{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Intro & Assumptions","Input","Output","LCCA Calculations","Inputs & Utility Cost","GHG Calcs","Charts","MTCO2 Tables","Lists","Chilled Water"],"not_rendered":{"charts":4,"images":3,"macros":1,"external_links":0,"defined_names":6,"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":"Intro & Assumptions","index":0,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,1,1,3],[3,1,3,2],[4,1,19,1]]}
["Intro & Assumptions"]
[null,"This Excel workbook contains \"Life-Cycle Cost Analysis\" (LCCA) and carbon analysis, for new buildings, additions, \n& major renovations at the University of Michigan. The data for the Flint and Dearborn campuses is currently a work in progress. \nThis workbook represents a cross functional effort from multiple units across the University."]
[]
[null,"OVERVIEW",null,"This workbook is a intended to be a design tool for evaluating project alternatives that fulfill the same/similar performance requirements.  Project specific data should be entered within the orange cells on the \"Input\" tab. The financial and carbon (i.e., operational & embodied) impacts are determined and summarized on the \"LCCA Proposed Alternatives\" tab. \n\nPlease note that the analysis is not intended to be predictive of actual costs or carbon impacts (\"your mileage may vary\"). "]
[null,"Key \nAssumptions","Alternate Premium Costs","The estimated premium cost of the design alternative above/beyond the Project Baseline.  The cost of the \"Baselines\" are not requested because this analysis is intended to compare different design alternatives, so we felt that using the alternatives cost premium would more accurately represent the decision which was intended to be considered. "]
[null,null,"Annual Fuel Use","As determined by energy modeling. Information is entered on the \"Input\" tab in units indicated for the particular fuel. "]
[null,null,"ASHRAE Baseline","The baseline which is prescribed by applicable version of ASHRAE. Information is entered on the \"Input\" tab in applicable cells."]
[null,null,"Chilled Water\n(Made at Building)","This workbook assumes that energy required to produce chilled water will be included within applicable annual fuel use on the \"Input\" tab. \n\nNote - If chilled water at building is produced using only electricity, then see \"Chilled Water from Central Plant\" and select \"On-Site (All Elect.) Chiller Plant\" from drop down list."]
[null,null,"Chilled Water\nfrom Central Plant","This workbook has the ability to calculate the energy required to produce chilled water from one of the central chilled water plants on the Ann Arbor Campus. On the \"Input\" use the drop down to select the chilled water plant which the project is connected to and provide the annual ton hours of chilled water required. The workbook will automatically update the applicable (i.e., electric and/or steam) annual fuel use."]
[null,null,"Embodied Carbon","In order to coordinate with LEED, the embodied carbon for this analysis includes the following systems: exterior envelope, structure footings/foundations, and structural wall/floors/cladding assemblies. To coordinate with LEED please report \"cradle to gate\" (A1 - A3) values."]
[null,null,"Emissions","Emissions are calculated based upon data provided by UM Office of Campus Sustainability."]
[null,null,"Energy Costs","Energy Costs are calculated based upon data provided by UM Utilities."]
[null,null,"EUI","EUI is determined by dividing a building’s total annual energy consumption, in KBtU, by its square footage. This is done to normalize the energy consumption of buildings of different types and sizes to compare their relative energy efficiency level. Note this workbook reports the EUI provided by the design team."]
[null,null,"Data","Project specific data should be entered within the orange cells on the \"Input\" tab by the design team."]
[null,null,"Life-Cycle Cost Analysis","The Life-Cycle Costs Analysis (LCCA) compares the various design alternatives to the ASHRAE baseline. The LCCA value is the design alternative's project cost premium less any lifetime energy savings to support the comparison of alternatives. To reinforce the decision, the LCCA for the ASHRAE Baseline is \"N/A,\" and the Project Baseline is \"base case\"."]
[null,null,"\"Lifetime\"","For purposes of this analysis \"lifetime\" a 30-year time period is assumed. It is calculated/determined as Project's Energy Year, as input on the AE Input tab, plus twenty-nine (29) years. "]
[null,null,"Other","Please contact the project's AEC Design Manager with any questions or concerns."]
[null,null,"Power Purchase Agreement (PPA)","The University currently has a power purchase agreement (PPA) with DTE for 200,000 MWH of renewables. The \"PPA-200,000MWH Renewable\" should be used for all projects on the Ann Arbor campus at this time. The \"No Power Purchase Agreement\" should be used for all projects on the Dearborn and Flint campuses.  The \"PPA-All Purchase Renewable\" is included for what-if comparisons. The applicable PPA is selected via a pulldown menu on the \"Output\" tab."]
[null,null,"Project Baseline","The alternative which the team defines as it's baseline. This baseline should include all of the project specific programmatic and energy goals. Information is entered on the \"Input\" tab within applicable cells."]
[null,null,"Selected Design","The alternative which the team ultimately decides to proceed with. Information for the selected option is entered on the \"Input\" tab within applicable cells. This information should be updated at the completion of each subsequent phase of the project."]

{"sheet":"Input","index":1,"n_rows":104,"n_cols":13,"rows_kept":104,"cut":false,"hidden":false,"merged":[[5,3,5,4],[60,0,60,1],[14,12,15,12],[9,12,12,12],[5,12,6,12]]}
["Project Data",null,null,null,null,null,null,null,null,null,null,null,"Instructions/Notes:"]
[null,null,"AEC Project Name",null,null,null,null,null,null,null,null,null,"The italicized text is explanatory."]
[]
[null,null,"AEC Project Number",null,null,null,null,null,null,null,null,null,"Enter the project specific information in all orange cells."]
[]
[null,null,"A/E Consultant",null,null,null,null,null,null,null,null,null,"It is anticipated that this sheet is reviewed, and if necessary updated, annually by AEC (Scott Wood, scottdw@umich.edu)."]
[]
[null,null,"Project Phase"]
[]
[null,null,"Today's Date",null,null,null,null,null,null,null,null,null,"This analysis is intended to be a tool for evaluating project alternatives that fulfill the same/similar performance requirements early in the design process. This analysis is NOT intended to be predictive of actual costs or carbon impacts (\"your mileage may vary\"). "]
[]
[null,null,"Project's Energy Year",null,"The year the facility will be completed & occupied (i.e., first year of operation)"]
[]
[null,null,"GSF Area Breakdown",null,null,"Use Classification (from list below)","Use % of GSF"]
[null,null,"New/Addition",null,"GSF","Educational (No Labs)",null,"Low-tech instructional space with conventional A/V systems ",null,null,null,null,"For purposes of this analysis, all design alternative should be based upon designs with identical GSF."]
[null,null,"Renovation",null,"GSF Not Used","Educational (Dry Labs)",null,"Active learning with high-tech/energy-intensive A/V equipment, and/or non-wet lab equipment"]
[null,null,"Total",{"$f":"SUM(D15:D16)","v":0},"GSF (self-calculates)","Educational (High-Load Labs)",null,"Instructional and/or research lab spaces, energy-intensive equipment"]
[null,null,null,null,null,"Library",null,"Traditional library space with book storage, fixed/flexible seating (not including food service, instructional or computing spaces)",null,null,null,null,"The \"Use Classifications\" are from the PCCN Building Standard's Subcommittee. "]
[null,null,null,null,null,"Clinical Outpatient Business",null,"Typical outpatient clinical space with exam rooms & offices"]
[null,null,null,null,null,"Clinical Outpatient Ambulatory",null,"Clinical space with ambulatory arrival"]
[null,null,null,null,null,"Clinical Inpatient",null,"Inpatient clinical space"]
[null,null,null,null,null,"Residential (Dormitory)",null,"Student housing (includes support spaces except dining & commercial kitchens)"]
[null,null,null,null,null,"Administrative",null,"Offices & meeting spaces with conventional A/V systems"]
[null,null,null,null,null,"Athletic Low Intensity",null,"Varsity practice and/or Rec. Sports athletic competition (non-spectator)"]
[null,null,null,null,null,"Athletic Medium Intensity",null,"Varsity team HQ and Rec. Sports facilities"]
[null,null,null,null,null,"Athletic High Intensity",null,"Varsity competition, natatorium with deck and assoc. locker, sports med., therapy pools & training/conditioning & rehab"]
[null,null,null,null,null,"Other",null,"Other uses which do not explicitly fit into other PCCN use classifications (i.e., vivarium, commercial kitchens, event spaces, collection spaces, etc.)",null,null,null,null,"The \"Other\" use classification is intended as a last resort for uses that don't fit into other categories. It's use will require custom programming, see Scott before using."]
[null,null,null,null,null,null,{"$f":"SUM(G15:G27)","v":0},"Total (self-calculates) Should be 100%"]
["Design Alternatives:",null,null,null,"ASHRAE Baseline","Project Baseline","Alt #1","Alt #2","Alt #3","Alt #4","Selected Design"]
[null,null,"Alternative (Brief) Title ","Example","ASHRAE Baseline","-","-","-","-","-",null,null,"Enter \"-\" if not used/needed, Enter \"Net-Zero\" if anticipated performance is net-zero"]
[null,null,"Alternate Description","Type of HVAC\nType of structure   \nType of on-site renewables",null,null,null,null,null,null,null,null,"Enter \"-\" if not used/needed. Provide a very brief summary of the alternative see the example for type of information. \n\nFor ASHRAE Baseline, please note ASHRAE edition, HVAC system type, baseline system description (e.g., 90.1-2013 Packaged VAV w/ Reheat, Direct Expansion Cooling, Hot-Water Boiler Heat). "]
[null,"Site EUI Per Energy Model ","KBtU/SF",27,null,null,null,null,"-",null,null,null,"Enter \"-\" if not used/needed, Enter \"Net~0\" if anticipated performance is net-zero"]
[null,"DTE Electricity","KWH",0,0,0,0,0,0,0,0,null,"Annual electricity (kwh) from DTE per A/E's energy model"]
[null,"DTE Electricity (with Chilled H20)","KWH",null,{"$f":"IF($E$33>0,$E$33+$E$53,0)","v":0},{"$f":"IF($F$33>0,$F$33+$F$53,0)","v":0},{"$f":"IF($G$33>0,$G$33+$G$53,0)","v":0},{"$f":"IF($H$33>0,$H$33+$H$53,0)","v":0},{"$f":"IF($I$33>0,$I$33+$I$53,0)","v":0},{"$f":"IF($J$33>0,$J$33+$J$53,0)","v":0},0,null,"Self calculates Annual Electricity (kwh) from DTE w/chilled H20"]
[null,"CPP Electricity","KWH",0,0,0,0,0,0,0,0,null,"Annual electricity (kwh) from UM Central Power Plant (CPP) per A/E's energy model"]
[null,"CPP Electricity (with Chilled H20)","KWH",null,{"$f":"IF($E$35>0,$E$35+$E$53,0)","v":0},{"$f":"IF($F$35>0,$F$35+$F$53,0)","v":0},{"$f":"IF($G$35>0,$G$35+$G$53,0)","v":0},{"$f":"IF($H$35>0,$H$35+$H$53,0)","v":0},{"$f":"IF($I$35>0,$I$35+$I$53,0)","v":0},{"$f":"IF($J$35>0,$J$35+$J$53,0)","v":0},323911.42,null,"Self calculates Annual Electricity (kwh) from CPP w/chilled H20"]
[null,"DTE Electricity (Dearborn)","KWH",null,0,0,0,0,0,0,0,null,"Annual electricity (kwh) from DTE (Dearborn) per A/E's energy model"]
[null,"DTE Electricity (Dearborn) (with Chilled H20)","KWH",null,{"$f":"IF($E$37>0,$E$37+$E$53,0)","v":0},{"$f":"IF($F$37>0,$F$37+$F$53,0)","v":0},{"$f":"IF($G$37>0,$G$37+$G$53,0)","v":0},{"$f":"IF($H$37>0,$H$37+$H$53,0)","v":0},{"$f":"IF($I$37>0,$I$37+$I$53,0)","v":0},{"$f":"IF($J$37>0,$J$37+$J$53,0)","v":0},0,null,"Self calculates Annual Electricity (kwh) from DTE (Dearborn) w/chilled H20"]
[null,"Consumers Energy Electricity (Flint)","KWH",null,null,0,0,0,0,0,0,null,"Annual electricity (kwh) from Consumers Electricity (Flint) per A/E's energy model"]
[null,"Consumers E. Elect. (Flint) (with Chilled H20)","KWH",null,{"$f":"IF($E$39>0,$E$39+$E$53,0)","v":0},{"$f":"IF($F$39>0,$F$39+$F$53,0)","v":0},{"$f":"IF($G$39>0,$G$39+$G$53,0)","v":0},{"$f":"IF($H$39>0,$H$39+$H$53,0)","v":0},{"$f":"IF($I$39>0,$I$39+$I$53,0)","v":0},{"$f":"IF($J$39>0,$J$39+$J$53,0)","v":0},0,null,"Self calculates Annual Electricity (kwh) from Consumers Elect. w/chilled H20"]
[null,"DTE Natural Gas","CCF",0,0,0,0,0,0,0,0,null,"Annual natural Gas (ccf) from DTE per A/E's energy model"]
[null,"DTE Natural Gas (Dearborn)","CCF",null,0,0,0,0,0,0,0,null,"Annual natural Gas (ccf) from DTE (Dearborn) per A/E's energy model"]
[" ","Consumers Natural Gas (Flint)","CCF",null,null,0,0,0,0,0,0,null,"Annual natural Gas (ccf) from Consumers Energy (Flint) per A/E's energy model"]
[null,"CPP Steam","MLB",0,0,0,0,0,0,0,0,null,"Annual steam (mlb) from UM Central Power Plant (CPP) per A/E's energy model"]
[null,"CPP Steam (with Chilled H20)","MLB",null,{"$f":"IF($E$44>0,$E$44+$E$54,0)","v":0},{"$f":"IF($F$44>0,$F$44+$F$54,0)","v":0},{"$f":"IF($G$44>0,$G$44+$G$54,0)","v":0},{"$f":"IF($H$44>0,$H$44+$H$54,0)","v":0},{"$f":"IF($I$44>0,$I$44+$I$54,0)","v":0},{"$f":"IF($J$44>0,$J$44+$J$54,0)","v":0},0]
[null,"Satellite Steam","MLB",0,0,0,0,0,0,0,0,null,"Annual steam (mlb) from satellite source (non-CPP) per A/E's energy model "]
[null,"Satellite Steam (with Chilled H20)","MLB",null,{"$f":"IF($E$46>0,$E$46+$E$54,0)","v":0},{"$f":"IF($F$46>0,$F$46+$F$54,0)","v":0},{"$f":"IF($G$46>0,$G$46+$G$54,0)","v":0},{"$f":"IF($H$46>0,$H$46+$H$54,0)","v":0},{"$f":"IF($I$46>0,$I$46+$I$54,0)","v":0},{"$f":"IF($J$46>0,$J$46+$J$54,0)","v":0},{"$f":"IF($K$46>0,$K$46+$K$54,0)","v":0}]
[null,"Dearborn Steam","MLB",null,0,0,0,0,0,0,0,null,"Annual steam (mlb) from Flint Central Power Plant (CPP) per A/E's energy model"]
[null,"Dearborn Steam (with Chilled H20)","MLB",null,{"$f":"IF($E$48>0,$E$48+$E$54,0)","v":0},{"$f":"IF($F$48>0,$F$48+$F$54,0)","v":0},{"$f":"IF($G$48>0,$G$48+$G$54,0)","v":0},{"$f":"IF($H$48>0,$H$48+$H$54,0)","v":0},{"$f":"IF($I$48>0,$I$48+$I$54,0)","v":0},{"$f":"IF($J$48>0,$J$48+$J$54,0)","v":0},{"$f":"IF($K$48>0,$K$48+$K$54,0)","v":0}]
[null,"Flint Steam","MLB",null,0,0,0,0,0,0,0,null,"Annual steam (mlb) from Dearborn Central Power Plant (CPP) per A/E's energy model"]
[null,"Flint Steam (with Chilled H20)","MLB",null,{"$f":"IF($E$50>0,$E$50+$E$54,0)","v":0},{"$f":"IF($F$50>0,$F$50+$F$54,0)","v":0},{"$f":"IF($G$50>0,$G$50+$G$54,0)","v":0},{"$f":"IF($H$50>0,$H$50+$H$54,0)","v":0},{"$f":"IF($I$50>0,$I$50+$I$54,0)","v":0},{"$f":"IF($J$50>0,$J$50+$J$54,0)","v":0},{"$f":"IF($K$50>0,$K$50+$K$54,0)","v":0}]
[null,"Select a Chiller Plant","Ton-Hours",0,0,0,0,0,0,0,0,null,"Annual chilled water (ton-hours) from central CW plant per A/E's energy model "]
[null,"CW Elect (hidden)","KWH",0,{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*E$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*F$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*G$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*H$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*I$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*J$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],3,FALSE)*K$52","v":0}]
[null,"CW Steam (hidden)","MLB",{"$f":"VLOOKUP($B$52,Table1[[Central Chiller Plant]:[MLB/Ton-Hr]],6,FALSE)*Input!D52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*E$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*F$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*G$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*H$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*I$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*J$52","v":0},{"$f":"VLOOKUP($B$52,Table1[],6,FALSE)*K$52","v":0}]
[null,"Total Elect + Steam",null,{"$f":"D53+D54","v":0},{"$f":"E53+E54","v":0},{"$f":"F53+F54","v":0},0,0,0,0,0]
[null,"Water/Sewer","CCU",0,0,0,0,0,0,0,0,null,"Annual water (ccu) from the City of Ann Arbor"]
[]
[null,"Alternate Cost Premium (Project Cost)",null,null,"N/A","N/A",null,null,null,null,null,null,"The estimated premium cost of the design alternative above/beyond the Project Baseline.  The cost of the \"Baselines\" are not requested because this analysis is intended to compare different design alternatives, so we felt that using the alternatives cost premium would more accurately represent the decision which was intended to be considered. "]
[]
[null,"Embodied Carbon GWP ","MT C02e",null,null,null,null,null,null,null,null,null,"The embodied carbon (MT C02e) for this analysis includes the following systems: exterior envelope, structure footings/foundations, and structural wall/floors/cladding assemblies."]
[]
[null,null,null,null,{"$f":"F62*0.95","v":142500000},{"$f":"145000000+5000000","v":150000000},{"$f":"F62+G58","v":150000000}]
[]
[]
[null,null,null,7778,"KBTU",1,"ccf",{"$f":"D65*(F65/F66)","v":7507.7220077220072}]
[null,null,null,null,null,1.036,"kBtu"]
[]
[null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'GHG Calcs'!B189","v":{"$error":"#N/A"}},{"$f":"'GHG Calcs'!C189","v":{"$error":"#N/A"}},{"$f":"'GHG Calcs'!D189","v":{"$error":"#N/A"}},{"$f":"'GHG Calcs'!E189","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"'GHG Calcs'!B190","v":""},{"$f":"'GHG Calcs'!C190","v":""},{"$f":"'GHG Calcs'!D190","v":""},{"$f":"'GHG Calcs'!E190","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B191","v":""},{"$f":"'GHG Calcs'!C191","v":""},{"$f":"'GHG Calcs'!D191","v":""},{"$f":"'GHG Calcs'!E191","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B192","v":""},{"$f":"'GHG Calcs'!C192","v":""},{"$f":"'GHG Calcs'!D192","v":""},{"$f":"'GHG Calcs'!E192","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B193","v":""},{"$f":"'GHG Calcs'!C193","v":""},{"$f":"'GHG Calcs'!D193","v":""},{"$f":"'GHG Calcs'!E193","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B194","v":""},{"$f":"'GHG Calcs'!C194","v":""},{"$f":"'GHG Calcs'!D194","v":""},{"$f":"'GHG Calcs'!E194","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B195","v":""},{"$f":"'GHG Calcs'!C195","v":""},{"$f":"'GHG Calcs'!D195","v":""},{"$f":"'GHG Calcs'!E195","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B196","v":""},{"$f":"'GHG Calcs'!C196","v":""},{"$f":"'GHG Calcs'!D196","v":""},{"$f":"'GHG Calcs'!E196","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B197","v":""},{"$f":"'GHG Calcs'!C197","v":""},{"$f":"'GHG Calcs'!D197","v":""},{"$f":"'GHG Calcs'!E197","v":""}]
[null,null,null,{"$f":"'GHG Calcs'!B198","v":""},{"$f":"'GHG Calcs'!C198","v":""},{"$f":"'GHG Calcs'!D198","v":{"$error":"#N/A"}},{"$f":"'GHG Calcs'!E198","v":""}]
[null,null,null,null,null,{"$f":"'GHG Calcs'!D199","v":{"$error":"#N/A"}},{"$f":"'GHG Calcs'!E199","v":"kg Co2/GSF"}]

{"sheet":"Output","index":2,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":true,"merged":[[34,0,34,7],[1,7,2,7],[1,9,4,12],[5,9,5,12],[6,9,7,12],[11,9,13,12],[15,9,18,12],[19,9,25,12],[26,9,26,12],[3,2,3,6],[29,0,29,7],[32,0,32,7],[33,0,33,7]]}
[{"$f":"CONCATENATE(\"AEC Project #\",Input!$D$4)","v":"AEC Project #"},null,null,{"$f":"CONCATENATE(Input!$D$2,\" - LCC & Carbon Summary\")","v":" - LCC & Carbon Summary"},null,null,null,{"$f":"CONCATENATE(\"Project Phase: \",Input!$D$8)","v":"Project Phase: "},null,"Instructions/Notes:"]
["Analysis Assumptions:","Date Prepared = ",{"$f":"Input!D10","v":0},{"$f":"CONCATENATE(\"Lifetime (30-years) = FY\",Input!$D$12,\" - FY\",Input!$D$12+29)","v":"Lifetime (30-years) = FY - FY29"},null,null,null,"PPA-All Purchased Renewable",null,"Select a PPA using drop down menu. For Dearborn & Flint campus use \"No PPA\". For A2 Campus use \"PPA-200,000 MWH Renewable\". The \"PPA-All Purchase Renewable\" is for future or project specific 100% Renewable PPA."]
[null,"Proposed SQFT = ",{"$f":"Input!$D$17","v":0},{"$f":"CONCATENATE(\"MTCO2 Data Version: \",'MTCO2 Tables'!Y1)","v":"MTCO2 Data Version: Spring 2021"},null,null,{"$f":"CONCATENATE(\"Max Emissions Target = \",'GHG Calcs'!$D$199,\" Kg C02e/GSF\")","v":{"$error":"#N/A"}}]
[null,"ASHRAE Baseline","Designs Evaluated",null,null,null,null,"Selected Design"]
[null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Input!$J$30","v":"-"},{"$f":"Input!$K$30","v":0}]
[null,{"$f":"Input!E31","v":0},{"$f":"Input!F31","v":0},{"$f":"Input!G31","v":0},{"$f":"Input!H31","v":0},{"$f":"IF(F5=\"-\",\"-\",Input!I31)","v":"-"},{"$f":"IF(G5=\"-\",\"-\",Input!J31)","v":"-"},{"$f":"IF(H5=\"-\",\"-\",Input!K31)","v":0},null,"The EUI will highlight in red when the difference between the reported EUI and calculated EUI is more than 10%. If this occurs, the DM should discuss with the A/E and have them update their EUI or correct their energy modeling."]
["Site EUI (kBtu/SF)",{"$f":"Input!$E$32","v":0},{"$f":"Input!$F$32","v":0},{"$f":"Input!$G$32","v":0},{"$f":"Input!$H$32","v":0},{"$f":"Input!$I$32","v":"-"},{"$f":"Input!$J$32","v":0},{"$f":"Input!K32","v":0},null,"This document is formatted to be print cells A1 through H34 on a 11x17 sheet."]
["Energy"]
[{"$f":"CONCATENATE(\"Annual Energy Use FY\",Input!D12,\" (kBTU)\")","v":"Annual Energy Use FY (kBTU)"},{"$f":"IF(B5=\"Net-Zero\",\"Nominal\",IF(B5=\"-\",\"-\",ROUND(((Input!E33*'Inputs & Utility Cost'!$C$61)+(Input!E35*'Inputs & Utility Cost'!$C$61)+(Input!E41*'Inputs & Utility Cost'!$C$63)+(Input!E44*'Inputs & Utility Cost'!$C$64)+(Input!E46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":0},{"$f":"IF(C5=\"Net-Zero\",\"Nominal\",IF(C5=\"-\",\"-\",ROUND(((Input!F33*'Inputs & Utility Cost'!$C$61)+(Input!F35*'Inputs & Utility Cost'!$C$61)+(Input!F41*'Inputs & Utility Cost'!$C$63)+(Input!F44*'Inputs & Utility Cost'!$C$64)+(Input!F46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":"-"},{"$f":"IF(D5=\"Net-Zero\",\"Nominal\",IF(D5=\"-\",\"-\",ROUND(((Input!G33*'Inputs & Utility Cost'!$C$61)+(Input!G35*'Inputs & Utility Cost'!$C$61)+(Input!G41*'Inputs & Utility Cost'!$C$63)+(Input!G44*'Inputs & Utility Cost'!$C$64)+(Input!G46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":"-"},{"$f":"IF(E5=\"Net-Zero\",\"Nominal\",IF(E5=\"-\",\"-\",ROUND(((Input!H33*'Inputs & Utility Cost'!$C$61)+(Input!H35*'Inputs & Utility Cost'!$C$61)+(Input!H41*'Inputs & Utility Cost'!$C$63)+(Input!H44*'Inputs & Utility Cost'!$C$64)+(Input!H46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":"-"},{"$f":"IF(F5=\"Net-Zero\",\"Nominal\",IF(F5=\"-\",\"-\",ROUND(((Input!I33*'Inputs & Utility Cost'!$C$61)+(Input!I35*'Inputs & Utility Cost'!$C$61)+(Input!I41*'Inputs & Utility Cost'!$C$63)+(Input!I44*'Inputs & Utility Cost'!$C$64)+(Input!I46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":"-"},{"$f":"IF(G5=\"Net-Zero\",\"Nominal\",IF(G5=\"-\",\"-\",ROUND(((Input!J33*'Inputs & Utility Cost'!$C$61)+(Input!J35*'Inputs & Utility Cost'!$C$61)+(Input!J41*'Inputs & Utility Cost'!$C$63)+(Input!J44*'Inputs & Utility Cost'!$C$64)+Input!J46*'Inputs & Utility Cost'!$C$64)/1000,-3)))","v":"-"},{"$f":"IF(H5=\"Net-Zero\",\"Nominal\",IF(H5=\"-\",\"-\",ROUND(((Input!K33*'Inputs & Utility Cost'!$C$61)+(Input!K35*'Inputs & Utility Cost'!$C$61)+(Input!K41*'Inputs & Utility Cost'!$C$63)+(Input!K44*'Inputs & Utility Cost'!$C$64)+(Input!K46*'Inputs & Utility Cost'!$C$64))/1000,-3)))","v":0}]
[{"$f":"CONCATENATE(\"Annual Energy Use FY\",Input!D12,\" (kWh)\")","v":"Annual Energy Use FY (kWh)"},{"$f":"IFERROR(IF($B$5=\"Net-Zero\",\"Nominal\",IF($B$5=\"-\",\"-\",ROUND(Input!$E$33+Input!$E$35+Input!$E$37+Input!$E$39+((Input!$E$41*101800)/3412.14)+((Input!$E$42*101800)/3412.14)+((Input!$E$43*101800)/3412.14)+((Input!$E$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$E$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$E$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$E$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$E$53+((Input!$E$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":0},{"$f":"IFERROR(IF($C$5=\"Net-Zero\",\"Nominal\",IF($C$5=\"-\",\"-\",ROUND(Input!$F$33+Input!$F$35+Input!$F$37+Input!$F$39+((Input!$F$41*101800)/3412.14)+((Input!$F$42*101800)/3412.14)+((Input!$F$43*101800)/3412.14)+((Input!$F$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$F$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$F$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$F$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$F$53+((Input!$F$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":"-"},{"$f":"IFERROR(IF($D$5=\"Net-Zero\",\"Nominal\",IF($D$5=\"-\",\"-\",ROUND(Input!$G$33+Input!$G$35+Input!$G$37+Input!$G$39+((Input!$G$41*101800)/3412.14)+((Input!$G$42*101800)/3412.14)+((Input!$G$43*101800)/3412.14)+((Input!$G$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$G$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$G$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$G$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$G$53+((Input!$G$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":"-"},{"$f":"IFERROR(IF($E$5=\"Net-Zero\",\"Nominal\",IF($E$5=\"-\",\"-\",ROUND(Input!$H$33+Input!$H$35+Input!$H$37+Input!$H$39+((Input!$H$41*101800)/3412.14)+((Input!$H$42*101800)/3412.14)+((Input!$H$43*101800)/3412.14)+((Input!$H$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$H$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$H$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$H$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$H$53+((Input!$H$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":"-"},{"$f":"IFERROR(IF($F$5=\"Net-Zero\",\"Nominal\",IF($F$5=\"-\",\"-\",ROUND(Input!$I$33+Input!$I$35+Input!$I$37+Input!$I$39+((Input!$I$41*101800)/3412.14)+((Input!$I$42*101800)/3412.14)+((Input!$I$43*101800)/3412.14)+((Input!$I$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$I$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$I$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$I$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$I$53+((Input!$I$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":"-"},{"$f":"IFERROR(IF($G$5=\"Net-Zero\",\"Nominal\",IF($G$5=\"-\",\"-\",ROUND(Input!$J$33+Input!$J$35+Input!$J$37+Input!$J$39+((Input!$J$41*101800)/3412.14)+((Input!$J$42*101800)/3412.14)+((Input!$J$43*101800)/3412.14)+((Input!$J$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$J$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$J$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$J$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$J$53+((Input!$J$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":"-"},{"$f":"IFERROR(IF($H$5=\"Net-Zero\",\"Nominal\",IF($H$5=\"-\",\"-\",ROUND(Input!$K$33+Input!$K$35+Input!$K$37+Input!$K$39+((Input!$K$41*101800)/3412.14)+((Input!$K$42*101800)/3412.14)+((Input!$K$43*101800)/3412.14)+((Input!$K$44*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$K$46*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$K$48*'Inputs & Utility Cost'!$C$64)/3412.14)+((Input!$K$50*'Inputs & Utility Cost'!$C$64)/3412.14)+Input!$K$53+((Input!$K$54*'Inputs & Utility Cost'!$C$64)/3412.14),-3))),\"-\")","v":0}]
[{"$f":"CONCATENATE(\"Annual Energy Cost FY\",Input!D12)","v":"Annual Energy Cost FY"},{"$f":"IF($B$5=\"Net-Zero\",\"Nominal\",IF($B$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,110,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF($C$5=\"Net-Zero\",\"Nominal\",IF($C$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,111,FALSE)))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",\"Nominal\",IF($D$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,112,FALSE)))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",\"Nominal\",IF($E$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,113,FALSE)))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",\"Nominal\",IF($F$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,114,FALSE)))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",\"Nominal\",IF($G$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,115,FALSE)))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",\"Nominal\",IF($H$5=\"-\",\"-\",VLOOKUP(Input!$D$12,'Inputs & Utility Cost'!$H$12:$DS$48,116,FALSE)))","v":{"$error":"#N/A"}}]
["Lifetime (30-years) Energy Cost",{"$f":"'Inputs & Utility Cost'!$L$54","v":0},{"$f":"IF($C$5=\"Net-Zero\",\"Nominal\",IF($C$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!B40,'Inputs & Utility Cost'!$L$55,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$55,'Inputs & Utility Cost'!$N$55))))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",\"Nominal\",IF($D$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!$B$40,'Inputs & Utility Cost'!$L$56,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$56,'Inputs & Utility Cost'!$N$56))))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",\"Nominal\",IF($E$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!$B$40,'Inputs & Utility Cost'!$L$57,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$57,'Inputs & Utility Cost'!$N$57))))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",\"Nominal\",IF($F$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!$B$40,'Inputs & Utility Cost'!$L$58,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$58,'Inputs & Utility Cost'!$N$58))))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",\"Nominal\",IF($G$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!$B$40,'Inputs & Utility Cost'!$L$59,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$59,'Inputs & Utility Cost'!$N$59))))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",\"Nominal\",IF($H$5=\"-\",\"-\",IF($H$2='Inputs & Utility Cost'!$B$40,'Inputs & Utility Cost'!$L$60,IF($H$2='Inputs & Utility Cost'!$B$41,'Inputs & Utility Cost'!$M$60,'Inputs & Utility Cost'!$N$60))))","v":0},null,"For purposes of this analysis, all design alternative should be based upon designs with identical GSF."]
[null," "]
["Operational Carbon"]
[{"$f":"CONCATENATE(\"Annual GHG FY\",Input!D12,\" (MT CO2e)\")","v":"Annual GHG FY (MT CO2e)"},{"$f":"IF($B$5=\"Net-Zero\",\"Net ~ 0\",IF($B$5=\"-\",\"-\",INDEX(ASHRAEGHG[],MATCH(Input!$D$12,ASHRAEGHG[FY],0),13)))","v":{"$error":"#N/A"}},{"$f":"IF($C$5=\"Net-Zero\",\"Net ~ 0\",IF($C$5=\"-\",\"-\",INDEX(ProjBaselineGHG[],MATCH(Input!$D$12,ProjBaselineGHG[FY],0),13)))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",\"Net ~ 0\",IF($D$5=\"-\",\"-\",INDEX(AltNo1GHG22[],MATCH(Input!$D$12,AltNo1GHG22[FY],0),13)))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",\"Net ~ 0\",IF($E$5=\"-\",\"-\",INDEX(AltNo2GHG[],MATCH(Input!$D$12,AltNo2GHG[FY],0),13)))","v":"-"},{"$f":"IF(F5=\"Net-Zero\",\"Net ~ 0\",IF($F$5=\"-\",\"-\",INDEX(AltNo3GHG[],MATCH(Input!$D$12,AltNo3GHG[FY],0),13)))","v":"-"},{"$f":"IF(G5=\"Net-Zero\",\"Net ~ 0\",IF(G5=\"-\",\"-\",INDEX(AltNo4GHG[],MATCH(Input!$D$12,AltNo4GHG[FY],0),13)))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",\"Net ~ 0\",IF($H$5=\"-\",\"-\",INDEX(AltNo2GHG26[],MATCH(Input!D12,AltNo2GHG26[FY],0),13)))","v":{"$error":"#N/A"}}]
["Lifetime (30-years) GHG (MT CO2e)",{"$f":"IF($B$5=\"Net-Zero\",\"Net ~ 0\",IF($B$5=\"-\",\"-\",ASHRAEGHG[[#Totals],[Annual GHG:]]))","v":0},{"$f":"IF($C$5=\"Net-Zero\",\"Net ~ 0\",IF($C$5=\"-\",\"-\",ProjBaselineGHG[[#Totals],[Annual GHG:]]))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",\"Net ~ 0\",IF($D$5=\"-\",\"-\",AltNo1GHG22[[#Totals],[Annual GHG:]]))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",\"Net ~ 0\",IF($E$5=\"-\",\"-\",AltNo2GHG[[#Totals],[Annual GHG:]]))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",\"Net ~ 0\",IF($F$5=\"-\",\"-\",AltNo3GHG[[#Totals],[Annual GHG:]]))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",\"Net ~ 0\",IF($G$5=\"-\",\"-\",AltNo4GHG[[#Totals],[Annual GHG:]]))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",\"Net ~ 0\",IF($H$5=\"-\",\"-\",AltNo2GHG26[[#Totals],[Annual GHG:]]))","v":0},null,"Green highlighting is used to point out the lower carbon alternatives. The darker the green highlight the lower the carbon of the alternative. "]
["GHG per GSF (kg CO2e/GSF)",{"$f":"IF($B$5=\"Net-Zero\",\"Net ~ 0\",IF($B$5=\"-\",\"-\",($B$15*1000)/Input!$D$17))","v":{"$error":"#N/A"}},{"$f":"IF($C$5=\"Net-Zero\",\"Net ~ 0\",IF($C$5=\"-\",\"-\",($C$15*1000)/Input!$D$17))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",\"Net ~ 0\",IF($D$5=\"-\",\"-\",($D$15*1000)/Input!$D$17))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",\"Net ~ 0\",IF($E$5=\"-\",\"-\",($E$15*1000)/Input!$D$17))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",\"Net ~ 0\",IF($F$5=\"-\",\"-\",($F$15*1000)/Input!$D$17))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",\"Net ~ 0\",IF($G$5=\"-\",\"-\",($G$15*1000)/Input!$D$17))","v":"-"},{"$f":"IF(H5=\"Net-Zero\",\"Net ~ 0\",IF(H5=\"-\",\"-\",($H$15*1000)/Input!$D$17))","v":{"$error":"#N/A"}}]
["Comparison to Emissions Target",{"$f":"IF($B$5=\"Net-Zero\",0,IF($B$5=\"-\",\"-\",1-($B$17/'GHG Calcs'!$D$155)))","v":{"$error":"#N/A"}},{"$f":"IF($C$5=\"Net-Zero\",0,IF($C$5=\"-\",\"-\",1-($C$17/'GHG Calcs'!$D$155)))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",0,IF($D$5=\"-\",\"-\",1-($D$17/'GHG Calcs'!$D$155)))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",0,IF($E$5=\"-\",\"-\",1-($E$17/'GHG Calcs'!$D$155)))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",0,IF($F$5=\"-\",\"-\",1-($F$17/'GHG Calcs'!$D$155)))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",0,IF($G$5=\"-\",\"-\",1-($G$17/'GHG Calcs'!$D$155)))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",0,IF($H$5=\"-\",\"-\",1-($H$17/'GHG Calcs'!$D$155)))","v":{"$error":"#N/A"}}]
[]
["Embodied Carbon \n",null,null,null,null,null,null,null,null,"The Life-Cycle Costs Analysis (LCCA) compares the various design alternatives to the baseline. The LCCA value is the design alternative's project cost premium less any lifetime energy savings to support the comparison of alternatives. To reinforce the decision, the LCCA for the ASHRAE & Project Baselines are \"N/A\"."]
