{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Summary","Read_Me","InputsandResults","ResultCharts","Coeff","Calc","XXINV"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":11,"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":"Summary","index":0,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Model Title","Updated Baseline Cost Model for Hydropower (2025)"]
["Keywords","Hydropower costs, Baseline costs, Hydropower cost modeling"]
["Originator","Oak Ridge National Laboratory"]
["Creator","Gbadebo A. Oladosu (oladosuga@ornl.gov)"]
["Publication Date","January/31/2026"]
["Updated"]
["Online Linkage"]
["DOI"]
["Dataset ID"]
["Description","The \"Updated Baseline Cost Model (BCM) for Hydropower (2025)\" is an empirical model for estimating the costs of US hydropower projects in six categories (Non-Powered Dam (NPD), New Stream Development (NSD), Canal/Conduit, Pumped Storage Hydro (PSH), Capacity Expansion, Generator Rewind). This update includes an equation for estimating operation and maintenance (O&M) costs, as well as confidence interval calculations for the estimates. The model equations have been estimated with data on existing or planned projects obtained from various sources."]
["Purpose","Provide the model to hydropower industry stakeholders for use in evaluating the potential baseline total costs of hydropower projects."]
["Coverage","Conterminous United States, Alaska, and Hawaii."]
["Coordinate System","None"]
["Exclusions","The model reflects available data from various sources, and so does not capture the universe of potential hydropower project sites in the US. As with any econometric model, results of the model are generally valid for inputs that are not too far out of the range of the underlying data."]
["Maintenance_and_Update_Frequency","None"]
["Type","Spreadsheet"]
["Format","Microsoft Excel"]
["Version",2025]
["Contact Instructions","https://hydrosource.ornl.gov/contact"]
["Citation","Oladosu, G. A. (2025). Updated Baseline Costs Model for Hydropower (BCMH). Oak Ridge National Laboratory."]
["Use Constraints","The distributor shall not be held liable for improper or incorrect use of this data, based on the description of appropriate/inappropriate uses described in this metadata document.  It is strongly recommended that this data is directly acquired from the distributor and not indirectly through other sources which may have changed the data in some way.  ORNL should be acknowledged using the citation above as the data source in products derived from these data."]
["Dataset Credit","Funding and support were provided by the U.S. Department of Energy (DOE) Energy Efficiency and Renewable Energy, Water Power Technologies Office through Oak Ridge National Laboratory, which is managed by UT-Battelle, LLC, for the DOE under contract DE-AC05-00OR22725."]
[]
[]
["Update Notes (1/15/2026)","Fixed bugs in calculation of dummies for Head Categories:"]
[null,"    >= 60 ft category was bounded below by 10 ft instead of 30 ft"]
[null,"    >=100 ft  categroy was using \"Capacity\" instead of \"Head\" data"]
[null,"New Updates"]
[null,"    O&M Model: Re-specified and estimated O&M equation now added to this updated model"]
[null,"    Confidence interval calculations for the model estimates are now available"]

{"sheet":"Read_Me","index":1,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,5],[17,0,17,2],[16,0,16,2],[1,0,1,5],[11,0,11,5],[9,0,9,5],[8,0,8,5],[2,0,2,5],[10,0,10,5],[4,0,4,5],[6,0,6,5],[7,0,7,5],[3,0,3,5],[5,0,5,5],[12,0,12,5]]}
["Author:  Gbadebo Oladosu (2025) (see ACKNOWLEDGMENTS below)"]
["Read the Instructions below before exercising this version of the BCMH model"]
["NOTE: Do not change contents of tables or table headers unless explicitly instructed below"]
["INSTRUCTIONS",null,null,null,null,null,"List of Model Tables"]
["STATUS: As of 1/15/2026 the BCM has been re-estimated with data compiled in 2022, merging data available from the 2015 model version with newer data. The revised model uses a more comprehensive specfication that allows available data for each project type to be considered in a single regression, thus mitigating degree of freedom issues from estimating models with different partitions of the data. This update includes a new equation for estimating operation and maintenance (O&M) costs, and calculations of confidence intervals on model estimates.",null,null,null,null,null,"TABLE 1: INPUTS AND RESULTS (\"InputsandResults\" Sheet)\nTABLE 2: LIST OF AVAILABLE EQUATIONS (\"Read_Me\" Sheet)\nTABLE 3: PROJECT EQUATIONS (\"Coeff\" Sheet)\nTABLE 4: COEFFICIENTS TABLE (\"Coeff\" Sheet)"]
["MODEL APPLICATION NOTES: This workbook provides updates to the 2023 version of the ORNL Baseline Cost Model for Hydropower (BCMH), building on the 2023 update and the original 2015 (O'Connor et al., 2015) version. In addition to slight updates to the equations in the 2023 version, this version includes a new equation for estimating O&M costs and calculations of confidence intervals around the cost estimates. The underlying cost data are for existing or planned projects. Therefore the cost estimates from the model should be applied to projects not too far out of the underlying data range."]
["MODEL USE STEPS"]
["1. INPUT PROJECT DATA: a) Specify the number of projects (limited to 100) to be evaluated in the \"InputsandResults\" sheet. This will expand or contract the number of rows in Table 1 to the specified number by hiding or showing rows up to the limit of 100. b) Input the data for your projects under the \"USER INPUTS\" columns of Table 1. Required project inputs are: 1) Project Name = Enter unique project name; 2) Project Type (Click on the Cell to Select); 3) Capacity: set project capacity (MW) at completion; 4) Added_Capcity (MW): set additional capacity due to project - this is the same for most project types, except for \"Capacity Expansion\" projects;  5) Head: set project head (feet); 5) Project Stage (Click on the Cell to Select from \"Construction\", \"Engineering\" or \"Planning\")."]
["2. EVALUATE RESULTS: Results are displayed under the \"RESULTS\" columns of Table 1: 1) Total CapEx Estimates; 2) Per kW CapEx Estimates; 3) Total Annual O&M Estimates; 4) Per kW Annual O&M Estimates. Illustrative charts of results in the first 10 rows of Table 1 are shown in the \"ResultsCharts\" sheet."]
["3. OPTIONAL: The default econometric models used for each project category is judged to perform best among the four options available. A description of alternative model equations for each project type can be found in Table 2 (below) of this sheet (\"Read_Me\").  Calculations using the alternative models can be explored by selecting different model versions in the \"Model Equations\" column of Table 3 in the \"Coeff\" sheet. Click the \"Restore Default Models\" button at the  top of Table 3 to change all project types to their default model versions."]
["REFERENCES:\n1. Oladosu G.A. and Ma Y. (2026). Baseline Cost Model for Hydropower: Documentation (2025). ORNL/TM-2025/3733, Oak Ridge National Laboratory, Oak Ridge, TN. \n2. O’Connor, P. W., Zhang, Q. F., DeNeale, S. T., Chalise, D. R., Centurion, E., & Centurion, E. E. (2015). Hydropower Baseline Cost Modeling. ORNL/TM-2015/14, Oak Ridge National Laboratory, Oak Ridge, TN."]
["COPYRIGHT:\nThis software has been authored by UT-Battelle, LLC under Contract No. DE-AC05-00OR22725 with the U.S. Department of Energy. The United States Government retains and the user, by using the software, acknowledges that the United States Government retains a non-exclusive, paid-up, irrevocable, world-wide license to publish software, or allow others to do so, for United States Government purposes."]
["ACKNOWLEDGMENTS:\nWe acknowledge Colin Sasthav’s valuable contribution for his work on data collation and processing in support of this effort while a member of the ORNL Water Power Program. We also acknowledge and are indebted to Patrick W. O’Connor, Qin Fen (Katherine) Zhang, Scott T. DeNeale, Dol Raj Chalise, Emma Centurion, and Abigail Maloof who developed previous versions of the hydropower baseline cost model in 2015. "]
[]
[]
[]
["TABLE 2: LIST OF AVAILABLE EQUATIONS"]
["Full Set of Models (NOTE: For  Canal, PSH, Capacity Expansion and Generator Rewind projects all (most) models are the same)"]
["ProjectType","Equations","Model Overview"]
["Non-Powered Dam (NPD)","NPD1","NPD Model estimated with all valid data"]
["Non-Powered Dam (NPD)","NPD2","NPD Model estimated with valid data for year 2000 and above"]
["Non-Powered Dam (NPD)","NPD3","NPD Model estimated with all valid data with per KW <= $15K"]
["Non-Powered Dam (NPD)","NPD4","NPD Model estimated with all valid data with per KW <= $10K"]
["New Stream Development (NSD)","NSD1","NSD Model estimated with all valid data"]
["New Stream Development (NSD)","NSD2","NSD Model estimated with valid data for year 2000 and above"]
["New Stream Development (NSD)","NSD3","NSD Model estimated with all valid data with per KW <= $15K"]
["New Stream Development (NSD)","NSD4","NSD Model estimated with all valid data with per KW <= $10K"]
["Canal/Conduit","Canal1","Canal Model estimated with all valid data"]
["Canal/Conduit","Canal2","Canal Model estimated with valid data for year 2000 and above"]
["Canal/Conduit","Canal3","Canal Model estimated with all valid data with per KW <= $15K"]
["Canal/Conduit","Canal4","Canal Model estimated with all valid data with per KW <= $10K"]
["Pumped Storage Hydro (PSH)","PSH1","PSH Model estimated with all valid data"]
["Pumped Storage Hydro (PSH)","PSH2","PSH Model estimated with valid data for year 2000 and above"]
["Pumped Storage Hydro (PSH)","PSH3","PSH Model estimated with all valid data with per KW <= $15K"]
["Pumped Storage Hydro (PSH)","PSH4","PSH Model estimated with all valid data with per KW <= $10K"]
["Capacity Expansion","CXP1","Capacity Expansion Model estimated with all valid data"]
["Capacity Expansion","CXP2","Capacity Expansion Model estimated with valid data for year 2000 and above"]
["Capacity Expansion","CXP3","Capacity Expansion Model estimated with all valid data with per KW <= $15K"]
["Capacity Expansion","CXP4","Capacity Expansion Model estimated with all valid data with per KW <= $10K"]
["Generation Rewind","GRW1","Generator Rewind Model estimated with all valid data"]
["Generation Rewind","GRW2","Generator Rewind Model estimated with valid data for year 2000 and above"]
["Generation Rewind","GRW3","Generator Rewind Model estimated with all valid data with per KW <= $15K"]
["Generation Rewind","GRW4","Generator Rewind Model estimated with all valid data with per KW <= $10K"]
["Existing Plant (O&M)","O&M","Hydropower Operation and Maintenance model estimated with all valid data from 2018 to 2020"]

{"sheet":"InputsandResults","index":2,"n_rows":107,"n_cols":20,"rows_kept":107,"cut":false,"hidden":false,"merged":[[4,17,4,19],[4,14,4,16],[4,11,4,13],[4,8,4,10],[4,0,4,7]]}
["See \"Read_Me\" sheet for Instructions"]
[null,null,null,null,null,"Set number of projects (Max: 100) ",null,null,null,"Select Confidence Interval %"]
[null,null,null,null,null,"=>","(DO NOT USE EXCEL's \"Insert/Delete\" to change TABLE 1)",null,null,null,"=>"]
["TABLE 1: INPUTS AND RESULTS (Enter data for project in the \"USER INPUTS\" Columns)",null,null,null,null,13,null,null,null,null,0.68]
["USER INPUTS",null,null,null,null,null,null,null,"Total CapEx Estimates",null,null,"Per kW CapEx Estimates ($2020)",null,null,"Annual O&M Estimates ($2020)",null,null,"Per kW Annual O&M Estimates ($2020)"]
["Provide Unique Project Name","Project Type (Click each cell to select)","Project Capacity (MW) at Completion","Used ONLY for Capacity Expansion","Set Project Head (ft)","Project Stage (Click the Cell to Select)","Used ONLY for Estimating O&M Costs","(0 to 1) Used ONLY for Estimating O&M Costs","Estimate (2020 $million)","Lower Bound (2020 $million)","Upper Bound (2020 $million)","Estimate (2020 $/KW)","Lower Bound (2020 $/KW)","Upper Bound (2020 $/KW)","Estimate (2020 $million)","Lower Bound (2020 $million)","Upper Bound (2020 $million)","Estimate (2020 $/KW)","Lower Bound (2020 $/KW)","Upper Bound (2020 $/KW)"]
["Project Name","Project Type","Plant Capacity (MW)","Added_Capacity","Head (ft)","Stage","Plant Age (Years)","Capacity Factor (Rate)","Capital Expenditure (2020 $million)","Capital Expenditure (2020 $million): LBnd","Capital Expenditure (2020 $million): Ubnd","Capital Expenditure (2020 $/KW)","Capital Expenditure (2020 $/KW): LBnd","Capital Expenditure (2020 $/KW): Ubnd","O&M Expenditure (2020 $million)","O&M Expenditure (2020 $million): LBnd","O&M Expenditure (2020 $million):Ubnd","Annual O&M Expenditure (2020 $/KW)","Annual O&M Expenditure (2020 $/KW): LBnd","Annual O&M Expenditure (2020 $/KW): Ubnd"]
["Site 1","Non-Powered Dam (NPD)",22.4,1,19.84,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":90.717987529897655},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":56.858304906787261},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":144.74144586206734},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4049.9101575847176},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2538.3171833387173},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6461.6716902708631},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.0920331664199421},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.60888975323751526},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.9585424622772085},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":48.751480643747414},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":27.182578269531934},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":87.434931351661092}]
["Site 2","Non-Powered Dam (NPD)",0.5,0,22,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":3.1669792103656911},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":1.9730368736182595},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":5.0834109858754974},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6333.9584207313819},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3946.073747236519},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":10166.821971750995},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":7.0921901074049942E-2},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":3.8698113024077017E-2},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.12997832862878447},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":141.84380214809988},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":77.396226048154034},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":259.95665725756896}]
["Site 3","Non-Powered Dam (NPD)",10,1,9.4559999999999995,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":50.506118104523267},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":31.473545360222086},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":81.048001958240548},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":5050.6118104523266},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3147.3545360222088},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":8104.8001958240548},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.78732077143724422},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.43561423656212461},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.4229883807944246},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":78.732077143724425},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":43.561423656212462},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":142.29883807944248}]
