146931453041},{"$f":"IFERROR(U$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1815.0243013851853},{"$f":"IFERROR(V$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1514.3400103631625},null,{"$f":"IFERROR(X$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1228.6756447246241},{"$f":"IFERROR(Y$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1238.7727553329935},{"$f":"IFERROR(Z$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1254.4870801384823},{"$f":"IFERROR(AA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1318.4781899187897},null,{"$f":"IFERROR(AC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1119.5751990280824},{"$f":"IFERROR(AD$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1130.2487288980567},{"$f":"IFERROR(AE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1146.4301585519024},null,{"$f":"IFERROR(AG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1233.7033150332206},{"$f":"IFERROR(AH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1243.7738625419765},{"$f":"IFERROR(AI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1259.4666617784169},null,{"$f":"IFERROR(AK$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1071.4509706756517},{"$f":"IFERROR(AL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1075.9970362203512},{"$f":"IFERROR(AM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1084.6489109176318},{"$f":"IFERROR(AN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1120.5803723695456},{"$f":"IFERROR(AO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1371.1157838073668},{"$f":"IFERROR(AP$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1189.9918994240613},null,{"$f":"IFERROR(AR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":968.53045794815978},{"$f":"IFERROR(AS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":973.64234807093283},{"$f":"IFERROR(AT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":982.70718116420539},{"$f":"IFERROR(AU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1018.6386426161191},null,{"$f":"IFERROR(AW$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":971.10700818071837},{"$f":"IFERROR(AX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":976.74553300686091},{"$f":"IFERROR(AY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":986.30490459317991},null,{"$f":"IFERROR(BA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":862.83097443587894},{"$f":"IFERROR(BB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":869.06279259760981},{"$f":"IFERROR(BC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":879.07913852940601},null,{"$f":"IFERROR(BE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1478.7043170544782},{"$f":"IFERROR(BF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1498.1960309365847},{"$f":"IFERROR(BG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1534.2986571653839},{"$f":"IFERROR(BH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1636.282466397593},{"$f":"IFERROR(BI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1631.0693004353545},{"$f":"IFERROR(BJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1813.8860261976517},null,{"$f":"IFERROR(BL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1417.276097145781},{"$f":"IFERROR(BM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1436.9778440382102},{"$f":"IFERROR(BN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1473.337278482124},{"$f":"IFERROR(BO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1574.904969088509},null,{"$f":"IFERROR(BQ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1649.6038008007324},{"$f":"IFERROR(BR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1664.1467642625751},{"$f":"IFERROR(BS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1677.8376009590752},{"$f":"IFERROR(BT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1736.9183900228113},{"$f":"IFERROR(BU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2089.6420624235184},{"$f":"IFERROR(BV$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1767.6517620261582},null,{"$f":"IFERROR(BX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2300.5523625655401},{"$f":"IFERROR(BY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2321.5702734806059},{"$f":"IFERROR(BZ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2340.9408346212476},{"$f":"IFERROR(CA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2426.2053867388527},{"$f":"IFERROR(CB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2819.9219828262071},{"$f":"IFERROR(CC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2493.9739481487809},null,{"$f":"IFERROR(CE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2950.8252788851314},{"$f":"IFERROR(CF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2978.431752388215},{"$f":"IFERROR(CG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3003.4252674938871},{"$f":"IFERROR(CH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3114.8168200443943},{"$f":"IFERROR(CI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3549.647179439668},{"$f":"IFERROR(CJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B71, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":3219.8463869316397}]
[null,"2021-2022",null,{"$f":"\"Total EPC Costs ($\"&B70&\")\"","v":"Total EPC Costs ($2021-2022)"},{"$f":"IFERROR(E$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":234825649.36477876},{"$f":"IFERROR(F$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":237282422.02975616},{"$f":"IFERROR(G$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":241317801.81137866},{"$f":"IFERROR(H$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":250026276.83234119},{"$f":"IFERROR(I$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":271363608.78646433},{"$f":"IFERROR(J$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":268227303.25670588},null,{"$f":"IFERROR(L$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":223012231.86935538},{"$f":"IFERROR(M$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":225469004.53433275},{"$f":"IFERROR(N$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":229504384.31595531},{"$f":"IFERROR(O$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":238212859.33691782},null,{"$f":"IFERROR(Q$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":188421075.06393096},{"$f":"IFERROR(R$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":191482292.7954073},{"$f":"IFERROR(S$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":195386907.24882099},{"$f":"IFERROR(T$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":207038276.77780744},{"$f":"IFERROR(U$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":235755414.54451397},{"$f":"IFERROR(V$