["GWP (MT CO2e) ",{"$f":"IF($B$5=\"-\",\"-\",Input!$E$60)","v":0},{"$f":"IF($C$5=\"-\",\"-\",Input!$F$60)","v":"-"},{"$f":"IF($D$5=\"-\",\"-\",Input!$G$60)","v":"-"},{"$f":"IF($E$5=\"-\",\"-\",Input!$H$60)","v":"-"},{"$f":"IF($F$5=\"-\",\"-\",Input!$I$60)","v":"-"},{"$f":"IF($G$5=\"-\",\"-\",Input!$J$60)","v":"-"},{"$f":"IF($H$5=\"-\",\"-\",Input!$K$60)","v":0}]
["GWP per GSF (kg CO2e/GSF)",{"$f":"IF($B$5=\"-\",\"-\",Input!$E$60/Input!$D$17*1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF($C$5=\"-\",\"-\",Input!$F$60/Input!$D$17*1000)","v":"-"},{"$f":"IF($D$5=\"-\",\"-\",Input!$G$60/Input!$D$17*1000)","v":"-"},{"$f":"IF($E$5=\"-\",\"-\",Input!$H$60/Input!$D$17*1000)","v":"-"},{"$f":"IF($F$5=\"-\",\"-\",Input!$I$60/Input!$D$17*1000)","v":"-"},{"$f":"IF($G$5=\"-\",\"-\",Input!$J$60/Input!$D$17*1000)","v":"-"},{"$f":"IF($H$5=\"-\",\"-\",Input!$K$60/Input!$D$17*1000)","v":{"$error":"#DIV/0!"}}]
[]
["Total Carbon per GSF \n(kg CO2e/GSF)",{"$f":"IF($B$5=\"Net-Zero\",$B$22,IF(B5=\"-\",\"-\",$B$17+$B$22))","v":{"$error":"#N/A"}},{"$f":"IF($C$5=\"Net-Zero\",$C$22,IF(C5=\"-\",\"-\",$C$17+$C$22))","v":"-"},{"$f":"IF($D$5=\"Net-Zero\",$D$22,IF($D$5=\"-\",\"-\",$D$17+$D$22))","v":"-"},{"$f":"IF($E$5=\"Net-Zero\",$E$22,IF($E$5=\"-\",\"-\",$E$17+$E$22))","v":"-"},{"$f":"IF($F$5=\"Net-Zero\",$F$22,IF($F$5=\"-\",\"-\",$F$17+$F$22))","v":"-"},{"$f":"IF($G$5=\"Net-Zero\",$G$22,IF($G$5=\"-\",\"-\",$G$17+$G$22))","v":"-"},{"$f":"IF($H$5=\"Net-Zero\",$H$22,IF($H$5=\"-\",\"-\",$H$17+$H$22))","v":{"$error":"#N/A"}}]
["Life-Cycle Cost (LCCA)\n(Project Cost Premium - Lifetime Energy Savings)","N/A","Base Case",{"$f":"'LCCA Calculations'!G8","v":"-"},{"$f":"'LCCA Calculations'!G9","v":"-"},{"$f":"'LCCA Calculations'!G10","v":"-"},{"$f":"'LCCA Calculations'!G11","v":"-"},{"$f":"'LCCA Calculations'!G12","v":0}]
[]
["Notes on Alternatives","Assumes no PPA",null,null,null,null,null,null,null,"It is anticipated that this sheet is reviewed, and if necessary updated, annually by AEC (Scott Wood, scottdw@umich.edu)."]
[null,{"$f":"IFERROR(B29/B7,)","v":0},{"$f":"IFERROR(C29/C7,)","v":0},0,0,0,0,0]
["General Notes:",{"$f":"IFERROR(ROUNDDOWN(B9/$C$3,0),0)","v":0},{"$f":"IFERROR(ROUNDDOWN(C9/$C$3,0),0)","v":0},{"$f":"IFERROR(ROUNDDOWN(D9/$C$3,0),0)","v":0},0,0,0,0]
["1. This analysis is intended to be a tool for evaluating project alternatives that fulfill the same/similar performance requirements early in the design process. This analysis is not intended to be predictive of actual costs or carbon impacts \n(\"your mileage may vary\"). "]
["2. Project Baseline includes project specific programmatic and energy goals."]
["3. The terms \"Net ~ 0\" & \"Nominal\" are intended to highlight that these alternatives are zero due to offsets (i.e., on-site solar, PPA, or etc.). "]
["4. In order to coordinate with LEED, the embodied carbon for this analysis includes the following systems: exterior envelope, structure footings/foundations, and structural wall/floors/cladding assemblies. "]
["5. Lifetime Total Carbon per GSF value is a UM theoretical number which combines both operational (OC) and embodied (EC) carbon. These two types of carbon are usually reported separately because EC impact is greatest at the beginning/end of life of a facility while OC impact is throughout the operation of the building. However, by combining them together we are trying to emphasize they both should be considered when selecting a design alternative."]
["5. The Life-Cycle Cost (LCCA) includes the premium (project costs) for the design alternative less any lifetime energy savings when compared to the ASHRAE Baseline. It does not factor in maintenance, replacement costs, or business-as-usual costs."]

{"sheet":"LCCA Calculations","index":3,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":true,"merged":[[4,0,4,6]]}
["U-M's LCC & Carbon's Tool Life-Cycle Cost (LCC) Calculation:"]
[]
["ASHRAE Baseline - Lifetime Energy Cost:",null,{"$f":"Output!B12","v":0}]
[]
["LCC = Project Cost Premium - Lifetime Energy Savings"]
[]
["Alt","Alt. Title","Project Cost Premium","-","Lifetime Energy Savings","=","LCC"]
["Alt#1",{"$f":"Input!G30","v":"-"},{"$f":"Input!G58","v":0},"-",{"$f":"IF(B8=\"Net-Zero\",($C$3-0),IF(B8=\"-\",\"-\",($C$3-Output!$D$12)))","v":"-"},"=",{"$f":"IF(B8=\"-\",\"-\",C8-E8)","v":"-"}]
["Alt#2",{"$f":"Input!H30","v":"-"},{"$f":"Input!H58","v":0},"-",{"$f":"IF(B9=\"Net-Zero\",($C$3-0),IF(B9=\"-\",\"-\",($C$3-Output!$E$12)))","v":"-"},"=",{"$f":"IF(B9=\"-\",\"-\",C9-E9)","v":"-"}]
["Alt#3",{"$f":"Input!I30","v":"-"},{"$f":"Input!I58","v":0},"-",{"$f":"IF(B10=\"Net-Zero\",($C$3-0),IF(B10=\"-\",\"-\",($C$3-Output!$F$12)))","v":"-"},"=","-"]
["Alt#4",{"$f":"Input!J30","v":"-"},{"$f":"Input!J58","v":0},"-",{"$f":"IF(B11=\"Net-Zero\",($C$3-0),IF(B11=\"-\",\"-\",($C$3-Output!$G$12)))","v":"-"},"=","-"]
["Selected Design",{"$f":"Input!K30","v":0},{"$f":"Input!K58","v":0},"-",{"$f":"IF(A12=\"Net-Zero\",($C$3-0),IF(B12=\"-\",\"-\",($C$3-Output!$H$12)))","v":0},"=",0]

{"sheet":"Inputs & Utility Cost","index":4,"n_rows":100,"n_cols":125,"rows_kept":100,"cut":false,"hidden":true,"merged":[[8,76,8,83],[8,86,8,93],[13,124,18,132],[8,48,8,55],[8,56,8,63],[8,96,8,103],[8,106,8,113],[8,38,8,45],[8,18,8,25],[8,8,8,15],[8,28,8,35],[8,66,8,73]]}
["Utility Costs & Unit Conversions"]
[null,"PPA:",{"$f":"Output!H2:H3","v":"PPA-All Purchased Renewable"},null,null,null,null,"Add flint and Dearborn Electricity use C13 as base rate for now"]
[null,"Projects Energy Year:",{"$f":"Input!$D$12","v":0},"From AE Input tab"]
[null,"Projects Lifetime End:",{"$f":"C3+30","v":30},"Project Energy Year + 30 yrs."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116]
[null,null,null,null,null,null,null,null,"DTE Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DTE Natural Gas",null,null,null,null,null,null,null,null,null,"DTE Natural Gas"]
[null,null,null,null,null,null,null,"FY","NATURAL GAS",null,null,null,null,null,null,null,null,null,"CPP ELECTRICITY",null,null,null,null,null,null,null,null,null,"DTE ELECTRICITY",null,null,null,null,null,null,null,null,null,"CPP STEAM",null,null,null,null,null,null,null,null,null,"Satellite Steam ",null,null,null,null,null,null,null,"DTE Electricity (Dearborn)",null,null,null,null,null,null,null,null,null,"Consumers Electricity (Flint)",null,null,null,null,null,null,null,null,null,"Consumers Energy Natural Gas (Flint)",null,null,null,null,null,null,null,null,null,"DTE Natural Gas (Dearborn)",null,null,null,null,null,null,null,null,null,"Flint Steam",null,null,null,null,null,null,null,null,null,"Dearborn Steam",null,null,null,null,null,null,null,null,null,"Annual Energy Cost (with Applicable Campus PPA Fee)"]
[null,"FINANCIAL INPUTS",null,null,null,null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0},null,null,null,{"$f":"Input!$E$30","v":"ASHRAE Baseline"},{"$f":"Input!$F$30","v":"-"},{"$f":"Input!$G$30","v":"-"},{"$f":"Input!$H$30","v":"-"},{"$f":"Input!$I$30","v":"-"},{"$f":"Output!$G$5","v":"-"},{"$f":"Input!$K$30","v":0}]
[null,null,null,null,null,"Notes",null,null,null,null,null,null,null,null,null,"Nat Gas - Base","Nat Gas - High","Nat Gas - Low",null,null,null,null,null,null,null,"Elec -  Base","Elec - High","Elec - Low",null,null,null,null,null,null,null,"Elec -  Base","Elec - High","Elec - Low",null,null,null,null,null,null,null,"Steam -Base","Steam - high","Steam - Low",null,null,null,null,null,null,null,"Steam -Base",null,null,null,null,null,null,null,"Elec -  Base","Elec - High","Elec - Low",null,null,null,null,null,null,null,"Elec -  Base","Elec - High","Elec - Low",null,null,null,null,null,null,null,"Nat Gas - Base","Nat Gas - High","Nat Gas - Low",null,null,null,null,null,null,null,"Nat Gas - Base","Nat Gas - High","Nat Gas - Low",null,null,null,null,null,null,null,{"$f":"$C$27","v":15.64},"Steam - high","Steam - Low",null,null,null,null,null,null,null,"Steam -Base","Steam - high","Steam - Low"]
[null,"Discount Rate",0.04,null,null,null,null,2024,{"$f":"$P$12*Input!$E$41","v":0},{"$f":"$P12*Input!$F$41","v":0},{"$f":"$P12*Input!$G$41","v":0},{"$f":"$P12*Input!$H$41","v":0},{"$f":"$P12*Input!$I$41","v":0},{"$f":"$P12*Input!$J$41","v":0},{"$f":"$P12*Input!$K$41","v":0},{"$f":"$C$19","v":0.34},{"$f":"C30","v":0},{"$f":"C30","v":0},{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z12,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z12,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z12,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z12,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z12,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z12,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z12,0)","v":0},{"$f":"$C$13","v":8.5999999999999993E-2},{"$f":"C13","v":8.5999999999999993E-2},{"$f":"C13","v":8.5999999999999993E-2},{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ12,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ12,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ12,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ12,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ12,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ12,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ12,0)","v":0},{"$f":"$C$13","v":8.5999999999999993E-2},{"$f":"C13","v":8.5999999999999993E-2},{"$f":"C13","v":8.5999999999999993E-2},{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT12,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT12,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT12,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT12,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT12,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT12,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT12,0)","v":0},{"$f":"$C$27","v":15.64},{"$f":"C27","v":15.64},{"$f":"C27","v":15.64},{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD12,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD12,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD12,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD12,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD12,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD12,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD12,0)","v":0},{"$f":"$C$27","v":15.64},{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ12,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ12,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ12,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ12,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ12,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ12,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$BL12,0)","v":0},{"$f":"$C$13","v":8.5999999999999993E-2},{"$f":"AE13","v":0},{"$f":"AE13","v":0},{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV12,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV12,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV12,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV12,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV12,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV12,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV12,0)","v":0},{"$f":"$C$13","v":8.5999999999999993E-2},{"$f":"AO13","v":0},{"$f":"AO13","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$CF12*Input!$E$43","v":0},{"$f":"$C$21","v":0.34},{"$f":"BS26","v":0},{"$f":"BS26","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$CP12*Input!$E$42","v":0},{"$f":"$C$20","v":0.34},{"$f":"CD26","v":0},{"$f":"CD26","v":0},{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT12,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT12,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT12,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT12,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT12,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT12,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT12,0)","v":0},{"$f":"CZ11+(CZ11*$C$22)","v":16.120148},{"$f":"BI23","v":0},{"$f":"BI23","v":0},{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT12,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT12,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT12,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT12,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT12,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT12,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT12,0)","v":0},{"$f":"BS23","v":0},{"$f":"BS23","v":0},{"$f":"BS23","v":0},{"$f":"I12+S12+AC12+AM12+AW12+BE12+BO12+BY12+CI12+CS12+DC12","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J12+T12+AD12+AN12+AX12+BF12+BP12+BZ12+CJ12+CT12+DD12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J12+T12+AD12+AN12+AX12+BF12+BP12+BZ12+CJ12+CT12+DD12))),(J12+T12+AD12+AN12+AX12+BF12+BP12+BZ12+CJ12+CT12+DD12)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K12+U12+AE12+AO12+AY12+BG12+BQ12+CA12+CK12+CU12+DE12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K12+U12+AE12+AO12+AY12+BG12+BQ12+CA12+CK12+CU12+DE12))),(K12+U12+AE12+AO12+AY12+BG12+BQ12+CA12+CK12+CU12+DE12)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L12+V12+AF12+AP12+AZ12+BH12+BR12+CB12+CL12+CV12+DF12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L12+V12+AF12+AP12+AZ12+BH12+BR12+CB12+CL12+CV12+DF12))),(L12+V12+AF12+AP12+AZ12+BH12+BR12+CB12+CL12+CV12+DF12)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M12+W12+AG12+AQ12+BA12+BI12+BS12+CC12+CM12+CW12+DG12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M12+W12+AG12+AQ12+BA12+BI12+BS12+CC12+CM12+CW12+DG12))),(M12+W12+AG12+AQ12+BA12+BI12+BS12+CC12+CM12+CW12+DG12)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N12+X12+AH12+AR12+BB12+BJ12+BT12+CD12+CN12+CX12+DH12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N12+X12+AH12+AR12+BB12+BJ12+BT12+CD12+CN12+CX12+DH12))),(N12+X12+AH12+AR12+BB12+BJ12+BT12+CD12+CN12+CX12+DH12)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O12+Y12+AI12+AS12+BC12+BK12+BU12+CE12+CO12+CY12+DI12)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O12+Y12+AI12+AS12+BC12+BK12+BU12+CE12+CO12+CY12+DI12))),(O12+Y12+AI12+AS12+BC12+BK12+BU12+CE12+CO12+CY12+DI12)))","v":0}]
[null,"Electricity: present day price ($/kWh)",{"$f":"0.086","v":8.5999999999999993E-2},null,null,"via U-M F&O website (7/2/20)",null,2025,{"$f":"$P13*Input!$E$41","v":0},{"$f":"$P13*Input!$F$41","v":0},{"$f":"$P13*Input!$G$41","v":0},{"$f":"$P13*Input!$H$41","v":0},{"$f":"$P13*Input!$I$41","v":0},{"$f":"$P13*Input!$J$41","v":0},{"$f":"$P13*Input!$K$41","v":0},{"$f":"P12+(P12*$C$22)","v":0.35043800000000003},{"$f":"Q12+(Q12*$C$23)","v":0},{"$f":"R12+(R12*$C$24)","v":0},{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z13,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z13,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z13,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z13,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z13,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z13,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z13,0)","v":0},{"$f":"Z12+(Z12*$C$16)","v":8.7745799999999999E-2},{"$f":"AA12+(AA12*$C$17)","v":8.8631599999999991E-2},{"$f":"AB12+(AB12*$C$18)","v":8.7685599999999989E-2},{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ13,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ13,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ13,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ13,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ13,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ13,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ13,0)","v":0},{"$f":"AJ12+(AJ12*$C$16)","v":8.7745799999999999E-2},{"$f":"AK12+(AK12*$C$17)","v":8.8631599999999991E-2},{"$f":"AL12+(AL12*$C$18)","v":8.7685599999999989E-2},{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT13,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT13,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT13,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT13,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT13,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT13,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT13,0)","v":0},{"$f":"AT12+(AT12*$C$22)","v":16.120148},{"$f":"AU12+(AU12*$C$23)","v":16.270292000000001},{"$f":"AV12+(AV12*$C$24)","v":16.091996000000002},{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD13,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD13,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD13,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD13,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD13,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD13,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD13,0)","v":0},{"$f":"BD12+(BD12*$C$22)","v":16.120148},{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ13,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ13,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ13,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ13,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ13,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ13,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ13,0)","v":0},{"$f":"BL12+(BL12*$C$16)","v":8.7745799999999999E-2},{"$f":"BM12+(BM12*$C$17)","v":0},{"$f":"BN12+(BN12*$C$18)","v":0},{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV13,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV13,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV13,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV13,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV13,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV13,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV13,0)","v":0},{"$f":"BV12+(BV12*$C$16)","v":8.7745799999999999E-2},{"$f":"BW12+(BW12*$C$17)","v":0},{"$f":"BX12+(BX12*$C$18)","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"$CF13*Input!$E$43","v":0},{"$f":"CF12+(CF12*$C$22)","v":0.35043800000000003},{"$f":"CG12+(CG12*$C$23)","v":0},{"$f":"CH12+(CH12*$C$24)","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"$CP13*Input!$E$42","v":0},{"$f":"CP12+(CP12*$C$22)","v":0.35043800000000003},{"$f":"CQ12+(CQ12*$C$23)","v":0},{"$f":"CR12+(CR12*$C$24)","v":0},{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT13,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT13,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT13,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT13,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT13,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT13,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT13,0)","v":0},{"$f":"CZ12+(CZ12*$C$22)","v":16.615036543599999},{"$f":"DA12+(DA12*$C$23)","v":0},{"$f":"DB12+(DB12*$C$24)","v":0},{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT13,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT13,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT13,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT13,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT13,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT13,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT13,0)","v":0},{"$f":"DJ12+(DJ12*$C$22)","v":0},{"$f":"DK12+(DK12*$C$23)","v":0},{"$f":"DL12+(DL12*$C$24)","v":0},{"$f":"I13+S13+AC13+AM13+AW13+BE13+BO13+BY13+CI13+CS13+DC13","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J13+T13+AD13+AN13+AX13+BF13+BP13+BZ13+CJ13+CT13+DD13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J13+T13+AD13+AN13+AX13+BF13+BP13+BZ13+CJ13+CT13+DD13))),(J13+T13+AD13+AN13+AX13+BF13+BP13+BZ13+CJ13+CT13+DD13)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K13+U13+AE13+AO13+AY13+BG13+BQ13+CA13+CK13+CU13+DE13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K13+U13+AE13+AO13+AY13+BG13+BQ13+CA13+CK13+CU13+DE13))),(K13+U13+AE13+AO13+AY13+BG13+BQ13+CA13+CK13+CU13+DE13)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L13+V13+AF13+AP13+AZ13+BH13+BR13+CB13+CL13+CV13+DF13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L13+V13+AF13+AP13+AZ13+BH13+BR13+CB13+CL13+CV13+DF13))),(L13+V13+AF13+AP13+AZ13+BH13+BR13+CB13+CL13+CV13+DF13)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M13+W13+AG13+AQ13+BA13+BI13+BS13+CC13+CM13+CW13+DG13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M13+W13+AG13+AQ13+BA13+BI13+BS13+CC13+CM13+CW13+DG13))),(M13+W13+AG13+AQ13+BA13+BI13+BS13+CC13+CM13+CW13+DG13)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N13+X13+AH13+AR13+BB13+BJ13+BT13+CD13+CN13+CX13+DH13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N13+X13+AH13+AR13+BB13+BJ13+BT13+CD13+CN13+CX13+DH13))),(N13+X13+AH13+AR13+BB13+BJ13+BT13+CD13+CN13+CX13+DH13)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O13+Y13+AI13+AS13+BC13+BK13+BU13+CE13+CO13+CY13+DI13)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O13+Y13+AI13+AS13+BC13+BK13+BU13+CE13+CO13+CY13+DI13))),(O13+Y13+AI13+AS13+BC13+BK13+BU13+CE13+CO13+CY13+DI13)))","v":0},null,"Instructions/Notes:"]
[null,"Dearborn\nElectricity: present day price ($/kWh)",{"$f":"0.086","v":8.5999999999999993E-2},null,null,null,null,2026,{"$f":"$P14*Input!$E$41","v":0},{"$f":"$P14*Input!$F$41","v":0},{"$f":"$P14*Input!$G$41","v":0},{"$f":"$P14*Input!$H$41","v":0},{"$f":"$P14*Input!$I$41","v":0},{"$f":"$P14*Input!$J$41","v":0},{"$f":"$P14*Input!$K$41","v":0},{"$f":"P13+(P13*$C$22)","v":0.36119644660000005},{"$f":"Q13+(Q13*$C$23)","v":0},{"$f":"R13+(R13*$C$24)","v":0},{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z14,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z14,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z14,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z14,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z14,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z14,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z14,0)","v":0},{"$f":"Z13+(Z13*$C$16)","v":8.9527039739999995E-2},{"$f":"AA13+(AA13*$C$17)","v":9.1343726959999996E-2},{"$f":"AB13+(AB13*$C$18)","v":8.9404237759999991E-2},{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ14,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ14,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ14,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ14,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ14,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ14,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ14,0)","v":0},{"$f":"AJ13+(AJ13*$C$16)","v":8.9527039739999995E-2},{"$f":"AK13+(AK13*$C$17)","v":9.1343726959999996E-2},{"$f":"AL13+(AL13*$C$18)","v":8.9404237759999991E-2},{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT14,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT14,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT14,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT14,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT14,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT14,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT14,0)","v":0},{"$f":"AT13+(AT13*$C$22)","v":16.615036543599999},{"$f":"AU13+(AU13*$C$23)","v":16.925984767600003},{"$f":"AV13+(AV13*$C$24)","v":16.557054684400001},{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD14,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD14,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD14,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD14,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD14,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD14,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD14,0)","v":0},{"$f":"BD13+(BD13*$C$22)","v":16.615036543599999},{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ14,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ14,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ14,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ14,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ14,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ14,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ14,0)","v":0},{"$f":"BL13+(BL13*$C$16)","v":8.9527039739999995E-2},{"$f":"BM13+(BM13*$C$17)","v":0},{"$f":"BN13+(BN13*$C$18)","v":0},{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV14,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV14,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV14,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV14,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV14,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV14,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV14,0)","v":0},{"$f":"BV13+(BV13*$C$16)","v":8.9527039739999995E-2},{"$f":"BW13+(BW13*$C$17)","v":0},{"$f":"BX13+(BX13*$C$18)","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"$CF14*Input!$E$43","v":0},{"$f":"CF13+(CF13*$C$22)","v":0.36119644660000005},{"$f":"CG13+(CG13*$C$23)","v":0},{"$f":"CH13+(CH13*$C$24)","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"$CP14*Input!$E$42","v":0},{"$f":"CP13+(CP13*$C$22)","v":0.36119644660000005},{"$f":"CQ13+(CQ13*$C$23)","v":0},{"$f":"CR13+(CR13*$C$24)","v":0},{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT14,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT14,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT14,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT14,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT14,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT14,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT14,0)","v":0},17.125118165488519,{"$f":"DA13+(DA13*$C$23)","v":0},{"$f":"DB13+(DB13*$C$24)","v":0},{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT14,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT14,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT14,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT14,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT14,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT14,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT14,0)","v":0},{"$f":"DJ13+(DJ13*$C$22)","v":0},{"$f":"DK13+(DK13*$C$23)","v":0},{"$f":"DL13+(DL13*$C$24)","v":0},0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J14+T14+AD14+AN14+AX14+BF14+BP14+BZ14+CJ14+CT14+DD14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J14+T14+AD14+AN14+AX14+BF14+BP14+BZ14+CJ14+CT14+DD14))),(J14+T14+AD14+AN14+AX14+BF14+BP14+BZ14+CJ14+CT14+DD14)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K14+U14+AE14+AO14+AY14+BG14+BQ14+CA14+CK14+CU14+DE14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K14+U14+AE14+AO14+AY14+BG14+BQ14+CA14+CK14+CU14+DE14))),(K14+U14+AE14+AO14+AY14+BG14+BQ14+CA14+CK14+CU14+DE14)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L14+V14+AF14+AP14+AZ14+BH14+BR14+CB14+CL14+CV14+DF14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L14+V14+AF14+AP14+AZ14+BH14+BR14+CB14+CL14+CV14+DF14))),(L14+V14+AF14+AP14+AZ14+BH14+BR14+CB14+CL14+CV14+DF14)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M14+W14+AG14+AQ14+BA14+BI14+BS14+CC14+CM14+CW14+DG14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M14+W14+AG14+AQ14+BA14+BI14+BS14+CC14+CM14+CW14+DG14))),(M14+W14+AG14+AQ14+BA14+BI14+BS14+CC14+CM14+CW14+DG14)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N14+X14+AH14+AR14+BB14+BJ14+BT14+CD14+CN14+CX14+DH14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N14+X14+AH14+AR14+BB14+BJ14+BT14+CD14+CN14+CX14+DH14))),(N14+X14+AH14+AR14+BB14+BJ14+BT14+CD14+CN14+CX14+DH14)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O14+Y14+AI14+AS14+BC14+BK14+BU14+CE14+CO14+CY14+DI14)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O14+Y14+AI14+AS14+BC14+BK14+BU14+CE14+CO14+CY14+DI14))),(O14+Y14+AI14+AS14+BC14+BK14+BU14+CE14+CO14+CY14+DI14)))","v":0},null,"Update Instructions:\nThe original source of this data is Real Estate Office (Chris Allen, allenchr@umich.edu). It is anticipated that this data will be reviewed and, if necessary, updated annually."]