["Site 4","Non-Powered Dam (NPD)",100,1,18.169,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":422.50751352973094},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":262.61045006234332},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":679.76197804275182},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4225.0751352973093},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2626.1045006234331},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6797.619780427518},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":2.5038225322908207},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.3976395573495413},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":4.4855107600817128},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":25.038225322908207},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":13.976395573495413},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":44.855107600817128}]
["Site 5","Non-Powered Dam (NPD)",19.989999999999998,2,19.2,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":82.459100711706597},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":51.696238519209757},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":131.52800832224477},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4125.017544357509},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2586.1049784497131},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6579.6902612428603},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.0071373810612025},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.56156479121711311},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.8062487538301835},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":50.382060083101685},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":28.09228570370751},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":90.357616499759061}]
["Site 6","Non-Powered Dam (NPD)",40,0.1,16,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":192.4247178968227},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":119.77654373673796},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":309.13625408206502},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4810.6179474205674},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2994.4135934184492},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":7728.4063520516256},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.3052055580718667},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.72831626285895779},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":2.3390409300136645},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":32.630138951796667},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":18.207906571473945},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":58.476023250341612}]
["Site 7","Non-Powered Dam (NPD)",0.999,1,13,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":6.2296585848871171},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":3.8743960049162656},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":10.016695772712193},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6235.8944793664832},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3878.2742791954611},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":10026.722495207399},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.11601006279220927},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":6.3437130445150869E-2},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.21215232427148803},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":116.12618898119045},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":63.500631076227094},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":212.36468896044846}]
["Site 8","Non-Powered Dam (NPD)",9.1999999999999993,1,21.704999999999998,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":42.051319446336855},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":26.318686522325589},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":67.188515113694791},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4570.7955919931364},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2860.7267959049555},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":7303.0994688798692},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.74200328816082162},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.41074751283790972},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.3404070930034779},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":80.652531321828434},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":44.646468786729322},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":145.69642315255197}]
["Site 9","Non-Powered Dam (NPD)",2.8,1,18.628,"Engineering",10,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":15.122648951026322},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":9.4855922405311972},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":24.109671330671759},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":5400.9460539379725},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3387.711514475428},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":8610.5969038113435},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.33314852098849423},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.18567575935407696},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.59775135657407585},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":118.98161463874794},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":66.312771197884629},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":213.48262734788426}]
["Site 10","Non-Powered Dam (NPD)",0.66900000000000004,1,12,"Engineering",10,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":4.4299185571891435},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":2.7579411585277498},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":7.1155174441084066},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":6621.7018792064928},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4122.4830471266814},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":10636.049991193433},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":9.1249226184094451E-2},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":5.0101837611181657E-2},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.16618993785844197},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":136.39645169520844},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":74.890639179643728},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":248.41545270320174}]
["Site 11","Non-Powered Dam (NPD)",14.6,1,38.756999999999998,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":54.212601469871998},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":33.862709697287876},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":86.791818623025208},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3713.1918814980822},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2319.3636778964296},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":5944.6451111661108},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.80550710332472897},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.44891879709209093},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.4453431170838065},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":55.171719405803358},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":30.747862814526776},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":98.996103909849765}]
["Site 12","Non-Powered Dam (NPD)",3.4,1,150,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":15.411544925116102},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":9.6250630014776917},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":24.676796083558852},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":4532.8073309165002},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2830.9008827875564},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":7257.8812010467218},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.36563338027606812},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.20274238867537248},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.65939722642886645},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":107.53922949296121},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":59.630114316286026},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":193.94036071437247}]
["Site 13","Non-Powered Dam (NPD)",29,1,101.789,"Engineering",0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":103.81283733972107},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":64.418013029576784},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":167.29955938838415},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":3579.7530117145197},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":2221.310794123337},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":5768.9503237373847},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":1.3121136203564887},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":0.73128561493945032},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":2.3542677683705868},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":45.245297253672028},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":25.216745342739664},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":81.181647185192645}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]
[null,null,null,1,null,null,0,0.5,{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(InputsResults[[#This Row],[Project Type]]),NA(),INDEX(Model[CapEx_UBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0)))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[Capital Expenditure (2020 $million): Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_LBnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"INDEX(Model[OMEx_Ubnd],MATCH(InputsResults[[#This Row],[Project Name]]&InputsResults[[#This Row],[Project Type]],Model[Project Name]&Model[Type],0))","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million)]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million): LBnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}},{"$f":"InputsResults[[#This Row],[O&M Expenditure (2020 $million):Ubnd]]/InputsResults[[#This Row],[Plant Capacity (MW)]]*1000","v":{"$error":"#N/A"}}]

{"sheet":"ResultCharts","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Charts of the first 10 project rows in TABLE 1"]

{"sheet":"Coeff","index":4,"n_rows":261,"n_cols":20,"rows_kept":261,"cut":false,"hidden":false,"merged":[]}
["TABLE 4: COEFFICIENTS TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TABLE 3: PROJECT EQUATIONS"]
["Type","Equation","Variable","Estimate","Std. Error","t value","Pr(>|t|)","R2","pseudoR2","ssiz","scal","stde","mult0","RMSE","RMSEAll"]
["Non-Powered Dam (NPD)","NPD1","(Intercept)",1.37442707398054,0.70353965529638995,1.95358863375159,5.1424625101472998E-2,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Project Types"," Model Equation"]
["Non-Powered Dam (NPD)","NPD1","lgEFlow",0.84015748058192896,4.5308650331343098E-2,18.5429818464651,2.77244614339416E-56,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Non-Powered Dam (NPD)","NPD3"]
["Non-Powered Dam (NPD)","NPD1","lgHead",0.67915369355833799,7.9208101111813006E-2,8.5742958614753295,2.0231091073230099E-16,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"New Stream Development (NSD)","NSD1"]
["Non-Powered Dam (NPD)","NPD1","C",0.39361096824206399,9.2122539140989404E-2,4.2726890933787596,2.39980508436103E-5,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Canal/Conduit","Canal3"]
["Non-Powered Dam (NPD)","NPD1","E",0.226322113201092,9.53140170635563E-2,2.3744892952122498,1.8029377817006E-2,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Pumped Storage Hydro (PSH)","PSH4"]
["Non-Powered Dam (NPD)","NPD1","Hd30",-0.23459115623468599,0.17648816397484099,-1.3292175007731799,0.184510018806091,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Capacity Expansion","CXP1"]
["Non-Powered Dam (NPD)","NPD1","Hd60",-0.26671483235688198,0.12948556073733,-2.0598036633438301,4.0043440176585503E-2,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Generator Rewind","GRW1"]
["Non-Powered Dam (NPD)","NPD1","Hd100",-0.16943111778971701,0.108557764885545,-1.56074618861537,0.11934956301327899,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Existing Plant (O&M)","O&M"]
["Non-Powered Dam (NPD)","NPD1","Cap1",-0.25714592598695502,0.23651003742919299,-1.08725163964316,0.27755973068662498,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"Click the \"Model Equation\" column cells to select model"]
["Non-Powered Dam (NPD)","NPD1","Cap10",-0.290325397244663,0.14395347517236901,-2.0168001980989301,4.4363034180120303E-2,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"See \"Read_Me\" sheet for more information "]
["Non-Powered Dam (NPD)","NPD1","Cap30",-0.23095555432266501,0.10808450516827101,-2.1368054002107302,3.3200826767818402E-2,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497,null,null,"DO NOT CHANGE OR MOVE TABLE"]
["Non-Powered Dam (NPD)","NPD1","dmy40",0.38872055085457002,8.5707222407925193E-2,4.53544683789245,7.5435045503096402E-6,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497]
["Non-Powered Dam (NPD)","NPD1","dmy40x",0.52434739314780698,6.4493172402105794E-2,8.1302775723075804,5.0456513056997701E-15,0.85185298459507397,0.85603595914768305,426,1.26435793976911,0.49510242799392301,0.77118609078632105,51787.1753701497,51787.1753701497]
["Non-Powered Dam (NPD)","NPD2","(Intercept)",2.2336488189643098,1.16000774650065,1.92554646785978,5.5544636959765102E-2,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402]
["Non-Powered Dam (NPD)","NPD2","lgEFlow",0.77244694152513604,7.7956839820117294E-2,9.9086487254682201,3.6843818635745399E-19,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,"Model Variable Definitions","Variable"]
["Non-Powered Dam (NPD)","NPD2","lgHead",0.61127319378787304,0.123285146128187,4.9582063450879703,1.4891882468315299E-6,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,"Estimated Flow (cfs)","Eflow"]
["Non-Powered Dam (NPD)","NPD2","C",0.63042460329779604,0.111982542225295,5.6296686141439798,5.8914717927511203E-8,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,"<= 1MW  Capacity Indicator","Cap1"]
["Non-Powered Dam (NPD)","NPD2","E",0.23855927118503101,0.125260434351885,1.9045061788215001,5.82443800545299E-2,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">1MW & <= 10MW  Capacity Indicator","Cap10"]
["Non-Powered Dam (NPD)","NPD2","Hd30",-0.26236870399511703,0.25333785633831002,-1.0356474464074901,0.30158675996482998,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">10MW & <= 30MW  Capacity Indicator","Cap30"]
["Non-Powered Dam (NPD)","NPD2","Hd60",-0.190217646708607,0.179517747622463,-1.05960357250385,0.29057184577314199,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">30MW & <= 100MW  Capacity Indicator","Cap100"]
["Non-Powered Dam (NPD)","NPD2","Hd100",-0.30943862100483299,0.15717928360643499,-1.96869850723868,5.03353566250231E-2,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,"<= 1MW  Added Capacity Indicator","addCap1"]
["Non-Powered Dam (NPD)","NPD2","Cap1",-0.71618576730841799,0.53640037887604097,-1.33517013692103,0.18330140126373201,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">1MW & <= 10MW  Added Capacity Indicator","addCap10"]
["Non-Powered Dam (NPD)","NPD2","Cap10",-0.36050530988379098,0.20923720471851801,-1.72295032505701,8.6405462371931904E-2,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">10MW & <= 30MW  Added Capacity Indicator","addCap30"]
["Non-Powered Dam (NPD)","NPD2","Cap30",-0.32427973236761698,0.13842956089355801,-2.3425613017508802,2.0110609978770899E-2,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,"<= 30ft Head Indicator","Hd30"]