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":232631722.98178297},null,{"$f":"IFERROR(X$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":170824279.26054659},{"$f":"IFERROR(Y$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":173885496.99202293},{"$f":"IFERROR(Z$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":177790111.44543663},{"$f":"IFERROR(AA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":189441480.97442308},null,{"$f":"IFERROR(AC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":149374930.52979407},{"$f":"IFERROR(AD$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":152436148.2612704},{"$f":"IFERROR(AE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":156340762.7146841},null,{"$f":"IFERROR(AG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":166971726.33317843},{"$f":"IFERROR(AH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":170032944.06465477},{"$f":"IFERROR(AI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":173937558.51806846},null,{"$f":"IFERROR(AK$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":259664354.95339668},{"$f":"IFERROR(AL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":262847995.17359617},{"$f":"IFERROR(AM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":266853555.5813635},{"$f":"IFERROR(AN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":277590538.28478152},{"$f":"IFERROR(AO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":312725025.29005516},{"$f":"IFERROR(AP$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":309603809.3878988},null,{"$f":"IFERROR(AR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":233238060.31513929},{"$f":"IFERROR(AS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":236421700.53533876},{"$f":"IFERROR(AT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":240427260.94310614},{"$f":"IFERROR(AU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":251164243.64652413},null,{"$f":"IFERROR(AW$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":214470790.17175829},{"$f":"IFERROR(AX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":217660927.67281944},{"$f":"IFERROR(AY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":221667003.96327844},null,{"$f":"IFERROR(BA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":188044495.53350091},{"$f":"IFERROR(BB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":191234633.03456208},{"$f":"IFERROR(BC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":195240709.32502109},null,{"$f":"IFERROR(BE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":559320037.72452652},{"$f":"IFERROR(BF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":572391426.47602606},{"$f":"IFERROR(BG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":591191312.28993595},{"$f":"IFERROR(BH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":635488217.75617325},{"$f":"IFERROR(BI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":721613567.22720921},{"$f":"IFERROR(BJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":715364297.70458007},null,{"$f":"IFERROR(BL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":532864796.74539584},{"$f":"IFERROR(BM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":545936185.49689543},{"$f":"IFERROR(BN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":564736071.31080508},{"$f":"IFERROR(BO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":609032976.77704239},null,{"$f":"IFERROR(BQ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":266351997.28158703},{"$f":"IFERROR(BR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":268932268.9822498},{"$f":"IFERROR(BS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":271363883.05406785},{"$f":"IFERROR(BT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":281833627.48556381},{"$f":"IFERROR(BU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":298568229.13266081},{"$f":"IFERROR(BV$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":296656916.76179951},null,{"$f":"IFERROR(BX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":381029932.35567129},{"$f":"IFERROR(BY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":384756775.86725909},{"$f":"IFERROR(BZ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":388186321.32094252},{"$f":"IFERROR(CA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":403295433.33515745},{"$f":"IFERROR(CB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":427238544.78424734},{"$f":"IFERROR(CC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":424690275.71649504},null,{"$f":"IFERROR(CE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":495633933.1554302},{"$f":"IFERROR(CF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":500528585.00917476},{"$f":"IFERROR(CG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":504956068.35627133},{"$f":"IFERROR(CH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":524704555.22821283},{"$f":"IFERROR(CI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":555834965.71667111},{"$f":"IFERROR(CJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B72, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":552649725.89861596}]
[null,"2021-2022","Total EPC Costs2021-2022",{"$f":"\"Total EPC Costs ($\"&B71&\"/ICAP kW)\"","v":"Total EPC Costs ($2021-2022/ICAP kW)"},{"$f":"IFERROR(E$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1480.6156958687184},{"$f":"IFERROR(F$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1496.106065761388},{"$f":"IFERROR(G$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1520.5910637137913},{"$f":"IFERROR(H$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1575.4648823714003},{"$f":"IFERROR(I$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1709.9156193223967},{"$f":"IFERROR(J$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1690.1531396137736},null,{"$f":"IFERROR(L$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1406.1300874486467},{"$f":"IFERROR(M$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1421.6204573413163},{"$f":"IFERROR(N$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1446.152390144646},{"$f":"IFERROR(O$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1501.0262088022548},null,{"$f":"IFERROR(Q$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":909.80721904360678},{"$f":"IFERROR(R$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":919.70361573202365},{"$f":"IFERROR(S$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":934.41849473372076},{"$f":"IFERROR(T$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":990.14001328458835},{"$f":"IFERROR(U$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1121.5766629139578},{"$f":"IFERROR(V$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