[null,"Flint\nElectricity: present day price ($/kWh)",{"$f":"0.086","v":8.5999999999999993E-2},null,null,null,null,2027,{"$f":"$P15*Input!$E$41","v":0},{"$f":"$P15*Input!$F$41","v":0},{"$f":"$P15*Input!$G$41","v":0},{"$f":"$P15*Input!$H$41","v":0},{"$f":"$P15*Input!$I$41","v":0},{"$f":"$P15*Input!$J$41","v":0},{"$f":"$P15*Input!$K$41","v":0},0.37228517751062007,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z15,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z15,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z15,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z15,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z15,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z15,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z15,0)","v":0},9.1344438646721995E-2,9.4138845004975991E-2,9.1156560820095989E-2,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ15,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ15,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ15,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ15,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ15,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ15,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ15,0)","v":0},9.1344438646721995E-2,9.4138845004975991E-2,9.1156560820095989E-2,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT15,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT15,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT15,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT15,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT15,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT15,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT15,0)","v":0},17.125118165488519,17.608101953734284,17.03555356477916,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD15,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD15,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD15,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD15,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD15,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD15,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD15,0)","v":0},17.125118165488519,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ15,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ15,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ15,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ15,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ15,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ15,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ15,0)","v":0},9.1344438646721995E-2,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV15,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV15,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV15,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV15,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV15,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV15,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV15,0)","v":0},9.1344438646721995E-2,0,0,{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},{"$f":"$CF15*Input!$E$43","v":0},0.37228517751062007,0,0,{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},{"$f":"$CP15*Input!$E$42","v":0},0.37228517751062007,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT15,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT15,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT15,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT15,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT15,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT15,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT15,0)","v":0},17.650859293169017,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT15,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT15,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT15,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT15,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT15,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT15,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT15,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J15+T15+AD15+AN15+AX15+BF15+BP15+BZ15+CJ15+CT15+DD15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J15+T15+AD15+AN15+AX15+BF15+BP15+BZ15+CJ15+CT15+DD15))),(J15+T15+AD15+AN15+AX15+BF15+BP15+BZ15+CJ15+CT15+DD15)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K15+U15+AE15+AO15+AY15+BG15+BQ15+CA15+CK15+CU15+DE15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K15+U15+AE15+AO15+AY15+BG15+BQ15+CA15+CK15+CU15+DE15))),(K15+U15+AE15+AO15+AY15+BG15+BQ15+CA15+CK15+CU15+DE15)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L15+V15+AF15+AP15+AZ15+BH15+BR15+CB15+CL15+CV15+DF15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L15+V15+AF15+AP15+AZ15+BH15+BR15+CB15+CL15+CV15+DF15))),(L15+V15+AF15+AP15+AZ15+BH15+BR15+CB15+CL15+CV15+DF15)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M15+W15+AG15+AQ15+BA15+BI15+BS15+CC15+CM15+CW15+DG15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M15+W15+AG15+AQ15+BA15+BI15+BS15+CC15+CM15+CW15+DG15))),(M15+W15+AG15+AQ15+BA15+BI15+BS15+CC15+CM15+CW15+DG15)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N15+X15+AH15+AR15+BB15+BJ15+BT15+CD15+CN15+CX15+DH15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N15+X15+AH15+AR15+BB15+BJ15+BT15+CD15+CN15+CX15+DH15))),(N15+X15+AH15+AR15+BB15+BJ15+BT15+CD15+CN15+CX15+DH15)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O15+Y15+AI15+AS15+BC15+BK15+BU15+CE15+CO15+CY15+DI15)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O15+Y15+AI15+AS15+BC15+BK15+BU15+CE15+CO15+CY15+DI15))),(O15+Y15+AI15+AS15+BC15+BK15+BU15+CE15+CO15+CY15+DI15)))","v":0}]
[null,"Electricity: assumed annual price escalation - base scenario",2.0299999999999999E-2,null,null,"via US DOE Energy Information Administration (EIA) 2020 AEO: base case forecast ('20-'49) for commercial sector electric prices (all-in, incl generation and utility charges)",null,2028,{"$f":"$P16*Input!$E$41","v":0},{"$f":"$P16*Input!$F$41","v":0},{"$f":"$P16*Input!$G$41","v":0},{"$f":"$P16*Input!$H$41","v":0},{"$f":"$P16*Input!$I$41","v":0},{"$f":"$P16*Input!$J$41","v":0},{"$f":"$P16*Input!$K$41","v":0},0.38371433246019609,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z16,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z16,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z16,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z16,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z16,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z16,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z16,0)","v":0},9.3198730751250458E-2,9.7019493662128253E-2,9.294322941216987E-2,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ16,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ16,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ16,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ16,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ16,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ16,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ16,0)","v":0},9.3198730751250458E-2,9.7019493662128253E-2,9.294322941216987E-2,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT16,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT16,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT16,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT16,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT16,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT16,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT16,0)","v":0},17.650859293169017,18.317708462469774,17.527881062801278,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD16,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD16,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD16,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD16,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD16,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD16,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD16,0)","v":0},17.650859293169017,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ16,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ16,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ16,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ16,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ16,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ16,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ16,0)","v":0},9.3198730751250458E-2,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV16,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV16,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV16,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV16,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV16,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV16,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV16,0)","v":0},9.3198730751250458E-2,0,0,{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},{"$f":"$CF16*Input!$E$43","v":0},0.38371433246019609,0,0,{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},{"$f":"$CP16*Input!$E$42","v":0},0.38371433246019609,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT16,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT16,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT16,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT16,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT16,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT16,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT16,0)","v":0},18.192740673469306,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT16,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT16,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT16,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT16,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT16,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT16,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT16,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J16+T16+AD16+AN16+AX16+BF16+BP16+BZ16+CJ16+CT16+DD16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J16+T16+AD16+AN16+AX16+BF16+BP16+BZ16+CJ16+CT16+DD16))),(J16+T16+AD16+AN16+AX16+BF16+BP16+BZ16+CJ16+CT16+DD16)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K16+U16+AE16+AO16+AY16+BG16+BQ16+CA16+CK16+CU16+DE16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K16+U16+AE16+AO16+AY16+BG16+BQ16+CA16+CK16+CU16+DE16))),(K16+U16+AE16+AO16+AY16+BG16+BQ16+CA16+CK16+CU16+DE16)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L16+V16+AF16+AP16+AZ16+BH16+BR16+CB16+CL16+CV16+DF16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L16+V16+AF16+AP16+AZ16+BH16+BR16+CB16+CL16+CV16+DF16))),(L16+V16+AF16+AP16+AZ16+BH16+BR16+CB16+CL16+CV16+DF16)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M16+W16+AG16+AQ16+BA16+BI16+BS16+CC16+CM16+CW16+DG16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M16+W16+AG16+AQ16+BA16+BI16+BS16+CC16+CM16+CW16+DG16))),(M16+W16+AG16+AQ16+BA16+BI16+BS16+CC16+CM16+CW16+DG16)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N16+X16+AH16+AR16+BB16+BJ16+BT16+CD16+CN16+CX16+DH16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N16+X16+AH16+AR16+BB16+BJ16+BT16+CD16+CN16+CX16+DH16))),(N16+X16+AH16+AR16+BB16+BJ16+BT16+CD16+CN16+CX16+DH16)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O16+Y16+AI16+AS16+BC16+BK16+BU16+CE16+CO16+CY16+DI16)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O16+Y16+AI16+AS16+BC16+BK16+BU16+CE16+CO16+CY16+DI16))),(O16+Y16+AI16+AS16+BC16+BK16+BU16+CE16+CO16+CY16+DI16)))","v":0}]
[null,"Electricity: high rate escalation scenario",3.0599999999999999E-2,null,null,"EIA economic growth case, 2020-2049",null,2029,{"$f":"$P17*Input!$E$41","v":0},{"$f":"$P17*Input!$F$41","v":0},{"$f":"$P17*Input!$G$41","v":0},{"$f":"$P17*Input!$H$41","v":0},{"$f":"$P17*Input!$I$41","v":0},{"$f":"$P17*Input!$J$41","v":0},{"$f":"$P17*Input!$K$41","v":0},0.39549436246672409,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z17,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z17,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z17,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z17,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z17,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z17,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z17,0)","v":0},9.5090664985500839E-2,9.9988290168189373E-2,9.4764916708648395E-2,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ17,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ17,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ17,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ17,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ17,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ17,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ17,0)","v":0},9.5090664985500839E-2,9.9988290168189373E-2,9.4764916708648395E-2,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT17,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT17,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT17,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT17,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT17,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT17,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT17,0)","v":0},18.192740673469306,19.055912113507308,18.034436825516234,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD17,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD17,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD17,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD17,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD17,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD17,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD17,0)","v":0},18.192740673469306,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ17,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ17,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ17,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ17,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ17,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ17,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ17,0)","v":0},9.5090664985500839E-2,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV17,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV17,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV17,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV17,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV17,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV17,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV17,0)","v":0},9.5090664985500839E-2,0,0,{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},{"$f":"$CF17*Input!$E$43","v":0},0.39549436246672409,0,0,{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},{"$f":"$CP17*Input!$E$42","v":0},0.39549436246672409,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT17,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT17,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT17,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT17,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT17,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT17,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT17,0)","v":0},18.751257812144814,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT17,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT17,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT17,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT17,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT17,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT17,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT17,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J17+T17+AD17+AN17+AX17+BF17+BP17+BZ17+CJ17+CT17+DD17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J17+T17+AD17+AN17+AX17+BF17+BP17+BZ17+CJ17+CT17+DD17))),(J17+T17+AD17+AN17+AX17+BF17+BP17+BZ17+CJ17+CT17+DD17)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K17+U17+AE17+AO17+AY17+BG17+BQ17+CA17+CK17+CU17+DE17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K17+U17+AE17+AO17+AY17+BG17+BQ17+CA17+CK17+CU17+DE17))),(K17+U17+AE17+AO17+AY17+BG17+BQ17+CA17+CK17+CU17+DE17)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L17+V17+AF17+AP17+AZ17+BH17+BR17+CB17+CL17+CV17+DF17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L17+V17+AF17+AP17+AZ17+BH17+BR17+CB17+CL17+CV17+DF17))),(L17+V17+AF17+AP17+AZ17+BH17+BR17+CB17+CL17+CV17+DF17)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M17+W17+AG17+AQ17+BA17+BI17+BS17+CC17+CM17+CW17+DG17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M17+W17+AG17+AQ17+BA17+BI17+BS17+CC17+CM17+CW17+DG17))),(M17+W17+AG17+AQ17+BA17+BI17+BS17+CC17+CM17+CW17+DG17)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N17+X17+AH17+AR17+BB17+BJ17+BT17+CD17+CN17+CX17+DH17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N17+X17+AH17+AR17+BB17+BJ17+BT17+CD17+CN17+CX17+DH17))),(N17+X17+AH17+AR17+BB17+BJ17+BT17+CD17+CN17+CX17+DH17)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O17+Y17+AI17+AS17+BC17+BK17+BU17+CE17+CO17+CY17+DI17)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O17+Y17+AI17+AS17+BC17+BK17+BU17+CE17+CO17+CY17+DI17))),(O17+Y17+AI17+AS17+BC17+BK17+BU17+CE17+CO17+CY17+DI17)))","v":0}]
[null,"Electricity: low rate escalation scenario",1.9599999999999999E-2,null,null,"EIA high oil and gas supply case, 2020-2049",null,2030,{"$f":"$P18*Input!$E$41","v":0},{"$f":"$P18*Input!$F$41","v":0},{"$f":"$P18*Input!$G$41","v":0},{"$f":"$P18*Input!$H$41","v":0},{"$f":"$P18*Input!$I$41","v":0},{"$f":"$P18*Input!$J$41","v":0},{"$f":"$P18*Input!$K$41","v":0},0.40763603939445253,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z18,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z18,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z18,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z18,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z18,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z18,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z18,0)","v":0},9.7021005484706505E-2,0.10304793184733596,9.6622309076137905E-2,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ18,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ18,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ18,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ18,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ18,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ18,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ18,0)","v":0},9.7021005484706505E-2,0.10304793184733596,9.6622309076137905E-2,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT18,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT18,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT18,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT18,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT18,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT18,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT18,0)","v":0},18.751257812144814,19.823865371681652,18.555632049773653,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD18,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD18,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD18,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD18,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD18,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD18,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD18,0)","v":0},18.751257812144814,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ18,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ18,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ18,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ18,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ18,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ18,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ18,0)","v":0},9.7021005484706505E-2,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV18,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV18,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV18,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV18,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV18,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV18,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV18,0)","v":0},9.7021005484706505E-2,0,0,{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},{"$f":"$CF18*Input!$E$43","v":0},0.40763603939445253,0,0,{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},{"$f":"$CP18*Input!$E$42","v":0},0.40763603939445253,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT18,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT18,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT18,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT18,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT18,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT18,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT18,0)","v":0},19.326921426977659,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT18,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT18,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT18,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT18,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT18,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT18,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT18,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J18+T18+AD18+AN18+AX18+BF18+BP18+BZ18+CJ18+CT18+DD18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J18+T18+AD18+AN18+AX18+BF18+BP18+BZ18+CJ18+CT18+DD18))),(J18+T18+AD18+AN18+AX18+BF18+BP18+BZ18+CJ18+CT18+DD18)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K18+U18+AE18+AO18+AY18+BG18+BQ18+CA18+CK18+CU18+DE18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K18+U18+AE18+AO18+AY18+BG18+BQ18+CA18+CK18+CU18+DE18))),(K18+U18+AE18+AO18+AY18+BG18+BQ18+CA18+CK18+CU18+DE18)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L18+V18+AF18+AP18+AZ18+BH18+BR18+CB18+CL18+CV18+DF18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L18+V18+AF18+AP18+AZ18+BH18+BR18+CB18+CL18+CV18+DF18))),(L18+V18+AF18+AP18+AZ18+BH18+BR18+CB18+CL18+CV18+DF18)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M18+W18+AG18+AQ18+BA18+BI18+BS18+CC18+CM18+CW18+DG18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M18+W18+AG18+AQ18+BA18+BI18+BS18+CC18+CM18+CW18+DG18))),(M18+W18+AG18+AQ18+BA18+BI18+BS18+CC18+CM18+CW18+DG18)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N18+X18+AH18+AR18+BB18+BJ18+BT18+CD18+CN18+CX18+DH18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N18+X18+AH18+AR18+BB18+BJ18+BT18+CD18+CN18+CX18+DH18))),(N18+X18+AH18+AR18+BB18+BJ18+BT18+CD18+CN18+CX18+DH18)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O18+Y18+AI18+AS18+BC18+BK18+BU18+CE18+CO18+CY18+DI18)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O18+Y18+AI18+AS18+BC18+BK18+BU18+CE18+CO18+CY18+DI18))),(O18+Y18+AI18+AS18+BC18+BK18+BU18+CE18+CO18+CY18+DI18)))","v":0}]
[null,"Natural gas: present day price ($/CCF)",0.34,null,null,"From U-M",null,2031,{"$f":"$P19*Input!$E$41","v":0},{"$f":"$P19*Input!$F$41","v":0},{"$f":"$P19*Input!$G$41","v":0},{"$f":"$P19*Input!$H$41","v":0},{"$f":"$P19*Input!$I$41","v":0},{"$f":"$P19*Input!$J$41","v":0},{"$f":"$P19*Input!$K$41","v":0},0.42015046580386223,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z19,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z19,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z19,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z19,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z19,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z19,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z19,0)","v":0},{"$f":"Z18+(Z18*$C$16)","v":9.899053189604605E-2},0.10620119856186444,9.8516106334030212E-2,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ19,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ19,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ19,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ19,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ19,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ19,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ19,0)","v":0},{"$f":"AJ18+(AJ18*$C$16)","v":9.899053189604605E-2},0.10620119856186444,9.8516106334030212E-2,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT19,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT19,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT19,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT19,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT19,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT19,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT19,0)","v":0},19.326921426977659,20.622767146160424,19.091889816012113,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD19,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD19,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD19,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD19,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD19,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD19,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD19,0)","v":0},19.326921426977659,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ19,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ19,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ19,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ19,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ19,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ19,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ19,0)","v":0},{"$f":"BL18+(BL18*$C$16)","v":9.899053189604605E-2},0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV19,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV19,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV19,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV19,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV19,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV19,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV19,0)","v":0},{"$f":"BV18+(BV18*$C$16)","v":9.899053189604605E-2},0,0,{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},{"$f":"$CF19*Input!$E$43","v":0},0.42015046580386223,0,0,{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},{"$f":"$CP19*Input!$E$42","v":0},0.42015046580386223,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT19,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT19,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT19,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT19,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT19,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT19,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT19,0)","v":0},19.920257914785871,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT19,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT19,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT19,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT19,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT19,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT19,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT19,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J19+T19+AD19+AN19+AX19+BF19+BP19+BZ19+CJ19+CT19+DD19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J19+T19+AD19+AN19+AX19+BF19+BP19+BZ19+CJ19+CT19+DD19))),(J19+T19+AD19+AN19+AX19+BF19+BP19+BZ19+CJ19+CT19+DD19)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K19+U19+AE19+AO19+AY19+BG19+BQ19+CA19+CK19+CU19+DE19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K19+U19+AE19+AO19+AY19+BG19+BQ19+CA19+CK19+CU19+DE19))),(K19+U19+AE19+AO19+AY19+BG19+BQ19+CA19+CK19+CU19+DE19)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L19+V19+AF19+AP19+AZ19+BH19+BR19+CB19+CL19+CV19+DF19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L19+V19+AF19+AP19+AZ19+BH19+BR19+CB19+CL19+CV19+DF19))),(L19+V19+AF19+AP19+AZ19+BH19+BR19+CB19+CL19+CV19+DF19)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M19+W19+AG19+AQ19+BA19+BI19+BS19+CC19+CM19+CW19+DG19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M19+W19+AG19+AQ19+BA19+BI19+BS19+CC19+CM19+CW19+DG19))),(M19+W19+AG19+AQ19+BA19+BI19+BS19+CC19+CM19+CW19+DG19)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N19+X19+AH19+AR19+BB19+BJ19+BT19+CD19+CN19+CX19+DH19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N19+X19+AH19+AR19+BB19+BJ19+BT19+CD19+CN19+CX19+DH19))),(N19+X19+AH19+AR19+BB19+BJ19+BT19+CD19+CN19+CX19+DH19)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O19+Y19+AI19+AS19+BC19+BK19+BU19+CE19+CO19+CY19+DI19)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O19+Y19+AI19+AS19+BC19+BK19+BU19+CE19+CO19+CY19+DI19))),(O19+Y19+AI19+AS19+BC19+BK19+BU19+CE19+CO19+CY19+DI19)))","v":0}]
[null,"\nDearborn Natural gas: present day price ($/CCF)",0.34,null,null,null,null,2032,{"$f":"$P20*Input!$E$41","v":0},{"$f":"$P20*Input!$F$41","v":0},{"$f":"$P20*Input!$G$41","v":0},{"$f":"$P20*Input!$H$41","v":0},{"$f":"$P20*Input!$I$41","v":0},{"$f":"$P20*Input!$J$41","v":0},{"$f":"$P20*Input!$K$41","v":0},0.43304908510404078,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z20,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z20,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z20,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z20,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z20,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z20,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z20,0)","v":0},0.10100003969353578,0.10945095523785749,0.10044702201817721,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ20,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ20,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ20,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ20,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ20,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ20,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ20,0)","v":0},0.10100003969353578,0.10945095523785749,0.10044702201817721,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT20,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT20,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT20,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT20,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT20,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT20,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT20,0)","v":0},19.920257914785871,21.453864662150689,19.643645431694864,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD20,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD20,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD20,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD20,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD20,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD20,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD20,0)","v":0},19.920257914785871,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ20,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ20,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ20,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ20,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ20,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ20,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ20,0)","v":0},0.10100003969353578,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV20,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV20,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV20,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV20,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV20,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV20,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV20,0)","v":0},0.10100003969353578,0,0,{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},{"$f":"$CF20*Input!$E$43","v":0},0.43304908510404078,0,0,{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},{"$f":"$CP20*Input!$E$42","v":0},0.43304908510404078,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT20,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT20,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT20,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT20,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT20,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT20,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT20,0)","v":0},20.531809832769799,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT20,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT20,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT20,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT20,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT20,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT20,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT20,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J20+T20+AD20+AN20+AX20+BF20+BP20+BZ20+CJ20+CT20+DD20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J20+T20+AD20+AN20+AX20+BF20+BP20+BZ20+CJ20+CT20+DD20))),(J20+T20+AD20+AN20+AX20+BF20+BP20+BZ20+CJ20+CT20+DD20)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K20+U20+AE20+AO20+AY20+BG20+BQ20+CA20+CK20+CU20+DE20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K20+U20+AE20+AO20+AY20+BG20+BQ20+CA20+CK20+CU20+DE20))),(K20+U20+AE20+AO20+AY20+BG20+BQ20+CA20+CK20+CU20+DE20)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L20+V20+AF20+AP20+AZ20+BH20+BR20+CB20+CL20+CV20+DF20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L20+V20+AF20+AP20+AZ20+BH20+BR20+CB20+CL20+CV20+DF20))),(L20+V20+AF20+AP20+AZ20+BH20+BR20+CB20+CL20+CV20+DF20)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M20+W20+AG20+AQ20+BA20+BI20+BS20+CC20+CM20+CW20+DG20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M20+W20+AG20+AQ20+BA20+BI20+BS20+CC20+CM20+CW20+DG20))),(M20+W20+AG20+AQ20+BA20+BI20+BS20+CC20+CM20+CW20+DG20)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N20+X20+AH20+AR20+BB20+BJ20+BT20+CD20+CN20+CX20+DH20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N20+X20+AH20+AR20+BB20+BJ20+BT20+CD20+CN20+CX20+DH20))),(N20+X20+AH20+AR20+BB20+BJ20+BT20+CD20+CN20+CX20+DH20)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O20+Y20+AI20+AS20+BC20+BK20+BU20+CE20+CO20+CY20+DI20)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O20+Y20+AI20+AS20+BC20+BK20+BU20+CE20+CO20+CY20+DI20))),(O20+Y20+AI20+AS20+BC20+BK20+BU20+CE20+CO20+CY20+DI20)))","v":0}]
[null,"Flint\nNatural gas: present day price ($/CCF)",0.34,null,null,null,null,2033,{"$f":"$P21*Input!$E$41","v":0},{"$f":"$P21*Input!$F$41","v":0},{"$f":"$P21*Input!$G$41","v":0},{"$f":"$P21*Input!$H$41","v":0},{"$f":"$P21*Input!$I$41","v":0},{"$f":"$P21*Input!$J$41","v":0},{"$f":"$P21*Input!$K$41","v":0},0.44634369201673485,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z21,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z21,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z21,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z21,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z21,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z21,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z21,0)","v":0},0.10305034049931457,0.11280015446813592,0.10241578364973349,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ21,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ21,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ21,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ21,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ21,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ21,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ21,0)","v":0},0.10305034049931457,0.11280015446813592,0.10241578364973349,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT21,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT21,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT21,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT21,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT21,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT21,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT21,0)","v":0},20.531809832769799,22.318455408035362,20.211346784670845,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD21,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD21,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD21,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD21,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD21,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD21,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD21,0)","v":0},20.531809832769799,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ21,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ21,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ21,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ21,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ21,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ21,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ21,0)","v":0},0.10305034049931457,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV21,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV21,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV21,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV21,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV21,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV21,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV21,0)","v":0},0.10305034049931457,0,0,{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},{"$f":"$CF21*Input!$E$43","v":0},0.44634369201673485,0,0,{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},{"$f":"$CP21*Input!$E$42","v":0},0.44634369201673485,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT21,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT21,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT21,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT21,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT21,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT21,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT21,0)","v":0},21.16213639463583,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT21,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT21,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT21,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT21,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT21,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT21,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT21,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J21+T21+AD21+AN21+AX21+BF21+BP21+BZ21+CJ21+CT21+DD21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J21+T21+AD21+AN21+AX21+BF21+BP21+BZ21+CJ21+CT21+DD21))),(J21+T21+AD21+AN21+AX21+BF21+BP21+BZ21+CJ21+CT21+DD21)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K21+U21+AE21+AO21+AY21+BG21+BQ21+CA21+CK21+CU21+DE21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K21+U21+AE21+AO21+AY21+BG21+BQ21+CA21+CK21+CU21+DE21))),(K21+U21+AE21+AO21+AY21+BG21+BQ21+CA21+CK21+CU21+DE21)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L21+V21+AF21+AP21+AZ21+BH21+BR21+CB21+CL21+CV21+DF21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L21+V21+AF21+AP21+AZ21+BH21+BR21+CB21+CL21+CV21+DF21))),(L21+V21+AF21+AP21+AZ21+BH21+BR21+CB21+CL21+CV21+DF21)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M21+W21+AG21+AQ21+BA21+BI21+BS21+CC21+CM21+CW21+DG21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M21+W21+AG21+AQ21+BA21+BI21+BS21+CC21+CM21+CW21+DG21))),(M21+W21+AG21+AQ21+BA21+BI21+BS21+CC21+CM21+CW21+DG21)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N21+X21+AH21+AR21+BB21+BJ21+BT21+CD21+CN21+CX21+DH21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N21+X21+AH21+AR21+BB21+BJ21+BT21+CD21+CN21+CX21+DH21))),(N21+X21+AH21+AR21+BB21+BJ21+BT21+CD21+CN21+CX21+DH21)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O21+Y21+AI21+AS21+BC21+BK21+BU21+CE21+CO21+CY21+DI21)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O21+Y21+AI21+AS21+BC21+BK21+BU21+CE21+CO21+CY21+DI21))),(O21+Y21+AI21+AS21+BC21+BK21+BU21+CE21+CO21+CY21+DI21)))","v":0}]
[null,"Natural gas: assumed annual price escalation - base scenario",3.0700000000000002E-2,null,null,"'via US DOE Energy Information Administration (EIA) 2020 AEU: base case forecast ('20-'49) for commercial sector nat gas prices (all-in, incl commodity + basis + utility charges)",null,2034,{"$f":"$P22*Input!$E$41","v":0},{"$f":"$P22*Input!$F$41","v":0},{"$f":"$P22*Input!$G$41","v":0},{"$f":"$P22*Input!$H$41","v":0},{"$f":"$P22*Input!$I$41","v":0},{"$f":"$P22*Input!$J$41","v":0},{"$f":"$P22*Input!$K$41","v":0},0.46004644336164863,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z22,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z22,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z22,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z22,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z22,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z22,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z22,0)","v":0},0.10514226241145065,0.11625183919486087,0.10442313300926827,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ22,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ22,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ22,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ22,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ22,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ22,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ22,0)","v":0},0.10514226241145065,0.11625183919486087,0.10442313300926827,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT22,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT22,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT22,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT22,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT22,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT22,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT22,0)","v":0},21.16213639463583,23.217889160979187,20.795454706747833,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD22,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD22,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD22,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD22,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD22,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD22,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD22,0)","v":0},21.16213639463583,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ22,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ22,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ22,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ22,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ22,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ22,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ22,0)","v":0},0.10514226241145065,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV22,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV22,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV22,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV22,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV22,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV22,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV22,0)","v":0},0.10514226241145065,0,0,{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},{"$f":"$CF22*Input!$E$43","v":0},0.46004644336164863,0,0,{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},{"$f":"$CP22*Input!$E$42","v":0},0.46004644336164863,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT22,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT22,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT22,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT22,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT22,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT22,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT22,0)","v":0},21.811813981951151,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT22,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT22,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT22,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT22,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT22,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT22,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT22,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J22+T22+AD22+AN22+AX22+BF22+BP22+BZ22+CJ22+CT22+DD22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J22+T22+AD22+AN22+AX22+BF22+BP22+BZ22+CJ22+CT22+DD22))),(J22+T22+AD22+AN22+AX22+BF22+BP22+BZ22+CJ22+CT22+DD22)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K22+U22+AE22+AO22+AY22+BG22+BQ22+CA22+CK22+CU22+DE22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K22+U22+AE22+AO22+AY22+BG22+BQ22+CA22+CK22+CU22+DE22))),(K22+U22+AE22+AO22+AY22+BG22+BQ22+CA22+CK22+CU22+DE22)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L22+V22+AF22+AP22+AZ22+BH22+BR22+CB22+CL22+CV22+DF22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L22+V22+AF22+AP22+AZ22+BH22+BR22+CB22+CL22+CV22+DF22))),(L22+V22+AF22+AP22+AZ22+BH22+BR22+CB22+CL22+CV22+DF22)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M22+W22+AG22+AQ22+BA22+BI22+BS22+CC22+CM22+CW22+DG22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M22+W22+AG22+AQ22+BA22+BI22+BS22+CC22+CM22+CW22+DG22))),(M22+W22+AG22+AQ22+BA22+BI22+BS22+CC22+CM22+CW22+DG22)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N22+X22+AH22+AR22+BB22+BJ22+BT22+CD22+CN22+CX22+DH22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N22+X22+AH22+AR22+BB22+BJ22+BT22+CD22+CN22+CX22+DH22))),(N22+X22+AH22+AR22+BB22+BJ22+BT22+CD22+CN22+CX22+DH22)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O22+Y22+AI22+AS22+BC22+BK22+BU22+CE22+CO22+CY22+DI22)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O22+Y22+AI22+AS22+BC22+BK22+BU22+CE22+CO22+CY22+DI22))),(O22+Y22+AI22+AS22+BC22+BK22+BU22+CE22+CO22+CY22+DI22)))","v":0}]
[null,"Natural gas: high rate escalation scenario",4.0300000000000002E-2,null,null,"EIA economic growth case, 2020-2049",null,2035,{"$f":"$P23*Input!$E$41","v":0},{"$f":"$P23*Input!$F$41","v":0},{"$f":"$P23*Input!$G$41","v":0},{"$f":"$P23*Input!$H$41","v":0},{"$f":"$P23*Input!$I$41","v":0},{"$f":"$P23*Input!$J$41","v":0},{"$f":"$P23*Input!$K$41","v":0},0.47416986917285125,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z23,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z23,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z23,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z23,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z23,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z23,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z23,0)","v":0},0.1072766503384031,0.11980914547422361,0.10646982641624993,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ23,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ23,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ23,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ23,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ23,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ23,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ23,0)","v":0},0.1072766503384031,0.11980914547422361,0.10646982641624993,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT23,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT23,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT23,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT23,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT23,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT23,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT23,0)","v":0},21.811813981951151,24.15357009416665,21.396443347772845,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD23,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD23,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD23,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD23,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD23,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD23,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD23,0)","v":0},21.811813981951151,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ23,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ23,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ23,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ23,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ23,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ23,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ23,0)","v":0},0.1072766503384031,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV23,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV23,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV23,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV23,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV23,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV23,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV23,0)","v":0},0.1072766503384031,0,0,{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},{"$f":"$CF23*Input!$E$43","v":0},0.47416986917285125,0,0,{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},{"$f":"$CP23*Input!$E$42","v":0},0.47416986917285125,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT23,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT23,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT23,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT23,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT23,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT23,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT23,0)","v":0},22.481436671197052,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT23,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT23,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT23,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT23,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT23,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT23,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT23,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J23+T23+AD23+AN23+AX23+BF23+BP23+BZ23+CJ23+CT23+DD23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J23+T23+AD23+AN23+AX23+BF23+BP23+BZ23+CJ23+CT23+DD23))),(J23+T23+AD23+AN23+AX23+BF23+BP23+BZ23+CJ23+CT23+DD23)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K23+U23+AE23+AO23+AY23+BG23+BQ23+CA23+CK23+CU23+DE23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K23+U23+AE23+AO23+AY23+BG23+BQ23+CA23+CK23+CU23+DE23))),(K23+U23+AE23+AO23+AY23+BG23+BQ23+CA23+CK23+CU23+DE23)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L23+V23+AF23+AP23+AZ23+BH23+BR23+CB23+CL23+CV23+DF23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L23+V23+AF23+AP23+AZ23+BH23+BR23+CB23+CL23+CV23+DF23))),(L23+V23+AF23+AP23+AZ23+BH23+BR23+CB23+CL23+CV23+DF23)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M23+W23+AG23+AQ23+BA23+BI23+BS23+CC23+CM23+CW23+DG23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M23+W23+AG23+AQ23+BA23+BI23+BS23+CC23+CM23+CW23+DG23))),(M23+W23+AG23+AQ23+BA23+BI23+BS23+CC23+CM23+CW23+DG23)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N23+X23+AH23+AR23+BB23+BJ23+BT23+CD23+CN23+CX23+DH23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N23+X23+AH23+AR23+BB23+BJ23+BT23+CD23+CN23+CX23+DH23))),(N23+X23+AH23+AR23+BB23+BJ23+BT23+CD23+CN23+CX23+DH23)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O23+Y23+AI23+AS23+BC23+BK23+BU23+CE23+CO23+CY23+DI23)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O23+Y23+AI23+AS23+BC23+BK23+BU23+CE23+CO23+CY23+DI23))),(O23+Y23+AI23+AS23+BC23+BK23+BU23+CE23+CO23+CY23+DI23)))","v":0}]