["Non-Powered Dam (NPD)","NPD2","dmy40",0.23438923201532599,0.20067600546779901,1.16799829391131,0.244164048522518,0.81025331482706797,0.81991634046087403,217,1.28742921203099,0.49421048187133498,0.975431400024527,48649.704407877602,52877.324287857402,null,null,">30ft & <= 60ft Head Indicator","Hd60"]
["Non-Powered Dam (NPD)","NPD3","(Intercept)",0.70142144165796305,0.64712877465765495,1.0838977791229101,0.27905976533303201,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,">60ft & <= 100ft Head Indicator","Hd100"]
["Non-Powered Dam (NPD)","NPD3","lgEFlow",0.87673886375279897,4.1765845392157601E-2,20.991766251125,1.35913171446356E-66,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"(2021 minus Year)+1","tyr"]
["Non-Powered Dam (NPD)","NPD3","lgHead",0.74423107566848201,7.2969027321131003E-2,10.1992736232207,7.0770536892967303E-22,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"40 year ","dmy40"]
["Non-Powered Dam (NPD)","NPD3","C",0.41401445146858701,8.3834037709859893E-2,4.9385006708306696,1.1564750777703099E-6,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,">40 years","dmy40x"]
["Non-Powered Dam (NPD)","NPD3","E",0.175543109593225,8.7333033932835397E-2,2.0100424969574302,4.5094287217758697E-2,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Intercept Term","(Intercept)"]
["Non-Powered Dam (NPD)","NPD3","Hd30",-0.125106425292632,0.16221023831852799,-0.77126096718360804,0.44100535270930702,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Nat Log of Capacity","lgCapacity"]
["Non-Powered Dam (NPD)","NPD3","Hd60",-0.175941187260717,0.11908918992966699,-1.4773900751581801,0.14035408636278601,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Nat Log of Added Capacity","lgAdded_Capacity"]
["Non-Powered Dam (NPD)","NPD3","Hd100",-0.12762399609734801,0.100233365655954,-1.2732685893778199,0.20365852729227801,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Nat Log of Head","lgHead"]
["Non-Powered Dam (NPD)","NPD3","Cap1",-0.2228361461626,0.21680781116173301,-1.02780497145636,0.30465959796667302,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Nat Log of Eflow","lgEFlow"]
["Non-Powered Dam (NPD)","NPD3","Cap10",-0.19188342707225101,0.131921425665215,-1.45452814889376,0.14658026505145699,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Nat Log of tyr","lgtyr"]
["Non-Powered Dam (NPD)","NPD3","Cap30",-0.215096003140367,9.8631590881489595E-2,-2.1808023293349801,2.97770959141225E-2,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Construction (Yes=1; No=0)","C"]
["Non-Powered Dam (NPD)","NPD3","dmy40",0.33513759833331502,7.8557304315139506E-2,4.2661545130021397,2.4822865675167699E-5,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Engineering (Yes=1; No=0)","E"]
["Non-Powered Dam (NPD)","NPD3","dmy40x",0.51820014590465702,5.9309311271684199E-2,8.7372477405931193,6.5315160459170298E-17,0.87677992878968303,0.88035152505664904,415,1.2655051798905399,0.44964749934818898,0.79685279126182795,49657.984500695697,51199.8386814162,null,null,"Plant Capacity Factor","capFactor"]
["Non-Powered Dam (NPD)","NPD4","(Intercept)",0.34640511464431401,0.63281662061621002,0.54740204880680798,0.58442389611754098,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Plant age (years) divided by 20","I(age/20)"]
["Non-Powered Dam (NPD)","NPD4","lgEFlow",0.88397824271236503,4.09288690052114E-2,21.597915217246999,4.4970299832300398E-68,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Square of Plant age (years) divided by 20","I((age/20)^2)"]
["Non-Powered Dam (NPD)","NPD4","lgHead",0.79709236590172905,7.1087005744919093E-2,11.212912367724799,2.1137645788899E-25,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Major Expense Indicator (>$500/kW & <=$1000/kW)","majExp500x","Not included for calculations"]
["Non-Powered Dam (NPD)","NPD4","C",0.35080770539566902,8.2283428497443495E-2,4.2634065181978702,2.54307131992202E-5,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Major Expense Indicator (>$1000/kW)","majExp1000x","Not included for calculations"]
["Non-Powered Dam (NPD)","NPD4","E",0.172031143656732,8.4799092702094903E-2,2.02869085240203,4.3186634501892897E-2,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"NOTE: Eflow is calculated from Capacity & Head using the equation below:"]
["Non-Powered Dam (NPD)","NPD4","Hd30",-3.9175072108089799E-2,0.15738794978211099,-0.24890769695090401,0.80356665508439595,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"3.28084*35.3147*1000*Capacity/(0.9*9.81*Head"]
["Non-Powered Dam (NPD)","NPD4","Hd60",-9.0942708353250606E-2,0.11541395282278,-0.78796979159785496,0.431205620186417,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902]
["Non-Powered Dam (NPD)","NPD4","Hd100",-8.3964995642565293E-2,9.7321926685447993E-2,-0.86275517246947497,0.388816252592869,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Column Description","Column Name"]
["Non-Powered Dam (NPD)","NPD4","Cap1",-0.23309950588567999,0.21423950389257901,-1.0880323266737899,0.27727042829167597,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Project Category","Type"]
["Non-Powered Dam (NPD)","NPD4","Cap10",-0.14652060851412499,0.12870944748841801,-1.1383827012955701,0.25567789884046299,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Equation identifier","Equation"]
["Non-Powered Dam (NPD)","NPD4","Cap30",-0.18376278589799799,9.5923159355177298E-2,-1.91572908079033,5.6149731530455001E-2,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Variable identifier (see above table)","Variable"]
["Non-Powered Dam (NPD)","NPD4","dmy40",0.32203662932882299,7.5990548640614497E-2,4.2378510892432901,2.8356689565703001E-5,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Estimated model parameter","Estimate"]
["Non-Powered Dam (NPD)","NPD4","dmy40x",0.470404230087692,5.78568247928209E-2,8.1304881796081698,6.1083388385209903E-15,0.88388566086692599,0.88744018145263204,393,1.2620867493635901,0.42776851847275998,0.83861413509368898,49618.044584885203,53352.055287402902,null,null,"Standard error of parameter","Std. Error"]
["New Stream Development (NSD)","NSD1","(Intercept)",-4.6119817372543599,1.7139469255977799,-2.69085446484628,8.7157794062981998E-3,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"T-Statistics value of parameter","t value"]
["New Stream Development (NSD)","NSD1","lgEFlow",1.1822056668776,0.109999936461527,10.747330452241499,4.7166867253611802E-17,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Probability Statistics of parameter","Pr(>|t|)"]
["New Stream Development (NSD)","NSD1","lgHead",1.2736257697601701,0.14680330827215901,8.6757293466370307,4.5974045200670995E-13,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Default model R-Squared (<=100%)","R2"]
["New Stream Development (NSD)","NSD1","C",7.3924346803170393E-2,0.158941546193473,0.46510398680270298,0.64315287181556902,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Generalized model R-Squared (<=100%)","pseudoR2"]
["New Stream Development (NSD)","NSD1","E",-0.23627263538929999,0.18746949616849701,-1.2603257608210501,0.21130930083041599,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Number of data points in model","ssiz"]
["New Stream Development (NSD)","NSD1","Hd30",0.73761690838771099,0.356170698571808,2.0709646002477098,4.1669605599562801E-2,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Bias-correction scaling value for log-log model","scal"]
["New Stream Development (NSD)","NSD1","Hd60",0.33171070685151299,0.32646637306175402,1.01606393252872,0.31274032926245399,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Alternative model scaling value for log-log model","mult0"]
["New Stream Development (NSD)","NSD1","Hd100",0.15674562628053301,0.30360902662237499,0.516274591781131,0.60712321008918901,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Model root-mean squared error","RMSE"]
["New Stream Development (NSD)","NSD1","Cap1",1.36295660861833,0.62120901245862603,2.1940386911387701,3.1209392742852199E-2,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999,null,null,"Model root means squared error applied to all valid data","RMSEAll"]
["New Stream Development (NSD)","NSD1","Cap10",0.76536351013606696,0.38617110861200699,1.9819284588299999,5.1009938273999897E-2,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999]
["New Stream Development (NSD)","NSD1","Cap30",0.59083930138941398,0.26273255250475103,2.2488241207900201,2.7345254105245E-2,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999]
["New Stream Development (NSD)","NSD1","dmy40",-3.3916927485945998E-2,0.22408025428012601,-0.151360625660242,0.88008203666738105,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999]
["New Stream Development (NSD)","NSD1","dmy40x",0.950885838493289,0.19332697518449601,4.9185367824942103,4.7397404035079697E-6,0.89077232800931905,0.90533601760807603,91,1.5381239221437699,0.58478261945062804,0.64100906149898895,409076.245008739,409076.24500873999]
["New Stream Development (NSD)","NSD2","(Intercept)",-5.3881507204352204,1.8776317011388199,-2.8696526146033898,5.9664268256385501E-3,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","lgEFlow",1.2506310266123599,0.120461946397368,10.3819593159063,3.5379076370950802E-14,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","lgHead",1.3120586899615001,0.15646725433590999,8.3855161613862208,3.6453991547384797E-11,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","C",0.174035818033035,0.14912661319727299,1.1670339337943001,0.24862446627316401,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","E",0.44585442303560802,0.27795205073295898,1.6040695575366,0.11487439865459,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Hd30",-6.0694388453669403E-2,0.398194907186119,-0.15242381898495899,0.87945409961854704,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Hd60",0.47046909196180903,0.394719716591793,1.19190674340789,0.238814686211757,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Hd100",-0.103019752279095,0.32646153175499398,-0.315564751918185,0.753620629537467,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Cap1",1.3251746503218,0.63083033574765701,2.1006831397085701,4.0631994006035899E-2,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Cap10",0.88822221577402505,0.40594256834471698,2.18804896317197,3.3272898263789603E-2,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","Cap30",0.72048827537460902,0.26936129988031798,2.6748024890536701,1.00240240356675E-2,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD2","dmy40",-0.53512008249821297,0.38167799905684202,-1.4020197229616,0.166966714265777,0.91041239775794103,0.92630697234927395,63,1.2357213419527699,0.49836152437409198,0.90498383227407597,537215.56193209602,451451.20914342301]
["New Stream Development (NSD)","NSD3","(Intercept)",-5.2104525791772103,1.4595213555573301,-3.5699735117528002,6.4055606254563298E-4,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","lgEFlow",1.2286664095233799,9.3302646749069601E-2,13.168612599252199,7.4553511353346802E-21,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","lgHead",1.3077172548084,0.124796155406432,10.478826455426301,3.9407541934771101E-16,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","C",0.12772320130336601,0.13285598097906601,0.96136583661590003,0.33958580777712399,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","E",-8.8166783737644097E-2,0.170111247895472,-0.51828897164883303,0.60584580221421502,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Hd30",0.35922865044501301,0.30705901705980299,1.1699009978106201,0.24589891327122099,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Hd60",0.12523320144136799,0.29899489986819899,0.41884728300239299,0.67657462038703897,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Hd100",0.23405509160350299,0.25427092328853301,0.92049491375743897,0.36038809680071199,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Cap1",1.3668127479468799,0.53641293592029005,2.5480607502537702,1.2966626127736899E-2,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Cap10",0.91409523283218697,0.32983364576545898,2.77138261838269,7.0987439861714702E-3,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","Cap30",0.68454081990437199,0.22224736842595699,3.0800851535501099,2.9294907065676198E-3,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","dmy40",-4.7494542633382398E-4,0.186646046267888,-2.5446315945645399E-3,0.99797671723090597,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD3","dmy40x",0.90573345533106198,0.172700534414684,5.2445318620510903,1.50762331840821E-6,0.92394701099354604,0.93481172370875398,85,1.3697395257431799,0.48657084311913001,0.757927439446485,445288.89545390301,431527.01609124802]
["New Stream Development (NSD)","NSD4","(Intercept)",-4.1503246421864004,1.2591756516693899,-3.2960648791802698,1.6249531119616599E-3,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","lgEFlow",1.1513651395786,8.1149102077204702E-2,14.188267154,3.8908125105154797E-21,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","lgHead",1.22673607380048,0.107418366440077,11.420170632410599,6.8808318779954106E-17,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","C",0.192852673818318,0.10922888872093101,1.7655830437956599,8.2389630695716004E-2,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","E",5.2528120120093398E-2,0.15312417555677199,0.34304263144011699,0.73272682570486702,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Hd30",0.12702417968638799,0.27426652226151399,0.46314139487016998,0.644884667742189,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Hd60",0.24932860327761999,0.254975902051854,0.97785163723791702,0.33194789757715498,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Hd100",-0.42350325786777898,0.270927959610754,-1.56315818594815,0.12310567894509999,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Cap1",0.80134462987548005,0.48400852341058997,1.6556415664516899,0.10284792893885999,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Cap10",0.71314581711286995,0.27834410654667802,2.56210137143061,1.2848173170853801E-2,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","Cap30",0.57558165293248198,0.18714345030842,3.07561740463747,3.12357198185138E-3,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","dmy40",9.6405055857798905E-3,0.15182916216254899,6.3495743824619796E-2,0.94957602020090603,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["New Stream Development (NSD)","NSD4","dmy40x",0.55945210641907095,0.16663608949973899,3.3573285840937102,1.3488669547341099E-3,0.94646971563596305,0.95515030228959097,75,1.0663907772062999,0.392733895596664,1.00861730549614,125968.01968578401,507346.02366456698]
["Canal/Conduit","Canal1","(Intercept)",3.51232519286769,1.18387400332012,2.9668065883848498,3.8846779841157E-3,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","lgEFlow",0.72217050241244596,7.0805607001060603E-2,10.199340603091301,1.58644841792051E-16,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","lgHead",0.73515598381657199,0.11181093693519401,6.57499171340163,3.46853550559084E-9,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","C",-0.152525470373546,0.22937094657219601,-0.66497292988908396,0.50782673689290603,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","E",5.2213515679709801E-3,0.23307418390016099,2.2402101685391199E-2,0.98217850476260304,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Hd30",0.27578302093845602,0.33997192165921297,0.81119352325484295,0.41946825418235201,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Hd60",-4.1099937309414698E-2,0.27707848459555301,-0.148333196528802,0.88242308387839596,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Hd100",0.357881306672513,0.22901137526385301,1.5627228396850701,0.121748192573327,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Cap1",-2.0662712709894802,0.75963929663066798,-2.72006895924723,7.8800959764759107E-3,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Cap10",-1.96425830969154,0.70071084359067903,-2.8032366384199401,6.2371872843743998E-3,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","Cap30",-1.5911076206741099,0.78339628554996599,-2.0310379944641999,4.5303698666268703E-2,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","dmy40",7.5081042559060507E-2,0.250767060404881,0.299405521753283,0.76534475421622095,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal1","dmy40x",0.261865288551413,0.21638703735634399,1.21017086675195,0.229491093665492,0.83212198347510602,0.85247083396297196,100,1.0008073721464299,0.56957281044670904,0.951849218427405,6778.0497121236604,6778.0497121236704]