1106.7160941093387},null,{"$f":"IFERROR(X$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":824.83959082832735},{"$f":"IFERROR(Y$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":835.18490390020622},{"$f":"IFERROR(Z$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":850.26356501882663},{"$f":"IFERROR(AA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":905.98508356969421},null,{"$f":"IFERROR(AC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":721.26958247124128},{"$f":"IFERROR(AD$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":732.1620953951508},{"$f":"IFERROR(AE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":747.68418323617448},null,{"$f":"IFERROR(AG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":806.2372106865206},{"$f":"IFERROR(AH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":816.68080722696811},{"$f":"IFERROR(AI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":831.83911295106873},null,{"$f":"IFERROR(AK$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":755.49710489786639},{"$f":"IFERROR(AL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":760.55554159026667},{"$f":"IFERROR(AM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":769.03041954283435},{"$f":"IFERROR(AN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":799.97273280916863},{"$f":"IFERROR(AO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":896.57404039580035},{"$f":"IFERROR(AP$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":887.62560030934287},null,{"$f":"IFERROR(AR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":678.60942774262242},{"$f":"IFERROR(AS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":684.09056867864228},{"$f":"IFERROR(AT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":692.87395084468631},{"$f":"IFERROR(AU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":723.81626411102059},null,{"$f":"IFERROR(AW$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":656.47624784743903},{"$f":"IFERROR(AX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":662.59034299184009},{"$f":"IFERROR(AY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":671.92180649675186},null,{"$f":"IFERROR(BA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":575.58768146158843},{"$f":"IFERROR(BB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":582.14500162728177},{"$f":"IFERROR(BC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":591.81785184910916},null,{"$f":"IFERROR(BE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1129.7112456564869},{"$f":"IFERROR(BF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1148.2275355587283},{"$f":"IFERROR(BG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1180.965466020647},{"$f":"IFERROR(BH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1269.4530918021837},{"$f":"IFERROR(BI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1436.9047535388477},{"$f":"IFERROR(BJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1423.6105426956815},null,{"$f":"IFERROR(BL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1076.2771091605653},{"$f":"IFERROR(BM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1095.1578445273731},{"$f":"IFERROR(BN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1128.1184005409611},{"$f":"IFERROR(BO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1216.6060263224979},null,{"$f":"IFERROR(BQ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1331.7599864079352},{"$f":"IFERROR(BR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1344.661344911249},{"$f":"IFERROR(BS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1356.8194152703391},{"$f":"IFERROR(BT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1409.1681374278191},{"$f":"IFERROR(BU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1492.8411456633041},{"$f":"IFERROR(BV$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1483.2845838089975},null,{"$f":"IFERROR(BX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1905.1496617783564},{"$f":"IFERROR(BY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1923.7838793362955},{"$f":"IFERROR(BZ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":1940.9316066047127},{"$f":"IFERROR(CA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2016.4771666757874},{"$f":"IFERROR(CB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2136.1927239212368},{"$f":"IFERROR(CC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2123.4513785824752},null,{"$f":"IFERROR(CE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2478.1696657771508},{"$f":"IFERROR(CF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2502.6429250458737},{"$f":"IFERROR(CG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2524.7803417813561},{"$f":"IFERROR(CH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2623.5227761410642},{"$f":"IFERROR(CI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2779.1748285833555},{"$f":"IFERROR(CJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B73, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":2763.24862949308}]
[]
[null,"2022-2023",null,{"$f":"\"Overnight Capital Costs ($\"&B75&\")\"","v":"Overnight Capital Costs ($2022-2023)"},{"$f":"IFERROR(E$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B75, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2022-2023","Overnight Capital Costs2022-2023",{"$f":"\"Overnight Capital Costs ($\"&B76&\"/ICAP kW)\"","v":"Overnight Capital Costs ($2022-2023/ICAP kW)"},{"$f":"IFERROR(E$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B76, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2022-2023",null,{"$f":"\"Total EPC Costs ($\"&B75&\")\"","v":"Total EPC Costs ($2022-2023)"},{"$f":"IFERROR(E$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B77, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2022-2023","Total EPC Costs2022-2023",{"$f":"\"Total EPC Costs ($\"&B76&\"/ICAP kW)\"","v":"Total EPC Costs ($2022-2023/ICAP kW)"},{"$f":"IFERROR(E$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B78, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[null,"2023-2024",null,{"$f":"\"Overnight Capital Costs ($\"&B80&\")\"","v":"Overnight Capital Costs ($2023-2024)"},{"$f":"IFERROR(E$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B80, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2023-2024","Overnight Capital Costs2023-2024",{"$f":"\"Overnight Capital Costs ($\"&B81&\"/ICAP kW)\"","v":"Overnight Capital Costs ($2023-2024/ICAP kW)"},{"$f":"IFERROR(E$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B81, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2023-2024",null,{"$f":"\"Total EPC Costs ($\"&B80&\")\"","v":"Total EPC Costs ($2023-2024)"},{"$f":"IFERROR(E$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B82, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2023-2024","Total EPC Costs2023-2024",{"$f":"\"Total EPC Costs ($\"&B81&\"/ICAP kW)\"","v":"Total EPC Costs ($2023-2024/ICAP kW)"},{"$f":"IFERROR(E$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B83, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[null,"2024-2025",null,{"$f":"\"Overnight Capital Costs ($\"&B85&\")\"","v":"Overnight Capital Costs ($2024-2025)"},{"$f":"IFERROR(E$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$65*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B85, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2024-2025","Overnight Capital Costs2024-2025",{"$f":"\"Overnight Capital Costs ($\"&B86&\"/ICAP kW)\"","v":"Overnight Capital Costs ($2024-2025/ICAP kW)"},{"$f":"IFERROR(E$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$66*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B86, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2024-2025",null,{"$f":"\"Total EPC Costs ($\"&B85&\")\"","v":"Total EPC Costs ($2024-2025)"},{"$f":"IFERROR(E$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$67*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B87, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[null,"2024-2025","Total EPC Costs2024-2025",{"$f":"\"Total EPC Costs ($\"&B86&\"/ICAP kW)\"","v":"Total EPC Costs ($2024-2025/ICAP kW)"},{"$f":"IFERROR(E$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(E$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(F$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(F$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(G$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(G$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(H$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(H$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(I$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(I$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(J$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(J$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(L$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(L$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(M$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(M$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(N$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(N$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(O$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(O$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(Q$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Q$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(R$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(R$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(S$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(S$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(T$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(T$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(U$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(U$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(V$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(V$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(X$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(X$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Y$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Y$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(Z$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(Z$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AD$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AD$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AK$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AK$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AP$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AP$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(AW$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AW$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(AY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(AY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BL$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BL$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BM$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BM$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BN$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BN$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BO$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BO$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BQ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BQ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BR$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BR$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BS$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BS$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BT$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BT$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BU$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BU$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BV$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BV$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(BX$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BX$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BY$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BY$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(BZ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(BZ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CA$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CA$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CB$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CB$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CC$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CC$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},null,{"$f":"IFERROR(CE$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CE$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CF$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CF$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CG$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CG$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CH$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CH$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CI$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CI$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"},{"$f":"IFERROR(CJ$68*(1+INDEX('Escalation Factor'!$C$34:$K$39, MATCH($B88, 'Escalation Factor'!$C$34:$C$39, 0), MATCH(CJ$8, 'Escalation Factor'!$C$34:$K$34, 0))), \"-\")","v":"-"}]
[]
[null,null,null,"Updated 4/1/2020"]