[null,"Natural gas: low rate escalation scenario",2.8899999999999999E-2,null,null,"EIA high oil and gas supply case, 2020-2049",null,2036,{"$f":"$P24*Input!$E$41","v":0},{"$f":"$P24*Input!$F$41","v":0},{"$f":"$P24*Input!$G$41","v":0},{"$f":"$P24*Input!$H$41","v":0},{"$f":"$P24*Input!$I$41","v":0},{"$f":"$P24*Input!$J$41","v":0},{"$f":"$P24*Input!$K$41","v":0},0.48872688415645776,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z24,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z24,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z24,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z24,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z24,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z24,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z24,0)","v":0},0.10945436634027268,0.12347530532573485,0.10855663501400843,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ24,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ24,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ24,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ24,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ24,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ24,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ24,0)","v":0},0.10945436634027268,0.12347530532573485,0.10855663501400843,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT24,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT24,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT24,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT24,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT24,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT24,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT24,0)","v":0},22.481436671197052,25.126958968961567,22.014800560523479,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD24,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD24,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD24,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD24,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD24,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD24,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD24,0)","v":0},22.481436671197052,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ24,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ24,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ24,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ24,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ24,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ24,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ24,0)","v":0},0.10945436634027268,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV24,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV24,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV24,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV24,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV24,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV24,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV24,0)","v":0},0.10945436634027268,0,0,{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},{"$f":"$CF24*Input!$E$43","v":0},0.48872688415645776,0,0,{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},{"$f":"$CP24*Input!$E$42","v":0},0.48872688415645776,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT24,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT24,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT24,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT24,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT24,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT24,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT24,0)","v":0},23.1716167770028,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT24,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT24,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT24,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT24,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT24,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT24,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT24,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J24+T24+AD24+AN24+AX24+BF24+BP24+BZ24+CJ24+CT24+DD24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J24+T24+AD24+AN24+AX24+BF24+BP24+BZ24+CJ24+CT24+DD24))),(J24+T24+AD24+AN24+AX24+BF24+BP24+BZ24+CJ24+CT24+DD24)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K24+U24+AE24+AO24+AY24+BG24+BQ24+CA24+CK24+CU24+DE24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K24+U24+AE24+AO24+AY24+BG24+BQ24+CA24+CK24+CU24+DE24))),(K24+U24+AE24+AO24+AY24+BG24+BQ24+CA24+CK24+CU24+DE24)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L24+V24+AF24+AP24+AZ24+BH24+BR24+CB24+CL24+CV24+DF24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L24+V24+AF24+AP24+AZ24+BH24+BR24+CB24+CL24+CV24+DF24))),(L24+V24+AF24+AP24+AZ24+BH24+BR24+CB24+CL24+CV24+DF24)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M24+W24+AG24+AQ24+BA24+BI24+BS24+CC24+CM24+CW24+DG24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M24+W24+AG24+AQ24+BA24+BI24+BS24+CC24+CM24+CW24+DG24))),(M24+W24+AG24+AQ24+BA24+BI24+BS24+CC24+CM24+CW24+DG24)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N24+X24+AH24+AR24+BB24+BJ24+BT24+CD24+CN24+CX24+DH24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N24+X24+AH24+AR24+BB24+BJ24+BT24+CD24+CN24+CX24+DH24))),(N24+X24+AH24+AR24+BB24+BJ24+BT24+CD24+CN24+CX24+DH24)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O24+Y24+AI24+AS24+BC24+BK24+BU24+CE24+CO24+CY24+DI24)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O24+Y24+AI24+AS24+BC24+BK24+BU24+CE24+CO24+CY24+DI24))),(O24+Y24+AI24+AS24+BC24+BK24+BU24+CE24+CO24+CY24+DI24)))","v":0}]
[null,"Renewable Natural Gas (RNG) - offsite ‘virtual’ purchase - present day price",">>",null,null,"This market that is very volatile and difficult to predict; during U-M engagement, idea: use multiplier on natural gas (note: multiplier can be adjusted on each campus-specific LCCA tab)",null,2037,{"$f":"$P25*Input!$E$41","v":0},{"$f":"$P25*Input!$F$41","v":0},{"$f":"$P25*Input!$G$41","v":0},{"$f":"$P25*Input!$H$41","v":0},{"$f":"$P25*Input!$I$41","v":0},{"$f":"$P25*Input!$J$41","v":0},{"$f":"$P25*Input!$K$41","v":0},0.50373079950006105,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z25,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z25,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z25,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z25,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z25,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z25,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z25,0)","v":0},0.11167628997698022,0.12725364966870234,0.11068434506028299,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ25,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ25,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ25,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ25,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ25,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ25,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ25,0)","v":0},0.11167628997698022,0.12725364966870234,0.11068434506028299,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT25,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT25,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT25,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT25,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT25,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT25,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT25,0)","v":0},23.1716167770028,26.139575415410718,22.651028296722608,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD25,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD25,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD25,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD25,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD25,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD25,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD25,0)","v":0},23.1716167770028,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ25,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ25,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ25,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ25,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ25,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ25,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ25,0)","v":0},0.11167628997698022,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV25,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV25,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV25,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV25,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV25,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV25,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV25,0)","v":0},0.11167628997698022,0,0,{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},{"$f":"$CF25*Input!$E$43","v":0},0.50373079950006105,0,0,{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},{"$f":"$CP25*Input!$E$42","v":0},0.50373079950006105,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT25,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT25,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT25,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT25,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT25,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT25,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT25,0)","v":0},23.882985412056787,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT25,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT25,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT25,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT25,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT25,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT25,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT25,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J25+T25+AD25+AN25+AX25+BF25+BP25+BZ25+CJ25+CT25+DD25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J25+T25+AD25+AN25+AX25+BF25+BP25+BZ25+CJ25+CT25+DD25))),(J25+T25+AD25+AN25+AX25+BF25+BP25+BZ25+CJ25+CT25+DD25)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K25+U25+AE25+AO25+AY25+BG25+BQ25+CA25+CK25+CU25+DE25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K25+U25+AE25+AO25+AY25+BG25+BQ25+CA25+CK25+CU25+DE25))),(K25+U25+AE25+AO25+AY25+BG25+BQ25+CA25+CK25+CU25+DE25)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L25+V25+AF25+AP25+AZ25+BH25+BR25+CB25+CL25+CV25+DF25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L25+V25+AF25+AP25+AZ25+BH25+BR25+CB25+CL25+CV25+DF25))),(L25+V25+AF25+AP25+AZ25+BH25+BR25+CB25+CL25+CV25+DF25)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M25+W25+AG25+AQ25+BA25+BI25+BS25+CC25+CM25+CW25+DG25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M25+W25+AG25+AQ25+BA25+BI25+BS25+CC25+CM25+CW25+DG25))),(M25+W25+AG25+AQ25+BA25+BI25+BS25+CC25+CM25+CW25+DG25)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N25+X25+AH25+AR25+BB25+BJ25+BT25+CD25+CN25+CX25+DH25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N25+X25+AH25+AR25+BB25+BJ25+BT25+CD25+CN25+CX25+DH25))),(N25+X25+AH25+AR25+BB25+BJ25+BT25+CD25+CN25+CX25+DH25)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O25+Y25+AI25+AS25+BC25+BK25+BU25+CE25+CO25+CY25+DI25)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O25+Y25+AI25+AS25+BC25+BK25+BU25+CE25+CO25+CY25+DI25))),(O25+Y25+AI25+AS25+BC25+BK25+BU25+CE25+CO25+CY25+DI25)))","v":0}]
[null,"RNG price - assumed annual escalation",">>",null,null,"Market intelligence, see row above; nat gas assumptions re rate escalation serves as proxy RNG rate escalation  ",null,2038,{"$f":"$P26*Input!$E$41","v":0},{"$f":"$P26*Input!$F$41","v":0},{"$f":"$P26*Input!$G$41","v":0},{"$f":"$P26*Input!$H$41","v":0},{"$f":"$P26*Input!$I$41","v":0},{"$f":"$P26*Input!$J$41","v":0},{"$f":"$P26*Input!$K$41","v":0},0.51919533504471294,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z26,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z26,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z26,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z26,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z26,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z26,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z26,0)","v":0},0.11394331866351291,0.13114761134856462,0.11285375822346454,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ26,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ26,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ26,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ26,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ26,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ26,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ26,0)","v":0},0.11394331866351291,0.13114761134856462,0.11285375822346454,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT26,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT26,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT26,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT26,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT26,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT26,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT26,0)","v":0},23.882985412056787,27.193000304651768,23.305643014497893,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD26,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD26,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD26,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD26,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD26,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD26,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD26,0)","v":0},23.882985412056787,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ26,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ26,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ26,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ26,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ26,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ26,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ26,0)","v":0},0.11394331866351291,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV26,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV26,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV26,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV26,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV26,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV26,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV26,0)","v":0},0.11394331866351291,0,0,{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},{"$f":"$CF26*Input!$E$43","v":0},0.51919533504471294,0,0,{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},{"$f":"$CP26*Input!$E$42","v":0},0.51919533504471294,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT26,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT26,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT26,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT26,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT26,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT26,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT26,0)","v":0},24.616193064206929,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT26,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT26,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT26,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT26,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT26,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT26,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT26,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J26+T26+AD26+AN26+AX26+BF26+BP26+BZ26+CJ26+CT26+DD26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J26+T26+AD26+AN26+AX26+BF26+BP26+BZ26+CJ26+CT26+DD26))),(J26+T26+AD26+AN26+AX26+BF26+BP26+BZ26+CJ26+CT26+DD26)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K26+U26+AE26+AO26+AY26+BG26+BQ26+CA26+CK26+CU26+DE26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K26+U26+AE26+AO26+AY26+BG26+BQ26+CA26+CK26+CU26+DE26))),(K26+U26+AE26+AO26+AY26+BG26+BQ26+CA26+CK26+CU26+DE26)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L26+V26+AF26+AP26+AZ26+BH26+BR26+CB26+CL26+CV26+DF26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L26+V26+AF26+AP26+AZ26+BH26+BR26+CB26+CL26+CV26+DF26))),(L26+V26+AF26+AP26+AZ26+BH26+BR26+CB26+CL26+CV26+DF26)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M26+W26+AG26+AQ26+BA26+BI26+BS26+CC26+CM26+CW26+DG26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M26+W26+AG26+AQ26+BA26+BI26+BS26+CC26+CM26+CW26+DG26))),(M26+W26+AG26+AQ26+BA26+BI26+BS26+CC26+CM26+CW26+DG26)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N26+X26+AH26+AR26+BB26+BJ26+BT26+CD26+CN26+CX26+DH26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N26+X26+AH26+AR26+BB26+BJ26+BT26+CD26+CN26+CX26+DH26))),(N26+X26+AH26+AR26+BB26+BJ26+BT26+CD26+CN26+CX26+DH26)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O26+Y26+AI26+AS26+BC26+BK26+BU26+CE26+CO26+CY26+DI26)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O26+Y26+AI26+AS26+BC26+BK26+BU26+CE26+CO26+CY26+DI26))),(O26+Y26+AI26+AS26+BC26+BK26+BU26+CE26+CO26+CY26+DI26)))","v":0}]
[null,"Steam: present day price",15.64,null,null,"From U-M website",null,2039,{"$f":"$P27*Input!$E$41","v":0},{"$f":"$P27*Input!$F$41","v":0},{"$f":"$P27*Input!$G$41","v":0},{"$f":"$P27*Input!$H$41","v":0},{"$f":"$P27*Input!$I$41","v":0},{"$f":"$P27*Input!$J$41","v":0},{"$f":"$P27*Input!$K$41","v":0},0.53513463183058563,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z27,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z27,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z27,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z27,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z27,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z27,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z27,0)","v":0},0.11625636803238222,0.1351607282558307,0.11506569188464444,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ27,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ27,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ27,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ27,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ27,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ27,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ27,0)","v":0},0.11625636803238222,0.1351607282558307,0.11506569188464444,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT27,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT27,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT27,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT27,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT27,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT27,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT27,0)","v":0},24.616193064206929,28.288878216929234,23.979176097616882,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD27,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD27,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD27,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD27,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD27,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD27,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD27,0)","v":0},24.616193064206929,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ27,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ27,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ27,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ27,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ27,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ27,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ27,0)","v":0},0.11625636803238222,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV27,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV27,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV27,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV27,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV27,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV27,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV27,0)","v":0},0.11625636803238222,0,0,{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},{"$f":"$CF27*Input!$E$43","v":0},0.53513463183058563,0,0,{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},{"$f":"$CP27*Input!$E$42","v":0},0.53513463183058563,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT27,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT27,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT27,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT27,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT27,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT27,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT27,0)","v":0},25.371910191278083,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT27,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT27,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT27,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT27,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT27,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT27,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT27,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J27+T27+AD27+AN27+AX27+BF27+BP27+BZ27+CJ27+CT27+DD27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J27+T27+AD27+AN27+AX27+BF27+BP27+BZ27+CJ27+CT27+DD27))),(J27+T27+AD27+AN27+AX27+BF27+BP27+BZ27+CJ27+CT27+DD27)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K27+U27+AE27+AO27+AY27+BG27+BQ27+CA27+CK27+CU27+DE27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K27+U27+AE27+AO27+AY27+BG27+BQ27+CA27+CK27+CU27+DE27))),(K27+U27+AE27+AO27+AY27+BG27+BQ27+CA27+CK27+CU27+DE27)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L27+V27+AF27+AP27+AZ27+BH27+BR27+CB27+CL27+CV27+DF27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L27+V27+AF27+AP27+AZ27+BH27+BR27+CB27+CL27+CV27+DF27))),(L27+V27+AF27+AP27+AZ27+BH27+BR27+CB27+CL27+CV27+DF27)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M27+W27+AG27+AQ27+BA27+BI27+BS27+CC27+CM27+CW27+DG27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M27+W27+AG27+AQ27+BA27+BI27+BS27+CC27+CM27+CW27+DG27))),(M27+W27+AG27+AQ27+BA27+BI27+BS27+CC27+CM27+CW27+DG27)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N27+X27+AH27+AR27+BB27+BJ27+BT27+CD27+CN27+CX27+DH27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N27+X27+AH27+AR27+BB27+BJ27+BT27+CD27+CN27+CX27+DH27))),(N27+X27+AH27+AR27+BB27+BJ27+BT27+CD27+CN27+CX27+DH27)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O27+Y27+AI27+AS27+BC27+BK27+BU27+CE27+CO27+CY27+DI27)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O27+Y27+AI27+AS27+BC27+BK27+BU27+CE27+CO27+CY27+DI27))),(O27+Y27+AI27+AS27+BC27+BK27+BU27+CE27+CO27+CY27+DI27)))","v":0}]
[null,null,null,null,null,null,null,2040,{"$f":"$P28*Input!$E$41","v":0},{"$f":"$P28*Input!$F$41","v":0},{"$f":"$P28*Input!$G$41","v":0},{"$f":"$P28*Input!$H$41","v":0},{"$f":"$P28*Input!$I$41","v":0},{"$f":"$P28*Input!$J$41","v":0},{"$f":"$P28*Input!$K$41","v":0},{"$f":"P27+(P27*$C$22)","v":0.55156326502778463},0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z28,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z28,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z28,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z28,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z28,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z28,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z28,0)","v":0},0.11861637230343958,0.13929664654045912,0.11732097944558346,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ28,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ28,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ28,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ28,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ28,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ28,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ28,0)","v":0},0.11861637230343958,0.13929664654045912,0.11732097944558346,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT28,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT28,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT28,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT28,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT28,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT28,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT28,0)","v":0},25.371910191278083,29.428920009071483,24.672174286838011,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD28,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD28,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD28,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD28,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD28,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD28,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD28,0)","v":0},25.371910191278083,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ28,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ28,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ28,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ28,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ28,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ28,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ28,0)","v":0},0.11861637230343958,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV28,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV28,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV28,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV28,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV28,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV28,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV28,0)","v":0},0.11861637230343958,0,0,{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"$CF28*Input!$E$43","v":0},{"$f":"CF27+(CF27*$C$22)","v":0.55156326502778463},0,0,{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"$CP28*Input!$E$42","v":0},{"$f":"CP27+(CP27*$C$22)","v":0.55156326502778463},0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT28,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT28,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT28,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT28,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT28,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT28,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT28,0)","v":0},{"$f":"CZ27+(CZ27*$C$22)","v":26.15082783415032},0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT28,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT28,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT28,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT28,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT28,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT28,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT28,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J28+T28+AD28+AN28+AX28+BF28+BP28+BZ28+CJ28+CT28+DD28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J28+T28+AD28+AN28+AX28+BF28+BP28+BZ28+CJ28+CT28+DD28))),(J28+T28+AD28+AN28+AX28+BF28+BP28+BZ28+CJ28+CT28+DD28)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K28+U28+AE28+AO28+AY28+BG28+BQ28+CA28+CK28+CU28+DE28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K28+U28+AE28+AO28+AY28+BG28+BQ28+CA28+CK28+CU28+DE28))),(K28+U28+AE28+AO28+AY28+BG28+BQ28+CA28+CK28+CU28+DE28)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L28+V28+AF28+AP28+AZ28+BH28+BR28+CB28+CL28+CV28+DF28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L28+V28+AF28+AP28+AZ28+BH28+BR28+CB28+CL28+CV28+DF28))),(L28+V28+AF28+AP28+AZ28+BH28+BR28+CB28+CL28+CV28+DF28)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M28+W28+AG28+AQ28+BA28+BI28+BS28+CC28+CM28+CW28+DG28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M28+W28+AG28+AQ28+BA28+BI28+BS28+CC28+CM28+CW28+DG28))),(M28+W28+AG28+AQ28+BA28+BI28+BS28+CC28+CM28+CW28+DG28)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N28+X28+AH28+AR28+BB28+BJ28+BT28+CD28+CN28+CX28+DH28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N28+X28+AH28+AR28+BB28+BJ28+BT28+CD28+CN28+CX28+DH28))),(N28+X28+AH28+AR28+BB28+BJ28+BT28+CD28+CN28+CX28+DH28)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O28+Y28+AI28+AS28+BC28+BK28+BU28+CE28+CO28+CY28+DI28)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O28+Y28+AI28+AS28+BC28+BK28+BU28+CE28+CO28+CY28+DI28))),(O28+Y28+AI28+AS28+BC28+BK28+BU28+CE28+CO28+CY28+DI28)))","v":0}]
[null,"Cost of Carbon ($/MT)",2766,null,null,"PCCA includes a number. ",null,2041,{"$f":"$P29*Input!$E$41","v":0},{"$f":"$P29*Input!$F$41","v":0},{"$f":"$P29*Input!$G$41","v":0},{"$f":"$P29*Input!$H$41","v":0},{"$f":"$P29*Input!$I$41","v":0},{"$f":"$P29*Input!$J$41","v":0},{"$f":"$P29*Input!$K$41","v":0},{"$f":"P28+(P28*$C$22)","v":0.56849625726413766},0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z29,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z29,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z29,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z29,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z29,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z29,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z29,0)","v":0},0.1210242846611994,0.14355912392459716,0.1196204706427169,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ29,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ29,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ29,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ29,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ29,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ29,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ29,0)","v":0},0.1210242846611994,0.14355912392459716,0.1196204706427169,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT29,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT29,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT29,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT29,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT29,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT29,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT29,0)","v":0},{"$f":"AT28+(AT28*$C$22)","v":26.15082783415032},30.614905485437063,25.385200123727628,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD29,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD29,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD29,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD29,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD29,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD29,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD29,0)","v":0},{"$f":"BD28+(BD28*$C$22)","v":26.15082783415032},{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ29,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ29,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ29,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ29,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ29,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ29,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ29,0)","v":0},0.1210242846611994,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV29,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV29,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV29,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV29,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV29,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV29,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV29,0)","v":0},0.1210242846611994,0,0,{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"$CF29*Input!$E$43","v":0},{"$f":"CF28+(CF28*$C$22)","v":0.56849625726413766},0,0,{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"$CP29*Input!$E$42","v":0},{"$f":"CP28+(CP28*$C$22)","v":0.56849625726413766},0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT29,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT29,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT29,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT29,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT29,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT29,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT29,0)","v":0},26.953658248658733,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT29,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT29,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT29,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT29,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT29,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT29,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT29,0)","v":0},{"$f":"DJ28+(DJ28*$C$22)","v":0},0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J29+T29+AD29+AN29+AX29+BF29+BP29+BZ29+CJ29+CT29+DD29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J29+T29+AD29+AN29+AX29+BF29+BP29+BZ29+CJ29+CT29+DD29))),(J29+T29+AD29+AN29+AX29+BF29+BP29+BZ29+CJ29+CT29+DD29)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K29+U29+AE29+AO29+AY29+BG29+BQ29+CA29+CK29+CU29+DE29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K29+U29+AE29+AO29+AY29+BG29+BQ29+CA29+CK29+CU29+DE29))),(K29+U29+AE29+AO29+AY29+BG29+BQ29+CA29+CK29+CU29+DE29)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L29+V29+AF29+AP29+AZ29+BH29+BR29+CB29+CL29+CV29+DF29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L29+V29+AF29+AP29+AZ29+BH29+BR29+CB29+CL29+CV29+DF29))),(L29+V29+AF29+AP29+AZ29+BH29+BR29+CB29+CL29+CV29+DF29)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M29+W29+AG29+AQ29+BA29+BI29+BS29+CC29+CM29+CW29+DG29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M29+W29+AG29+AQ29+BA29+BI29+BS29+CC29+CM29+CW29+DG29))),(M29+W29+AG29+AQ29+BA29+BI29+BS29+CC29+CM29+CW29+DG29)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N29+X29+AH29+AR29+BB29+BJ29+BT29+CD29+CN29+CX29+DH29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N29+X29+AH29+AR29+BB29+BJ29+BT29+CD29+CN29+CX29+DH29))),(N29+X29+AH29+AR29+BB29+BJ29+BT29+CD29+CN29+CX29+DH29)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O29+Y29+AI29+AS29+BC29+BK29+BU29+CE29+CO29+CY29+DI29)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O29+Y29+AI29+AS29+BC29+BK29+BU29+CE29+CO29+CY29+DI29))),(O29+Y29+AI29+AS29+BC29+BK29+BU29+CE29+CO29+CY29+DI29)))","v":0}]
[null,null,null,null,null,null,null,2042,{"$f":"$P30*Input!$E$41","v":0},{"$f":"$P30*Input!$F$41","v":0},{"$f":"$P30*Input!$G$41","v":0},{"$f":"$P30*Input!$H$41","v":0},{"$f":"$P30*Input!$I$41","v":0},{"$f":"$P30*Input!$J$41","v":0},{"$f":"$P30*Input!$K$41","v":0},0.58594909236214665,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z30,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z30,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z30,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z30,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z30,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z30,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z30,0)","v":0},0.12348107763982175,0.14795203311668984,0.12196503186731415,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ30,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ30,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ30,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ30,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ30,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ30,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ30,0)","v":0},0.12348107763982175,0.14795203311668984,0.12196503186731415,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT30,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT30,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT30,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT30,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT30,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT30,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT30,0)","v":0},26.953658248658733,31.848686176500177,26.118832407303358,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD30,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD30,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD30,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD30,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD30,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD30,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD30,0)","v":0},26.953658248658733,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ30,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ30,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ30,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ30,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ30,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ30,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ30,0)","v":0},0.12348107763982175,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV30,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV30,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV30,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV30,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV30,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV30,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV30,0)","v":0},0.12348107763982175,0,0,{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},{"$f":"$CF30*Input!$E$43","v":0},0.58594909236214665,0,0,{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},{"$f":"$CP30*Input!$E$42","v":0},0.58594909236214665,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT30,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT30,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT30,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT30,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT30,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT30,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT30,0)","v":0},27.781135556892558,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT30,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT30,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT30,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT30,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT30,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT30,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT30,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J30+T30+AD30+AN30+AX30+BF30+BP30+BZ30+CJ30+CT30+DD30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J30+T30+AD30+AN30+AX30+BF30+BP30+BZ30+CJ30+CT30+DD30))),(J30+T30+AD30+AN30+AX30+BF30+BP30+BZ30+CJ30+CT30+DD30)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K30+U30+AE30+AO30+AY30+BG30+BQ30+CA30+CK30+CU30+DE30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K30+U30+AE30+AO30+AY30+BG30+BQ30+CA30+CK30+CU30+DE30))),(K30+U30+AE30+AO30+AY30+BG30+BQ30+CA30+CK30+CU30+DE30)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L30+V30+AF30+AP30+AZ30+BH30+BR30+CB30+CL30+CV30+DF30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L30+V30+AF30+AP30+AZ30+BH30+BR30+CB30+CL30+CV30+DF30))),(L30+V30+AF30+AP30+AZ30+BH30+BR30+CB30+CL30+CV30+DF30)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M30+W30+AG30+AQ30+BA30+BI30+BS30+CC30+CM30+CW30+DG30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M30+W30+AG30+AQ30+BA30+BI30+BS30+CC30+CM30+CW30+DG30))),(M30+W30+AG30+AQ30+BA30+BI30+BS30+CC30+CM30+CW30+DG30)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N30+X30+AH30+AR30+BB30+BJ30+BT30+CD30+CN30+CX30+DH30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N30+X30+AH30+AR30+BB30+BJ30+BT30+CD30+CN30+CX30+DH30))),(N30+X30+AH30+AR30+BB30+BJ30+BT30+CD30+CN30+CX30+DH30)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O30+Y30+AI30+AS30+BC30+BK30+BU30+CE30+CO30+CY30+DI30)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O30+Y30+AI30+AS30+BC30+BK30+BU30+CE30+CO30+CY30+DI30))),(O30+Y30+AI30+AS30+BC30+BK30+BU30+CE30+CO30+CY30+DI30)))","v":0}]
[null,"Multiple natural gas vs electric prices (on equivalent BTU basis)",{"$f":"C13/C30","v":{"$error":"#DIV/0!"}},null,null,null,null,2043,{"$f":"$P31*Input!$E$41","v":0},{"$f":"$P31*Input!$F$41","v":0},{"$f":"$P31*Input!$G$41","v":0},{"$f":"$P31*Input!$H$41","v":0},{"$f":"$P31*Input!$I$41","v":0},{"$f":"$P31*Input!$J$41","v":0},{"$f":"$P31*Input!$K$41","v":0},0.60393772949766455,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z31,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z31,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z31,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z31,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z31,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z31,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z31,0)","v":0},0.12598774351591013,0.15247936533006054,0.12435554649191351,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ31,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ31,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ31,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ31,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ31,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ31,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ31,0)","v":0},0.12598774351591013,0.15247936533006054,0.12435554649191351,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT31,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT31,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT31,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT31,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT31,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT31,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT31,0)","v":0},27.781135556892558,33.132188229413131,26.873666663874424,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD31,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD31,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD31,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD31,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD31,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD31,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD31,0)","v":0},27.781135556892558,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ31,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ31,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ31,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ31,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ31,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ31,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ31,0)","v":0},0.12598774351591013,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV31,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV31,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV31,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV31,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV31,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV31,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV31,0)","v":0},0.12598774351591013,0,0,{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},{"$f":"$CF31*Input!$E$43","v":0},0.60393772949766455,0,0,{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},{"$f":"$CP31*Input!$E$42","v":0},0.60393772949766455,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT31,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT31,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT31,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT31,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT31,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT31,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT31,0)","v":0},28.634016418489161,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT31,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT31,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT31,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT31,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT31,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT31,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT31,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J31+T31+AD31+AN31+AX31+BF31+BP31+BZ31+CJ31+CT31+DD31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J31+T31+AD31+AN31+AX31+BF31+BP31+BZ31+CJ31+CT31+DD31))),(J31+T31+AD31+AN31+AX31+BF31+BP31+BZ31+CJ31+CT31+DD31)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K31+U31+AE31+AO31+AY31+BG31+BQ31+CA31+CK31+CU31+DE31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K31+U31+AE31+AO31+AY31+BG31+BQ31+CA31+CK31+CU31+DE31))),(K31+U31+AE31+AO31+AY31+BG31+BQ31+CA31+CK31+CU31+DE31)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L31+V31+AF31+AP31+AZ31+BH31+BR31+CB31+CL31+CV31+DF31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L31+V31+AF31+AP31+AZ31+BH31+BR31+CB31+CL31+CV31+DF31))),(L31+V31+AF31+AP31+AZ31+BH31+BR31+CB31+CL31+CV31+DF31)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M31+W31+AG31+AQ31+BA31+BI31+BS31+CC31+CM31+CW31+DG31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M31+W31+AG31+AQ31+BA31+BI31+BS31+CC31+CM31+CW31+DG31))),(M31+W31+AG31+AQ31+BA31+BI31+BS31+CC31+CM31+CW31+DG31)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N31+X31+AH31+AR31+BB31+BJ31+BT31+CD31+CN31+CX31+DH31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N31+X31+AH31+AR31+BB31+BJ31+BT31+CD31+CN31+CX31+DH31))),(N31+X31+AH31+AR31+BB31+BJ31+BT31+CD31+CN31+CX31+DH31)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O31+Y31+AI31+AS31+BC31+BK31+BU31+CE31+CO31+CY31+DI31)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O31+Y31+AI31+AS31+BC31+BK31+BU31+CE31+CO31+CY31+DI31))),(O31+Y31+AI31+AS31+BC31+BK31+BU31+CE31+CO31+CY31+DI31)))","v":0}]
[null,"Cost of Carbon: impact on natural gas prices ($/therm)",{"$f":"C29*C35/10","v":14.676734693877552},null,null,null,null,2044,{"$f":"$P32*Input!$E$41","v":0},{"$f":"$P32*Input!$F$41","v":0},{"$f":"$P32*Input!$G$41","v":0},{"$f":"$P32*Input!$H$41","v":0},{"$f":"$P32*Input!$I$41","v":0},{"$f":"$P32*Input!$J$41","v":0},{"$f":"$P32*Input!$K$41","v":0},0.62247861779324287,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z32,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z32,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z32,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z32,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z32,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z32,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z32,0)","v":0},0.12854529470928311,0.15714523390916038,0.126792915203155,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ32,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ32,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ32,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ32,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ32,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ32,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ32,0)","v":0},0.12854529470928311,0.15714523390916038,0.126792915203155,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT32,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT32,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT32,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT32,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT32,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT32,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT32,0)","v":0},28.634016418489161,34.467415415058483,27.650315630460394,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD32,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD32,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD32,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD32,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD32,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD32,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD32,0)","v":0},28.634016418489161,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ32,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ32,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ32,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ32,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ32,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ32,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ32,0)","v":0},0.12854529470928311,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV32,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV32,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV32,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV32,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV32,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV32,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV32,0)","v":0},0.12854529470928311,0,0,{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},{"$f":"$CF32*Input!$E$43","v":0},0.62247861779324287,0,0,{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},{"$f":"$CP32*Input!$E$42","v":0},0.62247861779324287,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT32,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT32,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT32,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT32,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT32,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT32,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT32,0)","v":0},29.513080722536778,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT32,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT32,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT32,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT32,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT32,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT32,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT32,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J32+T32+AD32+AN32+AX32+BF32+BP32+BZ32+CJ32+CT32+DD32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J32+T32+AD32+AN32+AX32+BF32+BP32+BZ32+CJ32+CT32+DD32))),(J32+T32+AD32+AN32+AX32+BF32+BP32+BZ32+CJ32+CT32+DD32)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K32+U32+AE32+AO32+AY32+BG32+BQ32+CA32+CK32+CU32+DE32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K32+U32+AE32+AO32+AY32+BG32+BQ32+CA32+CK32+CU32+DE32))),(K32+U32+AE32+AO32+AY32+BG32+BQ32+CA32+CK32+CU32+DE32)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L32+V32+AF32+AP32+AZ32+BH32+BR32+CB32+CL32+CV32+DF32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L32+V32+AF32+AP32+AZ32+BH32+BR32+CB32+CL32+CV32+DF32))),(L32+V32+AF32+AP32+AZ32+BH32+BR32+CB32+CL32+CV32+DF32)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M32+W32+AG32+AQ32+BA32+BI32+BS32+CC32+CM32+CW32+DG32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M32+W32+AG32+AQ32+BA32+BI32+BS32+CC32+CM32+CW32+DG32))),(M32+W32+AG32+AQ32+BA32+BI32+BS32+CC32+CM32+CW32+DG32)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N32+X32+AH32+AR32+BB32+BJ32+BT32+CD32+CN32+CX32+DH32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N32+X32+AH32+AR32+BB32+BJ32+BT32+CD32+CN32+CX32+DH32))),(N32+X32+AH32+AR32+BB32+BJ32+BT32+CD32+CN32+CX32+DH32)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O32+Y32+AI32+AS32+BC32+BK32+BU32+CE32+CO32+CY32+DI32)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O32+Y32+AI32+AS32+BC32+BK32+BU32+CE32+CO32+CY32+DI32))),(O32+Y32+AI32+AS32+BC32+BK32+BU32+CE32+CO32+CY32+DI32)))","v":0}]
[null,"Cost of Carbon: % increase in natural gas price ($/therm)",{"$f":"C32/C19","v":43.16686674669868},null,null,null,null,2045,{"$f":"$P33*Input!$E$41","v":0},{"$f":"$P33*Input!$F$41","v":0},{"$f":"$P33*Input!$G$41","v":0},{"$f":"$P33*Input!$H$41","v":0},{"$f":"$P33*Input!$I$41","v":0},{"$f":"$P33*Input!$J$41","v":0},{"$f":"$P33*Input!$K$41","v":0},0.64158871135949547,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z33,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z33,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z33,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z33,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z33,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z33,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z33,0)","v":0},0.13115476419188155,0.16195387806678069,0.12927805634113684,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ33,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ33,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ33,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ33,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ33,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ33,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ33,0)","v":0},0.13115476419188155,0.16195387806678069,0.12927805634113684,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT33,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT33,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT33,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT33,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT33,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT33,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT33,0)","v":0},29.513080722536778,35.856452256285337,28.449409752180699,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD33,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD33,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD33,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD33,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD33,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD33,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD33,0)","v":0},29.513080722536778,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ33,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ33,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ33,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ33,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ33,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ33,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ33,0)","v":0},0.13115476419188155,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV33,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV33,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV33,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV33,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV33,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV33,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV33,0)","v":0},0.13115476419188155,0,0,{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},{"$f":"$CF33*Input!$E$43","v":0},0.64158871135949547,0,0,{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},{"$f":"$CP33*Input!$E$42","v":0},0.64158871135949547,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT33,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT33,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT33,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT33,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT33,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT33,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT33,0)","v":0},30.419132300718658,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT33,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT33,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT33,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT33,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT33,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT33,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT33,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J33+T33+AD33+AN33+AX33+BF33+BP33+BZ33+CJ33+CT33+DD33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J33+T33+AD33+AN33+AX33+BF33+BP33+BZ33+CJ33+CT33+DD33))),(J33+T33+AD33+AN33+AX33+BF33+BP33+BZ33+CJ33+CT33+DD33)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K33+U33+AE33+AO33+AY33+BG33+BQ33+CA33+CK33+CU33+DE33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K33+U33+AE33+AO33+AY33+BG33+BQ33+CA33+CK33+CU33+DE33))),(K33+U33+AE33+AO33+AY33+BG33+BQ33+CA33+CK33+CU33+DE33)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L33+V33+AF33+AP33+AZ33+BH33+BR33+CB33+CL33+CV33+DF33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L33+V33+AF33+AP33+AZ33+BH33+BR33+CB33+CL33+CV33+DF33))),(L33+V33+AF33+AP33+AZ33+BH33+BR33+CB33+CL33+CV33+DF33)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M33+W33+AG33+AQ33+BA33+BI33+BS33+CC33+CM33+CW33+DG33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M33+W33+AG33+AQ33+BA33+BI33+BS33+CC33+CM33+CW33+DG33))),(M33+W33+AG33+AQ33+BA33+BI33+BS33+CC33+CM33+CW33+DG33)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N33+X33+AH33+AR33+BB33+BJ33+BT33+CD33+CN33+CX33+DH33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N33+X33+AH33+AR33+BB33+BJ33+BT33+CD33+CN33+CX33+DH33))),(N33+X33+AH33+AR33+BB33+BJ33+BT33+CD33+CN33+CX33+DH33)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O33+Y33+AI33+AS33+BC33+BK33+BU33+CE33+CO33+CY33+DI33)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O33+Y33+AI33+AS33+BC33+BK33+BU33+CE33+CO33+CY33+DI33))),(O33+Y33+AI33+AS33+BC33+BK33+BU33+CE33+CO33+CY33+DI33)))","v":0}]