["Canal/Conduit","Canal2","(Intercept)",3.3443144705157999,1.5682704218894199,2.1324858416233199,3.82210243721939E-2,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","lgEFlow",0.68852443318897805,0.10302444615296399,6.6831170552152503,2.4741897787509902E-8,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","lgHead",0.57734500507134401,0.17010223323099299,3.3941059685402699,1.4072046089517001E-3,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","C",-0.54517716201708999,0.36730013055233002,-1.48428251630969,0.144410114895373,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","E",-0.41279854458188597,0.36089881224882098,-1.1438068804096899,0.25849604980546897,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","Hd30",0.25010595840690197,0.48112962741088899,0.51983071537872505,0.60562142090744098,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","Hd60",-1.4532536902242099E-2,0.41560353345777801,-3.4967308341517102E-2,0.97225389764139303,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","Hd100",0.49657421490593001,0.327371704990507,1.51685135684017,0.13600206171725801,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","Cap1",-0.73188201623185101,0.84555211035255595,-0.86556701505563005,0.39112454283931197,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal2","Cap10",-0.56430243543915204,0.73993023198157104,-0.76264276150458399,0.44948727896109097,0.742990230613637,0.78429537212216005,57,0.92840895404678503,0.64821084362733195,1.02634506291099,5146.9947347772104,109668.1222169]
["Canal/Conduit","Canal3","(Intercept)",2.1175991387441102,1.0721874007523999,1.9750270682700699,5.1758349736577898E-2,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","lgEFlow",0.82522020363818305,6.4628509142253293E-2,12.768671513399701,6.7264919935257997E-21,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","lgHead",0.82942506190895904,0.102232980017838,8.1130870073849106,5.2486752662103997E-12,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","C",-0.112020082322859,0.20085965895601501,-0.55770323869458405,0.57862401119454299,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","E",-0.17076808336784599,0.20726424652193101,-0.82391481518630805,0.41246849401482599,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Hd30",0.23852440649762999,0.29947110190595799,0.79648555396350995,0.42813697050524702,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Hd60",6.1453430038386998E-2,0.245796877881924,0.250017130274161,0.80322311037795202,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Hd100",0.37028119590182701,0.208483693075177,1.7760679045929399,7.9572201658144603E-2,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Cap1",-1.4913031870103599,0.67098739159753595,-2.2225502381792199,2.9105411030025199E-2,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Cap10",-1.6038929422392101,0.61562523413417602,-2.6053073417222001,1.0965324931204E-2,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","Cap30",-1.44033295639199,0.68383078371834705,-2.10627101131678,3.8355659175833397E-2,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","dmy40",3.1413554469950297E-2,0.219042385411121,0.143413131714166,0.88632909436441398,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal3","dmy40x",0.18392160238484201,0.19229628838947599,0.95644905018826298,0.34176320575163699,0.87747810732554798,0.89363484042547603,92,1.0007722893620901,0.49660805256079199,1.03425443264086,6465.79957219483,6705.27417285499]
["Canal/Conduit","Canal4","(Intercept)",1.4529443664055299,0.95449643462712397,1.5222103652729999,0.13259339572440301,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","lgEFlow",0.89120674493822705,6.0051653338721901E-2,14.840669580092399,5.1760610728016499E-23,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","lgHead",0.84343975749893996,8.8713763205204896E-2,9.5074284645999008,4.1284536184861897E-14,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","C",7.5131701108012497E-2,0.18570839659581601,0.40456814277241498,0.68706475273154699,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","E",-0.117414185632244,0.19317596783098701,-0.60780948557209302,0.545338477819173,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Hd30",-3.0489205880692101E-2,0.26811777109537499,-0.113715721849136,0.90979822487353401,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Hd60",-8.3749355193064701E-2,0.22168284707498501,-0.377789063511694,0.70676398290854803,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Hd100",0.14529267952034899,0.19144816288026201,0.75891393959846798,0.45052669940891399,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Cap1",-1.2560657196957901,0.58213859901399101,-2.1576746874769599,3.4488839639441E-2,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Cap10",-1.53197327888108,0.53171999740203901,-2.8811654373847899,5.2962345160329502E-3,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","Cap30",-1.48469906773705,0.58573499746925095,-2.5347624337830199,1.3558725185947701E-2,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","dmy40",6.5755034020731698E-2,0.188139497970747,0.34950148549325699,0.72779292821411701,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Canal/Conduit","Canal4","dmy40x",0.40372120257020599,0.17985152123884399,2.2447472214264002,2.8041114965840001E-2,0.91508349433902303,0.92782097018817,81,1.0007296724233701,0.42375914524006802,1.0970852686729999,6441.5664391944301,6854.7854879442602]
["Pumped Storage Hydro (PSH)","PSH1","(Intercept)",0.35854492600457499,0.98673794307033302,0.36336387844672002,0.71703684145839097,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH1","lgEFlow",0.78880502238034,6.7653722156601606E-2,11.659447510581201,6.9619166378555104E-21,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH1","lgHead",0.93319578056920205,7.9783537573715896E-2,11.696595675605099,5.73379524070437E-21,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH1","C",-0.40835751130870501,0.133671724330853,-3.0549281334769902,2.8302494968248499E-3,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH1","E",3.6656504162225302E-2,0.17476217222114601,0.209750792727844,0.83425372593056901,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH1","dmy40",0.246337714882363,0.145691727685791,1.69081470029398,9.3729837494931301E-2,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH2","(Intercept)",1.00882159260525,1.1007825782238301,0.91645853828194901,0.36190309978475499,0.59102623743517602,0.60861650679280299,94,1.2089514744283201,0.49953532507592102,0.79956045651500196,791370.67055744003,851790.95097726001]
["Pumped Storage Hydro (PSH)","PSH2","lgEFlow",0.77215837732699899,7.3933576243130197E-2,10.4439473452192,3.8958134849493301E-17,0.59102623743517602,0.60861650679280299,94,1.2089514744283201,0.49953532507592102,0.79956045651500196,791370.67055744003,851790.95097726001]
["Pumped Storage Hydro (PSH)","PSH2","lgHead",0.85694385738319401,9.5130577697902396E-2,9.0080800318958794,3.6145825832157198E-14,0.59102623743517602,0.60861650679280299,94,1.2089514744283201,0.49953532507592102,0.79956045651500196,791370.67055744003,851790.95097726001]
["Pumped Storage Hydro (PSH)","PSH2","C",-0.15259448293165101,0.16208238672355599,-0.94146246249391796,0.34901635380318602,0.59102623743517602,0.60861650679280299,94,1.2089514744283201,0.49953532507592102,0.79956045651500196,791370.67055744003,851790.95097726001]
["Pumped Storage Hydro (PSH)","PSH2","E",4.5717720492101398E-2,0.18918232750979699,0.24165957303667199,0.80959988306470199,0.59102623743517602,0.60861650679280299,94,1.2089514744283201,0.49953532507592102,0.79956045651500196,791370.67055744003,851790.95097726001]
["Pumped Storage Hydro (PSH)","PSH3","(Intercept)",0.35854492600457499,0.98673794307033302,0.36336387844672002,0.71703684145839097,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH3","lgEFlow",0.78880502238034,6.7653722156601606E-2,11.659447510581201,6.9619166378555104E-21,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH3","lgHead",0.93319578056920205,7.9783537573715896E-2,11.696595675605099,5.73379524070437E-21,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH3","C",-0.40835751130870501,0.133671724330853,-3.0549281334769902,2.8302494968248499E-3,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH3","E",3.6656504162225302E-2,0.17476217222114601,0.209750792727844,0.83425372593056901,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH3","dmy40",0.246337714882363,0.145691727685791,1.69081470029398,9.3729837494931301E-2,0.63652736217509598,0.65246914453583704,115,1.22047965726152,0.48784591486815299,0.79037305393165802,796511.49539880001,796511.49539880001]
["Pumped Storage Hydro (PSH)","PSH4","(Intercept)",-0.307599491726819,0.95032493595418799,-0.32367822845558603,0.74680760520836897,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Pumped Storage Hydro (PSH)","PSH4","lgEFlow",0.83041406899048398,6.4960156917043502E-2,12.7834369312093,2.40086360145335E-23,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Pumped Storage Hydro (PSH)","PSH4","lgHead",0.973405089594374,7.6233064218097599E-2,12.768804449595899,2.5875482066304301E-23,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Pumped Storage Hydro (PSH)","PSH4","C",-0.39545715506145201,0.126480363971783,-3.12662885086002,2.2722748504166602E-3,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Pumped Storage Hydro (PSH)","PSH4","E",4.2682058473908602E-2,0.165305972397808,0.258200341190301,0.79674369029904801,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Pumped Storage Hydro (PSH)","PSH4","dmy40",0.239846873508654,0.137812929633926,1.7403800510283201,8.4640601068273494E-2,0.67680515556633103,0.69110581239967905,114,1.2070905266838601,0.46142692621930698,0.81368508891122704,782523.29968155106,787356.78765666101]
["Capacity Expansion","CXP1","(Intercept)",11.493123871793699,1.3017432885306801,8.8290248723051192,1.5508072165749301E-10,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","lgAdded_Capacity",0.41611937076169397,0.21366168487898801,1.9475619645954401,5.92992032149849E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","lgHead",-0.37520372811305103,0.19169272129398501,-1.9573185960338499,5.8098152102291502E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","C",0.56810014084693305,0.29246298208727001,1.94246853667591,5.9934696250690103E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","E",-0.25194614095349399,0.36361502991064099,-0.692892538065355,0.49282303853301401,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","Hd30",-0.65413241103731001,0.50880695382662,-1.28562002959616,0.20678444890015199,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","Hd60",0.25363959046665502,0.36666228653044802,0.69175260119257598,0.49353023335228302,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","addCap1",-1.47005588654025,0.95527775174351304,-1.5388779691112899,0.13257848814972201,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","addCap10",-0.66953409433859101,0.63603012502312295,-1.05267670193177,0.29950386475407897,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","addCap30",-0.42915785990822097,0.53495975231145998,-0.80222457494028598,0.42768728797976302,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","dmy40",1.23810490232697E-2,0.50540225474577805,2.4497415488376698E-2,0.98059113495660499,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP1","dmy40x",-0.422749287502795,0.40431649056959901,-1.0455900201033801,0.30272047982425299,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP2","(Intercept)",12.0766665792596,1.8820880189255,6.41663219669943,2.3250917551582798E-6,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","lgAdded_Capacity",0.39879963491933201,0.31109490443524801,1.2819227484400599,0.21384240416866701,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","lgHead",-0.46195164426762297,0.22817598933518499,-2.0245409940527401,5.58179608383262E-2,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","C",0.45066531061112602,0.30188691702606701,1.4928282253855101,0.15035468135732799,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","E",9.8064088506821401E-3,0.38193626442779799,2.5675511241054098E-2,0.97975858116544101,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","Hd30",-1.3849365362503401,0.75885846759118303,-1.82502613517181,8.2255980156550307E-2,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","Hd60",0.20044158142246801,0.51072583257906701,0.39246415324299799,0.69867037111207397,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","addCap10",-0.76012876986766897,0.80458901882707701,-0.94474166572118701,0.355534674508104,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","addCap30",-0.380624621525744,0.58829178668809301,-0.64699972044237897,0.52464188343720797,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP2","dmy40",-1.3441199134514701,0.78715321230911905,-1.7075708927217399,0.10245928369851399,0.66300716782457603,0.76410501747720305,31,1.4063751006269001,0.58877122578130003,"NA",42248.590862925499,"NA"]
["Capacity Expansion","CXP3","(Intercept)",11.493123871793699,1.3017432885306801,8.8290248723051192,1.5508072165749301E-10,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","lgAdded_Capacity",0.41611937076169397,0.21366168487898801,1.9475619645954401,5.92992032149849E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","lgHead",-0.37520372811305103,0.19169272129398501,-1.9573185960338499,5.8098152102291502E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","C",0.56810014084693305,0.29246298208727001,1.94246853667591,5.9934696250690103E-2,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","E",-0.25194614095349399,0.36361502991064099,-0.692892538065355,0.49282303853301401,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","Hd30",-0.65413241103731001,0.50880695382662,-1.28562002959616,0.20678444890015199,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","Hd60",0.25363959046665502,0.36666228653044802,0.69175260119257598,0.49353023335228302,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","addCap1",-1.47005588654025,0.95527775174351304,-1.5388779691112899,0.13257848814972201,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","addCap10",-0.66953409433859101,0.63603012502312295,-1.05267670193177,0.29950386475407897,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","addCap30",-0.42915785990822097,0.53495975231145998,-0.80222457494028598,0.42768728797976302,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","dmy40",1.23810490232697E-2,0.50540225474577805,2.4497415488376698E-2,0.98059113495660499,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP3","dmy40x",-0.422749287502795,0.40431649056959901,-1.0455900201033801,0.30272047982425299,0.79464115726507001,0.84270386513920204,48,1.47615395522952,0.60063609057234202,"NA",31996.094829126199,"NA"]
["Capacity Expansion","CXP4","(Intercept)",11.240571717130599,1.35494734339127,8.2959472720148693,8.8383113734735404E-10,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","lgAdded_Capacity",0.46183434033680898,0.22394971070460701,2.0622234290178398,4.6670989748179598E-2,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","lgHead",-0.363709067596376,0.19358112304733599,-1.87884573594212,6.8614360835985294E-2,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","C",0.56735686693370102,0.29437133413661398,1.92735093788173,6.2083485379902603E-2,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","E",-0.24938945844690999,0.36600216276326403,-0.68138793651943197,0.500110066645306,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","Hd30",-0.62446997677992699,0.513726556526242,-1.2155688057135301,0.232285125637339,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","Hd60",0.26936579464159199,0.36967815497775403,0.72864947797037505,0.47106376422130303,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","addCap1",-1.3562821340503901,0.97400197773984498,-1.3924839631204999,0.17255998321744501,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","addCap10",-0.55887370087570698,0.65780518918735897,-0.84960366695515099,0.40131979299595699,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","addCap30",-0.37036585504861702,0.54441165103301004,-0.68030479205552696,0.50078719254467197,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","dmy40",1.12026034180159E-2,0.50869957872104898,2.2022041862470101E-2,0.98255544647447601,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Capacity Expansion","CXP4","dmy40x",-0.36698975323269101,0.41402863542817597,-0.88638736992952505,0.38145893951973697,0.78458814552145195,0.83609967594023504,47,1.4550652902338601,0.60455170395145996,"NA",31658.555595162201,"NA"]
["Generator Rewind","GRW1","(Intercept)",8.5828083351033708,1.5231375046206299,5.6349530551682498,5.5645685200250097E-6,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","lgCapacity",0.57058714378206399,0.24973244339497,2.2847938218409198,3.0404855778486801E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","lgHead",-0.21140948746483701,9.3323846210421404E-2,-2.2653319172911401,3.1725508559547901E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","C",-0.59084818369237002,0.23771309504530699,-2.4855516839733101,1.94228254219646E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","E",-0.79165087727283501,0.32642749211462802,-2.42519670186002,2.2263784600106699E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","Cap30",-0.78200706757231098,0.66798471685854399,-1.1706960471341299,0.25195020482185398,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW1","Cap100",-0.560163522754482,0.40888831118423702,-1.3699670727493201,0.18198276402649699,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","(Intercept)",8.5828083351033708,1.5231375046206299,5.6349530551682498,5.5645685200250097E-6,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","lgCapacity",0.57058714378206399,0.24973244339497,2.2847938218409198,3.0404855778486801E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","lgHead",-0.21140948746483701,9.3323846210421404E-2,-2.2653319172911401,3.1725508559547901E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","C",-0.59084818369237002,0.23771309504530699,-2.4855516839733101,1.94228254219646E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","E",-0.79165087727283501,0.32642749211462802,-2.42519670186002,2.2263784600106699E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","Cap30",-0.78200706757231098,0.66798471685854399,-1.1706960471341299,0.25195020482185398,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW2","Cap100",-0.560163522754482,0.40888831118423702,-1.3699670727493201,0.18198276402649699,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","(Intercept)",8.5828083351033708,1.5231375046206299,5.6349530551682498,5.5645685200250097E-6,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","lgCapacity",0.57058714378206399,0.24973244339497,2.2847938218409198,3.0404855778486801E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","lgHead",-0.21140948746483701,9.3323846210421404E-2,-2.2653319172911401,3.1725508559547901E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","C",-0.59084818369237002,0.23771309504530699,-2.4855516839733101,1.94228254219646E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","E",-0.79165087727283501,0.32642749211462802,-2.42519670186002,2.2263784600106699E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","Cap30",-0.78200706757231098,0.66798471685854399,-1.1706960471341299,0.25195020482185398,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW3","Cap100",-0.560163522754482,0.40888831118423702,-1.3699670727493201,0.18198276402649699,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","(Intercept)",8.5828083351033708,1.5231375046206299,5.6349530551682498,5.5645685200250097E-6,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","lgCapacity",0.57058714378206399,0.24973244339497,2.2847938218409198,3.0404855778486801E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","lgHead",-0.21140948746483701,9.3323846210421404E-2,-2.2653319172911401,3.1725508559547901E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","C",-0.59084818369237002,0.23771309504530699,-2.4855516839733101,1.94228254219646E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","E",-0.79165087727283501,0.32642749211462802,-2.42519670186002,2.2263784600106699E-2,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","Cap30",-0.78200706757231098,0.66798471685854399,-1.1706960471341299,0.25195020482185398,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Generator Rewind","GRW4","Cap100",-0.560163522754482,0.40888831118423702,-1.3699670727493201,0.18198276402649699,0.67269354169919604,0.73220380684479602,34,1.00921976573048,0.55912764666240999,0.89205513151578697,10288.5737982151,10288.5737982151]
["Operation and Maintenance (O&M)","O&M","(Intercept)",3.9946454139816501,0.366039906701564,10.9131418210051,6.9998021757546194E-26,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","lgCapacity",0.71097306809347705,4.8043102154664299E-2,14.798650299571699,8.5570116526165E-44,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","Cap1",0.48596447198035497,0.36884946275319103,1.3175143820272499,0.188058145654311,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","Cap10",0.76313597249473697,0.29406386124908801,2.5951368837135602,9.6353229187074903E-3,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","Cap30",0.51691412684791205,0.23012562221469399,2.24622587382148,2.4972257293769898E-2,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","Cap100",0.28299808743389698,0.18687416649046901,1.51437779094164,0.130340403846742,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","Cap500",0.15322840593819401,0.15287705592276599,1.002298252104,0.31651443313006,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","majExp500x",1.6260562502931599,0.14386103908447101,11.302964726526,1.62705682154527E-27,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","majExp1000x",3.0193697042649501,0.33449565701098999,9.0266335032438203,1.39538930174967E-18,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","I(log(age * avgcapFactor)^2)",1.73713954104503E-2,6.6238391498301902E-3,2.6225569518691598,8.8997832534643499E-3,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]
["Operation and Maintenance (O&M)","O&M","I(log(capFactor))",-0.121964497716091,4.1403193625286397E-2,-2.9457751211153802,3.31860402397505E-3,0.70848463428282005,0.71222201076637404,781,1.20832974582551,0.56918476180614896,0.83696380808920701,2337.1660708713998,2337.1660708713998]

{"sheet":"Calc","index":5,"n_rows":103,"n_cols":50,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,0,0,8],[1,12,1,16],[0,12,0,16],[0,17,0,21],[0,22,0,49],[1,17,1,21]]}
["Input Data",null,null,null,null,null,null,null,null,null,null,null,"Capital Expenditure Model",null,null,null,null,"Annual O&M Expenditure Model",null,null,null,null,"Endogenous Variable Calculations"]
["Unique Project Name","Project Type (Drop-down)","Project Capacity (MW)","Added Capacity (MW)","Project Head (ft)","Project Stage","Year ( Fixed at 2021)","Construction (Yes=1; No=0)","Engineering (Yes=1; No=0)","Plant Age (Years)","Capacity Factor","Major Expense Indicator","Estimated Capital Expenditure (2020$million)",null,null,null,null,"Estimated O&M Expenditure (2020$million)",null,null,null,null,"Model Equation","Estimated Flow (cfs)","<= 1MW  Capacity Indicator",">1MW & <= 10MW  Capacity Indicator",">10MW & <= 30MW  Capacity Indicator",">30MW & <= 100MW  Capacity Indicator","<= 500MW  Capacity Indicator","<= 1MW  Capacity Indicator",">1MW & <= 10MW  Capacity Indicator",">10MW & <= 30MW  Capacity Indicator","<= 30ft Head Indicator",">30ft & <= 60ft Head Indicator",">60ft & <= 100ft Head Indicator","(2021 minus Year)+1","40 year ",">40 years","Intercept Term","Nat Log of Capacity","Nat Log of Added Capacity","Nat Log of Head","Nat Log of Eflow","Nat Log of tyr","Zero for calculations","Zero for calculations","Capacity factor","Natural log of Capacity Factor","Plant age","Square of Natural log of (Capacity Factor*Plant Age)"]
["Project Name","Type","Capacity","Added_Capacity","Head","Stage","Year","C","E","Plant_Age","Cap_Factor","Expens_Type","fitCapEx","fiterrCapEx","CapEx","CapEx_LBnd","CapEx_UBnd","fitOMEx","fiterrOMEx","OMEx","OMEx_LBnd","OMEx_Ubnd","Equation","Eflow","Cap1","Cap10","Cap30","Cap100","Cap500","addCap1","addCap10","addCap30","Hd30","Hd60","Hd100","tyr","dmy40","dmy40x","(Intercept)","lgCapacity","lgAdded_Capacity","lgHead","lgEFlow","lgtyr","majExp500x","majExp1000x","capFactor","I(log(capFactor))","age","I(log(age * avgcapFactor)^2)"]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 1"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":22.4},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":19.84},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":11.180039541251164},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.46719336234162956},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":90.717987529897655},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":56.858304906787261},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":144.74144586206734},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.80655749736093},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58415930586756126},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":1.0920331664199421},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.60888975323751526},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":1.9585424622772085},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":14816.151364016674},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":3.1090609588609941},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.9877001018567269},{"$f":"LN(Model[[#This Row],[Eflow]])","v":9.6034731730876004},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},{"$f":"Model[[#This Row],[Expens_Type]]","v":0},{"$f":"Model[[#This Row],[Expens_Type]]","v":0},{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 2"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0.5},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":22},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":7.8250620879084662},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47320428710029294},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":3.1669792103656911},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":1.9730368736182595},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":5.0834109858754974},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":4.0723402560792756},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.60578844696220835},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":7.0921901074049942E-2},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":3.8698113024077017E-2},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":0.12997832862878447},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":298.24720278215386},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":-0.69314718055994529},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Head]])","v":3.0910424533583161},{"$f":"LN(Model[[#This Row],[Eflow]])","v":5.6979226821650721},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 3"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":10},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":9.4559999999999995},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":10.594378364357985},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47294711638507431},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":50.506118104523267},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":31.473545360222086},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":81.048001958240548},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.4793967223089872},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.59187867979687137},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.78732077143724422},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.43561423656212461},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":1.4229883807944246},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":13877.83092471951},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":2.3025850929940459},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.2466494606637424},{"$f":"LN(Model[[#This Row],[Eflow]])","v":9.5380479484136362},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 4"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":100},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":18.169},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":12.718491114971616},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.4755354744630545},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":422.50751352973094},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":262.61045006234332},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":679.76197804275182},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":7.6363348253604268},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58303379383283171},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":2.5038225322908207},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":1.3976395573495413},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":4.4855107600817128},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":72226.74292704479},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":4.6051701859880918},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.8997168451203037},{"$f":"LN(Model[[#This Row],[Eflow]])","v":11.18756565695112},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 5"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":19.989999999999998},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":2},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":19.2},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":11.084586306297677},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.46691739851464781},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":82.459100711706597},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":51.696238519209757},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":131.52800832224477},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.7256282788298938},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58414015244747575},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":1.0071373810612025},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.56156479121711311},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":1.8062487538301835},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":13662.828629118292},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":2.9952321485123088},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0.69314718055994529},{"$f":"LN(Model[[#This