[null,"Natural Gas - carbon intensity (pounds/BTU)",117,null,null,null,null,2046,{"$f":"$P34*Input!$E$41","v":0},{"$f":"$P34*Input!$F$41","v":0},{"$f":"$P34*Input!$G$41","v":0},{"$f":"$P34*Input!$H$41","v":0},{"$f":"$P34*Input!$I$41","v":0},{"$f":"$P34*Input!$J$41","v":0},{"$f":"$P34*Input!$K$41","v":0},0.66128548479823202,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z34,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z34,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z34,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z34,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z34,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z34,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z34,0)","v":0},0.13381720590497673,0.16690966673562418,0.13181190624542313,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ34,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ34,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ34,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ34,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ34,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ34,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ34,0)","v":0},0.13381720590497673,0.16690966673562418,0.13181190624542313,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT34,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT34,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT34,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT34,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT34,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT34,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT34,0)","v":0},30.419132300718658,37.301467282213636,29.27159769401872,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD34,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD34,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD34,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD34,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD34,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD34,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD34,0)","v":0},30.419132300718658,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ34,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ34,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ34,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ34,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ34,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ34,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ34,0)","v":0},0.13381720590497673,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV34,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV34,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV34,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV34,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV34,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV34,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV34,0)","v":0},0.13381720590497673,0,0,{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},{"$f":"$CF34*Input!$E$43","v":0},0.66128548479823202,0,0,{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},{"$f":"$CP34*Input!$E$42","v":0},0.66128548479823202,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT34,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT34,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT34,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT34,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT34,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT34,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT34,0)","v":0},31.352999662350722,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT34,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT34,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT34,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT34,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT34,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT34,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT34,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J34+T34+AD34+AN34+AX34+BF34+BP34+BZ34+CJ34+CT34+DD34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J34+T34+AD34+AN34+AX34+BF34+BP34+BZ34+CJ34+CT34+DD34))),(J34+T34+AD34+AN34+AX34+BF34+BP34+BZ34+CJ34+CT34+DD34)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K34+U34+AE34+AO34+AY34+BG34+BQ34+CA34+CK34+CU34+DE34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K34+U34+AE34+AO34+AY34+BG34+BQ34+CA34+CK34+CU34+DE34))),(K34+U34+AE34+AO34+AY34+BG34+BQ34+CA34+CK34+CU34+DE34)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L34+V34+AF34+AP34+AZ34+BH34+BR34+CB34+CL34+CV34+DF34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L34+V34+AF34+AP34+AZ34+BH34+BR34+CB34+CL34+CV34+DF34))),(L34+V34+AF34+AP34+AZ34+BH34+BR34+CB34+CL34+CV34+DF34)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M34+W34+AG34+AQ34+BA34+BI34+BS34+CC34+CM34+CW34+DG34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M34+W34+AG34+AQ34+BA34+BI34+BS34+CC34+CM34+CW34+DG34))),(M34+W34+AG34+AQ34+BA34+BI34+BS34+CC34+CM34+CW34+DG34)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N34+X34+AH34+AR34+BB34+BJ34+BT34+CD34+CN34+CX34+DH34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N34+X34+AH34+AR34+BB34+BJ34+BT34+CD34+CN34+CX34+DH34))),(N34+X34+AH34+AR34+BB34+BJ34+BT34+CD34+CN34+CX34+DH34)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O34+Y34+AI34+AS34+BC34+BK34+BU34+CE34+CO34+CY34+DI34)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O34+Y34+AI34+AS34+BC34+BK34+BU34+CE34+CO34+CY34+DI34))),(O34+Y34+AI34+AS34+BC34+BK34+BU34+CE34+CO34+CY34+DI34)))","v":0}]
[null,"Natural Gas - carbon intensity (MT/BTU)",{"$f":"C34/2205","v":5.3061224489795916E-2},null,null,"2205 pounds to 1 metric ton ",null,2047,{"$f":"$P35*Input!$E$41","v":0},{"$f":"$P35*Input!$F$41","v":0},{"$f":"$P35*Input!$G$41","v":0},{"$f":"$P35*Input!$H$41","v":0},{"$f":"$P35*Input!$I$41","v":0},{"$f":"$P35*Input!$J$41","v":0},{"$f":"$P35*Input!$K$41","v":0},0.68158694918153773,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z35,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z35,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z35,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z35,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z35,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z35,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z35,0)","v":0},0.13653369518484776,0.17201710253773428,0.13439541960783344,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ35,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ35,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ35,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ35,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ35,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ35,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ35,0)","v":0},0.13653369518484776,0.17201710253773428,0.13439541960783344,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT35,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT35,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT35,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT35,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT35,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT35,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT35,0)","v":0},31.352999662350722,38.804716413686847,30.117546867375861,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD35,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD35,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD35,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD35,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD35,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD35,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD35,0)","v":0},31.352999662350722,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ35,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ35,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ35,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ35,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ35,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ35,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ35,0)","v":0},0.13653369518484776,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV35,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV35,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV35,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV35,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV35,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV35,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV35,0)","v":0},0.13653369518484776,0,0,{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},{"$f":"$CF35*Input!$E$43","v":0},0.68158694918153773,0,0,{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},{"$f":"$CP35*Input!$E$42","v":0},0.68158694918153773,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT35,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT35,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT35,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT35,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT35,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT35,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT35,0)","v":0},32.315536751984887,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT35,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT35,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT35,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT35,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT35,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT35,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT35,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J35+T35+AD35+AN35+AX35+BF35+BP35+BZ35+CJ35+CT35+DD35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J35+T35+AD35+AN35+AX35+BF35+BP35+BZ35+CJ35+CT35+DD35))),(J35+T35+AD35+AN35+AX35+BF35+BP35+BZ35+CJ35+CT35+DD35)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K35+U35+AE35+AO35+AY35+BG35+BQ35+CA35+CK35+CU35+DE35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K35+U35+AE35+AO35+AY35+BG35+BQ35+CA35+CK35+CU35+DE35))),(K35+U35+AE35+AO35+AY35+BG35+BQ35+CA35+CK35+CU35+DE35)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L35+V35+AF35+AP35+AZ35+BH35+BR35+CB35+CL35+CV35+DF35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L35+V35+AF35+AP35+AZ35+BH35+BR35+CB35+CL35+CV35+DF35))),(L35+V35+AF35+AP35+AZ35+BH35+BR35+CB35+CL35+CV35+DF35)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M35+W35+AG35+AQ35+BA35+BI35+BS35+CC35+CM35+CW35+DG35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M35+W35+AG35+AQ35+BA35+BI35+BS35+CC35+CM35+CW35+DG35))),(M35+W35+AG35+AQ35+BA35+BI35+BS35+CC35+CM35+CW35+DG35)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N35+X35+AH35+AR35+BB35+BJ35+BT35+CD35+CN35+CX35+DH35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N35+X35+AH35+AR35+BB35+BJ35+BT35+CD35+CN35+CX35+DH35))),(N35+X35+AH35+AR35+BB35+BJ35+BT35+CD35+CN35+CX35+DH35)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O35+Y35+AI35+AS35+BC35+BK35+BU35+CE35+CO35+CY35+DI35)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O35+Y35+AI35+AS35+BC35+BK35+BU35+CE35+CO35+CY35+DI35))),(O35+Y35+AI35+AS35+BC35+BK35+BU35+CE35+CO35+CY35+DI35)))","v":0}]
[null,"Emissions Factors",2050,null,null,"<— Use this drop-down to select whether GHG calculations use either: \"2020\" - current electric grid intensity | \"2050\" - estimated electric grid intensity (via DTE)",null,2048,{"$f":"$P36*Input!$E$41","v":0},{"$f":"$P36*Input!$F$41","v":0},{"$f":"$P36*Input!$G$41","v":0},{"$f":"$P36*Input!$H$41","v":0},{"$f":"$P36*Input!$I$41","v":0},{"$f":"$P36*Input!$J$41","v":0},{"$f":"$P36*Input!$K$41","v":0},0.70251166852141089,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z36,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z36,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z36,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z36,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z36,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z36,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z36,0)","v":0},0.13930532919710018,0.17728082587538896,0.13702956983214698,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ36,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ36,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ36,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ36,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ36,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ36,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ36,0)","v":0},0.13930532919710018,0.17728082587538896,0.13702956983214698,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT36,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT36,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT36,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT36,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT36,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT36,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT36,0)","v":0},32.315536751984887,40.368546485158426,30.987943971843023,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD36,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD36,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD36,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD36,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD36,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD36,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD36,0)","v":0},32.315536751984887,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ36,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ36,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ36,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ36,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ36,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ36,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ36,0)","v":0},0.13930532919710018,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV36,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV36,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV36,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV36,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV36,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV36,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV36,0)","v":0},0.13930532919710018,0,0,{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},{"$f":"$CF36*Input!$E$43","v":0},0.70251166852141089,0,0,{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},{"$f":"$CP36*Input!$E$42","v":0},0.70251166852141089,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT36,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT36,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT36,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT36,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT36,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT36,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT36,0)","v":0},33.307623730270819,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT36,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT36,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT36,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT36,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT36,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT36,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT36,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J36+T36+AD36+AN36+AX36+BF36+BP36+BZ36+CJ36+CT36+DD36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J36+T36+AD36+AN36+AX36+BF36+BP36+BZ36+CJ36+CT36+DD36))),(J36+T36+AD36+AN36+AX36+BF36+BP36+BZ36+CJ36+CT36+DD36)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K36+U36+AE36+AO36+AY36+BG36+BQ36+CA36+CK36+CU36+DE36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K36+U36+AE36+AO36+AY36+BG36+BQ36+CA36+CK36+CU36+DE36))),(K36+U36+AE36+AO36+AY36+BG36+BQ36+CA36+CK36+CU36+DE36)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L36+V36+AF36+AP36+AZ36+BH36+BR36+CB36+CL36+CV36+DF36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L36+V36+AF36+AP36+AZ36+BH36+BR36+CB36+CL36+CV36+DF36))),(L36+V36+AF36+AP36+AZ36+BH36+BR36+CB36+CL36+CV36+DF36)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M36+W36+AG36+AQ36+BA36+BI36+BS36+CC36+CM36+CW36+DG36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M36+W36+AG36+AQ36+BA36+BI36+BS36+CC36+CM36+CW36+DG36))),(M36+W36+AG36+AQ36+BA36+BI36+BS36+CC36+CM36+CW36+DG36)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N36+X36+AH36+AR36+BB36+BJ36+BT36+CD36+CN36+CX36+DH36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N36+X36+AH36+AR36+BB36+BJ36+BT36+CD36+CN36+CX36+DH36))),(N36+X36+AH36+AR36+BB36+BJ36+BT36+CD36+CN36+CX36+DH36)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O36+Y36+AI36+AS36+BC36+BK36+BU36+CE36+CO36+CY36+DI36)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O36+Y36+AI36+AS36+BC36+BK36+BU36+CE36+CO36+CY36+DI36))),(O36+Y36+AI36+AS36+BC36+BK36+BU36+CE36+CO36+CY36+DI36)))","v":0}]
[null,null,null,null,null,null,null,2049,{"$f":"$P37*Input!$E$41","v":0},{"$f":"$P37*Input!$F$41","v":0},{"$f":"$P37*Input!$G$41","v":0},{"$f":"$P37*Input!$H$41","v":0},{"$f":"$P37*Input!$I$41","v":0},{"$f":"$P37*Input!$J$41","v":0},{"$f":"$P37*Input!$K$41","v":0},0.72407877674501819,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z37,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z37,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z37,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z37,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z37,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z37,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z37,0)","v":0},0.1421332273798013,0.18270561914717587,0.13971534940085706,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ37,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ37,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ37,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ37,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ37,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ37,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ37,0)","v":0},0.1421332273798013,0.18270561914717587,0.13971534940085706,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT37,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT37,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT37,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT37,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT37,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT37,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT37,0)","v":0},33.307623730270819,41.99539890851031,31.883495552629288,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD37,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD37,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD37,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD37,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD37,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD37,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD37,0)","v":0},33.307623730270819,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ37,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ37,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ37,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ37,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ37,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ37,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ37,0)","v":0},0.1421332273798013,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV37,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV37,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV37,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV37,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV37,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV37,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV37,0)","v":0},0.1421332273798013,0,0,{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},{"$f":"$CF37*Input!$E$43","v":0},0.72407877674501819,0,0,{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},{"$f":"$CP37*Input!$E$42","v":0},0.72407877674501819,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT37,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT37,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT37,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT37,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT37,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT37,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT37,0)","v":0},34.330167778790134,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT37,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT37,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT37,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT37,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT37,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT37,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT37,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J37+T37+AD37+AN37+AX37+BF37+BP37+BZ37+CJ37+CT37+DD37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J37+T37+AD37+AN37+AX37+BF37+BP37+BZ37+CJ37+CT37+DD37))),(J37+T37+AD37+AN37+AX37+BF37+BP37+BZ37+CJ37+CT37+DD37)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K37+U37+AE37+AO37+AY37+BG37+BQ37+CA37+CK37+CU37+DE37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K37+U37+AE37+AO37+AY37+BG37+BQ37+CA37+CK37+CU37+DE37))),(K37+U37+AE37+AO37+AY37+BG37+BQ37+CA37+CK37+CU37+DE37)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L37+V37+AF37+AP37+AZ37+BH37+BR37+CB37+CL37+CV37+DF37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L37+V37+AF37+AP37+AZ37+BH37+BR37+CB37+CL37+CV37+DF37))),(L37+V37+AF37+AP37+AZ37+BH37+BR37+CB37+CL37+CV37+DF37)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M37+W37+AG37+AQ37+BA37+BI37+BS37+CC37+CM37+CW37+DG37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M37+W37+AG37+AQ37+BA37+BI37+BS37+CC37+CM37+CW37+DG37))),(M37+W37+AG37+AQ37+BA37+BI37+BS37+CC37+CM37+CW37+DG37)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N37+X37+AH37+AR37+BB37+BJ37+BT37+CD37+CN37+CX37+DH37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N37+X37+AH37+AR37+BB37+BJ37+BT37+CD37+CN37+CX37+DH37))),(N37+X37+AH37+AR37+BB37+BJ37+BT37+CD37+CN37+CX37+DH37)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O37+Y37+AI37+AS37+BC37+BK37+BU37+CE37+CO37+CY37+DI37)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O37+Y37+AI37+AS37+BC37+BK37+BU37+CE37+CO37+CY37+DI37))),(O37+Y37+AI37+AS37+BC37+BK37+BU37+CE37+CO37+CY37+DI37)))","v":0}]
[null,null,null,null,null,null,null,2050,{"$f":"$P38*Input!$E$41","v":0},{"$f":"$P38*Input!$F$41","v":0},{"$f":"$P38*Input!$G$41","v":0},{"$f":"$P38*Input!$H$41","v":0},{"$f":"$P38*Input!$I$41","v":0},{"$f":"$P38*Input!$J$41","v":0},{"$f":"$P38*Input!$K$41","v":0},0.74630799519109026,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z38,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z38,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z38,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z38,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z38,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z38,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z38,0)","v":0},0.14501853189561126,0.18829641109307946,0.14245377024911385,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ38,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ38,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ38,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ38,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ38,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ38,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ38,0)","v":0},0.14501853189561126,0.18829641109307946,0.14245377024911385,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT38,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT38,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT38,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT38,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT38,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT38,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT38,0)","v":0},34.330167778790134,43.687813484523275,32.804928574100273,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD38,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD38,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD38,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD38,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD38,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD38,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD38,0)","v":0},34.330167778790134,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ38,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ38,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ38,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ38,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ38,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ38,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ38,0)","v":0},0.14501853189561126,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV38,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV38,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV38,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV38,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV38,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV38,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV38,0)","v":0},0.14501853189561126,0,0,{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},{"$f":"$CF38*Input!$E$43","v":0},0.74630799519109026,0,0,{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},{"$f":"$CP38*Input!$E$42","v":0},0.74630799519109026,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT38,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT38,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT38,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT38,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT38,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT38,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT38,0)","v":0},35.384103929598993,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT38,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT38,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT38,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT38,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT38,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT38,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT38,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J38+T38+AD38+AN38+AX38+BF38+BP38+BZ38+CJ38+CT38+DD38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J38+T38+AD38+AN38+AX38+BF38+BP38+BZ38+CJ38+CT38+DD38))),(J38+T38+AD38+AN38+AX38+BF38+BP38+BZ38+CJ38+CT38+DD38)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K38+U38+AE38+AO38+AY38+BG38+BQ38+CA38+CK38+CU38+DE38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K38+U38+AE38+AO38+AY38+BG38+BQ38+CA38+CK38+CU38+DE38))),(K38+U38+AE38+AO38+AY38+BG38+BQ38+CA38+CK38+CU38+DE38)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L38+V38+AF38+AP38+AZ38+BH38+BR38+CB38+CL38+CV38+DF38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L38+V38+AF38+AP38+AZ38+BH38+BR38+CB38+CL38+CV38+DF38))),(L38+V38+AF38+AP38+AZ38+BH38+BR38+CB38+CL38+CV38+DF38)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M38+W38+AG38+AQ38+BA38+BI38+BS38+CC38+CM38+CW38+DG38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M38+W38+AG38+AQ38+BA38+BI38+BS38+CC38+CM38+CW38+DG38))),(M38+W38+AG38+AQ38+BA38+BI38+BS38+CC38+CM38+CW38+DG38)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N38+X38+AH38+AR38+BB38+BJ38+BT38+CD38+CN38+CX38+DH38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N38+X38+AH38+AR38+BB38+BJ38+BT38+CD38+CN38+CX38+DH38))),(N38+X38+AH38+AR38+BB38+BJ38+BT38+CD38+CN38+CX38+DH38)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O38+Y38+AI38+AS38+BC38+BK38+BU38+CE38+CO38+CY38+DI38)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O38+Y38+AI38+AS38+BC38+BK38+BU38+CE38+CO38+CY38+DI38))),(O38+Y38+AI38+AS38+BC38+BK38+BU38+CE38+CO38+CY38+DI38)))","v":0}]
[null,"Power Purchase Agreements","Campus PPA Fee",null,null,null,null,2051,{"$f":"$P39*Input!$E$41","v":0},{"$f":"$P39*Input!$F$41","v":0},{"$f":"$P39*Input!$G$41","v":0},{"$f":"$P39*Input!$H$41","v":0},{"$f":"$P39*Input!$I$41","v":0},{"$f":"$P39*Input!$J$41","v":0},{"$f":"$P39*Input!$K$41","v":0},0.76921965064345676,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z39,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z39,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z39,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z39,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z39,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z39,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z39,0)","v":0},0.14796240809309216,0.19405828127252769,0.14524586414599647,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ39,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ39,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ39,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ39,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ39,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ39,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ39,0)","v":0},0.14796240809309216,0.19405828127252769,0.14524586414599647,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT39,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT39,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT39,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT39,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT39,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT39,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT39,0)","v":0},35.384103929598993,45.448432367949565,33.752991009891772,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD39,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD39,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD39,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD39,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD39,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD39,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD39,0)","v":0},35.384103929598993,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ39,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ39,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ39,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ39,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ39,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ39,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ39,0)","v":0},0.14796240809309216,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV39,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV39,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV39,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV39,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV39,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV39,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV39,0)","v":0},0.14796240809309216,0,0,{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},{"$f":"$CF39*Input!$E$43","v":0},0.76921965064345676,0,0,{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},{"$f":"$CP39*Input!$E$42","v":0},0.76921965064345676,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT39,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT39,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT39,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT39,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT39,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT39,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT39,0)","v":0},36.470395920237685,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT39,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT39,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT39,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT39,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT39,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT39,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT39,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J39+T39+AD39+AN39+AX39+BF39+BP39+BZ39+CJ39+CT39+DD39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J39+T39+AD39+AN39+AX39+BF39+BP39+BZ39+CJ39+CT39+DD39))),(J39+T39+AD39+AN39+AX39+BF39+BP39+BZ39+CJ39+CT39+DD39)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K39+U39+AE39+AO39+AY39+BG39+BQ39+CA39+CK39+CU39+DE39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K39+U39+AE39+AO39+AY39+BG39+BQ39+CA39+CK39+CU39+DE39))),(K39+U39+AE39+AO39+AY39+BG39+BQ39+CA39+CK39+CU39+DE39)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L39+V39+AF39+AP39+AZ39+BH39+BR39+CB39+CL39+CV39+DF39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L39+V39+AF39+AP39+AZ39+BH39+BR39+CB39+CL39+CV39+DF39))),(L39+V39+AF39+AP39+AZ39+BH39+BR39+CB39+CL39+CV39+DF39)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M39+W39+AG39+AQ39+BA39+BI39+BS39+CC39+CM39+CW39+DG39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M39+W39+AG39+AQ39+BA39+BI39+BS39+CC39+CM39+CW39+DG39))),(M39+W39+AG39+AQ39+BA39+BI39+BS39+CC39+CM39+CW39+DG39)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N39+X39+AH39+AR39+BB39+BJ39+BT39+CD39+CN39+CX39+DH39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N39+X39+AH39+AR39+BB39+BJ39+BT39+CD39+CN39+CX39+DH39))),(N39+X39+AH39+AR39+BB39+BJ39+BT39+CD39+CN39+CX39+DH39)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O39+Y39+AI39+AS39+BC39+BK39+BU39+CE39+CO39+CY39+DI39)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O39+Y39+AI39+AS39+BC39+BK39+BU39+CE39+CO39+CY39+DI39))),(O39+Y39+AI39+AS39+BC39+BK39+BU39+CE39+CO39+CY39+DI39)))","v":0}]
[null,"No Power Purchase Agreement",null,null,null,null,null,2052,{"$f":"$P40*Input!$E$41","v":0},{"$f":"$P40*Input!$F$41","v":0},{"$f":"$P40*Input!$G$41","v":0},{"$f":"$P40*Input!$H$41","v":0},{"$f":"$P40*Input!$I$41","v":0},{"$f":"$P40*Input!$J$41","v":0},{"$f":"$P40*Input!$K$41","v":0},0.79283469391821093,0,0,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z40,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z40,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z40,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z40,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z40,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z40,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z40,0)","v":0},0.15096604497738195,0.19999646467946705,0.14809268308325799,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ40,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ40,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ40,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ40,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ40,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ40,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ40,0)","v":0},0.15096604497738195,0.19999646467946705,0.14809268308325799,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT40,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT40,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT40,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT40,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT40,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT40,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT40,0)","v":0},36.470395920237685,47.28000419237793,34.728452450077647,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD40,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD40,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD40,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD40,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD40,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD40,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD40,0)","v":0},36.470395920237685,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ40,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ40,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ40,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ40,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ40,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ40,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ40,0)","v":0},0.15096604497738195,0,0,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV40,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV40,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV40,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV40,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV40,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV40,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV40,0)","v":0},0.15096604497738195,0,0,{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},{"$f":"$CF40*Input!$E$43","v":0},0.79283469391821093,0,0,{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},{"$f":"$CP40*Input!$E$42","v":0},0.79283469391821093,0,0,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT40,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT40,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT40,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT40,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT40,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT40,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT40,0)","v":0},37.590037074988985,0,0,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT40,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT40,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT40,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT40,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT40,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT40,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT40,0)","v":0},0,0,0,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J40+T40+AD40+AN40+AX40+BF40+BP40+BZ40+CJ40+CT40+DD40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J40+T40+AD40+AN40+AX40+BF40+BP40+BZ40+CJ40+CT40+DD40))),(J40+T40+AD40+AN40+AX40+BF40+BP40+BZ40+CJ40+CT40+DD40)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K40+U40+AE40+AO40+AY40+BG40+BQ40+CA40+CK40+CU40+DE40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K40+U40+AE40+AO40+AY40+BG40+BQ40+CA40+CK40+CU40+DE40))),(K40+U40+AE40+AO40+AY40+BG40+BQ40+CA40+CK40+CU40+DE40)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L40+V40+AF40+AP40+AZ40+BH40+BR40+CB40+CL40+CV40+DF40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L40+V40+AF40+AP40+AZ40+BH40+BR40+CB40+CL40+CV40+DF40))),(L40+V40+AF40+AP40+AZ40+BH40+BR40+CB40+CL40+CV40+DF40)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M40+W40+AG40+AQ40+BA40+BI40+BS40+CC40+CM40+CW40+DG40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M40+W40+AG40+AQ40+BA40+BI40+BS40+CC40+CM40+CW40+DG40))),(M40+W40+AG40+AQ40+BA40+BI40+BS40+CC40+CM40+CW40+DG40)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N40+X40+AH40+AR40+BB40+BJ40+BT40+CD40+CN40+CX40+DH40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N40+X40+AH40+AR40+BB40+BJ40+BT40+CD40+CN40+CX40+DH40))),(N40+X40+AH40+AR40+BB40+BJ40+BT40+CD40+CN40+CX40+DH40)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O40+Y40+AI40+AS40+BC40+BK40+BU40+CE40+CO40+CY40+DI40)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O40+Y40+AI40+AS40+BC40+BK40+BU40+CE40+CO40+CY40+DI40))),(O40+Y40+AI40+AS40+BC40+BK40+BU40+CE40+CO40+CY40+DI40)))","v":0}]
[null,"PPA-200,000MWH Renewable",1.03,null,null,null,null,2053,{"$f":"$P41*Input!$E$41","v":0},{"$f":"$P41*Input!$F$41","v":0},{"$f":"$P41*Input!$G$41","v":0},{"$f":"$P41*Input!$H$41","v":0},{"$f":"$P41*Input!$I$41","v":0},{"$f":"$P41*Input!$J$41","v":0},{"$f":"$P41*Input!$K$41","v":0},0.81717471902149996,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z41,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z41,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z41,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z41,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z41,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z41,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z41,0)","v":0},0.15403065569042279,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ41,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ41,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ41,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ41,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ41,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ41,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ41,0)","v":0},0.15403065569042279,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT41,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT41,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT41,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT41,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT41,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT41,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT41,0)","v":0},37.590037074988985,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD41,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD41,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD41,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD41,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD41,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD41,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD41,0)","v":0},37.590037074988985,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ41,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ41,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ41,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ41,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ41,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ41,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ41,0)","v":0},0.15403065569042279,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV41,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV41,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV41,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV41,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV41,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV41,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV41,0)","v":0},0.15403065569042279,null,null,{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},{"$f":"$CF41*Input!$E$43","v":0},0.81717471902149996,null,null,{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},{"$f":"$CP41*Input!$E$42","v":0},0.81717471902149996,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT41,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT41,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT41,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT41,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT41,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT41,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT41,0)","v":0},38.744051213191149,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT41,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT41,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT41,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT41,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT41,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT41,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT41,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J41+T41+AD41+AN41+AX41+BF41+BP41+BZ41+CJ41+CT41+DD41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J41+T41+AD41+AN41+AX41+BF41+BP41+BZ41+CJ41+CT41+DD41))),(J41+T41+AD41+AN41+AX41+BF41+BP41+BZ41+CJ41+CT41+DD41)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K41+U41+AE41+AO41+AY41+BG41+BQ41+CA41+CK41+CU41+DE41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K41+U41+AE41+AO41+AY41+BG41+BQ41+CA41+CK41+CU41+DE41))),(K41+U41+AE41+AO41+AY41+BG41+BQ41+CA41+CK41+CU41+DE41)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L41+V41+AF41+AP41+AZ41+BH41+BR41+CB41+CL41+CV41+DF41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L41+V41+AF41+AP41+AZ41+BH41+BR41+CB41+CL41+CV41+DF41))),(L41+V41+AF41+AP41+AZ41+BH41+BR41+CB41+CL41+CV41+DF41)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M41+W41+AG41+AQ41+BA41+BI41+BS41+CC41+CM41+CW41+DG41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M41+W41+AG41+AQ41+BA41+BI41+BS41+CC41+CM41+CW41+DG41))),(M41+W41+AG41+AQ41+BA41+BI41+BS41+CC41+CM41+CW41+DG41)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N41+X41+AH41+AR41+BB41+BJ41+BT41+CD41+CN41+CX41+DH41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N41+X41+AH41+AR41+BB41+BJ41+BT41+CD41+CN41+CX41+DH41))),(N41+X41+AH41+AR41+BB41+BJ41+BT41+CD41+CN41+CX41+DH41)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O41+Y41+AI41+AS41+BC41+BK41+BU41+CE41+CO41+CY41+DI41)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O41+Y41+AI41+AS41+BC41+BK41+BU41+CE41+CO41+CY41+DI41))),(O41+Y41+AI41+AS41+BC41+BK41+BU41+CE41+CO41+CY41+DI41)))","v":0}]
[null,"PPA-All Purchased Renewable",1.0213000000000001,null,null,null,null,2054,{"$f":"$P42*Input!$E$41","v":0},{"$f":"$P42*Input!$F$41","v":0},{"$f":"$P42*Input!$G$41","v":0},{"$f":"$P42*Input!$H$41","v":0},{"$f":"$P42*Input!$I$41","v":0},{"$f":"$P42*Input!$J$41","v":0},{"$f":"$P42*Input!$K$41","v":0},0.84226198289546006,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z42,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z42,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z42,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z42,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z42,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z42,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z42,0)","v":0},0.15715747800093838,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ42,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ42,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ42,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ42,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ42,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ42,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ42,0)","v":0},0.15715747800093838,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT42,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT42,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT42,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT42,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT42,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT42,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT42,0)","v":0},38.744051213191149,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD42,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD42,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD42,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD42,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD42,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD42,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD42,0)","v":0},38.744051213191149,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ42,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ42,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ42,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ42,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ42,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ42,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ42,0)","v":0},0.15715747800093838,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV42,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV42,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV42,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV42,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV42,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV42,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV42,0)","v":0},0.15715747800093838,null,null,{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},{"$f":"$CF42*Input!$E$43","v":0},0.84226198289546006,null,null,{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},{"$f":"$CP42*Input!$E$42","v":0},0.84226198289546006,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT42,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT42,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT42,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT42,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT42,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT42,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT42,0)","v":0},39.933493585436118,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT42,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT42,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT42,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT42,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT42,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT42,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT42,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J42+T42+AD42+AN42+AX42+BF42+BP42+BZ42+CJ42+CT42+DD42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J42+T42+AD42+AN42+AX42+BF42+BP42+BZ42+CJ42+CT42+DD42))),(J42+T42+AD42+AN42+AX42+BF42+BP42+BZ42+CJ42+CT42+DD42)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K42+U42+AE42+AO42+AY42+BG42+BQ42+CA42+CK42+CU42+DE42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K42+U42+AE42+AO42+AY42+BG42+BQ42+CA42+CK42+CU42+DE42))),(K42+U42+AE42+AO42+AY42+BG42+BQ42+CA42+CK42+CU42+DE42)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L42+V42+AF42+AP42+AZ42+BH42+BR42+CB42+CL42+CV42+DF42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L42+V42+AF42+AP42+AZ42+BH42+BR42+CB42+CL42+CV42+DF42))),(L42+V42+AF42+AP42+AZ42+BH42+BR42+CB42+CL42+CV42+DF42)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M42+W42+AG42+AQ42+BA42+BI42+BS42+CC42+CM42+CW42+DG42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M42+W42+AG42+AQ42+BA42+BI42+BS42+CC42+CM42+CW42+DG42))),(M42+W42+AG42+AQ42+BA42+BI42+BS42+CC42+CM42+CW42+DG42)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N42+X42+AH42+AR42+BB42+BJ42+BT42+CD42+CN42+CX42+DH42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N42+X42+AH42+AR42+BB42+BJ42+BT42+CD42+CN42+CX42+DH42))),(N42+X42+AH42+AR42+BB42+BJ42+BT42+CD42+CN42+CX42+DH42)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O42+Y42+AI42+AS42+BC42+BK42+BU42+CE42+CO42+CY42+DI42)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O42+Y42+AI42+AS42+BC42+BK42+BU42+CE42+CO42+CY42+DI42))),(O42+Y42+AI42+AS42+BC42+BK42+BU42+CE42+CO42+CY42+DI42)))","v":0}]