Row],[Head]])","v":2.954910279033736},{"$f":"LN(Model[[#This Row],[Eflow]])","v":9.5224341855619059},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 6"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":40},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":0.1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":16},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":11.931988886207261},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47407713005192725},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":192.4247178968227},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":119.77654373673796},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":309.13625408206502},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.9848767924542416},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58338044225171293},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":1.3052055580718667},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.72831626285895779},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":2.3390409300136645},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":32807.192306036923},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":3.6888794541139363},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":-2.3025850929940455},{"$f":"LN(Model[[#This Row],[Head]])","v":2.7725887222397811},{"$f":"LN(Model[[#This Row],[Eflow]])","v":10.398403047957489},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 7"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0.999},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":13},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":8.5016054143441107},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47493174855658193},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":6.2296585848871171},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":3.8743960049162656},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":10.016695772712193},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":4.5644379048905277},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.60362759182867753},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.11601006279220927},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":6.3437130445150869E-2},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":0.21215232427148803},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":1008.4426188840272},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":-1.0005003335835344E-3},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.5649493574615367},{"$f":"LN(Model[[#This Row],[Eflow]])","v":6.9161624582882126},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 8"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":9.1999999999999993},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":21.704999999999998},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":10.411174648791038},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.4686115629159463},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":42.051319446336855},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":26.318686522325589},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":67.188515113694791},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.4201146439790193},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.5913749729145692},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.74200328816082162},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.41074751283790972},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":1.3404070930034779},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":5562.3343785402385},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":2.2192034840549946},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":3.0775426487515567},{"$f":"LN(Model[[#This Row],[Eflow]])","v":8.6237731513867715},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 9"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":2.8},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":18.628},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":10},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":9.3884774354103939},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.46641950944495891},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":15.122648951026322},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":9.4855922405311972},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":24.109671330671759},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":5.6193493688603331},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.5845864762806916},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.33314852098849423},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.18567575935407696},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":0.59775135657407585},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":1972.5174674018331},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":1.0296194171811581},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.924665825120131},{"$f":"LN(Model[[#This Row],[Eflow]])","v":7.5870659081443605},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":10},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":2.5902903939802346}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 10"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0.66900000000000004},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":12},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":10},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":8.1606650843365571},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47389675519687519},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":4.4299185571891435},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":2.7579411585277498},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":7.1155174441084066},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":4.3243554815902074},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.59953682596826918},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":9.1249226184094451E-2},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":5.0101837611181657E-2},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":0.16618993785844197},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":731.60038842462347},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":-0.40197121885390852},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":2.4849066497880004},{"$f":"LN(Model[[#This Row],[Eflow]])","v":6.595234447441424},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":10},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":2.5902903939802346}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 11"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":14.6},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":38.756999999999998},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":10.665197265696117},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47059898086294949},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":54.212601469871998},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":33.862709697287876},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":86.791818623025208},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.5022329904445444},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58463000252183828},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.80550710332472897},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.44891879709209093},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":1.4453431170838065},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":4943.4683558390907},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":2.6810215287142909},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":3.6573113846462739},{"$f":"LN(Model[[#This Row],[Eflow]])","v":8.5058224601513501},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 12"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":3.4},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":150},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":9.4074007838493188},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47074647325863128},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":15.411544925116102},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":9.6250630014776917},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":24.676796083558852},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":5.7123921074745008},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58969498628782746},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":0.36563338027606812},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.20274238867537248},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":0.65939722642886645},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":297.45187690806813},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":1.2237754316221157},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":5.0106352940962555},{"$f":"LN(Model[[#This Row],[Eflow]])","v":5.6952524536091929},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":"Site 13"},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":"Non-Powered Dam (NPD)"},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":29},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":101.789},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":"Engineering"},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":1},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":11.31487352170808},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":0.47719633744964157},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":103.81283733972107},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":64.418013029576784},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":167.29955938838415},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":6.9901555359737353},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":0.58459046508510748},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":1.3121136203564887},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":0.73128561493945032},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":2.3542677683705868},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":"NPD3"},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":3738.7481039211339},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":3.3672958299864741},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":4.6229020432682359},{"$f":"LN(Model[[#This Row],[Eflow]])","v":8.2265061028015705},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},2021,{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]
[{"$f":"INDEX(InputsResults[Project Name],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Project Type],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Plant Capacity (MW)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Added_Capacity],ROW()-ROW($A$3))","v":1},{"$f":"INDEX(InputsResults[Head (ft)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Stage],ROW()-ROW($A$3))","v":0},{"$f":"2021","v":2021},{"$f":"IF(Model[[#This Row],[Stage]]=\"Construction\",1,0)","v":0},{"$f":"IF(Model[[#This Row],[Stage]]=\"Engineering\",1,0)","v":0},{"$f":"INDEX(InputsResults[Plant Age (Years)],ROW()-ROW($A$3))","v":0},{"$f":"INDEX(InputsResults[Capacity Factor (Rate)],ROW()-ROW($A$3))","v":0.5},0,{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=Model[[#This Row],[Equation]]),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),NA())","v":{"$error":"#N/A"}},{"$f":"IF(NOT(Model[[#This Row],[Equation]]=\"O&M\"), (_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,MATCH(Model[[#This Row],[Equation]],XXINV!$A$2:$A$296,0)+SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]]))-1,SUM(1*(Coeff[Equation]=Model[[#This Row],[Equation]])))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=Model[[#This Row],[Equation]]),Model[#Headers],0)))))),NA())","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]-Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"INDEX(Coeff[scal],MATCH(Model[[#This Row],[Equation]],Coeff[Equation],0))*EXP(Model[[#This Row],[fitCapEx]]+Model[[#This Row],[fiterrCapEx]])/1000","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(_xlfn._xlws.FILTER(Coeff[Estimate],Coeff[Equation]=\"O&M\"),INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0)))","v":{"$error":"#NUM!"}},{"$f":"(_xlfn.T.INV.2T((1-IF(ISNUMBER(confdINTV),confdINTV,NA())),INDEX(Coeff[ssiz],MATCH(\"O&M\",Coeff[Equation],0)))*INDEX(Coeff[stde],MATCH(\"O&M\",Coeff[Equation],0))*(1 + MMULT(MMULT(TRANSPOSE(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))),INDEX(XXINV!$C$2:$O$296,MATCH(\"O&M\",XXINV!$A$2:$A$296,0),1):INDEX(XXINV!$C$2:$O$296,SUM(1*(Coeff[Equation]=\"O&M\"))+MATCH(\"O&M\",XXINV!$A$2:$A$296,0)-1,SUM(1*(Coeff[Equation]=\"O&M\")))),(INDEX(Model[#This Row],,MATCH(_xlfn._xlws.FILTER(Coeff[Variable],Coeff[Equation]=\"O&M\"),Model[#Headers],0))))))","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]-Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX(Coeff[scal],MATCH(\"O&M\",Coeff[Equation],0))*EXP(Model[[#This Row],[fitOMEx]]+Model[[#This Row],[fiterrOMEx]])/1000","v":{"$error":"#NUM!"}},{"$f":"INDEX('Coeff'!$S$4:$S$10,MATCH(Model[[#This Row],[Type]],'Coeff'!$R$4:$R$10,0))","v":{"$error":"#N/A"}},{"$f":"3.28084*35.3147*1000*Model[[#This Row],[Capacity]]/(0.9*9.81*Model[[#This Row],[Head]])","v":{"$error":"#DIV/0!"}},{"$f":"IF(Model[[#This Row],[Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>1,Model[[#This Row],[Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>10,Model[[#This Row],[Capacity]]<=30),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>30,Model[[#This Row],[Capacity]]<=100),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Capacity]]>100,Model[[#This Row],[Capacity]]<=500),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Added_Capacity]]<=1,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>1,Model[[#This Row],[Added_Capacity]]<=10),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Added_Capacity]]>10,Model[[#This Row],[Added_Capacity]]<=30),1,0)","v":0},{"$f":"IF(Model[[#This Row],[Head]]<=30,1,0)","v":1},{"$f":"IF(AND(Model[[#This Row],[Head]]>30,Model[[#This Row],[Head]]<=60),1,0)","v":0},{"$f":"IF(AND(Model[[#This Row],[Head]]>60,Model[[#This Row],[Head]]<=100),1,0)","v":0},{"$f":"2021-Model[[#This Row],[Year]]+1","v":1},{"$f":"IF(AND(ROUND(Model[[#This Row],[tyr]]/20,0)>2,ROUND(Model[[#This Row],[tyr]]/20,0)<3),1,0)","v":0},{"$f":"IF(ROUND(Model[[#This Row],[tyr]]/20,0)>=3,1,0)","v":0},{"$f":"1","v":1},{"$f":"LN(Model[[#This Row],[Capacity]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Added_Capacity]])","v":0},{"$f":"LN(Model[[#This Row],[Head]])","v":{"$error":"#NUM!"}},{"$f":"LN(Model[[#This Row],[Eflow]])","v":{"$error":"#DIV/0!"}},{"$f":"LN(Model[[#This Row],[tyr]])","v":0},0,0,{"$f":"Model[[#This Row],[Cap_Factor]]","v":0.5},{"$f":"IF(Model[[#This Row],[capFactor]]>0,LN(Model[[#This Row],[capFactor]]),0)","v":-0.69314718055994529},{"$f":"Model[[#This Row],[Plant_Age]]","v":0},{"$f":"IF(AND(Model[[#This Row],[capFactor]],Model[[#This Row],[age]]),LN(Model[[#This Row],[capFactor]]*Model[[#This Row],[age]])^2,0)","v":0}]

{"sheet":"XXINV","index":6,"n_rows":296,"n_cols":15,"rows_kept":296,"cut":false,"hidden":true,"merged":[]}
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NPD1","(Intercept)",2.0192358631734701,-0.110680997468919,-0.200840872157449,1.4453728774660699E-2,7.8582231510853501E-3,-0.24689079220067001,-0.14957317358264699,-7.9987216218591201E-2,-0.55888233641041496,-0.31866672520796102,-0.166931579548106,9.3525331310618694E-3,-1.89214983412926E-2]
["NPD1","lgEFlow",-0.11068099746891701,8.3747555378825E-3,7.8960414398137006E-3,-2.4691559480920699E-4,7.6428648083572105E-4,-4.32628650309388E-4,-1.17494479134526E-3,-1.7066595468503999E-3,3.8196845693927797E-2,2.0663042250546201E-2,9.4081546034082402E-3,-7.3798758788292795E-4,2.51083577529088E-3]
["NPD1","lgHead",-0.200840872157452,7.8960414398140805E-3,2.5594643898649301E-2,-4.3056862552713097E-3,-3.49500154443031E-3,4.4091913989439797E-2,2.6773228683548599E-2,1.5411382873001899E-2,4.0911202182220399E-2,2.2600446583349001E-2,1.14754161970243E-2,-1.9235068188285999E-3,-6.1786285048386102E-4]
["NPD1","C",1.44537287746614E-2,-2.46915594809265E-4,-4.30568625527136E-3,3.4621165757637601E-2,5.5582110478034604E-3,-6.80586579738737E-3,-2.9291837748635502E-3,-2.7782322476917099E-3,2.0657972813665701E-3,2.8792333355116802E-3,3.9458606265811401E-3,-4.0803205535459401E-3,3.95806958349361E-3]
["NPD1","E",7.85822315108692E-3,7.6428648083562401E-4,-3.4950015444304501E-3,5.5582110478034699E-3,3.7061537730391697E-2,-1.0407660677458399E-2,-8.0698565152969495E-3,-4.4785480586803901E-3,-1.83525045824149E-4,1.88111184849122E-3,6.8418622041307401E-4,-1.6764494192218901E-3,5.3240864707252604E-3]
["NPD1","Hd30",-0.246890792200683,-4.3262865030840002E-4,4.4091913989440797E-2,-6.8058657973874099E-3,-1.04076606774583E-2,0.127069423032905,8.1485464101643507E-2,5.4147132684587498E-2,1.2157844122045E-2,1.0068988701871701E-2,8.5260707027975599E-3,-1.81528550007018E-3,-7.2861194696369697E-3]
["NPD1","Hd60",-0.14957317358265501,-1.17494479134464E-3,2.6773228683549199E-2,-2.9291837748635701E-3,-8.0698565152968801E-3,8.1485464101643604E-2,6.8399443992224307E-2,3.9253999676662703E-2,8.42306477513435E-3,6.6204621458568003E-3,7.6366081326390096E-3,-4.0032924250282402E-4,-7.4973831430306696E-3]
["NPD1","Hd100",-7.9987216218596904E-2,-1.7066595468500101E-3,1.5411382873002401E-2,-2.7782322476917398E-3,-4.4785480586803598E-3,5.41471326845877E-2,3.92539996766628E-2,4.8076370533724003E-2,-2.38501973564816E-3,-1.4808162032742299E-3,1.8833083609972399E-3,-1.88085215959657E-3,-5.1094811916476196E-3]
["NPD1","Cap1",-0.55888233641040697,3.8196845693927901E-2,4.0911202182218699E-2,2.0657972813668498E-3,-1.8352504582366599E-4,1.21578441220402E-2,8.4230647751313108E-3,-2.3850197356500898E-3,0.22819653274039101,0.12620842185418299,7.0853867078652905E-2,-2.4988308525561399E-3,-1.88375247940761E-3]
["NPD1","Cap10",-0.31866672520795603,2.0663042250546299E-2,2.2600446583348099E-2,2.8792333355118298E-3,1.8811118484914899E-3,1.00689887018691E-2,6.6204621458551202E-3,-1.48081620327531E-3,0.12620842185418299,8.4538433287063494E-2,5.0013801271768597E-2,3.8700062684986398E-4,1.9753328585240399E-5]
["NPD1","Cap30",-0.166931579548104,9.4081546034082992E-3,1.1475416197023899E-2,3.9458606265812199E-3,6.8418622041320997E-4,8.5260707027962797E-3,7.6366081326382004E-3,1.8833083609967199E-3,7.0853867078653099E-2,5.0013801271768701E-2,4.76581044737125E-2,1.55891325024548E-3,1.0982425724350899E-3]
["NPD1","dmy40",9.3525331310617202E-3,-7.3798758788293196E-4,-1.92350681882857E-3,-4.0803205535459401E-3,-1.6764494192219E-3,-1.81528550007008E-3,-4.0032924250276201E-4,-1.8808521595965299E-3,-2.4988308525561499E-3,3.87000626849861E-4,1.55891325024548E-3,2.9967100839340802E-2,4.2704133506904097E-3]
["NPD1","dmy40x",-1.8921498341291601E-2,2.5108357752908301E-3,-6.1786285048397898E-4,3.9580695834936204E-3,5.3240864707252804E-3,-7.2861194696371701E-3,-7.4973831430307997E-3,-5.1094811916477002E-3,-1.88375247940785E-3,1.9753328585102299E-5,1.0982425724350201E-3,4.2704133506904201E-3,1.6968262273853299E-2]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NPD2","(Intercept)",5.5093184266033299,-0.33032277809940702,-0.52565341372785102,4.7259055747266E-2,6.9753682336308798E-2,-0.49300408120396699,-0.28178993554314002,-0.13262591914069299,-1.96107023410435,-0.84288118150101998,-0.43118266332523297,9.54828701394137E-2,0]
["NPD2","lgEFlow",-0.33032277809926502,2.48819576530468E-2,2.4457778049484999E-2,-2.6019916462457099E-4,-2.7188342199256301E-3,-2.2763573106229298E-3,-2.8904241552615501E-3,-4.4877089368668801E-3,0.14517549839046001,5.8129137724674602E-2,2.7394802885610602E-2,-9.6205564607330495E-3,0]
["NPD2","lgHead",-0.52565341372806196,2.44577780495112E-2,6.2229685198011399E-2,-1.22286754943563E-2,-1.06101038018126E-2,9.1199104383856602E-2,5.0945233394534203E-2,2.7812038969072798E-2,0.14426951721240799,6.3103626464431503E-2,3.22626162177507E-2,-5.5725627647839103E-3,0]
["NPD2","C",4.7259055747363103E-2,-2.6019916463162199E-4,-1.22286754943638E-2,5.1342467954747902E-2,8.8540490405028295E-3,-2.0373173693009301E-2,-7.2286719036977198E-3,-6.7717119204807E-3,1.7795540861899801E-3,4.8266467029592598E-3,6.0022694032657899E-3,-1.7994201657085498E-2,0]
["NPD2","E",6.9753682336357994E-2,-2.7188342199303602E-3,-1.0610103801814701E-2,8.8540490405020107E-3,6.4239761831911907E-2,-1.88459861335122E-2,-8.3243673124719902E-3,-1.1108371609668899E-2,-7.1250962163876594E-2,-5.5185275035697402E-3,-2.0312640814637798E-3,4.5604054614931996E-3,0]
["NPD2","Hd30",-0.49300408120484601,-2.2763573105575299E-3,9.1199104383921606E-2,-2.0373173693008201E-2,-1.8845986133518799E-2,0.26277030081071001,0.15799529263304701,0.101815391623303,-1.02342714102056E-2,1.66977549395372E-2,1.64527975724259E-2,1.58151098775915E-2,0]
["NPD2","Hd60",-0.28178993554368298,-2.89042415522169E-3,5.0945233394575101E-2,-7.2286719036974301E-3,-8.3243673124762801E-3,0.15799529263305101,0.13194437390389999,6.8383962295943096E-2,-1.36353708670773E-2,1.3312963287949699E-2,1.7170713067094601E-2,1.56651722853169E-2,0]
["NPD2","Hd100",-0.13262591914102001,-4.48770893684381E-3,2.7812038969098899E-2,-6.7717119204811797E-3,-1.11083716096718E-2,0.10181539162331101,6.8383962295946801E-2,0.101150190610336,-1.98677103127161E-2,-5.6118824743038899E-3,7.3221413506399701E-4,-1.8430477409640299E-3,0]
["NPD2","Cap1",-1.96107023410356,0.14517549839046301,0.144269517212257,1.77955408623151E-3,-7.1250962163849102E-2,-1.0234271410589701E-2,-1.36353708673116E-2,-1.9867710312851901E-2,1.17802429536694,0.36863963909624797,0.189772273749723,-5.4835057789925E-2,0]
["NPD2","Cap10",-0.84288118150078095,5.8129137724681999E-2,6.3103626464376505E-2,4.8266467029762202E-3,-5.5185275035592096E-3,1.6697754939381301E-2,1.33129632878543E-2,-5.6118824743597896E-3,0.368639639096285,0.17924783318451601,9.8037802704451504E-2,-1.60344671412781E-2,0]
["NPD2","Cap30",-0.43118266332514898,2.7394802885616701E-2,3.2262616217725998E-2,6.00226940327412E-3,-2.0312640814588502E-3,1.6452797572349399E-2,1.7170713067047701E-2,7.3221413503627602E-4,0.189772273749756,9.8037802704457305E-2,7.8457375814701802E-2,-5.0109246060629099E-3,0]
["NPD2","dmy40",9.5482870139290493E-2,-9.6205564607281403E-3,-5.5725627647684904E-3,-1.7994201657088201E-2,4.56040546149081E-3,1.5815109877617799E-2,1.56651722853327E-2,-1.84304774095536E-3,-5.48350577898951E-2,-1.60344671412634E-2,-5.0109246060547003E-3,0.16487962490773,0]
["NPD2","dmy40x",0,0,0,0,0,0,0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NPD3","(Intercept)",2.0712716333902201,-0.113620859600172,-0.20596444683712101,1.4163711303148E-2,8.0084609723706495E-3,-0.25334164831799499,-0.153099946357862,-7.9571225118974298E-2,-0.56667851363604405,-0.32668144909761698,-0.17011508475079901,1.01956541775547E-2,-1.8900491388183401E-2]
["NPD3","lgEFlow",-0.113620859600174,8.6277626272579493E-3,8.0452720058283508E-3,-1.4780035215824201E-4,6.2502311024444101E-4,-5.0015621129336201E-4,-1.3002854933529199E-3,-1.9900088841728102E-3,3.8974324586948397E-2,2.1259641543013099E-2,9.6817094662219796E-3,-9.0944465447427103E-4,2.6421054564045999E-3]
["NPD3","lgHead",-0.20596444683711701,8.0452720058280004E-3,2.63349652299576E-2,-4.4318428426149102E-3,-3.2948483914184601E-3,4.53962007623386E-2,2.7611877040654601E-2,1.57613805676276E-2,4.1105989394258399E-2,2.3155299463795201E-2,1.16569832267469E-2,-1.81181362302041E-3,-8.54172546881992E-4]
["NPD3","C",1.4163711303146699E-2,-1.47800352158164E-4,-4.4318428426147896E-3,3.4761331418242197E-2,5.3564712170096999E-3,-7.1068848252371503E-3,-3.11084976227887E-3,-2.9212965496776002E-3,2.4043788982721801E-3,3.0529159796561902E-3,4.0032716114271104E-3,-4.2524870809358302E-3,4.1275998187069902E-3]
["NPD3","E",8.0084609723694994E-3,6.2502311024451398E-4,-3.2948483914183599E-3,5.3564712170096999E-3,3.7723565193556199E-2,-9.8815144344242406E-3,-7.8292855859717903E-3,-4.50894261514835E-3,-3.0992157727041501E-4,1.7450958283410499E-3,6.0003622191761696E-4,-1.08664859989063E-3,5.1091056854482E-3]
["NPD3","Hd30",-0.253341648317983,-5.0015621129422796E-4,4.5396200762337802E-2,-7.1068848252372604E-3,-9.8815144344243204E-3,0.13014040674035199,8.3632962236387304E-2,5.5625317011504902E-2,1.13867021396602E-2,1.03127780610681E-2,8.3779937887379606E-3,-1.3817233795869899E-3,-7.8500249699092802E-3]
["NPD3","Hd60",-0.15309994635785501,-1.3002854933534501E-3,2.7611877040654102E-2,-3.1108497622789502E-3,-7.8292855859718406E-3,8.3632962236387304E-2,7.0145581080462593E-2,4.0367842411980798E-2,7.6695989033507403E-3,6.6211718738123102E-3,7.4224083885504697E-3,-1.57418256600967E-4,-7.9804775663736508E-3]
["NPD3","Hd100",-7.9571225118969094E-2,-1.9900088841731702E-3,1.5761380567627201E-2,-2.9212965496776401E-3,-4.5089426151483699E-3,5.5625317011504798E-2,4.0367842411980701E-2,4.9691288922496697E-2,-3.99460003873881E-3,-2.1314807866702899E-3,1.40413275296364E-3,-1.89052807315049E-3,-5.2912565670559198E-3]
["NPD3","Cap1",-0.56667851363605404,3.8974324586948397E-2,4.1105989394260301E-2,2.4043788982717799E-3,-3.09921577270796E-4,1.1386702139664801E-2,7.6695989033535202E-3,-3.9946000387369503E-3,0.23249064635149,0.12818270924061001,7.1594946119859004E-2,-2.6187788623067199E-3,-1.6677836310505299E-3]
["NPD3","Cap10",-0.32668144909762198,2.1259641543013099E-2,2.3155299463796301E-2,3.0529159796559599E-3,1.7450958283408301E-3,1.0312778061070799E-2,6.6211718738139599E-3,-2.1314807866691901E-3,0.12818270924061001,8.6076838426713501E-2,5.0628063075713603E-2,1.52209873458239E-4,1.5804626239535399E-4]
["NPD3","Cap30",-0.170115084750802,9.68170946622199E-3,1.16569832267474E-2,4.0032716114269803E-3,6.0003622191749596E-4,8.3779937887394108E-3,7.4224083885513596E-3,1.40413275296424E-3,7.1594946119859004E-2,5.0628063075713603E-2,4.81158000340286E-2,1.42435936363287E-3,1.2803781103178E-3]
["NPD3","dmy40",1.01956541775544E-2,-9.0944465447424599E-4,-1.8118136230203901E-3,-4.2524870809358302E-3,-1.08664859989063E-3,-1.3817233795869999E-3,-1.57418256600968E-4,-1.8905280731505E-3,-2.6187788623065898E-3,1.52209873458316E-4,1.4243593636329101E-3,3.0523109842288901E-2,4.0633328234374703E-3]
["NPD3","dmy40x",-1.8900491388184601E-2,2.6421054564046598E-3,-8.5417254688186395E-4,4.1275998187069798E-3,5.1091056854481896E-3,-7.8500249699090703E-3,-7.9804775663735207E-3,-5.2912565670558496E-3,-1.66778363105025E-3,1.58046262395507E-4,1.28037811031788E-3,4.0633328234374599E-3,1.73980829318982E-2]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NPD4","(Intercept)",2.18845749054287,-0.120606194322618,-0.216841117956945,1.66459596022249E-2,4.7566425410191003E-3,-0.26139812119498101,-0.162342262622969,-8.4521785911331498E-2,-0.599564111352764,-0.34603817191948999,-0.18082020071737601,1.0158172179858999E-2,-1.77036436549565E-2]
["NPD4","lgEFlow",-0.120606194322618,9.1546521816430193E-3,8.5342626182142497E-3,-1.9000219734213299E-4,9.0203410972064199E-4,-6.9032837216881295E-4,-1.1670017905676901E-3,-1.99043183094322E-3,4.1656528043458103E-2,2.2587730338252999E-2,1.03632510323102E-2,-9.0860520568543997E-4,2.6402047392300198E-3]
["NPD4","lgHead",-0.21684111795694599,8.5342626182143902E-3,2.7616129093851E-2,-4.8087787091451901E-3,-3.1772866804780598E-3,4.7116979510326999E-2,2.9041809511746002E-2,1.6583900121607899E-2,4.2979181433454798E-2,2.45890760870093E-2,1.2427890214443999E-2,-1.87525191622483E-3,-1.14143337519652E-3]
["NPD4","C",1.6645959602225601E-2,-1.90002197342174E-4,-4.80877870914525E-3,3.70004596289953E-2,5.5481615306168996E-3,-7.32934766396009E-3,-3.2941678953546699E-3,-2.5026045044920001E-3,1.18340376465898E-3,1.8443040313591899E-3,3.3076221950591399E-3,-3.4052769502375502E-3,4.6845639397125804E-3]
["NPD4","E",4.7566425410198203E-3,9.0203410972060003E-4,-3.1772866804781301E-3,5.54816153061691E-3,3.9297486369355802E-2,-1.0273634825967199E-2,-7.7124229479537502E-3,-4.7791517075111197E-3,2.2383155994858901E-4,2.5620534051301702E-3,9.9279007683239192E-4,-1.1240032409211001E-3,5.6247231491007897E-3]
["NPD4","Hd30",-0.26139812119498501,-6.9032837216847598E-4,4.7116979510327402E-2,-7.3293476639600197E-3,-1.0273634825967199E-2,0.135370900195631,8.69816212254578E-2,5.7909635580218201E-2,8.8976125710694808E-3,1.0102913125494E-2,8.3553851491543693E-3,-1.2849605462886299E-3,-8.0599407561888995E-3]
["NPD4","Hd60",-0.16234226262297199,-1.1670017905675101E-3,2.9041809511746199E-2,-3.2941678953546201E-3,-7.7124229479536999E-3,8.6981621225457703E-2,7.2794571130088304E-2,4.2080297263832202E-2,7.3283856892086899E-3,7.3176337504068396E-3,7.96825965148611E-3,-6.7688217932797601E-5,-8.2571573496315904E-3]
["NPD4","Hd100",-8.45217859113334E-2,-1.9904318309430899E-3,1.6583900121608101E-2,-2.5026045044919802E-3,-4.7791517075110998E-3,5.7909635580218201E-2,4.2080297263832299E-2,5.1761130963890498E-2,-4.53943371230569E-3,-2.02721621752785E-3,1.8985695647854199E-3,-1.4511543456884001E-3,-5.4594419220411004E-3]
["NPD4","Cap1",-0.599564111352762,4.1656528043458201E-2,4.2979181433454201E-2,1.1834037646591799E-3,2.23831559948792E-4,8.8976125710679508E-3,7.3283856892078503E-3,-4.5394337123062798E-3,0.25083114969287201,0.13569447610350899,7.5786198854092102E-2,-2.8550901962199901E-3,-1.94125234128403E-3]
["NPD4","Cap10",-0.34603817191948799,2.2587730338253099E-2,2.4589076087008999E-2,1.8443040313593101E-3,2.5620534051302899E-3,1.01029131254931E-2,7.3176337504063599E-3,-2.02721621752819E-3,0.13569447610350899,9.0532228899800601E-2,5.32675814537844E-2,-1.4298338023338E-5,-1.3546989594556799E-4]
["NPD4","Cap30",-0.18082020071737601,1.03632510323102E-2,1.24278902144438E-2,3.3076221950592002E-3,9.9279007683246109E-4,8.3553851491538905E-3,7.9682596514858497E-3,1.89856956478523E-3,7.5786198854092199E-2,5.3267581453784497E-2,5.0283941163387899E-2,1.61254521157023E-3,1.2527132526265799E-3]
["NPD4","dmy40",1.01581721798592E-2,-9.0860520568545396E-4,-1.87525191622485E-3,-3.4052769502375502E-3,-1.12400324092111E-3,-1.2849605462886501E-3,-6.7688217932815098E-5,-1.45115434568841E-3,-2.8550901962200699E-3,-1.42983380233814E-5,1.6125452115702101E-3,3.1557422251691399E-2,4.3788971333978801E-3]
["NPD4","dmy40x",-1.77036436549553E-2,2.64020473922996E-3,-1.1414333751966501E-3,4.68456393971259E-3,5.6247231491007897E-3,-8.0599407561890903E-3,-8.2571573496316997E-3,-5.4594419220411602E-3,-1.9412523412843199E-3,-1.3546989594574101E-4,1.25271325262649E-3,4.3788971333978896E-3,1.8293278752022399E-2]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NSD1","(Intercept)",8.5902504529903307,-0.51471966233350597,-0.69516645720018699,-5.7132696566872497E-2,-0.222550116815077,-0.55554300653128297,-0.60897733864430104,-0.471277887595418,-2.81278812073869,-1.7066648411077601,-0.85030917565364605,-0.17595236196452901,-0.30662115078059199]
["NSD1","lgEFlow",-0.51471966233350797,3.5383106203355497E-2,3.6876923405808698E-2,2.98201124094543E-3,9.9046641968557805E-3,3.7447767779594699E-3,1.63104054592603E-2,1.3482998334169599E-2,0.18436034098133899,0.11123614179831399,5.6062014732082797E-2,1.01285740732871E-2,1.6235493585913901E-2]
["NSD1","lgHead",-0.695166457200185,3.6876923405808497E-2,6.3020634699636299E-2,-1.4506444803783901E-4,1.71099888746555E-2,8.3254714259411805E-2,7.3810851141589903E-2,5.4251206902705101E-2,0.20493227639186101,0.12045387382433299,5.4530159881462599E-2,1.1616538190630301E-2,2.2889426721218301E-2]