[null,null,null,null,null,null,null,2055,{"$f":"$P43*Input!$E$41","v":0},{"$f":"$P43*Input!$F$41","v":0},{"$f":"$P43*Input!$G$41","v":0},{"$f":"$P43*Input!$H$41","v":0},{"$f":"$P43*Input!$I$41","v":0},{"$f":"$P43*Input!$J$41","v":0},{"$f":"$P43*Input!$K$41","v":0},0.86811942577035073,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z43,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z43,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z43,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z43,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z43,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z43,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z43,0)","v":0},0.16034777480435741,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ43,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ43,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ43,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ43,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ43,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ43,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ43,0)","v":0},0.16034777480435741,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT43,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT43,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT43,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT43,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT43,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT43,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT43,0)","v":0},39.933493585436118,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD43,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD43,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD43,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD43,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD43,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD43,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD43,0)","v":0},39.933493585436118,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ43,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ43,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ43,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ43,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ43,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ43,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ43,0)","v":0},0.16034777480435741,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV43,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV43,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV43,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV43,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV43,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV43,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV43,0)","v":0},0.16034777480435741,null,null,{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},{"$f":"$CF43*Input!$E$43","v":0},0.86811942577035073,null,null,{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},{"$f":"$CP43*Input!$E$42","v":0},0.86811942577035073,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT43,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT43,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT43,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT43,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT43,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT43,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT43,0)","v":0},41.159451838509007,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT43,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT43,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT43,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT43,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT43,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT43,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT43,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J43+T43+AD43+AN43+AX43+BF43+BP43+BZ43+CJ43+CT43+DD43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J43+T43+AD43+AN43+AX43+BF43+BP43+BZ43+CJ43+CT43+DD43))),(J43+T43+AD43+AN43+AX43+BF43+BP43+BZ43+CJ43+CT43+DD43)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K43+U43+AE43+AO43+AY43+BG43+BQ43+CA43+CK43+CU43+DE43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K43+U43+AE43+AO43+AY43+BG43+BQ43+CA43+CK43+CU43+DE43))),(K43+U43+AE43+AO43+AY43+BG43+BQ43+CA43+CK43+CU43+DE43)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L43+V43+AF43+AP43+AZ43+BH43+BR43+CB43+CL43+CV43+DF43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L43+V43+AF43+AP43+AZ43+BH43+BR43+CB43+CL43+CV43+DF43))),(L43+V43+AF43+AP43+AZ43+BH43+BR43+CB43+CL43+CV43+DF43)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M43+W43+AG43+AQ43+BA43+BI43+BS43+CC43+CM43+CW43+DG43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M43+W43+AG43+AQ43+BA43+BI43+BS43+CC43+CM43+CW43+DG43))),(M43+W43+AG43+AQ43+BA43+BI43+BS43+CC43+CM43+CW43+DG43)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N43+X43+AH43+AR43+BB43+BJ43+BT43+CD43+CN43+CX43+DH43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N43+X43+AH43+AR43+BB43+BJ43+BT43+CD43+CN43+CX43+DH43))),(N43+X43+AH43+AR43+BB43+BJ43+BT43+CD43+CN43+CX43+DH43)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O43+Y43+AI43+AS43+BC43+BK43+BU43+CE43+CO43+CY43+DI43)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O43+Y43+AI43+AS43+BC43+BK43+BU43+CE43+CO43+CY43+DI43))),(O43+Y43+AI43+AS43+BC43+BK43+BU43+CE43+CO43+CY43+DI43)))","v":0}]
[null,null,null,null,null,null,null,2056,{"$f":"$P44*Input!$E$41","v":0},{"$f":"$P44*Input!$F$41","v":0},{"$f":"$P44*Input!$G$41","v":0},{"$f":"$P44*Input!$H$41","v":0},{"$f":"$P44*Input!$I$41","v":0},{"$f":"$P44*Input!$J$41","v":0},{"$f":"$P44*Input!$K$41","v":0},0.89477069214150051,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z44,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z44,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z44,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z44,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z44,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z44,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z44,0)","v":0},0.16360283463288586,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ44,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ44,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ44,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ44,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ44,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ44,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ44,0)","v":0},0.16360283463288586,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT44,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT44,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT44,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT44,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT44,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT44,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT44,0)","v":0},41.159451838509007,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD44,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD44,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD44,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD44,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD44,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD44,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD44,0)","v":0},41.159451838509007,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ44,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ44,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ44,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ44,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ44,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ44,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ44,0)","v":0},0.16360283463288586,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV44,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV44,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV44,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV44,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV44,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV44,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV44,0)","v":0},0.16360283463288586,null,null,{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},{"$f":"$CF44*Input!$E$43","v":0},0.89477069214150051,null,null,{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},{"$f":"$CP44*Input!$E$42","v":0},0.89477069214150051,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT44,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT44,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT44,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT44,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT44,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT44,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT44,0)","v":0},42.423047009951233,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT44,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT44,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT44,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT44,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT44,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT44,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT44,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J44+T44+AD44+AN44+AX44+BF44+BP44+BZ44+CJ44+CT44+DD44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J44+T44+AD44+AN44+AX44+BF44+BP44+BZ44+CJ44+CT44+DD44))),(J44+T44+AD44+AN44+AX44+BF44+BP44+BZ44+CJ44+CT44+DD44)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K44+U44+AE44+AO44+AY44+BG44+BQ44+CA44+CK44+CU44+DE44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K44+U44+AE44+AO44+AY44+BG44+BQ44+CA44+CK44+CU44+DE44))),(K44+U44+AE44+AO44+AY44+BG44+BQ44+CA44+CK44+CU44+DE44)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L44+V44+AF44+AP44+AZ44+BH44+BR44+CB44+CL44+CV44+DF44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L44+V44+AF44+AP44+AZ44+BH44+BR44+CB44+CL44+CV44+DF44))),(L44+V44+AF44+AP44+AZ44+BH44+BR44+CB44+CL44+CV44+DF44)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M44+W44+AG44+AQ44+BA44+BI44+BS44+CC44+CM44+CW44+DG44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M44+W44+AG44+AQ44+BA44+BI44+BS44+CC44+CM44+CW44+DG44))),(M44+W44+AG44+AQ44+BA44+BI44+BS44+CC44+CM44+CW44+DG44)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N44+X44+AH44+AR44+BB44+BJ44+BT44+CD44+CN44+CX44+DH44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N44+X44+AH44+AR44+BB44+BJ44+BT44+CD44+CN44+CX44+DH44))),(N44+X44+AH44+AR44+BB44+BJ44+BT44+CD44+CN44+CX44+DH44)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O44+Y44+AI44+AS44+BC44+BK44+BU44+CE44+CO44+CY44+DI44)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O44+Y44+AI44+AS44+BC44+BK44+BU44+CE44+CO44+CY44+DI44))),(O44+Y44+AI44+AS44+BC44+BK44+BU44+CE44+CO44+CY44+DI44)))","v":0}]
[null,null,null,null,null,null,null,2057,{"$f":"$P45*Input!$E$41","v":0},{"$f":"$P45*Input!$F$41","v":0},{"$f":"$P45*Input!$G$41","v":0},{"$f":"$P45*Input!$H$41","v":0},{"$f":"$P45*Input!$I$41","v":0},{"$f":"$P45*Input!$J$41","v":0},{"$f":"$P45*Input!$K$41","v":0},0.92224015239024459,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z45,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z45,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z45,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z45,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z45,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z45,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z45,0)","v":0},0.16692397217593344,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ45,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ45,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ45,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ45,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ45,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ45,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ45,0)","v":0},0.16692397217593344,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT45,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT45,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT45,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT45,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT45,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT45,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT45,0)","v":0},42.423047009951233,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD45,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD45,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD45,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD45,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD45,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD45,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD45,0)","v":0},42.423047009951233,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ45,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ45,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ45,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ45,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ45,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ45,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ45,0)","v":0},0.16692397217593344,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV45,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV45,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV45,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV45,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV45,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV45,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV45,0)","v":0},0.16692397217593344,null,null,{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},{"$f":"$CF45*Input!$E$43","v":0},0.92224015239024459,null,null,{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},{"$f":"$CP45*Input!$E$42","v":0},0.92224015239024459,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT45,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT45,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT45,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT45,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT45,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT45,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT45,0)","v":0},43.725434553156738,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT45,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT45,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT45,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT45,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT45,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT45,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT45,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J45+T45+AD45+AN45+AX45+BF45+BP45+BZ45+CJ45+CT45+DD45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J45+T45+AD45+AN45+AX45+BF45+BP45+BZ45+CJ45+CT45+DD45))),(J45+T45+AD45+AN45+AX45+BF45+BP45+BZ45+CJ45+CT45+DD45)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K45+U45+AE45+AO45+AY45+BG45+BQ45+CA45+CK45+CU45+DE45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K45+U45+AE45+AO45+AY45+BG45+BQ45+CA45+CK45+CU45+DE45))),(K45+U45+AE45+AO45+AY45+BG45+BQ45+CA45+CK45+CU45+DE45)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L45+V45+AF45+AP45+AZ45+BH45+BR45+CB45+CL45+CV45+DF45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L45+V45+AF45+AP45+AZ45+BH45+BR45+CB45+CL45+CV45+DF45))),(L45+V45+AF45+AP45+AZ45+BH45+BR45+CB45+CL45+CV45+DF45)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M45+W45+AG45+AQ45+BA45+BI45+BS45+CC45+CM45+CW45+DG45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M45+W45+AG45+AQ45+BA45+BI45+BS45+CC45+CM45+CW45+DG45))),(M45+W45+AG45+AQ45+BA45+BI45+BS45+CC45+CM45+CW45+DG45)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N45+X45+AH45+AR45+BB45+BJ45+BT45+CD45+CN45+CX45+DH45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N45+X45+AH45+AR45+BB45+BJ45+BT45+CD45+CN45+CX45+DH45))),(N45+X45+AH45+AR45+BB45+BJ45+BT45+CD45+CN45+CX45+DH45)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O45+Y45+AI45+AS45+BC45+BK45+BU45+CE45+CO45+CY45+DI45)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O45+Y45+AI45+AS45+BC45+BK45+BU45+CE45+CO45+CY45+DI45))),(O45+Y45+AI45+AS45+BC45+BK45+BU45+CE45+CO45+CY45+DI45)))","v":0}]
[null,null,null,null,null,null,null,2058,{"$f":"$P46*Input!$E$41","v":0},{"$f":"$P46*Input!$F$41","v":0},{"$f":"$P46*Input!$G$41","v":0},{"$f":"$P46*Input!$H$41","v":0},{"$f":"$P46*Input!$I$41","v":0},{"$f":"$P46*Input!$J$41","v":0},{"$f":"$P46*Input!$K$41","v":0},0.9505529250686251,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z46,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z46,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z46,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z46,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z46,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z46,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z46,0)","v":0},0.1703125288111049,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ46,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ46,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ46,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ46,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ46,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ46,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ46,0)","v":0},0.1703125288111049,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT46,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT46,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT46,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT46,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT46,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT46,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT46,0)","v":0},43.725434553156738,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD46,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD46,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD46,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD46,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD46,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD46,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD46,0)","v":0},43.725434553156738,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ46,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ46,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ46,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ46,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ46,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ46,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ46,0)","v":0},0.1703125288111049,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV46,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV46,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV46,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV46,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV46,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV46,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV46,0)","v":0},0.1703125288111049,null,null,{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},{"$f":"$CF46*Input!$E$43","v":0},0.9505529250686251,null,null,{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},{"$f":"$CP46*Input!$E$42","v":0},0.9505529250686251,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT46,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT46,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT46,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT46,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT46,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT46,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT46,0)","v":0},45.067805393938649,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT46,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT46,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT46,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT46,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT46,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT46,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT46,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J46+T46+AD46+AN46+AX46+BF46+BP46+BZ46+CJ46+CT46+DD46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J46+T46+AD46+AN46+AX46+BF46+BP46+BZ46+CJ46+CT46+DD46))),(J46+T46+AD46+AN46+AX46+BF46+BP46+BZ46+CJ46+CT46+DD46)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K46+U46+AE46+AO46+AY46+BG46+BQ46+CA46+CK46+CU46+DE46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K46+U46+AE46+AO46+AY46+BG46+BQ46+CA46+CK46+CU46+DE46))),(K46+U46+AE46+AO46+AY46+BG46+BQ46+CA46+CK46+CU46+DE46)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L46+V46+AF46+AP46+AZ46+BH46+BR46+CB46+CL46+CV46+DF46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L46+V46+AF46+AP46+AZ46+BH46+BR46+CB46+CL46+CV46+DF46))),(L46+V46+AF46+AP46+AZ46+BH46+BR46+CB46+CL46+CV46+DF46)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M46+W46+AG46+AQ46+BA46+BI46+BS46+CC46+CM46+CW46+DG46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M46+W46+AG46+AQ46+BA46+BI46+BS46+CC46+CM46+CW46+DG46))),(M46+W46+AG46+AQ46+BA46+BI46+BS46+CC46+CM46+CW46+DG46)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N46+X46+AH46+AR46+BB46+BJ46+BT46+CD46+CN46+CX46+DH46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N46+X46+AH46+AR46+BB46+BJ46+BT46+CD46+CN46+CX46+DH46))),(N46+X46+AH46+AR46+BB46+BJ46+BT46+CD46+CN46+CX46+DH46)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O46+Y46+AI46+AS46+BC46+BK46+BU46+CE46+CO46+CY46+DI46)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O46+Y46+AI46+AS46+BC46+BK46+BU46+CE46+CO46+CY46+DI46))),(O46+Y46+AI46+AS46+BC46+BK46+BU46+CE46+CO46+CY46+DI46)))","v":0}]
[null,null,null,null,null,null,null,2059,{"$f":"$P47*Input!$E$41","v":0},{"$f":"$P47*Input!$F$41","v":0},{"$f":"$P47*Input!$G$41","v":0},{"$f":"$P47*Input!$H$41","v":0},{"$f":"$P47*Input!$I$41","v":0},{"$f":"$P47*Input!$J$41","v":0},{"$f":"$P47*Input!$K$41","v":0},0.97973489986823192,null,null,{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z47,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z47,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z47,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z47,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z47,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z47,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z47,0)","v":0},0.17376987314597034,null,null,{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ47,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ47,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ47,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ47,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ47,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ47,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ47,0)","v":0},0.17376987314597034,null,null,{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT47,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT47,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT47,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT47,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT47,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT47,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT47,0)","v":0},45.067805393938649,null,null,{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD47,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD47,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD47,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD47,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD47,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD47,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD47,0)","v":0},45.067805393938649,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ47,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ47,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ47,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ47,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ47,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ47,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ47,0)","v":0},0.17376987314597034,null,null,{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV47,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV47,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV47,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV47,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV47,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV47,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV47,0)","v":0},0.17376987314597034,null,null,{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},{"$f":"$CF47*Input!$E$43","v":0},0.97973489986823192,null,null,{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},{"$f":"$CP47*Input!$E$42","v":0},0.97973489986823192,null,null,{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT47,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT47,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT47,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT47,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT47,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT47,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT47,0)","v":0},46.451387019532568,null,null,{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT47,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT47,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT47,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT47,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT47,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT47,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT47,0)","v":0},0,null,null,0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J47+T47+AD47+AN47+AX47+BF47+BP47+BZ47+CJ47+CT47+DD47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J47+T47+AD47+AN47+AX47+BF47+BP47+BZ47+CJ47+CT47+DD47))),(J47+T47+AD47+AN47+AX47+BF47+BP47+BZ47+CJ47+CT47+DD47)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K47+U47+AE47+AO47+AY47+BG47+BQ47+CA47+CK47+CU47+DE47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K47+U47+AE47+AO47+AY47+BG47+BQ47+CA47+CK47+CU47+DE47))),(K47+U47+AE47+AO47+AY47+BG47+BQ47+CA47+CK47+CU47+DE47)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L47+V47+AF47+AP47+AZ47+BH47+BR47+CB47+CL47+CV47+DF47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L47+V47+AF47+AP47+AZ47+BH47+BR47+CB47+CL47+CV47+DF47))),(L47+V47+AF47+AP47+AZ47+BH47+BR47+CB47+CL47+CV47+DF47)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M47+W47+AG47+AQ47+BA47+BI47+BS47+CC47+CM47+CW47+DG47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M47+W47+AG47+AQ47+BA47+BI47+BS47+CC47+CM47+CW47+DG47))),(M47+W47+AG47+AQ47+BA47+BI47+BS47+CC47+CM47+CW47+DG47)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N47+X47+AH47+AR47+BB47+BJ47+BT47+CD47+CN47+CX47+DH47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N47+X47+AH47+AR47+BB47+BJ47+BT47+CD47+CN47+CX47+DH47))),(N47+X47+AH47+AR47+BB47+BJ47+BT47+CD47+CN47+CX47+DH47)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O47+Y47+AI47+AS47+BC47+BK47+BU47+CE47+CO47+CY47+DI47)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O47+Y47+AI47+AS47+BC47+BK47+BU47+CE47+CO47+CY47+DI47))),(O47+Y47+AI47+AS47+BC47+BK47+BU47+CE47+CO47+CY47+DI47)))","v":0}]
[null,null,null,null,null,null,null,2060,{"$f":"$P48*Input!$E$41","v":0},{"$f":"$P48*Input!$F$41","v":0},{"$f":"$P48*Input!$G$41","v":0},{"$f":"$P48*Input!$H$41","v":0},{"$f":"$P48*Input!$I$41","v":0},{"$f":"$P48*Input!$J$41","v":0},{"$f":"$P48*Input!$K$41","v":0},1.0098127612941867,{"$f":"Q40+(Q40*$C$23)","v":0},{"$f":"R40+(R40*$C$24)","v":0},{"$f":"IF(Input!$E$35>0,(Input!E$35+Input!E$53)*$Z48,0)","v":0},{"$f":"IF(Input!$F$35>0,(Input!F$35+Input!F$53)*$Z48,0)","v":0},{"$f":"IF(Input!$G$35>0,(Input!G$35+Input!G$53)*$Z48,0)","v":0},{"$f":"IF(Input!$H$35>0,(Input!H$35+Input!H$53)*$Z48,0)","v":0},{"$f":"IF(Input!$I$35>0,(Input!I$35+Input!I$53)*$Z48,0)","v":0},{"$f":"IF(Input!$J$35>0,(Input!J$35+Input!J$53)*$Z48,0)","v":0},{"$f":"IF(Input!$K$35>0,(Input!K$35+Input!K$53)*$Z48,0)","v":0},0.17729740157083354,{"$f":"AA40+(AA40*$C$17)","v":0.20611635649865875},{"$f":"AB40+(AB40*$C$18)","v":0.15099529967168984},{"$f":"IF(Input!E$33>0,(Input!E$33+Input!E$53)*$AJ48,0)","v":0},{"$f":"IF(Input!F$33>0,(Input!F$33+Input!F$53)*$AJ48,0)","v":0},{"$f":"IF(Input!G$33>0,(Input!G$33+Input!G$53)*$AJ48,0)","v":0},{"$f":"IF(Input!H$33>0,(Input!H$33+Input!H$53)*$AJ48,0)","v":0},{"$f":"IF(Input!I$33>0,(Input!I$33+Input!I$53)*$AJ48,0)","v":0},{"$f":"IF(Input!J$33>0,(Input!J$33+Input!J$53)*$AJ48,0)","v":0},{"$f":"IF(Input!K$33>0,(Input!K$33+Input!K$53)*$AJ48,0)","v":0},0.17729740157083354,{"$f":"AK40+(AK40*$C$17)","v":0.20611635649865875},{"$f":"AL40+(AL40*$C$18)","v":0.15099529967168984},{"$f":"IF(Input!E$44>0,(Input!E$44+Input!E$54)*$AT48,0)","v":0},{"$f":"IF(Input!F$44>0,(Input!F$44+Input!F$54)*$AT48,0)","v":0},{"$f":"IF(Input!G$44>0,(Input!G$44+Input!G$54)*$AT48,0)","v":0},{"$f":"IF(Input!H$44>0,(Input!H$44+Input!H$54)*$AT48,0)","v":0},{"$f":"IF(Input!I$44>0,(Input!I$44+Input!I$54)*$AT48,0)","v":0},{"$f":"IF(Input!J$44>0,(Input!J$44+Input!J$54)*$AT48,0)","v":0},{"$f":"IF(Input!K$44>0,(Input!K$44+Input!K$54)*$AT48,0)","v":0},46.451387019532568,{"$f":"AU40+(AU40*$C$23)","v":49.185388361330759},{"$f":"AV40+(AV40*$C$24)","v":35.732104725884888},{"$f":"IF(Input!E$46>0,(Input!E$46+Input!E$54)*$BD48,0)","v":0},{"$f":"IF(Input!F$46>0,(Input!F$46+Input!F$54)*$BD48,0)","v":0},{"$f":"IF(Input!G$46>0,(Input!G$46+Input!G$54)*$BD48,0)","v":0},{"$f":"IF(Input!H$46>0,(Input!H$46+Input!H$54)*$BD48,0)","v":0},{"$f":"IF(Input!I$46>0,(Input!I$46+Input!I$54)*$BD48,0)","v":0},{"$f":"IF(Input!J$46>0,(Input!J$46+Input!J$54)*$BD48,0)","v":0},{"$f":"IF(Input!K$46>0,(Input!K$46+Input!K$54)*$BD48,0)","v":0},46.451387019532568,{"$f":"IF(Input!E$37>0,(Input!E$37+Input!E$53)*$AJ48,0)","v":0},{"$f":"IF(Input!F$37>0,(Input!F$37+Input!F$53)*$AJ48,0)","v":0},{"$f":"IF(Input!G$37>0,(Input!G$37+Input!G$53)*$AJ48,0)","v":0},{"$f":"IF(Input!H$37>0,(Input!H$37+Input!H$53)*$AJ48,0)","v":0},{"$f":"IF(Input!I$37>0,(Input!I$37+Input!I$53)*$AJ48,0)","v":0},{"$f":"IF(Input!J$37>0,(Input!J$37+Input!J$53)*$AJ48,0)","v":0},{"$f":"IF(Input!K$37>0,(Input!K$37+Input!K$53)*$AJ48,0)","v":0},0.17729740157083354,{"$f":"BM40+(BM40*$C$17)","v":0},{"$f":"BN40+(BN40*$C$18)","v":0},{"$f":"IF(Input!E$39>0,(Input!E$39+Input!AQ$53)*$BV48,0)","v":0},{"$f":"IF(Input!F$39>0,(Input!F$39+Input!AR$53)*$BV48,0)","v":0},{"$f":"IF(Input!G$39>0,(Input!G$39+Input!AS$53)*$BV48,0)","v":0},{"$f":"IF(Input!H$39>0,(Input!H$39+Input!AT$53)*$BV48,0)","v":0},{"$f":"IF(Input!I$39>0,(Input!I$39+Input!AU$53)*$BV48,0)","v":0},{"$f":"IF(Input!J$39>0,(Input!J$39+Input!AV$53)*$BV48,0)","v":0},{"$f":"IF(Input!K$39>0,(Input!K$39+Input!AW$53)*$BV48,0)","v":0},0.17729740157083354,{"$f":"BW40+(BW40*$C$17)","v":0},{"$f":"BX40+(BX40*$C$18)","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},{"$f":"$CF48*Input!$E$43","v":0},1.0098127612941867,{"$f":"CG40+(CG40*$C$23)","v":0},{"$f":"CH40+(CH40*$C$24)","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},{"$f":"$CP48*Input!$E$42","v":0},1.0098127612941867,{"$f":"CQ40+(CQ40*$C$23)","v":0},{"$f":"CR40+(CR40*$C$24)","v":0},{"$f":"IF(Input!BK$44>0,(Input!BK$44+Input!BK$54)*$AT48,0)","v":0},{"$f":"IF(Input!BL$44>0,(Input!BL$44+Input!BL$54)*$AT48,0)","v":0},{"$f":"IF(Input!BM$44>0,(Input!BM$44+Input!BM$54)*$AT48,0)","v":0},{"$f":"IF(Input!BN$44>0,(Input!BN$44+Input!BN$54)*$AT48,0)","v":0},{"$f":"IF(Input!BO$44>0,(Input!BO$44+Input!BO$54)*$AT48,0)","v":0},{"$f":"IF(Input!BP$44>0,(Input!BP$44+Input!BP$54)*$AT48,0)","v":0},{"$f":"IF(Input!BQ$44>0,(Input!BQ$44+Input!BQ$54)*$AT48,0)","v":0},{"$f":"CZ47+(CZ47*$C$22)","v":47.877444601032217},{"$f":"DA40+(DA40*$C$23)","v":0},{"$f":"DB40+(DB40*$C$24)","v":0},{"$f":"IF(Input!BU$44>0,(Input!BU$44+Input!BU$54)*$AT48,0)","v":0},{"$f":"IF(Input!BV$44>0,(Input!BV$44+Input!BV$54)*$AT48,0)","v":0},{"$f":"IF(Input!BW$44>0,(Input!BW$44+Input!BW$54)*$AT48,0)","v":0},{"$f":"IF(Input!BX$44>0,(Input!BX$44+Input!BX$54)*$AT48,0)","v":0},{"$f":"IF(Input!BY$44>0,(Input!BY$44+Input!BY$54)*$AT48,0)","v":0},{"$f":"IF(Input!BZ$44>0,(Input!BZ$44+Input!BZ$54)*$AT48,0)","v":0},{"$f":"IF(Input!CA$44>0,(Input!CA$44+Input!CA$54)*$AT48,0)","v":0},0,{"$f":"DK40+(DK40*$C$23)","v":0},{"$f":"DL40+(DL40*$C$24)","v":0},0,{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(J48+T48+AD48+AN48+AX48+BF48+BP48+BZ48+CJ48+CT48+DD48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(J48+T48+AD48+AN48+AX48+BF48+BP48+BZ48+CJ48+CT48+DD48))),(J48+T48+AD48+AN48+AX48+BF48+BP48+BZ48+CJ48+CT48+DD48)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(K48+U48+AE48+AO48+AY48+BG48+BQ48+CA48+CK48+CU48+DE48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(K48+U48+AE48+AO48+AY48+BG48+BQ48+CA48+CK48+CU48+DE48))),(K48+U48+AE48+AO48+AY48+BG48+BQ48+CA48+CK48+CU48+DE48)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(L48+V48+AF48+AP48+AZ48+BH48+BR48+CB48+CL48+CV48+DF48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(L48+V48+AF48+AP48+AZ48+BH48+BR48+CB48+CL48+CV48+DF48))),(L48+V48+AF48+AP48+AZ48+BH48+BR48+CB48+CL48+CV48+DF48)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(M48+W48+AG48+AQ48+BA48+BI48+BS48+CC48+CM48+CW48+DG48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(M48+W48+AG48+AQ48+BA48+BI48+BS48+CC48+CM48+CW48+DG48))),(M48+W48+AG48+AQ48+BA48+BI48+BS48+CC48+CM48+CW48+DG48)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(N48+X48+AH48+AR48+BB48+BJ48+BT48+CD48+CN48+CX48+DH48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(N48+X48+AH48+AR48+BB48+BJ48+BT48+CD48+CN48+CX48+DH48))),(N48+X48+AH48+AR48+BB48+BJ48+BT48+CD48+CN48+CX48+DH48)))","v":0},{"$f":"IF(Output!$H$2='Inputs & Utility Cost'!$B$41,('Inputs & Utility Cost'!$C$41*(O48+Y48+AI48+AS48+BC48+BK48+BU48+CE48+CO48+CY48+DI48)),IF(Output!$H$2='Inputs & Utility Cost'!$B$42,('Inputs & Utility Cost'!$C$42*('Inputs & Utility Cost'!$C$41*(O48+Y48+AI48+AS48+BC48+BK48+BU48+CE48+CO48+CY48+DI48))),(O48+Y48+AI48+AS48+BC48+BK48+BU48+CE48+CO48+CY48+DI48)))","v":0}]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Subtotal (30-years FY\",Input!$D$12,\" - FY\",Input!$D$12+30,\"): \")","v":"Subtotal (30-years FY - FY30): "},{"$f":"SUMIFS(I12:I48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(J12:J48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(K12:K48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(L12:L48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(M12:M48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(N12:N48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(O12:O48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(Q12:Q48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(R12:R48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(S12:S48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(T12:T48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(U12:U48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(V12:V48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(W12:W48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(X12:X48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(Y12:Y48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(AA12:AA48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AB12:AB48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AC12:AC48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AD12:AD48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AE12:AE48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AF12:AF48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AG12:AG48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AH12:AH48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AI12:AI48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(AK12:AK48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AL12:AL48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AM12:AM48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AN12:AN48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AO12:AO48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AP12:AP48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AQ12:AQ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AR12:AR48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AS12:AS48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(AU12:AU48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AV12:AV48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AW12:AW48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AX12:AX48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AY12:AY48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(AZ12:AZ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BA12:BA48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BB12:BB48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BC12:BC48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(BE12:BE48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BF12:BF48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BG12:BG48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BH12:BH48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BI12:BI48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BJ12:BJ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BK12:BK48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(BM12:BM48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BN12:BN48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BO12:BO48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BP12:BP48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BQ12:BQ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BR12:BR48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BS12:BS48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BT12:BT48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BU12:BU48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(BW12:BW48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BX12:BX48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BY12:BY48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(BZ12:BZ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CA12:CA48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CB12:CB48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CC12:CC48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CD12:CD48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CE12:CE48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(CG12:CG48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CH12:CH48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CI12:CI48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CJ12:CJ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CK12:CK48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CL12:CL48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CM12:CM48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CN12:CN48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CO12:CO48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(CQ12:CQ48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CR12:CR48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CS12:CS48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CT12:CT48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CU12:CU48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CV12:CV48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CW12:CW48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CX12:CX48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(CY12:CY48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(DA12:DA48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DB12:DB48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DC12:DC48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DD12:DD48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DE12:DE48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DF12:DF48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DG12:DG48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DH12:DH48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DI12:DI48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},null,{"$f":"SUMIFS(DK12:DK48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0},{"$f":"SUMIFS(DL12:DL48,$H$12:$H$48,\">=\"&Input!$D$12,$H$12:$H$48,\"<=\"&Input!$D$12+30)","v":0}]
[null,null,null,null,null,null,null,"NPV",{"$f":"NPV($C$12,I12:I48)","v":0},{"$f":"NPV($C$12,J12:J48)","v":0},{"$f":"NPV($C$12,K12:K48)","v":0},0,0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"NPV($C$12,Y12:Y48)","v":0},null,2.18147491383115,1.8888656279187557,{"$f":"NPV($C$12,AC12:AC48)","v":0},{"$f":"NPV($C$12,AD12:AD48)","v":0},0,0,0,0,{"$f":"NPV($C$12,AI12:AI48)","v":0},null,{"$f":"NPV($C$12,AK12:AK48)","v":2.18147491383115},1.8888656279187557,0,0,0,0,0,0,0,null,null,null,{"$f":"NPV($C$12,AW12:AW48)","v":0},0,0,0,0,0,0,null,{"$f":"NPV($C$12,BE12:BE48)","v":0},0,0,0,0,0,0,null,{"$f":"NPV($C$12,BM12:BM48)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"NPV($C$12,BW12:BW48)","v":0},0,{"$f":"NPV($C$12,BY12:BY48)","v":0},{"$f":"NPV($C$12,BZ12:BZ48)","v":0},{"$f":"NPV($C$12,CA12:CA48)","v":0},0,0,0,0,null,{"$f":"NPV($C$12,CG12:CG48)","v":0},0,{"$f":"NPV($C$12,CI12:CI48)","v":0},{"$f":"NPV($C$12,CJ12:CJ48)","v":0},{"$f":"NPV($C$12,CK12:CK48)","v":0},0,0,0,0,null,{"$f":"NPV($C$12,CQ12:CQ48)","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"NPV($C$12,DC12:DC48)","v":0},0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Lifetime Energy Costs (with Campus PPA Fees Applied):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Energy Costs (with Campus PPA Fees Applied):",null,null,null,null,null,null,null,null,null,"Lifetime Energy Costs (with Campus PPA Fees Applied):"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40","v":"No Power Purchase Agreement"},{"$f":"B41","v":"PPA-200,000MWH Renewable"},{"$f":"B42","v":"PPA-All Purchased Renewable"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR36","v":0},{"$f":"BR37","v":0},{"$f":"BR38","v":0},null,null,null,null,null,null,null,{"$f":"CC36","v":0},{"$f":"CC37","v":0},{"$f":"CC38","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!E30","v":"ASHRAE Baseline"},{"$f":"ROUND($I$49+$S$49+$AC$49+$AM$49+$AW$49+$BE$49+$BO$49+$BY$49+$CI$49+$CS$49+$DC$49,-4)","v":0},{"$f":"ROUND($L$54*$C$41,-4)","v":0},{"$f":"ROUND($M$54*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BU30","v":0},{"$f":"ROUND($I$49+$S$49+$AC$49+$AM$49+$AW$49+$BE$49,-4)","v":0},{"$f":"ROUND($L$54*$C$41,-4)","v":0},{"$f":"ROUND($M$54*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CF30","v":0},{"$f":"ROUND($I$49+$S$49+$AC$49+$AM$49+$AW$49+$BE$49,-4)","v":0},{"$f":"ROUND($L$54*$C$41,-4)","v":0},{"$f":"ROUND($M$54*$C$42,-4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!F30","v":"-"},{"$f":"ROUND($J$49+$T$49+$AD$49+$AN$49+$AX$49+$BF$49+$BP$49+$BZ$49+$CJ$49+$CT$49+$DD$49,-4)","v":0},{"$f":"ROUND($L$55*$C$41,-4)","v":0},{"$f":"ROUND($M$55*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BV30","v":0},{"$f":"ROUND($J$49+$T$49+$AD$49+$AN$49+$AX$49+$BF$49,-4)","v":0},{"$f":"ROUND($L$55*$C$41,-4)","v":0},{"$f":"ROUND($M$55*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CG30","v":0},{"$f":"ROUND($J$49+$T$49+$AD$49+$AN$49+$AX$49+$BF$49,-4)","v":0},{"$f":"ROUND($L$55*$C$41,-4)","v":0},{"$f":"ROUND($M$55*$C$42,-4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!G30","v":"-"},{"$f":"ROUND($K$49+$U$49+$AE$49+$AO$49+$AY$49+$BG$49+$BQ$49+$CA$49+$CK$49+$CU$49+$DE$49,-4)","v":0},{"$f":"ROUND($L$56*$C$41,-4)","v":0},{"$f":"ROUND($M$56*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BW30","v":0},{"$f":"ROUND($K$49+$U$49+$AE$49+$AO$49+$AY$49+$BG$49,-4)","v":0},{"$f":"ROUND($L$56*$C$41,-4)","v":0},{"$f":"ROUND($M$56*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CH30","v":0},{"$f":"ROUND($K$49+$U$49+$AE$49+$AO$49+$AY$49+$BG$49,-4)","v":0},{"$f":"ROUND($L$56*$C$41,-4)","v":0},{"$f":"ROUND($M$56*$C$42,-4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!H30","v":"-"},{"$f":"ROUND($L$49+$V$49+$AF$49+$AP$49+$AZ$49+$BH$49+$BR$49+$CB$49+$CL$49+$CV$49+$DF$49,-4)","v":0},{"$f":"ROUND($L$57*$C$41,-4)","v":0},{"$f":"ROUND($M$57*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BX30","v":0},{"$f":"ROUND($L$49+$V$49+$AF$49+$AP$49+$AZ$49+$BH$49,-4)","v":0},{"$f":"ROUND($L$57*$C$41,-4)","v":0},{"$f":"ROUND($M$57*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CI30","v":0},{"$f":"ROUND($L$49+$V$49+$AF$49+$AP$49+$AZ$49+$BH$49,-4)","v":0},{"$f":"ROUND($L$57*$C$41,-4)","v":0},{"$f":"ROUND($M$57*$C$42,-4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!I30","v":"-"},{"$f":"ROUND($M$49+$W$49+$AG$49+$AQ$49+$BA$49+$BI$49+$BS$49+$CC$49+$CM$49+$CW$49+$DG$49,-4)","v":0},{"$f":"ROUND($L$58*$C$41,-4)","v":0},{"$f":"ROUND($M$58*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BY30","v":0},{"$f":"ROUND($M$49+$W$49+$AG$49+$AQ$49+$BA$49,-4)","v":0},{"$f":"ROUND($L$58*$C$41,-4)","v":0},{"$f":"ROUND($M$58*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CJ30","v":0},{"$f":"ROUND($M$49+$W$49+$AG$49+$AQ$49+$BA$49,-4)","v":0},{"$f":"ROUND($L$58*$C$41,-4)","v":0},{"$f":"ROUND($M$58*$C$42,-4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Input!J30","v":"-"},{"$f":"ROUND($N$49+$X$49+$AH$49+$AR$49+$BB$49+$BJ$49+$BT$49+$CD$49+$CN$49+$CX$49+$DH$49,-4)","v":0},{"$f":"ROUND($L$59*$C$41,-4)","v":0},{"$f":"ROUND($M$59*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!BZ30","v":0},{"$f":"ROUND($N$49+$X$49+$AH$49+$AR$49+$BB$49+$BJ$49,-4)","v":0},{"$f":"ROUND($L$59*$C$41,-4)","v":0},{"$f":"ROUND($M$59*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CK30","v":0},{"$f":"ROUND($N$49+$X$49+$AH$49+$AR$49+$BB$49+$BJ$49,-4)","v":0},{"$f":"ROUND($L$59*$C$41,-4)","v":0},{"$f":"ROUND($M$59*$C$42,-4)","v":0}]
[null,"Unit Conversions:",null,null,null,null,null,null,null,null,{"$f":"Input!K30","v":0},{"$f":"ROUND($O$49+$Y$49+$AI$49+$AS$49+$BC$49+$BK$49+$BU$49+$CE$49+$CO$49+$CY$49+$DI$49,-4)","v":0},{"$f":"ROUND($L$60*$C$41,-4)","v":0},{"$f":"ROUND($M$60*$C$42,-4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!CA30","v":0},{"$f":"ROUND($O$49+$Y$49+$AI$49+$AS$49+$BC$49+$BK$49,-4)","v":0},{"$f":"ROUND($L$60*$C$41,-4)","v":0},{"$f":"ROUND($M$60*$C$42,-4)","v":0},null,null,null,null,null,null,{"$f":"Input!CL30","v":0},{"$f":"ROUND($O$49+$Y$49+$AI$49+$AS$49+$BC$49+$BK$49,-4)","v":0},{"$f":"ROUND($L$60*$C$41,-4)","v":0},{"$f":"ROUND($M$60*$C$42,-4)","v":0}]
[null,null,3412.14,"BTU","=",1,"kWh"]
[null,"LP Gas",91600,"BTU","=",1,"Gal"]
[null,"Natural Gas",101800,"BTU","=",1,"CCF"]
[null,"Steam",1194000,"BTU","=",1,"MLB (1,000 Lbs)"]
[null,"Steam",1,"MLB","=",0.28999999999999998,"kWh"]
[null,null,1,"lb","=",0.453592,"kg"]
[null,null,1,"mWh","=",1186,"lb2 eCO2"]
[null,null,1000,"kWh","=",{"$f":"F67","v":1186},"lb2 eCO2"]
[null,null,1000,"kWh","=",{"$f":"F68*F66","v":537.96011199999998},"kg eCO2"]
[null,null,1,"kWh","=",{"$f":"F69/1000","v":0.53796011199999993},"kg eCO2"]
[null,null,1,"mWh","=",880,"lb2 eCO2"]
[null,null,1000,"kWh","=",{"$f":"F71","v":880},"lb2 eCO2"]
[null,null,1000,"kWh","=",{"$f":"F72*F66","v":399.16095999999999},"kg eCO2"]
[null,null,1,"kWh","=",{"$f":"F73/1000","v":0.39916096000000001},"kg eCO2"]
[null,"Natural Gas",{"$f":"100/100","v":1},"Ccf","=",{"$f":"101800/3412.14","v":29.834649223068222},"kWh"]
[null,null,1,"therm","=",0.1,"mmbtu"]
[null,null,1,"Ccf","=",100,"therms"]
[null,null,1,"therm","=",{"$f":"103700/1000","v":103.7},"kBTU"]
[null,null,1,"therm","=",5.3E-3,"MT CO2/therm"]
[null,1,"mmBTU Natural Gas",null,"=",117,"lb.s C02"]
[null,null,5.3E-3,"MT CO2/therm","=",5.4899999999999997E-2,"MT CO2/MCF"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"  "]

{"sheet":"GHG Calcs","index":5,"n_rows":199,"n_cols":41,"rows_kept":199,"cut":false,"hidden":true,"merged":[[2,8,2,10],[176,1,176,4]]}
["GHG Calculations",null,null,null,null,null,"Individual Fuel GHG Calculation \"Spot Checker\" & Explanation"]
[null,"PPA:",{"$f":"Output!H2:H3","v":"PPA-All Purchased Renewable"},null,null,null,null,"FY (Select)","PPA (Select)",null,null,"Design Alternative: (Select)","Fuel Source","Annual Fuel Use\n(From AE Input)",null,null,"Fuel's GHG \n(from UM Utilities)",null,null,"Unit Conversion\n(If applicable) \n1 MWH = 1,000 kwh",null,"GHG "]
[null,"Projects Energy Year:",2024,"From AE Input tab",null,null,null,2024,"No Power Purchase Agreement",null,null,"ASHRAE Baseline","CPP Electricity",{"$f":"IF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!E30,Input!E33>0),Input!E53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!E30,Input!E35>0),Input!E53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!E30,Input!E41>0),Input!E54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!E30,Input!E44>0),Input!E54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!E30,Input!E46>0),Input!E54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!F30,Input!F33>0),Input!F53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!F30,Input!F35>0),Input!F53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!F30,Input!F41>0),Input!F54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!F30,Input!F44>0),Input!F54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!F30,Input!F46>0),Input!F54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!G30,Input!G33>0),Input!G53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!G30,Input!G35>0),Input!G53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!G30,Input!G41>0),Input!G54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!G30,Input!G44>0),Input!G54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!G30,Input!G46>0),Input!G54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!H30,Input!H33>0),Input!H53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!H30,Input!H35>0),Input!H53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!H30,Input!H41>0),Input!H54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!H30,Input!H44>0),Input!H54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!H30,Input!H46>0),Input!H54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!I30,Input!I33>0),Input!I53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!I30,Input!I35>0),Input!I53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!I30,Input!I41>0),Input!I54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!I30,Input!I44>0),Input!I54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!I30,Input!I46>0),Input!I54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!J30,Input!J33>0),Input!J53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!J30,Input!J35>0),Input!J53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!J30,Input!J41>0),Input!J54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!J30,Input!J44>0),Input!J54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!J30,Input!J46>0),Input!J54+'GHG Calcs'!N4,\n\nIF(AND(M3=Input!B33,'GHG Calcs'!L3=Input!K30,Input!K33>0),Input!K53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B35,'GHG Calcs'!L3=Input!K30,Input!K35>0),Input!K53+'GHG Calcs'!N4,\nIF(AND(M3=Input!B41,'GHG Calcs'!L3=Input!K30,Input!K41>0),Input!K54+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B44,'GHG Calcs'!L3=Input!K30,Input!K44>0),Input!K53+'GHG Calcs'!N4,\nIF(AND('GHG Calcs'!M3=Input!B46,'GHG Calcs'!L3=Input!K30,Input!K46>0),Input!K54+'GHG Calcs'!N4,N4)))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(OR($M$3=\"DTE Electricity\",$M$3=\"CPP Electricity\",$M$3=\"DTE Electricity (Dearborn)\",$M$3=\"Consumers Energy Electricity (Flint)\"),Lists!$E$9,IF($M$3=\"DTE Natural Gas\",Lists!$E$10,IF(OR($M$3=\"CPP Steam\",$M$3=\"Satellite Steam\",$M$3=\"flint Steam\",$M$3=\"Dearborn Steam\"),Lists!$E$11,\"N/A\")))","v":"kWh"},"x",{"$f":"IF($I$3=\"No Power Purchase Agreement\",INDEX(NoPPAMTCO2[[DTE Electricity]:[Satellite Steam]],MATCH($H$3,NoPPAMTCO2[FY],0),MATCH($M$3,NoPPAMTCO2[[#Headers],[DTE Electricity]:[Satellite Steam]],0)),IF($I$3=\"PPA-200,000MWH Renewable\",INDEX(PPA200MTC02[[DTE Electricity]:[Satellite Steam]],MATCH($H$3,PPA200MTC02[FY],0),MATCH($M$3,PPA200MTC02[[#Headers],[DTE Electricity]:[Satellite Steam]],0)),INDEX(AddPPAMTC02[[DTE Electricity]:[Satellite Steam]],MATCH($H$3,AddPPAMTC02[FY],0),MATCH($M$3,AddPPAMTC02[[#Headers],[DTE Electricity]:[Satellite Steam]],0))))","v":0.24910214186594209},{"$f":"IF($M$3=\"DTE Electricity\",Lists!$E$3,IF($M$3=\"CPP Electricity\",Lists!$E$3,IF($M$3=\"DTE Natural Gas\",Lists!$E$4,IF($M$3=\"CPP Steam\",Lists!$E$5,IF($M$3=\"Satellite Steam\",Lists!$E$5,\"N/A\")))))","v":"MTCO2e/MWh"},"x",{"$f":"IF($M$3=\"DTE Electricity\",0.001,IF($M$3=\"CPP Electricity\",0.001,1))","v":1E-3},"=",{"$f":"N3*Q3*T3","v":0},"MTC02e"]
[null,"Projects Lifetime End:",{"$f":"C3+29","v":2053},"Project Energy Year + 30 yrs.",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Input!E33:$K$56,MATCH($M$3,Input!$B$33:$B$56,0),MATCH('GHG Calcs'!$L$3,Input!E30:K30,0))","v":0}]
[]
[{"$f":"Input!E30","v":"ASHRAE Baseline"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!F30","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!G30","v":"-"}]
[]
["FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:",null,"FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:",null,"FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:"]
[2022,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},{"$f":"SUM(B9:L9)","v":0},null,2022,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},{"$f":"SUM(P9:Z9)","v":0},null,2022,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},{"$f":"SUM(AD9:AN9)","v":0}]
[2023,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2023,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2023,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2024,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2024,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2024,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2025,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2025,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2025,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2026,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2026,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2026,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2027,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2027,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2027,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2028,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2028,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2028,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2029,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2029,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2029,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2030,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2030,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2030,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2031,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2031,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2031,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2032,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2032,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2032,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2033,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2033,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2033,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2034,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2034,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2034,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2035,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2035,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2035,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2036,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2036,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2036,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2037,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2037,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2037,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2038,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2038,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2038,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2039,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2039,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2039,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2040,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2040,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2040,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2041,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2041,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2041,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2042,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2042,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2042,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2043,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2043,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2043,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2044,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2044,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2044,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2045,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2045,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2045,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2046,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2046,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2046,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2047,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2047,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2047,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2048,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2048,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2048,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2049,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2049,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2049,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2050,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2050,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2050,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2051,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2051,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2051,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2052,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2052,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2052,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2053,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2053,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2053,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2054,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2054,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2054,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2055,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2055,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2055,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2056,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2056,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2056,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2057,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2057,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2057,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2058,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2058,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2058,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2059,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2059,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2059,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
[2060,{"$f":"(Input!$E$34*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$36*NoPPAMTCO2[[#This Row],[CPP Electricity]])*0.001","v":0},{"$f":"(Input!$E$38*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$40*NoPPAMTCO2[[#This Row],[DTE Electricity]])*0.001","v":0},{"$f":"(Input!$E$41*NoPPAMTCO2[[#This Row],[DTE Natural Gas]])","v":0},{"$f":"Input!$E$42*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$43*NoPPAMTCO2[[#This Row],[DTE Natural Gas]]","v":0},{"$f":"Input!$E$45*NoPPAMTCO2[[#This Row],[CPP Steam]]","v":0},{"$f":"Input!$E$49*NoPPAMTCO2[[#This Row],[Dearborn Steam]]","v":0},{"$f":"Input!$E$51*NoPPAMTCO2[[#This Row],[Flint Steam]]","v":0},{"$f":"Input!$E$47*NoPPAMTCO2[[#This Row],[Satellite Steam]]","v":0},0,null,2060,{"$f":"Input!$F$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$F$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity (Dearborn)]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity (Dearborn)]])))*0.001","v":0},{"$f":"Input!$F$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$F$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$F$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$F$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$F$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$F$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0,null,2060,{"$f":"Input!$G$34*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$36*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Electricity]],AddPPAMTC02[[#This Row],[CPP Electricity]])))*0.001","v":0},{"$f":"Input!$G$38*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$40*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Electricity]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Electricity]],AddPPAMTC02[[#This Row],[DTE Electricity]])))*0.001","v":0},{"$f":"Input!$G$41*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$42*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$43*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[DTE Natural Gas]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[DTE Natural Gas]],AddPPAMTC02[[#This Row],[DTE Natural Gas]])))","v":0},{"$f":"Input!$G$45*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[CPP Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[CPP Steam]],AddPPAMTC02[[#This Row],[CPP Steam]])))","v":0},{"$f":"Input!$G$49*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Dearborn Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Dearborn Steam]])))","v":0},{"$f":"Input!$G$51*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Flint Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[FY]],AddPPAMTC02[[#This Row],[Flint Steam]])))","v":0},{"$f":"Input!$G$47*(IF($C$2=\"No Power Purchase Agreement\",NoPPAMTCO2[[#This Row],[Satellite Steam]],IF($C$2=\"PPA-200,000MWH Renewable\",PPA200MTC02[[#This Row],[Satellite Steam]],AddPPAMTC02[[#This Row],[Satellite Steam]])))","v":0},0]
["Total",{"$f":"SUMIFS(ASHRAEGHG[DTE Electricity],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[CPP Electricity],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[DTE Electricity (Dearborn)],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[Consumers Energy Electricity (Flint)],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[DTE Natural Gas],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[DTE Natural Gas (Dearborn)],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[Consumers Natural Gas (Flint)],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[CPP Steam],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[Dearborn Steam],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[Flint Steam],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ASHRAEGHG[Sat Steam],ASHRAEGHG[FY],\">=\"&Input!$D$12,ASHRAEGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM($B$48:$L$48)","v":0},null,"Total",{"$f":"SUMIFS(ProjBaselineGHG[DTE Electricity],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[CPP Electricity],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[DTE Electricity (Dearborn)],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[Consumers Energy Electricity (Flint)],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[DTE Natural Gas],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[DTE Natural Gas (Dearborn)],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[Consumers Natural Gas (Flint)],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[CPP Steam],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[Dearborn Steam],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[Flint Steam],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(ProjBaselineGHG[Sat Steam],ProjBaselineGHG[FY],\">=\"&Input!$D$12,ProjBaselineGHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(ProjBaselineGHG[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0},null,"Total",{"$f":"SUMIFS(AltNo1GHG22[DTE Electricity],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[CPP Electricity],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[DTE Electricity (Dearborn)],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[Consumers Energy Electricity (Flint)],AltNo1GHG22[DTE Electricity],\">=\"&Input!$D$12,AltNo1GHG22[DTE Electricity],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[DTE Natural Gas],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[DTE Natural Gas (Dearborn)],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[Consumers Natural Gas (Flint)],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[CPP Steam],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[Dearborn Steam],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[Flint Steam],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo1GHG22[Sat Steam],AltNo1GHG22[FY],\">=\"&Input!$D$12,AltNo1GHG22[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(AltNo1GHG22[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0}]
[]
[{"$f":"Input!H30","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!I30","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!J30","v":"-"}]
[]
["FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:",null,"FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:",null,"FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:"]
[2022,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O9,'MTCO2 Tables'!$X9)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$H$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q9,'MTCO2 Tables'!$Z9)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"SUM(B53:L53)","v":0},null,2022,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O9,'MTCO2 Tables'!$X9)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q9,'MTCO2 Tables'!$Z9)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"SUM(P53:Z53)","v":0},null,2022,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O9,'MTCO2 Tables'!$X9)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O9,'MTCO2 Tables'!$X9)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q9,'MTCO2 Tables'!$Z9)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"SUM(AD53:AN53)","v":0}]
[2023,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O10,'MTCO2 Tables'!$X10)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q10,'MTCO2 Tables'!$Z10)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},0,null,2023,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O10,'MTCO2 Tables'!$X10)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q10,'MTCO2 Tables'!$Z10)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},0,null,2023,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O10,'MTCO2 Tables'!$X10)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O10,'MTCO2 Tables'!$X10)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q10,'MTCO2 Tables'!$Z10)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},0]
[2024,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O11,'MTCO2 Tables'!$X11)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q11,'MTCO2 Tables'!$Z11)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},0,null,2024,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O11,'MTCO2 Tables'!$X11)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q11,'MTCO2 Tables'!$Z11)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},0,null,2024,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O11,'MTCO2 Tables'!$X11)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O11,'MTCO2 Tables'!$X11)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q11,'MTCO2 Tables'!$Z11)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},0]
[2025,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O12,'MTCO2 Tables'!$X12)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q12,'MTCO2 Tables'!$Z12)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},0,null,2025,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O12,'MTCO2 Tables'!$X12)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q12,'MTCO2 Tables'!$Z12)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},0,null,2025,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O12,'MTCO2 Tables'!$X12)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O12,'MTCO2 Tables'!$X12)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q12,'MTCO2 Tables'!$Z12)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},0]
[2026,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O13,'MTCO2 Tables'!$X13)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q13,'MTCO2 Tables'!$Z13)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},0,null,2026,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O13,'MTCO2 Tables'!$X13)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q13,'MTCO2 Tables'!$Z13)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},0,null,2026,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O13,'MTCO2 Tables'!$X13)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O13,'MTCO2 Tables'!$X13)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q13,'MTCO2 Tables'!$Z13)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},0]
[2027,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O14,'MTCO2 Tables'!$X14)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q14,'MTCO2 Tables'!$Z14)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},0,null,2027,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O14,'MTCO2 Tables'!$X14)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q14,'MTCO2 Tables'!$Z14)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},0,null,2027,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O14,'MTCO2 Tables'!$X14)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O14,'MTCO2 Tables'!$X14)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q14,'MTCO2 Tables'!$Z14)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},0]
[2028,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O15,'MTCO2 Tables'!$X15)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q15,'MTCO2 Tables'!$Z15)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},0,null,2028,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O15,'MTCO2 Tables'!$X15)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q15,'MTCO2 Tables'!$Z15)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},0,null,2028,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O15,'MTCO2 Tables'!$X15)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O15,'MTCO2 Tables'!$X15)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q15,'MTCO2 Tables'!$Z15)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},0]
[2029,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O16,'MTCO2 Tables'!$X16)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q16,'MTCO2 Tables'!$Z16)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},0,null,2029,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O16,'MTCO2 Tables'!$X16)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q16,'MTCO2 Tables'!$Z16)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},0,null,2029,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O16,'MTCO2 Tables'!$X16)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O16,'MTCO2 Tables'!$X16)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q16,'MTCO2 Tables'!$Z16)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},0]
[2030,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O17,'MTCO2 Tables'!$X17)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q17,'MTCO2 Tables'!$Z17)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},0,null,2030,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O17,'MTCO2 Tables'!$X17)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q17,'MTCO2 Tables'!$Z17)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},0,null,2030,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O17,'MTCO2 Tables'!$X17)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O17,'MTCO2 Tables'!$X17)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q17,'MTCO2 Tables'!$Z17)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},0]
[2031,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O18,'MTCO2 Tables'!$X18)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q18,'MTCO2 Tables'!$Z18)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},0,null,2031,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O18,'MTCO2 Tables'!$X18)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q18,'MTCO2 Tables'!$Z18)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},0,null,2031,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O18,'MTCO2 Tables'!$X18)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O18,'MTCO2 Tables'!$X18)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q18,'MTCO2 Tables'!$Z18)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},0]
[2032,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O19,'MTCO2 Tables'!$X19)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q19,'MTCO2 Tables'!$Z19)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},0,null,2032,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O19,'MTCO2 Tables'!$X19)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q19,'MTCO2 Tables'!$Z19)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},0,null,2032,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O19,'MTCO2 Tables'!$X19)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O19,'MTCO2 Tables'!$X19)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q19,'MTCO2 Tables'!$Z19)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},0]
[2033,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O20,'MTCO2 Tables'!$X20)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q20,'MTCO2 Tables'!$Z20)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},0,null,2033,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O20,'MTCO2 Tables'!$X20)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q20,'MTCO2 Tables'!$Z20)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},0,null,2033,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O20,'MTCO2 Tables'!$X20)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O20,'MTCO2 Tables'!$X20)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q20,'MTCO2 Tables'!$Z20)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},0]
[2034,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O21,'MTCO2 Tables'!$X21)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q21,'MTCO2 Tables'!$Z21)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},0,null,2034,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O21,'MTCO2 Tables'!$X21)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q21,'MTCO2 Tables'!$Z21)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},0,null,2034,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O21,'MTCO2 Tables'!$X21)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O21,'MTCO2 Tables'!$X21)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q21,'MTCO2 Tables'!$Z21)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},0]
[2035,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O22,'MTCO2 Tables'!$X22)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q22,'MTCO2 Tables'!$Z22)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},0,null,2035,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O22,'MTCO2 Tables'!$X22)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q22,'MTCO2 Tables'!$Z22)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},0,null,2035,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O22,'MTCO2 Tables'!$X22)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O22,'MTCO2 Tables'!$X22)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q22,'MTCO2 Tables'!$Z22)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},0]
[2036,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O23,'MTCO2 Tables'!$X23)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q23,'MTCO2 Tables'!$Z23)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},0,null,2036,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O23,'MTCO2 Tables'!$X23)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q23,'MTCO2 Tables'!$Z23)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},0,null,2036,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O23,'MTCO2 Tables'!$X23)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O23,'MTCO2 Tables'!$X23)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q23,'MTCO2 Tables'!$Z23)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},0]
[2037,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O24,'MTCO2 Tables'!$X24)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q24,'MTCO2 Tables'!$Z24)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},0,null,2037,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O24,'MTCO2 Tables'!$X24)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q24,'MTCO2 Tables'!$Z24)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},0,null,2037,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O24,'MTCO2 Tables'!$X24)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O24,'MTCO2 Tables'!$X24)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q24,'MTCO2 Tables'!$Z24)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},0]
[2038,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O25,'MTCO2 Tables'!$X25)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q25,'MTCO2 Tables'!$Z25)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},0,null,2038,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O25,'MTCO2 Tables'!$X25)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q25,'MTCO2 Tables'!$Z25)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},0,null,2038,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O25,'MTCO2 Tables'!$X25)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O25,'MTCO2 Tables'!$X25)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q25,'MTCO2 Tables'!$Z25)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},0]
[2039,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O26,'MTCO2 Tables'!$X26)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q26,'MTCO2 Tables'!$Z26)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},0,null,2039,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O26,'MTCO2 Tables'!$X26)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q26,'MTCO2 Tables'!$Z26)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},0,null,2039,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O26,'MTCO2 Tables'!$X26)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O26,'MTCO2 Tables'!$X26)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q26,'MTCO2 Tables'!$Z26)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},0]
[2040,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O27,'MTCO2 Tables'!$X27)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q27,'MTCO2 Tables'!$Z27)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},0,null,2040,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O27,'MTCO2 Tables'!$X27)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q27,'MTCO2 Tables'!$Z27)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},0,null,2040,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O27,'MTCO2 Tables'!$X27)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O27,'MTCO2 Tables'!$X27)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q27,'MTCO2 Tables'!$Z27)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},0]
[2041,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O28,'MTCO2 Tables'!$X28)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q28,'MTCO2 Tables'!$Z28)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},0,null,2041,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O28,'MTCO2 Tables'!$X28)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q28,'MTCO2 Tables'!$Z28)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},0,null,2041,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O28,'MTCO2 Tables'!$X28)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O28,'MTCO2 Tables'!$X28)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q28,'MTCO2 Tables'!$Z28)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},0]
[2042,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O29,'MTCO2 Tables'!$X29)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q29,'MTCO2 Tables'!$Z29)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},0,null,2042,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O29,'MTCO2 Tables'!$X29)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q29,'MTCO2 Tables'!$Z29)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},0,null,2042,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O29,'MTCO2 Tables'!$X29)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O29,'MTCO2 Tables'!$X29)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q29,'MTCO2 Tables'!$Z29)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},0]
[2043,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O30,'MTCO2 Tables'!$X30)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q30,'MTCO2 Tables'!$Z30)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},0,null,2043,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O30,'MTCO2 Tables'!$X30)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q30,'MTCO2 Tables'!$Z30)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},0,null,2043,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O30,'MTCO2 Tables'!$X30)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O30,'MTCO2 Tables'!$X30)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q30,'MTCO2 Tables'!$Z30)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},0]
[2044,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O31,'MTCO2 Tables'!$X31)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q31,'MTCO2 Tables'!$Z31)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},0,null,2044,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O31,'MTCO2 Tables'!$X31)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q31,'MTCO2 Tables'!$Z31)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},0,null,2044,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O31,'MTCO2 Tables'!$X31)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O31,'MTCO2 Tables'!$X31)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q31,'MTCO2 Tables'!$Z31)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},0]
[2045,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O32,'MTCO2 Tables'!$X32)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q32,'MTCO2 Tables'!$Z32)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},0,null,2045,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O32,'MTCO2 Tables'!$X32)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q32,'MTCO2 Tables'!$Z32)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},0,null,2045,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O32,'MTCO2 Tables'!$X32)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O32,'MTCO2 Tables'!$X32)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q32,'MTCO2 Tables'!$Z32)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},0]
[2046,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O33,'MTCO2 Tables'!$X33)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q33,'MTCO2 Tables'!$Z33)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},0,null,2046,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O33,'MTCO2 Tables'!$X33)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q33,'MTCO2 Tables'!$Z33)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},0,null,2046,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O33,'MTCO2 Tables'!$X33)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O33,'MTCO2 Tables'!$X33)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q33,'MTCO2 Tables'!$Z33)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},0]
[2047,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O34,'MTCO2 Tables'!$X34)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q34,'MTCO2 Tables'!$Z34)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},0,null,2047,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O34,'MTCO2 Tables'!$X34)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q34,'MTCO2 Tables'!$Z34)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},0,null,2047,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O34,'MTCO2 Tables'!$X34)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O34,'MTCO2 Tables'!$X34)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q34,'MTCO2 Tables'!$Z34)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},0]
[2048,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O35,'MTCO2 Tables'!$X35)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q35,'MTCO2 Tables'!$Z35)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},0,null,2048,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O35,'MTCO2 Tables'!$X35)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q35,'MTCO2 Tables'!$Z35)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},0,null,2048,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O35,'MTCO2 Tables'!$X35)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O35,'MTCO2 Tables'!$X35)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q35,'MTCO2 Tables'!$Z35)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},0]
[2049,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O36,'MTCO2 Tables'!$X36)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q36,'MTCO2 Tables'!$Z36)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},0,null,2049,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O36,'MTCO2 Tables'!$X36)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q36,'MTCO2 Tables'!$Z36)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},0,null,2049,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O36,'MTCO2 Tables'!$X36)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O36,'MTCO2 Tables'!$X36)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q36,'MTCO2 Tables'!$Z36)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},0]
[2050,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O37,'MTCO2 Tables'!$X37)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q37,'MTCO2 Tables'!$Z37)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},0,null,2050,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O37,'MTCO2 Tables'!$X37)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q37,'MTCO2 Tables'!$Z37)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},0,null,2050,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O37,'MTCO2 Tables'!$X37)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O37,'MTCO2 Tables'!$X37)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q37,'MTCO2 Tables'!$Z37)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},0]
[2051,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O38,'MTCO2 Tables'!$X38)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q38,'MTCO2 Tables'!$Z38)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},0,null,2051,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O38,'MTCO2 Tables'!$X38)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q38,'MTCO2 Tables'!$Z38)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},0,null,2051,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O38,'MTCO2 Tables'!$X38)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O38,'MTCO2 Tables'!$X38)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q38,'MTCO2 Tables'!$Z38)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},0]
[2052,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O39,'MTCO2 Tables'!$X39)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q39,'MTCO2 Tables'!$Z39)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},0,null,2052,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O39,'MTCO2 Tables'!$X39)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q39,'MTCO2 Tables'!$Z39)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},0,null,2052,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O39,'MTCO2 Tables'!$X39)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O39,'MTCO2 Tables'!$X39)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q39,'MTCO2 Tables'!$Z39)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},0]
[2053,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O40,'MTCO2 Tables'!$X40)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q40,'MTCO2 Tables'!$Z40)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},0,null,2053,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O40,'MTCO2 Tables'!$X40)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q40,'MTCO2 Tables'!$Z40)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},0,null,2053,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O40,'MTCO2 Tables'!$X40)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O40,'MTCO2 Tables'!$X40)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q40,'MTCO2 Tables'!$Z40)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},0]
[2054,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O41,'MTCO2 Tables'!$X41)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q41,'MTCO2 Tables'!$Z41)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},0,null,2054,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O41,'MTCO2 Tables'!$X41)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q41,'MTCO2 Tables'!$Z41)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},0,null,2054,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O41,'MTCO2 Tables'!$X41)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O41,'MTCO2 Tables'!$X41)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q41,'MTCO2 Tables'!$Z41)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},0]
[2055,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O42,'MTCO2 Tables'!$X42)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q42,'MTCO2 Tables'!$Z42)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},0,null,2055,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O42,'MTCO2 Tables'!$X42)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q42,'MTCO2 Tables'!$Z42)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},0,null,2055,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O42,'MTCO2 Tables'!$X42)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O42,'MTCO2 Tables'!$X42)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q42,'MTCO2 Tables'!$Z42)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},0]
[2056,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O43,'MTCO2 Tables'!$X43)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q43,'MTCO2 Tables'!$Z43)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},0,null,2056,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O43,'MTCO2 Tables'!$X43)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q43,'MTCO2 Tables'!$Z43)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},0,null,2056,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O43,'MTCO2 Tables'!$X43)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O43,'MTCO2 Tables'!$X43)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q43,'MTCO2 Tables'!$Z43)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},0]
[2057,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O44,'MTCO2 Tables'!$X44)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q44,'MTCO2 Tables'!$Z44)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},0,null,2057,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O44,'MTCO2 Tables'!$X44)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q44,'MTCO2 Tables'!$Z44)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},0,null,2057,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O44,'MTCO2 Tables'!$X44)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O44,'MTCO2 Tables'!$X44)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q44,'MTCO2 Tables'!$Z44)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},0]
[2058,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O45,'MTCO2 Tables'!$X45)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q45,'MTCO2 Tables'!$Z45)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},0,null,2058,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O45,'MTCO2 Tables'!$X45)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q45,'MTCO2 Tables'!$Z45)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},0,null,2058,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O45,'MTCO2 Tables'!$X45)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O45,'MTCO2 Tables'!$X45)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q45,'MTCO2 Tables'!$Z45)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},0]
[2059,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O46,'MTCO2 Tables'!$X46)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q46,'MTCO2 Tables'!$Z46)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},0,null,2059,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O46,'MTCO2 Tables'!$X46)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q46,'MTCO2 Tables'!$Z46)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},0,null,2059,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O46,'MTCO2 Tables'!$X46)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O46,'MTCO2 Tables'!$X46)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q46,'MTCO2 Tables'!$Z46)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},0]
[2060,{"$f":"Input!$H$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$H$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O47,'MTCO2 Tables'!$X47)))*0.001","v":0},{"$f":"Input!$H$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$H$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$H$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$H$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$H$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q47,'MTCO2 Tables'!$Z47)))","v":0},{"$f":"Input!$H$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$H$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$H$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},0,null,2060,{"$f":"Input!$I$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$I$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O47,'MTCO2 Tables'!$X47)))*0.001","v":0},{"$f":"Input!$I$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))","v":0},{"$f":"Input!$I$4*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))","v":0},{"$f":"Input!$I$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$I$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$I$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$I$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q47,'MTCO2 Tables'!$Z47)))","v":0},{"$f":"Input!$I$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$I$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$I$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},0,null,2060,{"$f":"Input!$J$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$J$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O47,'MTCO2 Tables'!$X47)))*0.001","v":0},{"$f":"Input!$J$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$J$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O47,'MTCO2 Tables'!$X47)))*0.001","v":0},{"$f":"Input!$J$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$J$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$J$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$J$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q47,'MTCO2 Tables'!$Z47)))","v":0},{"$f":"Input!$J$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$J$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$J$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},0]
["Total",{"$f":"SUMIFS(AltNo2GHG[DTE Electricity],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[CPP Electricity],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[DTE Electricity (Dearborn)],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[Consumers Energy Electricity (Flint)],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[DTE Natural Gas],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[DTE Natural Gas (Dearborn)],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[Consumers Natural Gas (Flint)],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[CPP Steam],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[Dearborn Steam],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[Flint Steam],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG[Sat Steam],AltNo2GHG[FY],\">=\"&Input!$D$12,AltNo2GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(AltNo2GHG[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0},null,"Total",{"$f":"SUMIFS(AltNo3GHG[DTE Electricity],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[CPP Electricity],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[DTE Electricity (Dearborn)],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[Consumers Energy Electricity (Flint)],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[Annual GHG:],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[DTE Natural Gas],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[DTE Natural Gas (Dearborn)],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[Consumers Natural Gas (Flint)],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[CPP Steam],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[Dearborn Steam],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[Flint Steam],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo3GHG[Sat Steam],AltNo3GHG[FY],\">=\"&Input!$D$12,AltNo3GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(AltNo3GHG[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0},null,"Total",{"$f":"SUMIFS(AltNo4GHG[DTE Electricity],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[CPP Electricity],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[DTE Electricity (Dearborn)],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[Consumers Energy Electricity (Flint)],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[DTE Natural Gas],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[DTE Natural Gas (Dearborn)],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[Consumers Natural Gas (Flint)],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[CPP Steam],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[Dearborn Steam],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[Flint Steam],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo4GHG[Sat Steam],AltNo4GHG[FY],\">=\"&Input!$D$12,AltNo4GHG[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(AltNo4GHG[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0}]
[]
[{"$f":"Input!K30","v":0}]
[]
["FY","DTE Electricity","CPP Electricity","DTE Electricity (Dearborn)","Consumers Energy Electricity (Flint)","DTE Natural Gas","DTE Natural Gas (Dearborn)","Consumers Natural Gas (Flint)","CPP Steam","Dearborn Steam","Flint Steam","Sat Steam","Annual GHG:"]
[2022,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O9,'MTCO2 Tables'!$X9)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N9,'MTCO2 Tables'!$U9)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P9,'MTCO2 Tables'!$Y9)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q9,'MTCO2 Tables'!$Z9)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K9,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R9,'MTCO2 Tables'!$AD9)))","v":0},{"$f":"SUM(B97:L97)","v":69.640955300000002}]
[2023,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O10,'MTCO2 Tables'!$X10)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N10,'MTCO2 Tables'!$U10)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P10,'MTCO2 Tables'!$Y10)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q10,'MTCO2 Tables'!$Z10)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K10,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R10,'MTCO2 Tables'!$AD10)))","v":0},69.603333889169136]
[2024,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O11,'MTCO2 Tables'!$X11)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N11,'MTCO2 Tables'!$U11)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P11,'MTCO2 Tables'!$Y11)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q11,'MTCO2 Tables'!$Z11)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K11,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R11,'MTCO2 Tables'!$AD11)))","v":0},69.603333889169136]
[2025,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O12,'MTCO2 Tables'!$X12)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N12,'MTCO2 Tables'!$U12)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P12,'MTCO2 Tables'!$Y12)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q12,'MTCO2 Tables'!$Z12)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K12,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R12,'MTCO2 Tables'!$AD12)))","v":0},69.603333889169136]
[2026,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O13,'MTCO2 Tables'!$X13)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N13,'MTCO2 Tables'!$U13)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P13,'MTCO2 Tables'!$Y13)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q13,'MTCO2 Tables'!$Z13)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K13,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R13,'MTCO2 Tables'!$AD13)))","v":0},69.603333889169136]
[2027,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O14,'MTCO2 Tables'!$X14)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N14,'MTCO2 Tables'!$U14)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P14,'MTCO2 Tables'!$Y14)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q14,'MTCO2 Tables'!$Z14)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K14,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R14,'MTCO2 Tables'!$AD14)))","v":0},69.603333889169136]
[2028,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O15,'MTCO2 Tables'!$X15)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N15,'MTCO2 Tables'!$U15)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P15,'MTCO2 Tables'!$Y15)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q15,'MTCO2 Tables'!$Z15)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K15,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R15,'MTCO2 Tables'!$AD15)))","v":0},69.603333889169136]
[2029,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O16,'MTCO2 Tables'!$X16)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N16,'MTCO2 Tables'!$U16)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P16,'MTCO2 Tables'!$Y16)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q16,'MTCO2 Tables'!$Z16)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K16,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R16,'MTCO2 Tables'!$AD16)))","v":0},69.603333889169136]
[2030,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O17,'MTCO2 Tables'!$X17)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N17,'MTCO2 Tables'!$U17)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P17,'MTCO2 Tables'!$Y17)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q17,'MTCO2 Tables'!$Z17)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K17,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R17,'MTCO2 Tables'!$AD17)))","v":0},69.603333889169136]
[2031,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O18,'MTCO2 Tables'!$X18)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N18,'MTCO2 Tables'!$U18)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P18,'MTCO2 Tables'!$Y18)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q18,'MTCO2 Tables'!$Z18)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K18,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R18,'MTCO2 Tables'!$AD18)))","v":0},69.603333889169136]
[2032,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O19,'MTCO2 Tables'!$X19)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N19,'MTCO2 Tables'!$U19)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P19,'MTCO2 Tables'!$Y19)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q19,'MTCO2 Tables'!$Z19)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K19,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R19,'MTCO2 Tables'!$AD19)))","v":0},69.603333889169136]
[2033,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O20,'MTCO2 Tables'!$X20)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N20,'MTCO2 Tables'!$U20)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P20,'MTCO2 Tables'!$Y20)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q20,'MTCO2 Tables'!$Z20)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K20,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R20,'MTCO2 Tables'!$AD20)))","v":0},69.603333889169136]
[2034,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O21,'MTCO2 Tables'!$X21)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N21,'MTCO2 Tables'!$U21)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P21,'MTCO2 Tables'!$Y21)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q21,'MTCO2 Tables'!$Z21)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K21,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R21,'MTCO2 Tables'!$AD21)))","v":0},69.603333889169136]
[2035,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O22,'MTCO2 Tables'!$X22)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N22,'MTCO2 Tables'!$U22)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P22,'MTCO2 Tables'!$Y22)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q22,'MTCO2 Tables'!$Z22)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K22,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R22,'MTCO2 Tables'!$AD22)))","v":0},69.603333889169136]
[2036,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O23,'MTCO2 Tables'!$X23)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N23,'MTCO2 Tables'!$U23)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P23,'MTCO2 Tables'!$Y23)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q23,'MTCO2 Tables'!$Z23)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K23,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R23,'MTCO2 Tables'!$AD23)))","v":0},69.603333889169136]
[2037,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O24,'MTCO2 Tables'!$X24)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N24,'MTCO2 Tables'!$U24)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P24,'MTCO2 Tables'!$Y24)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q24,'MTCO2 Tables'!$Z24)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K24,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R24,'MTCO2 Tables'!$AD24)))","v":0},69.603333889169136]
[2038,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O25,'MTCO2 Tables'!$X25)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N25,'MTCO2 Tables'!$U25)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P25,'MTCO2 Tables'!$Y25)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q25,'MTCO2 Tables'!$Z25)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K25,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R25,'MTCO2 Tables'!$AD25)))","v":0},69.603333889169136]
[2039,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O26,'MTCO2 Tables'!$X26)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N26,'MTCO2 Tables'!$U26)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P26,'MTCO2 Tables'!$Y26)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q26,'MTCO2 Tables'!$Z26)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K26,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R26,'MTCO2 Tables'!$AD26)))","v":0},69.603333889169136]
[2040,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O27,'MTCO2 Tables'!$X27)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N27,'MTCO2 Tables'!$U27)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P27,'MTCO2 Tables'!$Y27)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q27,'MTCO2 Tables'!$Z27)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K27,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R27,'MTCO2 Tables'!$AD27)))","v":0},69.603333889169136]
[2041,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O28,'MTCO2 Tables'!$X28)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N28,'MTCO2 Tables'!$U28)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P28,'MTCO2 Tables'!$Y28)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q28,'MTCO2 Tables'!$Z28)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K28,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R28,'MTCO2 Tables'!$AD28)))","v":0},69.603333889169136]
[2042,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O29,'MTCO2 Tables'!$X29)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N29,'MTCO2 Tables'!$U29)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P29,'MTCO2 Tables'!$Y29)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q29,'MTCO2 Tables'!$Z29)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K29,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R29,'MTCO2 Tables'!$AD29)))","v":0},69.603333889169136]
[2043,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O30,'MTCO2 Tables'!$X30)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N30,'MTCO2 Tables'!$U30)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P30,'MTCO2 Tables'!$Y30)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q30,'MTCO2 Tables'!$Z30)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K30,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R30,'MTCO2 Tables'!$AD30)))","v":0},69.603333889169136]
[2044,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O31,'MTCO2 Tables'!$X31)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N31,'MTCO2 Tables'!$U31)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P31,'MTCO2 Tables'!$Y31)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q31,'MTCO2 Tables'!$Z31)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K31,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R31,'MTCO2 Tables'!$AD31)))","v":0},69.603333889169136]
[2045,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O32,'MTCO2 Tables'!$X32)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N32,'MTCO2 Tables'!$U32)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P32,'MTCO2 Tables'!$Y32)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q32,'MTCO2 Tables'!$Z32)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K32,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R32,'MTCO2 Tables'!$AD32)))","v":0},69.603333889169136]
[2046,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O33,'MTCO2 Tables'!$X33)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N33,'MTCO2 Tables'!$U33)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P33,'MTCO2 Tables'!$Y33)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q33,'MTCO2 Tables'!$Z33)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K33,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R33,'MTCO2 Tables'!$AD33)))","v":0},69.603333889169136]
[2047,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O34,'MTCO2 Tables'!$X34)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N34,'MTCO2 Tables'!$U34)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P34,'MTCO2 Tables'!$Y34)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q34,'MTCO2 Tables'!$Z34)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K34,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R34,'MTCO2 Tables'!$AD34)))","v":0},69.603333889169136]
[2048,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O35,'MTCO2 Tables'!$X35)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N35,'MTCO2 Tables'!$U35)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P35,'MTCO2 Tables'!$Y35)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q35,'MTCO2 Tables'!$Z35)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K35,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R35,'MTCO2 Tables'!$AD35)))","v":0},69.603333889169136]
[2049,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O36,'MTCO2 Tables'!$X36)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N36,'MTCO2 Tables'!$U36)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P36,'MTCO2 Tables'!$Y36)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q36,'MTCO2 Tables'!$Z36)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K36,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R36,'MTCO2 Tables'!$AD36)))","v":0},69.603333889169136]
[2050,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O37,'MTCO2 Tables'!$X37)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N37,'MTCO2 Tables'!$U37)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P37,'MTCO2 Tables'!$Y37)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q37,'MTCO2 Tables'!$Z37)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K37,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R37,'MTCO2 Tables'!$AD37)))","v":0},69.603333889169136]
[2051,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O38,'MTCO2 Tables'!$X38)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N38,'MTCO2 Tables'!$U38)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P38,'MTCO2 Tables'!$Y38)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q38,'MTCO2 Tables'!$Z38)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K38,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R38,'MTCO2 Tables'!$AD38)))","v":0},69.603333889169136]
[2052,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O39,'MTCO2 Tables'!$X39)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N39,'MTCO2 Tables'!$U39)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P39,'MTCO2 Tables'!$Y39)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q39,'MTCO2 Tables'!$Z39)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K39,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R39,'MTCO2 Tables'!$AD39)))","v":0},69.603333889169136]
[2053,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O40,'MTCO2 Tables'!$X40)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N40,'MTCO2 Tables'!$U40)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P40,'MTCO2 Tables'!$Y40)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q40,'MTCO2 Tables'!$Z40)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K40,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R40,'MTCO2 Tables'!$AD40)))","v":0},69.603333889169136]
[2054,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O41,'MTCO2 Tables'!$X41)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N41,'MTCO2 Tables'!$U41)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P41,'MTCO2 Tables'!$Y41)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q41,'MTCO2 Tables'!$Z41)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K41,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R41,'MTCO2 Tables'!$AD41)))","v":0},69.603333889169136]
[2055,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O42,'MTCO2 Tables'!$X42)))*0.001","v":69.603333889169136},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N42,'MTCO2 Tables'!$U42)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P42,'MTCO2 Tables'!$Y42)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q42,'MTCO2 Tables'!$Z42)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K42,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R42,'MTCO2 Tables'!$AD42)))","v":0},69.603333889169136]
[2056,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O43,'MTCO2 Tables'!$X43)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N43,'MTCO2 Tables'!$U43)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P43,'MTCO2 Tables'!$Y43)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q43,'MTCO2 Tables'!$Z43)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K43,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R43,'MTCO2 Tables'!$AD43)))","v":0},69.640955300000002]
[2057,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O44,'MTCO2 Tables'!$X44)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N44,'MTCO2 Tables'!$U44)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P44,'MTCO2 Tables'!$Y44)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q44,'MTCO2 Tables'!$Z44)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K44,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R44,'MTCO2 Tables'!$AD44)))","v":0},69.640955300000002]
[2058,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O45,'MTCO2 Tables'!$X45)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N45,'MTCO2 Tables'!$U45)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P45,'MTCO2 Tables'!$Y45)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q45,'MTCO2 Tables'!$Z45)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K45,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R45,'MTCO2 Tables'!$AD45)))","v":0},69.640955300000002]
[2059,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O46,'MTCO2 Tables'!$X46)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N46,'MTCO2 Tables'!$U46)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P46,'MTCO2 Tables'!$Y46)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q46,'MTCO2 Tables'!$Z46)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K46,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R46,'MTCO2 Tables'!$AD46)))","v":0},69.640955300000002]
[2060,{"$f":"Input!$K$34*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))*0.001","v":0},{"$f":"Input!$K$36*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$E47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$O47,'MTCO2 Tables'!$X47)))*0.001","v":69.640955300000002},{"$f":"Input!$K$38*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))","v":0},{"$f":"Input!$K$40*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$B47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$N47,'MTCO2 Tables'!$U47)))","v":0},{"$f":"Input!$K$41*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$K$42*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$K$43*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$F47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$P47,'MTCO2 Tables'!$Y47)))","v":0},{"$f":"Input!$K$45*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$G47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$Q47,'MTCO2 Tables'!$Z47)))","v":0},{"$f":"Input!$K$49*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$K$51*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},{"$f":"Input!$K$47*(IF($C$2=\"No Power Purchase Agreement\",'MTCO2 Tables'!$K47,IF($C$2=\"PPA-200,000MWH Renewable\",'MTCO2 Tables'!$R47,'MTCO2 Tables'!$AD47)))","v":0},69.640955300000002]
["Total",{"$f":"SUMIFS(AltNo2GHG26[DTE Electricity],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[CPP Electricity],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[DTE Electricity (Dearborn)],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[Consumers Energy Electricity (Flint)],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[DTE Natural Gas],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[DTE Natural Gas (Dearborn)],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[Consumers Natural Gas (Flint)],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[CPP Steam],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[Dearborn Steam],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS(AltNo2GHG26[Flint Steam],AltNo2GHG26[FY],\">=\"&Input!$D$12,AltNo2GHG26[FY],\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUMIFS('GHG Calcs'!$L$97:$L$135,'GHG Calcs'!$A$97:$A$135,\">=\"&Input!$D$12,'GHG Calcs'!$A$97:$A$135,\"<=\"&Input!$D$12+29)","v":0},{"$f":"SUM(AltNo2GHG26[[#Totals],[DTE Electricity]:[Sat Steam]])","v":0}]
[]
[]
["For the other category enter manually the PCCN Target"]
["PCCN GHG Targets Based on Fixed Value"]
["Rank","PCCN Use","PCCN Target","Use","Weighted Average","Column1"]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Educational No labs (10 kg C02/GSF)",10,{"$f":"Input!$G$15","v":0},{"$f":"C142*D142","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Educational Low Labs (16 kg C02/GSF)",16,{"$f":"Input!$G$16","v":0},{"$f":"C143*D143","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Educational High Load labs (21 kg C02/GSF)",21,{"$f":"Input!$G$17","v":0},0]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Library (6 kg C02/GSF)",6,{"$f":"Input!$G$18","v":0},{"$f":"C145*D145","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Clinical (10 kg C02/GSF)",10,{"$f":"Input!$G$19","v":0},0]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Clinical Outpatient Ambulatory (15 kg C02/GSF)",15,{"$f":"Input!$G$20","v":0},{"$f":"C147*D147","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Clinical Inpatient (21 kg C02/GSF)",21,{"$f":"Input!$G$21","v":0},{"$f":"C148*D148","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Residential Dormitory (5 kg C02/GSF)",5.2,{"$f":"Input!$G$22","v":0},0]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Administrative (10 kg C02/GSF)",10,{"$f":"Input!$G$23","v":0},{"$f":"C150*D150","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Athletic Low Intensity (5 kg C02/GSF)",5,{"$f":"Input!$G$24","v":0},{"$f":"C151*D151","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Athletic Medium Intensity (10 kg C02/GSF)",10,{"$f":"Input!$G$25","v":0},0]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Athletic High Intensity (16 kg C02/GSF)",16,{"$f":"Input!$G$26","v":0},{"$f":"C153*D153","v":0}]
[{"$f":"RANK(PCCNMaxGHG[[#This Row],[Weighted Average]],PCCNMaxGHG[Weighted Average])","v":1},"Other",0,{"$f":"Input!$G$27","v":0},0]
[null,null,null,{"$f":"SUBTOTAL(109,PCCNMaxGHG[Weighted Average])","v":0},null,null,null,null,null,null,null,null,"IF(C142>0,A142,IF(C143>0,A143,IF(C144>0,A144,IF(C145>0,A145,IF(C146>0,A146,IF(C147>0,A147,IF(C148>0,A148,IF(C149>0,A149))"]
[null,null,"Target (Rounded):",{"$f":"ROUND(D155,0)","v":0},{"$f":"ROUND(E155,0)","v":0}]
[]
["ASHRAE Baseline",null,{"$f":"Output!B17","v":{"$error":"#N/A"}}]
["PCCN GHG Target Based on % Reduction of Baseline ASHRAE"]
["Rank","PCCN Use","PCCN Reduction Target","% of Use","Weighted Average","Column2"]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Educational No labs (28.6%)",0.28599999999999998,{"$f":"Input!$G$15","v":0},{"$f":"($C$158*C161)*D161","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Educational Low Labs (23.8%)",0.23799999999999999,{"$f":"Input!$G$16","v":0},{"$f":"($C$158*C162)*D162","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Educational High Load labs (25%)",0.25,{"$f":"Input!$G$17","v":0},{"$error":"#N/A"}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Library (20%)",0.2,{"$f":"Input!$G$18","v":0},{"$error":"#N/A"}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Clinical Outpatient Business (28.6%)",0.28599999999999998,{"$f":"Input!$G$19","v":0},{"$error":"#N/A"}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Clinical Outpatient Ambulatory (21.1%)",0.21099999999999999,{"$f":"Input!$G$20","v":0},{"$f":"($C$158*C166)*D166","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Clinical Inpatient (25.0%)",0.25,{"$f":"Input!$G$21","v":0},{"$f":"($C$158*C167)*D167","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Residential Dormitory (34.2%)",0.34200000000000003,{"$f":"Input!$G$22","v":0},{"$f":"($C$158*C168)*D168","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Administrative (33.3%)",0.33300000000000002,{"$f":"Input!$G$23","v":0},{"$f":"($C$158*C169)*D169","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Athletic Low Intensity (28.6%)",0.28599999999999998,{"$f":"Input!$G$24","v":0},{"$error":"#N/A"}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Athletic Medium Intensity (28.6%)",0.28599999999999998,{"$f":"Input!$G$25","v":0},{"$error":"#N/A"}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Athletic High Intensity (23.8%)",0.23799999999999999,{"$f":"Input!$G$26","v":0},{"$f":"($C$158*C172)*D172","v":{"$error":"#N/A"}}]
[{"$f":"RANK(PCCNMaxGHTest[[#This Row],[Weighted Average]],PCCNMaxGHTest[Weighted Average],0)","v":{"$error":"#N/A"}},"Other",0.3,{"$f":"Input!$G$27","v":0},{"$error":"#N/A"}]
[null,null,"Reduction:",{"$f":"SUBTOTAL(109,PCCNMaxGHTest[Weighted Average])","v":{"$error":"#N/A"}}]
[null,null,"Target (Rounded):",{"$f":"ROUND(C158-D174,0)","v":{"$error":"#N/A"}}]
[null,null,"% Reduction of ASHRAE Baseline:",{"$f":"D174/C158","v":{"$error":"#N/A"}}]
[null,"Rank of Use"]
[null,{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[PCCN Use]],PCCNMaxGHG[[#Headers],[PCCN Use]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[PCCN Reduction Target]],PCCNMaxGHG[[#Headers],[PCCN Target]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[% of Use]],PCCNMaxGHG[[#Headers],[Use]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[Weighted Average]],PCCNMaxGHG[[#Headers],[Weighted Average]])","v":{"$error":"#N/A"}},null,"Reference: PCCN Max Emissions Targets - From Final Report & Recommendations, March 2021"]
[1,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A179,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A179,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A179,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A179,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A179,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A179,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A179,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A179,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[2,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A180,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A180,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A180,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A180,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A180,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A180,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A180,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A180,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[3,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A181,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A181,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A181,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A181,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A181,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A181,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A181,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A181,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[4,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A182,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A182,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A182,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A182,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A182,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A182,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A182,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A182,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[5,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A183,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A183,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A183,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A183,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A183,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A183,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A183,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A183,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[6,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A184,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A184,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A184,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A184,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A184,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A184,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A184,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A184,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[7,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A185,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A185,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A185,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A185,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A185,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A185,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A185,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A185,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[8,{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A186,PCCNMaxGHTest[],2,FALSE),VLOOKUP($A186,PCCNMaxGHG[[Rank]:[Weighted Average]],2,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A186,PCCNMaxGHTest[],3,FALSE),VLOOKUP($A186,PCCNMaxGHG[[Rank]:[Weighted Average]],3,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A186,PCCNMaxGHTest[],4,FALSE),VLOOKUP($A186,PCCNMaxGHG[[Rank]:[Weighted Average]],4,FALSE)),\"\")","v":""},{"$f":"IFERROR(IF($D$156>$D$175,VLOOKUP($A186,PCCNMaxGHTest[],5,FALSE),VLOOKUP($A186,PCCNMaxGHG[[Rank]:[Weighted Average]],5,FALSE)),\"\")","v":""}]
[]
[]
[null,{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[PCCN Use]],PCCNMaxGHG[[#Headers],[PCCN Use]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[PCCN Reduction Target]],PCCNMaxGHG[[#Headers],[PCCN Target]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[% of Use]],PCCNMaxGHG[[#Headers],[Use]])","v":{"$error":"#N/A"}},{"$f":"IF($D$156>$D$175,PCCNMaxGHTest[[#Headers],[Weighted Average]],PCCNMaxGHG[[#Headers],[Weighted Average]])","v":{"$error":"#N/A"}}]
[null,{"$f":"IFERROR(IF($D179>0,B179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D179>0,C179,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D179>0.00001,D179,\"\"),\"\")","v":""},""]
[null,{"$f":"IFERROR(IF($D180>0,B180,\"\"),\"\")","v":""},"","",""]
[null,{"$f":"IFERROR(IF($D181>0,B181,\"\"),\"\")","v":""},"","",""]
[null,{"$f":"IFERROR(IF($D182>0,B182,\"\"),\"\")","v":""},"","",""]
[null,{"$f":"IFERROR(IF($D183>0,B183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D183>0,C183,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D183>0.00001,D183,\"\"),\"\")","v":""},""]
[null,{"$f":"IFERROR(IF($D184>0,B184,\"\"),\"\")","v":""},"","",{"$f":"IFERROR(IF($D184>0,E184,\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(IF($D185>0,B185,\"\"),\"\")","v":""},"","",{"$f":"IFERROR(IF($D185>0,E185,\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(IF($D186>0,B186,\"\"),\"\")","v":""},"","",{"$f":"IFERROR(IF($D186>0,E186,\"\"),\"\")","v":""}]
[null,{"$f":"IFERROR(IF($D186>0,B186,\"\"),\"\")","v":""},{"$f":"IFERROR(IF($D186>0,C186,\"\"),\"\")","v":""},{"$f":"IF(D156>D175,A159,A140)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF($D186>0,E186,\"\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(D156>D175,D175,D156)","v":{"$error":"#N/A"}},"kg Co2/GSF"]

{"sheet":"Charts","index":6,"n_rows":22,"n_cols":40,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
["Annual GHG Emissions"]
[null,{"$f":"'GHG Calcs'!$A$9","v":2022},{"$f":"'GHG Calcs'!$A$10","v":2023},{"$f":"'GHG Calcs'!$A$11","v":2024},{"$f":"'GHG Calcs'!$A$12","v":2025},{"$f":"'GHG Calcs'!$A$13","v":2026},{"$f":"'GHG Calcs'!$A$14","v":2027},{"$f":"'GHG Calcs'!$A$15","v":2028},{"$f":"'GHG Calcs'!$A$16","v":2029},{"$f":"'GHG Calcs'!$A17","v":2030},{"$f":"'GHG Calcs'!$A18","v":2031},{"$f":"'GHG Calcs'!$A19","v":2032},{"$f":"'GHG Calcs'!$A20","v":2033},{"$f":"'GHG Calcs'!$A21","v":2034},{"$f":"'GHG Calcs'!$A22","v":2035},{"$f":"'GHG Calcs'!$A23","v":2036},{"$f":"'GHG Calcs'!$A24","v":2037},{"$f":"'GHG Calcs'!$A25","v":2038},{"$f":"'GHG Calcs'!$A26","v":2039},{"$f":"'GHG Calcs'!$A27","v":2040},{"$f":"'GHG Calcs'!$A28","v":2041},{"$f":"'GHG Calcs'!$A29","v":2042},{"$f":"'GHG Calcs'!$A30","v":2043},{"$f":"'GHG Calcs'!$A31","v":2044},{"$f":"'GHG Calcs'!$A32","v":2045},{"$f":"'GHG Calcs'!$A33","v":2046},{"$f":"'GHG Calcs'!$A34","v":2047},{"$f":"'GHG Calcs'!$A35","v":2048},{"$f":"'GHG Calcs'!$A36","v":2049},{"$f":"'GHG Calcs'!$A37","v":2050},{"$f":"'GHG Calcs'!$A38","v":2051},{"$f":"'GHG Calcs'!$A39","v":2052},{"$f":"'GHG Calcs'!$A40","v":2053},{"$f":"'GHG Calcs'!$A41","v":2054},{"$f":"'GHG Calcs'!$A42","v":2055},{"$f":"'GHG Calcs'!$A43","v":2056},{"$f":"'GHG Calcs'!$A44","v":2057},{"$f":"'GHG Calcs'!$A45","v":2058},{"$f":"'GHG Calcs'!$A46","v":2059},{"$f":"'GHG Calcs'!$A47","v":2060}]
[{"$f":"'GHG Calcs'!$A$6","v":"ASHRAE Baseline"},{"$f":"'GHG Calcs'!$M9","v":0},{"$f":"'GHG Calcs'!$M10","v":0},{"$f":"'GHG Calcs'!$M11","v":0},{"$f":"'GHG Calcs'!$M12","v":0},{"$f":"'GHG Calcs'!$M13","v":0},{"$f":"'GHG Calcs'!$M14","v":0},{"$f":"'GHG Calcs'!$M15","v":0},{"$f":"'GHG Calcs'!$M16","v":0},{"$f":"'GHG Calcs'!$M17","v":0},{"$f":"'GHG Calcs'!$M18","v":0},{"$f":"'GHG Calcs'!$M19","v":0},{"$f":"'GHG Calcs'!$M20","v":0},{"$f":"'GHG Calcs'!$M21","v":0},{"$f":"'GHG Calcs'!$M22","v":0},{"$f":"'GHG Calcs'!$M23","v":0},{"$f":"'GHG Calcs'!$M24","v":0},{"$f":"'GHG Calcs'!$M25","v":0},{"$f":"'GHG Calcs'!$M26","v":0},{"$f":"'GHG Calcs'!$M27","v":0},{"$f":"'GHG Calcs'!$M28","v":0},{"$f":"'GHG Calcs'!$M29","v":0},{"$f":"'GHG Calcs'!$M30","v":0},{"$f":"'GHG Calcs'!$M31","v":0},{"$f":"'GHG Calcs'!$M32","v":0},{"$f":"'GHG Calcs'!$M33","v":0},{"$f":"'GHG Calcs'!$M34","v":0},{"$f":"'GHG Calcs'!$M35","v":0},{"$f":"'GHG Calcs'!$M36","v":0},{"$f":"'GHG Calcs'!$M37","v":0},{"$f":"'GHG Calcs'!$M38","v":0},{"$f":"'GHG Calcs'!$M39","v":0},{"$f":"'GHG Calcs'!$M40","v":0},{"$f":"'GHG Calcs'!$M41","v":0},{"$f":"'GHG Calcs'!$M42","v":0},{"$f":"'GHG Calcs'!$M43","v":0},{"$f":"'GHG Calcs'!$M44","v":0},{"$f":"'GHG Calcs'!$M45","v":0},{"$f":"'GHG Calcs'!$M46","v":0},{"$f":"'GHG Calcs'!$M47","v":0}]
[{"$f":"'GHG Calcs'!$O$6","v":"-"},{"$f":"'GHG Calcs'!$AA9","v":0},{"$f":"'GHG Calcs'!$AA10","v":0},{"$f":"'GHG Calcs'!$AA11","v":0},{"$f":"'GHG Calcs'!$AA12","v":0},{"$f":"'GHG Calcs'!$AA13","v":0},{"$f":"'GHG Calcs'!$AA14","v":0},{"$f":"'GHG Calcs'!$AA15","v":0},{"$f":"'GHG Calcs'!$AA16","v":0},{"$f":"'GHG Calcs'!$AA17","v":0},{"$f":"'GHG Calcs'!$AA18","v":0},{"$f":"'GHG Calcs'!$AA19","v":0},{"$f":"'GHG Calcs'!$AA20","v":0},{"$f":"'GHG Calcs'!$AA21","v":0},{"$f":"'GHG Calcs'!$AA22","v":0},{"$f":"'GHG Calcs'!$AA23","v":0},{"$f":"'GHG Calcs'!$AA24","v":0},{"$f":"'GHG Calcs'!$AA25","v":0},{"$f":"'GHG Calcs'!$AA26","v":0},{"$f":"'GHG Calcs'!$AA27","v":0},{"$f":"'GHG Calcs'!$AA28","v":0},{"$f":"'GHG Calcs'!$AA29","v":0},{"$f":"'GHG Calcs'!$AA30","v":0},{"$f":"'GHG Calcs'!$AA31","v":0},{"$f":"'GHG Calcs'!$AA32","v":0},{"$f":"'GHG Calcs'!$AA33","v":0},{"$f":"'GHG Calcs'!$AA34","v":0},{"$f":"'GHG Calcs'!$AA35","v":0},{"$f":"'GHG Calcs'!$AA36","v":0},{"$f":"'GHG Calcs'!$AA37","v":0},{"$f":"'GHG Calcs'!$AA38","v":0},{"$f":"'GHG Calcs'!$AA39","v":0},{"$f":"'GHG Calcs'!$AA40","v":0},{"$f":"'GHG Calcs'!$AA41","v":0},{"$f":"'GHG Calcs'!$AA42","v":0},{"$f":"'GHG Calcs'!$AA43","v":0},{"$f":"'GHG Calcs'!$AA44","v":0},{"$f":"'GHG Calcs'!$AA45","v":0},{"$f":"'GHG Calcs'!$AA46","v":0},{"$f":"'GHG Calcs'!$AA47","v":0}]
[{"$f":"'GHG Calcs'!$AC$6","v":"-"},{"$f":"'GHG Calcs'!$AO9","v":0},{"$f":"'GHG Calcs'!$AO10","v":0},{"$f":"'GHG Calcs'!$AO11","v":0},{"$f":"'GHG Calcs'!$AO12","v":0},{"$f":"'GHG Calcs'!$AO13","v":0},{"$f":"'GHG Calcs'!$AO14","v":0},{"$f":"'GHG Calcs'!$AO15","v":0},{"$f":"'GHG Calcs'!$AO16","v":0},{"$f":"'GHG Calcs'!$AO17","v":0},{"$f":"'GHG Calcs'!$AO18","v":0},{"$f":"'GHG Calcs'!$AO19","v":0},{"$f":"'GHG Calcs'!$AO20","v":0},{"$f":"'GHG Calcs'!$AO21","v":0},{"$f":"'GHG Calcs'!$AO22","v":0},{"$f":"'GHG Calcs'!$AO23","v":0},{"$f":"'GHG Calcs'!$AO24","v":0},{"$f":"'GHG Calcs'!$AO25","v":0},{"$f":"'GHG Calcs'!$AO26","v":0},{"$f":"'GHG Calcs'!$AO27","v":0},{"$f":"'GHG Calcs'!$AO28","v":0},{"$f":"'GHG Calcs'!$AO29","v":0},{"$f":"'GHG Calcs'!$AO30","v":0},{"$f":"'GHG Calcs'!$AO31","v":0},{"$f":"'GHG Calcs'!$AO32","v":0},{"$f":"'GHG Calcs'!$AO33","v":0},{"$f":"'GHG Calcs'!$AO34","v":0},{"$f":"'GHG Calcs'!$AO35","v":0},{"$f":"'GHG Calcs'!$AO36","v":0},{"$f":"'GHG Calcs'!$AO37","v":0},{"$f":"'GHG Calcs'!$AO38","v":0},{"$f":"'GHG Calcs'!$AO39","v":0},{"$f":"'GHG Calcs'!$AO40","v":0},{"$f":"'GHG Calcs'!$AO41","v":0},{"$f":"'GHG Calcs'!$AO42","v":0},{"$f":"'GHG Calcs'!$AO43","v":0},{"$f":"'GHG Calcs'!$AO44","v":0},{"$f":"'GHG Calcs'!$AO45","v":0},{"$f":"'GHG Calcs'!$AO46","v":0},{"$f":"'GHG Calcs'!$AO47","v":0}]
[{"$f":"'GHG Calcs'!$A$50","v":"-"},{"$f":"'GHG Calcs'!$M53","v":0},{"$f":"'GHG Calcs'!$M54","v":0},{"$f":"'GHG Calcs'!$M55","v":0},{"$f":"'GHG Calcs'!$M56","v":0},{"$f":"'GHG Calcs'!$M57","v":0},{"$f":"'GHG Calcs'!$M58","v":0},{"$f":"'GHG Calcs'!$M59","v":0},{"$f":"'GHG Calcs'!$M60","v":0},{"$f":"'GHG Calcs'!$M61","v":0},{"$f":"'GHG Calcs'!$M62","v":0},{"$f":"'GHG Calcs'!$M63","v":0},{"$f":"'GHG Calcs'!$M64","v":0},{"$f":"'GHG Calcs'!$M65","v":0},{"$f":"'GHG Calcs'!$M66","v":0},{"$f":"'GHG Calcs'!$M67","v":0},{"$f":"'GHG Calcs'!$M68","v":0},{"$f":"'GHG Calcs'!$M69","v":0},{"$f":"'GHG Calcs'!$M70","v":0},{"$f":"'GHG Calcs'!$M71","v":0},{"$f":"'GHG Calcs'!$M72","v":0},{"$f":"'GHG Calcs'!$M73","v":0},{"$f":"'GHG Calcs'!$M74","v":0},{"$f":"'GHG Calcs'!$M75","v":0},{"$f":"'GHG Calcs'!$M76","v":0},{"$f":"'GHG Calcs'!$M77","v":0},{"$f":"'GHG Calcs'!$M78","v":0},{"$f":"'GHG Calcs'!$M79","v":0},{"$f":"'GHG Calcs'!$M80","v":0},{"$f":"'GHG Calcs'!$M81","v":0},{"$f":"'GHG Calcs'!$M82","v":0},{"$f":"'GHG Calcs'!$M83","v":0},{"$f":"'GHG Calcs'!$M84","v":0},{"$f":"'GHG Calcs'!$M85","v":0},{"$f":"'GHG Calcs'!$M86","v":0},{"$f":"'GHG Calcs'!$M87","v":0},{"$f":"'GHG Calcs'!$M88","v":0},{"$f":"'GHG Calcs'!$M89","v":0},{"$f":"'GHG Calcs'!$M90","v":0},{"$f":"'GHG Calcs'!$M91","v":0}]
[{"$f":"'GHG Calcs'!$O$50","v":"-"},{"$f":"'GHG Calcs'!$AA53","v":0},{"$f":"'GHG Calcs'!$AA54","v":0},{"$f":"'GHG Calcs'!$AA55","v":0},{"$f":"'GHG Calcs'!$AA56","v":0},{"$f":"'GHG Calcs'!$AA57","v":0},{"$f":"'GHG Calcs'!$AA58","v":0},{"$f":"'GHG Calcs'!$AA59","v":0},{"$f":"'GHG Calcs'!$AA60","v":0},{"$f":"'GHG Calcs'!$AA61","v":0},{"$f":"'GHG Calcs'!$AA62","v":0},{"$f":"'GHG Calcs'!$AA63","v":0},{"$f":"'GHG Calcs'!$AA64","v":0},{"$f":"'GHG Calcs'!$AA65","v":0},{"$f":"'GHG Calcs'!$AA66","v":0},{"$f":"'GHG Calcs'!$AA67","v":0},{"$f":"'GHG Calcs'!$AA68","v":0},{"$f":"'GHG Calcs'!$AA69","v":0},{"$f":"'GHG Calcs'!$AA70","v":0},{"$f":"'GHG Calcs'!$AA71","v":0},{"$f":"'GHG Calcs'!$AA72","v":0},{"$f":"'GHG Calcs'!$AA73","v":0},{"$f":"'GHG Calcs'!$AA74","v":0},{"$f":"'GHG Calcs'!$AA75","v":0},{"$f":"'GHG Calcs'!$AA76","v":0},{"$f":"'GHG Calcs'!$AA77","v":0},{"$f":"'GHG Calcs'!$AA78","v":0},{"$f":"'GHG Calcs'!$AA79","v":0},{"$f":"'GHG Calcs'!$AA80","v":0},{"$f":"'GHG Calcs'!$AA81","v":0},{"$f":"'GHG Calcs'!$AA82","v":0},{"$f":"'GHG Calcs'!$AA83","v":0},{"$f":"'GHG Calcs'!$AA84","v":0},{"$f":"'GHG Calcs'!$AA85","v":0},{"$f":"'GHG Calcs'!$AA86","v":0},{"$f":"'GHG Calcs'!$AA87","v":0},{"$f":"'GHG Calcs'!$AA88","v":0},{"$f":"'GHG Calcs'!$AA89","v":0},{"$f":"'GHG Calcs'!$AA90","v":0},{"$f":"'GHG Calcs'!$AA91","v":0}]
[{"$f":"'GHG Calcs'!$AC$50","v":"-"},{"$f":"'GHG Calcs'!$AO53","v":0},{"$f":"'GHG Calcs'!$AO54","v":0},{"$f":"'GHG Calcs'!$AO55","v":0},{"$f":"'GHG Calcs'!$AO56","v":0},{"$f":"'GHG Calcs'!$AO57","v":0},{"$f":"'GHG Calcs'!$AO58","v":0},{"$f":"'GHG Calcs'!$AO59","v":0},{"$f":"'GHG Calcs'!$AO60","v":0},{"$f":"'GHG Calcs'!$AO61","v":0},{"$f":"'GHG Calcs'!$AO62","v":0},{"$f":"'GHG Calcs'!$AO63","v":0},{"$f":"'GHG Calcs'!$AO64","v":0},{"$f":"'GHG Calcs'!$AO65","v":0},{"$f":"'GHG Calcs'!$AO66","v":0},{"$f":"'GHG Calcs'!$AO67","v":0},{"$f":"'GHG Calcs'!$AO68","v":0},{"$f":"'GHG Calcs'!$AO69","v":0},{"$f":"'GHG Calcs'!$AO70","v":0},{"$f":"'GHG Calcs'!$AO71","v":0},{"$f":"'GHG Calcs'!$AO72","v":0},{"$f":"'GHG Calcs'!$AO73","v":0},{"$f":"'GHG Calcs'!$AO74","v":0},{"$f":"'GHG Calcs'!$AO75","v":0},{"$f":"'GHG Calcs'!$AO76","v":0},{"$f":"'GHG Calcs'!$AO77","v":0},{"$f":"'GHG Calcs'!$AO78","v":0},{"$f":"'GHG Calcs'!$AO79","v":0},{"$f":"'GHG Calcs'!$AO80","v":0},{"$f":"'GHG Calcs'!$AO81","v":0},{"$f":"'GHG Calcs'!$AO82","v":0},{"$f":"'GHG Calcs'!$AO83","v":0},{"$f":"'GHG Calcs'!$AO84","v":0},{"$f":"'GHG Calcs'!$AO85","v":0},{"$f":"'GHG Calcs'!$AO86","v":0},{"$f":"'GHG Calcs'!$AO87","v":0},{"$f":"'GHG Calcs'!$AO88","v":0},{"$f":"'GHG Calcs'!$AO89","v":0},{"$f":"'GHG Calcs'!$AO90","v":0},{"$f":"'GHG Calcs'!$AO91","v":0}]
[]
[]
[]
[]
[]
[]
["Total Lifetime GHG Emissions"]
[{"$f":"'GHG Calcs'!$A$6","v":"ASHRAE Baseline"},{"$f":"'GHG Calcs'!$M$48","v":0}]
[{"$f":"'GHG Calcs'!$O$6","v":"-"},{"$f":"'GHG Calcs'!$AA$48","v":0}]
[{"$f":"'GHG Calcs'!$AC$6","v":"-"},{"$f":"'GHG Calcs'!$AO$48","v":0}]
[{"$f":"'GHG Calcs'!$A$50","v":"-"},{"$f":"'GHG Calcs'!$M$92","v":0}]
[{"$f":"'GHG Calcs'!$O$50","v":"-"},{"$f":"'GHG Calcs'!$AA$92","v":0}]
[{"$f":"'GHG Calcs'!$AC$50","v":"-"},{"$f":"'GHG Calcs'!$AO92","v":0}]

{"sheet":"MTCO2 Tables","index":7,"n_rows":47,"n_cols":38,"rows_kept":47,"cut":false,"hidden":true,"merged":[[10,32,20,40]]}
["MTC02 Tables ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Version: ",null,null,null,"Spring 2021"]
[]
[null,"Projects Lifetime Beginning:",{"$f":"Input!D12","v":0},"Project \"Energy Year\" from AE Input Tab"]
[null,"Projects Lifetime End:",{"$f":"C3+30","v":30},"Project \"Energy Year\" + 30"]
[]
["No PPA MTC02",null,null,null,null,null,null,null,null,null,null,null,"PPA-200,000MWH renewable MTC02",null,null,null,null,null,null,"Additional PPA-All Purchased Electricity Renewable MTC02 ",null,null,null,null,null,null,null,null,null,null,null,2028,"CPP Electricity"]
[null,"(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/ccf)","(MTCO2/mlb)","(MTCO2/ccf)","(MTCO2/mlb)","(MTCO2/mlb)","(MTCO2/mlb)",null,null,"(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/ccf)","(MTCO2/mlb)","(MTCO2/mlb)",null,null,"(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/MWh)","(MTCO2/ccf)","(MTCO2/mlb)","(MTCO2/mlb)","(MTCO2/MWh)","(MTCO2/mlb)","(MTCO2/mlb)","(MTCO2/mlb)",null,{"$f":"MATCH(AF6,PPA200MTC02[FY],0)","v":7},{"$f":"MATCH(AG6,PPA200MTC02[[#Headers],[DTE Electricity]:[Satellite Steam]],0)","v":2},{"$f":"INDEX(PPA200MTC02[[DTE Electricity]:[Satellite Steam]],MATCH(AF6,PPA200MTC02[FY],0),MATCH(AG6,PPA200MTC02[[#Headers],[DTE Electricity]:[Satellite Steam]],0))","v":0.23017218640293091}]
["FY","DTE Electricity","DTE Electricity (Dearborn)","Consumers Electricity (Flint)","CPP Electricity","DTE Natural Gas","CPP Steam","Consumers Natural Gas","Dearborn Steam","Flint Steam","Satellite Steam",null,"FY","DTE Electricity","CPP Electricity","DTE Natural Gas","CPP Steam","Satellite Steam",null,"FY","DTE Electricity","DTE Electricity (Dearborn)","Consumers Electricity (Flint)","CPP Electricity","DTE Natural Gas","CPP Steam","Flint - Consumers Electricity","Dearborn Steam","Flint Steam","Satellite Steam"]
[2022,0.53800000000000003,0.53800000000000003,0.53800000000000003,0.33800000000000002,5.45E-3,7.1300000000000002E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2022,0.29205714285714285,0.27,5.45E-3,7.1300000000000002E-2,7.4999999999999997E-2,null,2022,0,0,0,0.215,5.45E-3,7.1300000000000002E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2023,0.51,0.51,0.51,0.25028208286889198,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2023,0.23800000000000002,0.23140302682169431,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2023,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2024,0.49299999999999999,0.49299999999999999,0.49299999999999999,0.24910214186594209,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2024,0.23006666666666667,0.23085238768698435,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2024,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,"Update Instructions:\nThe original source of this data is Office of Campus Sustainability (Ken Keeler, kkeeler@umich.edu). It is expected that this data will be reviewed and, if necessary, updated annually."]
[2025,0.496,0.496,0.496,0.2493103667488156,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2025,0.23146666666666668,0.230949559298992,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2025,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2026,0.48299999999999998,0.48299999999999998,0.48299999999999998,0.24840805892303042,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2026,0.22539999999999999,0.2305284823136256,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2026,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2027,0.48799999999999999,0.48799999999999999,0.48799999999999999,0.24875510039448626,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2027,0.22773333333333334,0.23069043500030501,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2027,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2028,0.47199999999999998,0.47199999999999998,0.47199999999999998,0.24764456768582757,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2028,0.22026666666666667,0.23017218640293091,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2028,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2029,0.46500000000000002,0.46500000000000002,0.46500000000000002,0.2471587096257894,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2029,0.21700000000000003,0.22994545264157978,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2029,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2030,0.39900000000000002,0.39900000000000002,0.39900000000000002,0.24257776220257232,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2030,0.1862,0.22780767717741182,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2030,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2031,0.40600000000000003,0.40600000000000003,0.40600000000000003,0.2430636202626105,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2031,0.18946666666666667,0.22803441093876295,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2031,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2032,0.38700000000000001,0.38700000000000001,0.38700000000000001,0.24174486267107831,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2032,0.18060000000000001,0.22741899072938129,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2032,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2033,0.39400000000000002,0.39400000000000002,0.39400000000000002,0.24223072073111648,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2033,0.18386666666666668,0.22764572449073242,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2033,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2034,0.38100000000000001,0.38100000000000001,0.38100000000000001,0.2413284129053313,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2034,0.17780000000000001,0.227224647505366,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2034,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2035,0.38900000000000001,0.38900000000000001,0.38900000000000001,0.24188367925966064,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2035,0.18153333333333335,0.22748377180405305,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2035,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2036,0.372,0.372,0.372,0.24070373825671079,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2036,0.1736,0.22693313266934312,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2036,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2037,0.376,0.376,0.376,0.24098137143387546,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2037,0.17546666666666666,0.22706269481868663,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2037,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,"Sample to demonstrate the update process to a table."]
[2038,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.24021788019667262,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2038,0.17033333333333334,0.22670639890799194,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2038,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,2061,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2]
[2039,0.377,0.377,0.377,0.24105077972816663,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2039,0.17593333333333333,0.22709508535602249,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2039,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,2062,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2]
[2040,0.187,0.187,0.187,0.22786320381284475,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2040,8.7266666666666673E-2,0.22094088326220562,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2040,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,2063,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2]
[2041,0.16871347324772523,0.16871347324772523,0.16871347324772523,0.22659369442110039,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2041,7.8732954182271775E-2,0.2203480094787329,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2041,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,2064,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2]
[2042,0.14996753177575575,0.14996753177575575,0.14996753177575575,0.22529217675857174,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2042,6.9984848162019359E-2,0.21974019850528198,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2042,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,2065,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2]
[2043,0.13122159030378627,0.13122159030378627,0.13122159030378627,0.22399053801858562,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2043,6.1236742141766928E-2,0.21913233103207197,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2043,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2044,0.11247564883181679,0.11247564883181679,0.11247564883181679,0.22268877820240263,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2044,5.2488636121514505E-2,0.21852440705969112,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2044,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2045,9.3729707359847314E-2,9.3729707359847314E-2,9.3729707359847314E-2,0.22138689731128333,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2045,4.3740530101262082E-2,0.21791642658872779,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2045,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2046,7.4983765887877835E-2,7.4983765887877835E-2,7.4983765887877835E-2,0.22008489534648815,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2046,3.4992424081009658E-2,0.21730838961976995,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2046,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2047,5.6237824415908362E-2,5.6237824415908362E-2,5.6237824415908362E-2,0.21878277230927762,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2047,2.6244318060757235E-2,0.21670029615340597,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2047,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2048,3.749188294393889E-2,3.749188294393889E-2,3.749188294393889E-2,0.21748052820091218,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2048,1.7496212040504815E-2,0.2160921461902239,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2048,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2049,1.8745941471969417E-2,1.8745941471969417E-2,1.8745941471969417E-2,0.21617816302265239,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2049,8.7481060202523955E-3,0.21548393973081209,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2049,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2050,0,0,0,0.21487567677575864,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2050,0,0.21487567677575864,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2050,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2051,0,0,0,0.214874859206792,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2051,0,0.214874859206792,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2051,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2052,0,0,0,0.21487404164355187,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2052,0,0.21487404164355187,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2052,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2053,0,0,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2053,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2053,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2054,0,0,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2054,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2054,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2055,0,0,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2055,0,0.21487322408603815,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2055,0,0,0,0.21488385278039637,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2056,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2056,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2056,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2057,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2057,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2057,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2058,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2058,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2058,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2059,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2059,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2059,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[2060,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,5.45E-3,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,2060,0,0.215,5.45E-3,7.0400000000000004E-2,7.4999999999999997E-2,null,2060,0,0,0,0.215,5.45E-3,7.0400000000000004E-2,0,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]

{"sheet":"Lists","index":8,"n_rows":72,"n_cols":18,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["Lists - This Worksheet Contains Information Supporting Workbook Automation"]
["Alternatives",null,"Fuel Source",null,"GHG - Units by Fuel Type",null,null,"Power Purchase Agreements",null,"FY",null,"DTE Electricity (MTCO2/MWh)",null,null,null,"ID","Central Chiller Plant","Factor"]
[{"$f":"Input!$E$30","v":"ASHRAE Baseline"},null,"DTE Electricity",null,"MTCO2e/MWh",null,null,"No Power Purchase Agreement",null,2022,null,"CPP Electricity (MTCO2/MWh)",null,null,null,1,"North Campus",1]
[{"$f":"Input!$F$30","v":"-"},null,"CPP Electricity",null,"MTCO2e/ccf",null,null,"PPA-200,000MWH Renewable",null,2023,null,null,null,null,null,2,"Palmer/Dental ",1]
[{"$f":"Input!$G$30","v":"-"},null,"DTE Electricity (Dearborn)",null,"MTCO2e/mlb",null,null,"PPA-All Purchased Renewable",null,2024,null,null,null,null,null,3,"Hatcher",1]
[{"$f":"Input!$H$30","v":"-"},null,"Consumers Energy Electricity (Flint)",null,null,null,null,null,null,2025,null,null,null,null,null,4,"EUCP",1]
[{"$f":"Input!$I$30","v":"-"},null,"DTE Natural Gas",null,null,null,null,null,null,2026,null,null,null,null,null,5,"MLB",1]
[{"$f":"Input!$J$30","v":"-"},null,"CPP Steam",null,"Units by Fuel Type",null,null,null,null,2027,null,null,null,null,null,6,"MSRB II",1]
[{"$f":"Input!$K$30","v":0},null,"Flint Steam",null,"kWh",null,null,null,null,2028,null,null,null,null,null,7,"Chemistry/Angel/Mason/Haven/Tisch",1]
[{"$f":"Input!$K$30","v":0},null,"Dearborn Steam",null,"ccf",null,null,null,null,2029,null,null,null,null,null,8,"South Quad",1]
[null,null,"Satellite Steam",null,"mlb",null,null,null,null,2030,null,null,null,null,null,9,"Law School/Jefferies",1]
[null,null,"Water/Sewer",null,null,null,null,null,null,2031,null,null,null,null,null,10,"Business School",1]
[null,null,null,null,null,null,null,null,null,2032,null,null,null,null,null,11,"Cancer Center",1]
[null,null,null,null,null,null,null,null,null,2033,null,null,null,null,null,12,"Hill Dorms",1]
[null,null,null,null,null,null,null,null,null,2034,null,null,null,null,null,13,"Hospital",1]
[null,null,null,null,null,null,null,null,null,2035,null,null,null,null,null,14,"NCRC",1]
[null,null,null,null,null,null,null,null,null,2036,null,null,null,null,null,15,"Student Activites Building ",1]
[null,null,null,null,null,null,null,null,null,2037,null,null,null,null,null,16,"School of Ed/Social Work",1]
[null,null,null,null,null,null,null,null,null,2038]
[null,null,null,null,null,null,null,null,null,2039]
[null,null,null,null,null,null,null,null,null,2040]
[null,null,null,null,null,null,null,null,null,2041]
[null,null,null,null,null,null,null,null,null,2042]
[null,null,null,null,null,null,null,null,null,2043]
[null,null,null,null,null,null,null,null,null,2044]
[null,null,null,null,null,null,null,null,null,2045]
[null,null,null,null,null,null,null,null,null,2046]
[null,null,null,null,null,null,null,null,null,2047]
[null,null,null,null,null,null,null,null,null,2048]
[null,null,null,null,null,null,null,null,null,2049]
[null,null,null,null,null,null,null,null,null,2050]
[null,null,null,null,null,null,null,null,null,2051]
[null,null,null,null,null,null,null,null,null,2052]
[null,null,null,null,null,null,null,null,null,2053]
[null,null,null,null,null,null,null,null,null,2054]
[null,null,null,null,null,null,null,null,null,2055]
[null,null,null,null,null,null,null,null,null,2056]
[null,null,null,null,null,null,null,null,null,2057]
[null,null,null,null,null,null,null,null,null,2058]
[null,null,null,null,null,null,null,null,null,2059]
[null,null,null,null,null,null,null,null,null,2060]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null," "]

{"sheet":"Chilled Water","index":9,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":true,"merged":[[30,2,30,3],[30,5,30,8]]}
["Central Chilled Water Calculations:"]
["Central Chilled Water \"Bookends\":",null,null,null,null,null,null,null,null,"Central Chiller Plant Calculations Process & Programming Tasks"]
[null,"Elect. kWh/Ton","Steam MLB/Ton-Hr",null,null,null,null,null,null,1,"On Input Tab, create a pulldown that users can select which chiller plant"]
["North Campus",0.67,0,null,null,null,null,null,null,2,"In pulldown, include a \"N/A\" option. If \"N/A\" is selected, use conditional formating to highlight the ton-hours input cell red."]
["School of Ed/Social Work",0.32500000000000001,1.1900000000000001E-2,null,null,null,null,null,null,3,"User inputs the number of ton hours"]
[null,null,null,null,null,null,null,null,null,4,"Using hidden cells or some sort of look up formula, the workbook calculates the electric & steam consumption using the values in the Central Chiller Plant Table"]
["Central Chiller Plant","% Centrifugal","kWh/Ton-Hr","CPP Sourced","% Absorption","MLB/Ton-Hr","Notes/Comments:",null,null,5,"The workbook adds the electric consumption to the applicable \"Annual Energy Use\" column on the Output tab  "]
["Select a Chiller Plant",null,null,null,null,null,null,null,null,6,"The workbook converts the steam consumption into kWh and then adds it to the applicable \"Annual Energy Use\" column on the Output tab.  "]
["Business School Chiller Plant",1,{"$f":"($B$4-$B$5)*B9+$B$5","v":0.67},"Y",0,{"$f":"($C$5-$C$4)*E9+$C$4","v":0}]
["Cancer Center Chiller Plant",1,{"$f":"($B$4-$B$5)*B10+$B$5","v":0.67},"Y",0,{"$f":"($C$5-$C$4)*E10+$C$4","v":0},null,null,null,7,"Using some sort of look up formula, the workbook adds the electric & steam consumption to the appropriate energy on the Input & Utility Tabs so that it is included in the Yearly/Lifetime Energy Cost "]
["Chem./Angel/Mason/Haven/Tisch Chiller Plant",0.88,{"$f":"($B$4-$B$5)*B11+$B$5","v":0.62860000000000005},"Y",0.13,{"$f":"($C$5-$C$4)*E11+$C$4","v":1.5470000000000002E-3},"becomes 100% elec ~2025",null,null,8,"Using some sort of look up formula, the workbook adds the electric & steam consumption to the appropriate energy within the design alternative on the GHG Calcs Tabs so that it is included in the various Operational Carbon Calculations"]
["Chiller Plant - N/A",0,0,"Y/N (could be either)",0,0]
["East University Chiller Plant",0.5,{"$f":"($B$4-$B$5)*B13+$B$5","v":0.49750000000000005},"Y",0.5,{"$f":"($C$5-$C$4)*E13+$C$4","v":5.9500000000000004E-3},"becomes 100% elec ~2024"]
["Hatcher Chiller Plant",0.54,0.51130000000000009,"Y",0.46,5.4740000000000006E-3]
["Hill Dorms Chiller Plant",1,0.67,"Y",0,0]
["Law School/Jefferies Chiller Plant",1,0.67,"Y",0,0]
["MLB  Chiller Plant",1,0.67,"Y",0,0]
["MSRB II  Chiller Plant",1,0.67,"Y",0,0]
["NCRC Chiller Plant",0.61,0.53544999999999998,"N",0.39,4.6410000000000002E-3,"Also includes steam turbines - assumed similar to absorption"]
["North Campus Plant",1,0.67,"N",0,0,"Bookend \"Best\" all electric CCWP"]
["On-Site (All Elect.) Chiller Plant",1,0.67,"Y/N (could be either)",0,0]
["Palmer/Dental Chiller Plant",0.91,{"$f":"($B$4-$B$5)*B22+$B$5","v":0.63895000000000013},"Y",0.09,{"$f":"($C$5-$C$4)*E22+$C$4","v":1.0710000000000001E-3}]
["SAB Chiller Plant ",0,{"$f":"($B$4-$B$5)*B23+$B$5","v":0.32500000000000001},"Y",1,0.12,"shifts to partial in ~2025"]
["School of Ed/Social Work Chiller Plant",0.08,0.32500000000000001,"Y",0.92,1.1900000000000001E-2,"Bookend \"worst\" electric & Steam CCWP"]
["South Quad. Chiller Plant",1,{"$f":"($B$4-$B$5)*B25+$B$5","v":0.67},"Y",0,{"$f":"($C$5-$C$4)*E25+$C$4","v":0}]
["Univ. Hospital Chiller Plant",0.95,{"$f":"($B$4-$B$5)*B26+$B$5","v":0.65274999999999994},"Y",0.05,{"$f":"($C$5-$C$4)*E26+$C$4","v":5.9500000000000004E-4},"guesstimate - need info"]
[]
["Control Calculations:"]
[]
[1000,"Ton-Hours of Chilled Water"]
[null,null,"Consumption",null,null,"GHG (FY25 200,000 MWH PPA)"]
[null,null,"Electricity","Steam",null,"Electricity","Steam","Total","Total (Rounded)"]
[null,null,"kWH","MLB",null,"MTCO2e","MTCO2e","MTCO2e","MTCO2e"]
["North Campus Chiller Plant",null,{"$f":"A30*B4","v":670},{"$f":"A30*C4","v":0},null,{"$f":"C34*0.238*0.001","v":0.15945999999999999},{"$f":"D34*0.075*1","v":0},{"$f":"F34+G34","v":0.15945999999999999},{"$f":"ROUND(H34,0)","v":0}]
[]
["School Ed/Social Work",null,{"$f":"A30*B5","v":325},{"$f":"A30*C5","v":11.9},null,{"$f":"C36*0.231*0.001","v":7.5075000000000003E-2},{"$f":"D36*0.0704*1","v":0.83776000000000006},{"$f":"F36+G36","v":0.91283500000000006},{"$f":"ROUND(H36,0)","v":1}]
[]
[]
["Test Calculation"]
[]
[1000,"Ton-Hours of Chilled Water"]
[]
["North Campus Chiller Plant",null,{"$f":"A41*C8","v":0},{"$f":"A41*F8","v":0}]
[]
["School Ed/Social Work",null,{"$f":"A41*C26","v":652.74999999999989},{"$f":"A41*F26","v":0.59500000000000008}]
[]
["EUCP",null,{"$f":"A41*C12","v":0},{"$f":"A41*F12","v":0}]