["NSD1","C",-5.7132696566870297E-2,2.9820112409452999E-3,-1.45064448038012E-4,7.3873037131669803E-2,2.0941533752885301E-2,-1.50677327945491E-2,-5.8083453367558198E-3,1.22776976108354E-2,3.1374428879172099E-2,2.1396768971999498E-2,9.9714994544733097E-3,7.6598838331535602E-3,1.6383288171533499E-2]
["NSD1","E",-0.222550116815075,9.90466419685564E-3,1.71099888746554E-2,2.0941533752885402E-2,0.102771409244206,-8.4216687147125099E-3,-8.8326949886616893E-3,9.9232575583262407E-3,6.6956909514952895E-2,5.2563985202346203E-2,4.3871690313659999E-2,6.7834574351685198E-3,2.4769658846493899E-2]
["NSD1","Hd30",-0.55554300653127398,3.7447767779587699E-3,8.3254714259411097E-2,-1.5067732794549E-2,-8.4216687147126192E-3,0.37096032515454502,0.22337347795374099,0.16148666108168799,1.4262127435298101E-2,-4.0377992510548504E-3,-2.5745256756827501E-2,4.1299427657692303E-3,-6.9983416721952404E-3]
["NSD1","Hd60",-0.60897733864429504,1.63104054592598E-2,7.3810851141589501E-2,-5.8083453367556897E-3,-8.8326949886617292E-3,0.22337347795374099,0.311664973041619,0.124594207803576,0.12628256207956501,5.3284737368284998E-2,9.3248021306425594E-3,1.6950869341375501E-2,-2.5773226340908301E-2]
["NSD1","Hd100",-0.471277887595414,1.3482998334169201E-2,5.42512069027049E-2,1.2277697610835501E-2,9.9232575583262199E-3,0.16148666108168899,0.124594207803576,0.26955068901771201,6.7966583897115906E-2,4.7735635205918399E-2,-2.9798161906277099E-4,1.87926923602986E-2,8.7837949445535596E-3]
["NSD1","Cap1",-2.8127881207387002,0.18436034098133899,0.20493227639186101,3.13744288791728E-2,6.6956909514953505E-2,1.4262127435301E-2,0.12628256207956701,6.7966583897117502E-2,1.1284610746046799,0.63711852870261798,0.33668154388279697,6.2375298683708703E-2,6.0966527893650299E-2]
["NSD1","Cap10",-1.7066648411077601,0.11123614179831399,0.12045387382433401,2.1396768971999901E-2,5.2563985202346598E-2,-4.0377992510526404E-3,5.3284737368286698E-2,4.7735635205919599E-2,0.63711852870261898,0.43608449463242799,0.23131648298311799,3.2756309390103502E-2,7.2395849307373902E-2]
["NSD1","Cap30",-0.85030917565364705,5.60620147320827E-2,5.45301598814628E-2,9.9714994544735196E-3,4.38716903136602E-2,-2.5745256756826599E-2,9.3248021306432394E-3,-2.9798161906227698E-4,0.33668154388279697,0.23131648298311799,0.20185469609262,1.7370794187819099E-2,4.8921921151427898E-2]
["NSD1","dmy40",-0.17595236196452799,1.01285740732871E-2,1.16165381906302E-2,7.6598838331536001E-3,6.7834574351685302E-3,4.1299427657694003E-3,1.6950869341375598E-2,1.87926923602987E-2,6.2375298683708398E-2,3.2756309390103301E-2,1.7370794187818998E-2,0.146831171777518,1.7878103278510402E-2]
["NSD1","dmy40x",-0.30662115078059099,1.62354935859138E-2,2.2889426721218301E-2,1.6383288171533599E-2,2.4769658846493899E-2,-6.9983416721950001E-3,-2.5773226340908201E-2,8.7837949445536707E-3,6.0966527893650001E-2,7.2395849307373694E-2,4.8921921151427801E-2,1.7878103278510402E-2,0.109293919102424]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NSD2","(Intercept)",14.194882667040901,-0.86505232309762004,-1.1304345490110399,-0.151999502090475,-0.92007796016765397,-0.77465741880808503,-0.82250376395342395,-0.87199288019548105,-3.9131089540443602,-2.7743533598190102,-1.4256340641599199,-6.1937510638375701E-2,0]
["NSD2","lgEFlow",-0.86505232309750302,5.8426617062157397E-2,6.2772319226338996E-2,1.0037332738368101E-2,5.8102734099440001E-2,5.2744077758277302E-3,2.0726159920937098E-2,3.10338743321588E-2,0.25586945586084903,0.17968002491186499,9.4851149206877094E-2,-3.1118631959299198E-5,0]
["NSD2","lgHead",-1.13043454901119,6.2772319226357606E-2,9.8572985939710395E-2,5.64004393245771E-3,6.7935544347187599E-2,0.113601967848596,9.7459674295267695E-2,9.2663406235329801E-2,0.28534570111151197,0.19978503874449599,9.4142387077328707E-2,3.20974207893836E-3,0]
["NSD2","C",-0.15199950209039101,1.0037332738364199E-2,5.6400439324493703E-3,8.9540867644883906E-2,3.11858983685879E-2,-1.46195919494891E-2,8.3571204184317103E-3,2.5243664018783901E-2,5.1263453296711198E-2,3.4650568665626401E-2,1.78574367949355E-2,2.2559699877786901E-2,0]
["NSD2","E",-0.92007796016759802,5.8102734099444102E-2,6.7935544347173193E-2,3.1185898368592702E-2,0.31106471751710502,-9.6215786335724002E-2,-6.3353372095292196E-2,-9.4733871048804305E-3,0.112825993788902,0.18325502463104401,0.115243595649708,-0.103068812927467,0]
["NSD2","Hd30",-0.77465741880906303,5.2744077758937096E-3,0.113601967848665,-1.46195919494741E-2,-9.6215786335657597E-2,0.63841398389228798,0.36662218741052,0.25007866476166901,2.15532053709909E-2,4.9582832110617904E-3,-2.48731840666323E-2,8.83896351362157E-2,0]
["NSD2","Hd60",-0.822503763954057,2.0726159920982399E-2,9.7459674295309204E-2,8.3571204184433208E-3,-6.3353372095247898E-2,0.36662218741049801,0.62731927159855505,0.198651575240364,8.1718813650387204E-2,8.3975158877616501E-2,3.2959227356557402E-2,8.4549014643309606E-2,0]
["NSD2","Hd100",-0.87199288019592203,3.1033874332192801E-2,9.2663406235355503E-2,2.5243664018793702E-2,-9.4733871048485307E-3,0.25007866476163398,0.19865157524035101,0.42911630526392802,0.20418269000048,0.11678045871242999,1.64257586950213E-2,5.6763442554650601E-2,0]
["NSD2","Cap1",-3.9131089540438602,0.25586945586085102,0.28534570111142998,5.1263453296729301E-2,0.112825993788885,2.1553205370694401E-2,8.1718813650184005E-2,0.20418269000032799,1.6022715758397501,0.87260838878878499,0.460654136041456,8.82626839673403E-2,0]
["NSD2","Cap10",-2.7743533598186398,0.17968002491186599,0.19978503874443701,3.4650568665639002E-2,0.18325502463103099,4.95828321085109E-3,8.3975158877471798E-2,0.116780458712322,0.872608388788782,0.66349885707414902,0.357636593037925,1.4703043609197001E-2,0]
["NSD2","Cap30",-1.4256340641596299,9.4851149206870794E-2,9.4142387077290099E-2,1.7857436794940802E-2,0.115243595649695,-2.4873184066746198E-2,3.2959227356477001E-2,1.64257586949592E-2,0.46065413604142502,0.35763659303790402,0.29213351703189,2.56074992153708E-2,0]
["NSD2","dmy40",-6.1937510638358499E-2,-3.1118631959898599E-5,3.2097420789364002E-3,2.2559699877786998E-2,-0.103068812927468,8.8389635136210801E-2,8.4549014643305706E-2,5.6763442554647797E-2,8.8262683967337496E-2,1.4703043609195001E-2,2.5607499215370099E-2,0.58655027455198505,0]
["NSD2","dmy40x",0,0,0,0,0,0,0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NSD3","(Intercept)",8.99764275294174,-0.53774263717501802,-0.72783024313226496,-7.2210853898717106E-2,-0.31096043976404503,-0.47958059139127701,-0.71502576343880497,-0.50696413655620898,-2.9607165828730002,-1.7993950377418999,-0.90065656222637402,-0.18602239444986901,-0.242748826785775]
["NSD3","lgEFlow",-0.53774263717501802,3.6770180798212003E-2,3.8612634235879302E-2,3.8927720379766202E-3,1.48928851972981E-2,-1.47933090086701E-3,2.0578055640946901E-2,1.55822198724394E-2,0.19123193835368499,0.11687023886053401,5.9115974918092201E-2,1.06904666902096E-2,1.3305247174730001E-2]
["NSD3","lgHead",-0.72783024313226397,3.8612634235879302E-2,6.5782481213958702E-2,9.94955031308187E-4,2.4203425294593999E-2,7.8334896637295801E-2,8.4522927223959599E-2,5.6995545544236997E-2,0.218775332947863,0.12735546504647299,5.8290499154374897E-2,1.2441951475445001E-2,1.6859892523453199E-2]
["NSD3","C",-7.2210853898716093E-2,3.89277203797654E-3,9.9495503130812802E-4,7.45538471287992E-2,2.4305751287214301E-2,-1.90014421906648E-2,-3.44084206088708E-3,1.3714959602078899E-2,3.5787207299097498E-2,2.49624792470543E-2,1.19495828388477E-2,8.0926846775653608E-3,1.431002709588E-2]
["NSD3","E",-0.31096043976404297,1.4892885197298001E-2,2.4203425294593899E-2,2.4305751287214399E-2,0.12222889872708601,-2.5536539460041301E-2,1.3737033549566499E-2,1.78739819303468E-2,9.8445993455867006E-2,7.2686256941804805E-2,5.4820050987537103E-2,9.0055451629773506E-3,1.0836378192387501E-2]
["NSD3","Hd30",-0.47958059139127701,-1.4793309008670199E-3,7.8334896637295801E-2,-1.90014421906648E-2,-2.55365394600412E-2,0.398246115680158,0.22492964319362499,0.15337755150410601,4.1146734992383704E-3,-2.50226154577552E-2,-3.7310745158937203E-2,1.9948496675430902E-3,-1.7703335944165999E-3]
["NSD3","Hd60",-0.71502576343880297,2.05780556409468E-2,8.4522927223959501E-2,-3.4408420608870601E-3,1.37370335495666E-2,0.22492964319362499,0.37760296746180899,0.131277120101983,0.198350049998789,6.9629983574718099E-2,1.8212821022910299E-2,1.95274904926733E-2,-5.6555879196481799E-2]
["NSD3","Hd100",-0.50696413655620898,1.5582219872439299E-2,5.6995545544236997E-2,1.3714959602078899E-2,1.7873981930346901E-2,0.15337755150410601,0.131277120101983,0.27308713292379699,7.8004927081418998E-2,5.6410143118871797E-2,4.3849513311670597E-3,1.96576469735802E-2,4.2241296764212602E-3]
["NSD3","Cap1",-2.96071658287299,0.19123193835368499,0.218775332947863,3.5787207299097797E-2,9.8445993455867395E-2,4.1146734992382203E-3,0.198350049998789,7.8004927081418998E-2,1.2153638739694701,0.66269164704668604,0.35090616526565799,6.6407363011932799E-2,2.3511766839851601E-2]
["NSD3","Cap10",-1.7993950377418999,0.11687023886053299,0.12735546504647299,2.4962479247054501E-2,7.2686256941805E-2,-2.5022615457755401E-2,6.9629983574718293E-2,5.64101431188717E-2,0.66269164704668704,0.45951294270067,0.24388474081791101,3.4846653247471597E-2,6.1690632559277397E-2]
["NSD3","Cap30",-0.90065656222637203,5.9115974918092097E-2,5.82904991543748E-2,1.1949582838847801E-2,5.48200509875372E-2,-3.73107451589373E-2,1.82128210229104E-2,4.3849513311669001E-3,0.35090616526565699,0.24388474081791101,0.208632082218732,1.8553491348612599E-2,4.28795230037263E-2]
["NSD3","dmy40",-0.18602239444986801,1.06904666902096E-2,1.24419514754449E-2,8.0926846775653798E-3,9.0055451629773593E-3,1.9948496675430498E-3,1.95274904926733E-2,1.9657646973580099E-2,6.6407363011932605E-2,3.48466532474715E-2,1.8553491348612599E-2,0.14714497218863901,1.60130543290136E-2]
["NSD3","dmy40x",-0.242748826785776,1.3305247174730001E-2,1.6859892523453299E-2,1.431002709588E-2,1.0836378192387501E-2,-1.77033359441656E-3,-5.6555879196481702E-2,4.2241296764212602E-3,2.3511766839852E-2,6.1690632559277502E-2,4.2879523003726397E-2,1.60130543290136E-2,0.12597814258055001]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["NSD4","(Intercept)",10.2795916665336,-0.621608773025353,-0.83257436699119802,-5.3172104050489201E-2,-0.24856597693976001,-0.57054586264003904,-0.84453307397454902,-0.67857599811509295,-3.4898841367937301,-2.0195795884596301,-0.98344510177341504,-0.20998716760604899,-0.31309748205246601]
["NSD4","lgEFlow",-0.621608773025357,4.2694375602948101E-2,4.5076560982668601E-2,2.2317133010387102E-3,1.1446272223907501E-2,8.7072911738677596E-4,2.8255677722179399E-2,2.2329483546660998E-2,0.22655483222860301,0.132043206184939,6.5365461041775999E-2,1.18209019426774E-2,1.5727622164890199E-2]
["NSD4","lgHead",-0.83257436699119303,4.5076560982667997E-2,7.4810113950978002E-2,-4.6969066256941701E-4,1.86510575452879E-2,8.9984731394187903E-2,9.4800359120326305E-2,7.3605217881045695E-2,0.259742667655252,0.14405766377571,6.3417751077619697E-2,1.45033860781121E-2,2.4479597479096699E-2]
["NSD4","C",-5.3172104050491199E-2,2.2317133010388E-3,-4.6969066256922798E-4,7.7353195540940306E-2,2.7341882646987701E-2,-2.5891079020500401E-2,-4.0396815359103897E-3,1.8610771079526901E-2,3.4156305728647203E-2,2.21439469834636E-2,9.8798341926879599E-3,9.4792025587450892E-3,1.1892707522940501E-2]
["NSD4","E",-0.24856597693976001,1.14462722239074E-2,1.8651057545288001E-2,2.73418826469876E-2,0.1520165093575,-5.3026551855596703E-2,4.32337958402184E-3,-1.1372147361754299E-2,5.1334092451906399E-2,6.1663967962352198E-2,5.0115638387020503E-2,6.0551512276621504E-3,-5.8098471292563798E-3]
["NSD4","Hd30",-0.57054586264000695,8.7072911738458295E-4,8.9984731394185599E-2,-2.5891079020500699E-2,-5.3026551855597501E-2,0.48769558988982897,0.236218855852527,0.19027669824676499,1.70305351248752E-2,-1.81111792442952E-2,-4.1462478427664103E-2,1.0041075954041699E-3,3.1609438969903703E-2]
["NSD4","Hd60",-0.84453307397452704,2.82556777221778E-2,9.4800359120324904E-2,-4.0396815359106603E-3,4.32337958402133E-3,0.236218855852529,0.421503808370991,0.15180369344186201,0.24958608375544,9.3630535756983699E-2,3.7974768510165402E-2,2.4610066408732301E-2,-6.1038245015271102E-2]
["NSD4","Hd100",-0.67857599811507796,2.2329483546659899E-2,7.3605217881044904E-2,1.8610771079526699E-2,-1.1372147361754599E-2,0.19027669824676599,0.15180369344186201,0.47589471486260698,0.18426842247273101,8.4523219827509793E-2,1.7981705032048202E-2,3.2123225962497802E-2,4.4321462972211997E-2]
["NSD4","Cap1",-3.4898841367937399,0.22655483222860301,0.259742667655255,3.4156305728646599E-2,5.1334092451906801E-2,1.7030535124887201E-2,0.249586083755449,0.184268422472736,1.5188302856020199,0.76193664923467197,0.39006673799325697,8.4342401183005303E-2,5.8678015375859101E-2]
["NSD4","Cap10",-2.0195795884596399,0.132043206184939,0.144057663775712,2.2143946983463302E-2,6.1663967962352503E-2,-1.8111179244288102E-2,9.3630535756989E-2,8.4523219827513499E-2,0.76193664923467397,0.502304755414273,0.26316174470082898,3.9275616395568598E-2,7.1407238297014106E-2]
["NSD4","Cap30",-0.98344510177342503,6.5365461041776304E-2,6.3417751077621098E-2,9.8798341926878194E-3,5.0115638387020801E-2,-4.1462478427660598E-2,3.7974768510168101E-2,1.79817050320502E-2,0.39006673799325903,0.26316174470082898,0.227066200756914,2.0582933891668199E-2,4.7435137657681002E-2]
["NSD4","dmy40",-0.20998716760605099,1.18209019426774E-2,1.45033860781123E-2,9.4792025587450493E-3,6.0551512276621798E-3,1.0041075954048499E-3,2.4610066408732801E-2,3.21232259624981E-2,8.43424011830054E-2,3.9275616395568598E-2,2.0582933891668102E-2,0.14945609130540899,1.8925904395954801E-2]
["NSD4","dmy40x",-0.31309748205246701,1.5727622164890102E-2,2.44795974790969E-2,1.18927075229404E-2,-5.8098471292563703E-3,3.1609438969904702E-2,-6.1038245015270401E-2,4.4321462972212497E-2,5.8678015375858997E-2,7.1407238297013897E-2,4.7435137657680801E-2,1.8925904395954801E-2,0.18002854013978001]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["Canal1","(Intercept)",4.3202857173893099,-0.17192526555822399,-0.29173354464324103,-3.0437021666405901E-2,-8.31542623519652E-2,-0.304621457032132,-0.15434419874035099,-0.16640869991561999,-2.1927937197781802,-1.76094811517214,-1.6104720103380701,-7.7073636774496704E-2,-4.65414124036648E-2]
["Canal1","lgEFlow",-0.17192526555822699,1.54538538905282E-2,7.7523225235947499E-3,6.1054553669105097E-4,-3.6335081726236499E-3,-2.0925065922087701E-2,-1.8992934415126599E-2,-9.7690218686089791E-3,9.2171921108955002E-2,5.92096973295042E-2,2.8447321805903099E-2,-3.7327794549628598E-3,-3.5680329517876301E-3]
["Canal1","lgHead",-0.29173354464323697,7.7523225235944003E-3,3.8536305373561702E-2,1.2565309925515401E-2,1.36790663225112E-2,7.9157206906252595E-2,5.2790094045175102E-2,4.0926836902484803E-2,4.88352472796569E-2,1.9701355897260301E-2,3.0231722632278201E-2,-1.37230472734089E-2,7.3333691707701699E-3]
["Canal1","C",-3.04370216664052E-2,6.1054553669105205E-4,1.2565309925515199E-2,0.162172912005278,9.5828660761818604E-2,2.1924626903914501E-2,1.29683084749247E-2,2.0994376540345201E-2,-0.12765508913331899,-0.154820892412177,-0.15885056440624301,-5.3402227354713901E-2,8.6726845215280401E-2]
["Canal1","E",-8.3154262351964506E-2,-3.6335081726236698E-3,1.36790663225111E-2,9.5828660761818604E-2,0.167451809846343,5.0077095594242898E-5,-1.00171880902483E-2,-9.8278277756266106E-3,-9.4772194219490305E-2,-9.7047749082365894E-2,-5.1825168560840101E-2,2.7214128762672998E-2,0.12463135835835901]
["Canal1","Hd30",-0.30462145703211302,-2.09250659220886E-2,7.9157206906251595E-2,2.1924626903915001E-2,5.0077095594539102E-5,0.356276848050471,0.22641829371164199,0.169592523669507,-0.11635418895786399,-9.8733703753962204E-2,7.9384130173602695E-3,-1.99206318204793E-2,-9.6925335187167502E-4]
["Canal1","Hd60",-0.154344198740337,-1.89929344151273E-2,5.2790094045174298E-2,1.2968308474925E-2,-1.00171880902481E-2,0.22641829371164099,0.23665032694161101,0.12970370974752199,-0.113510483344027,-9.2476447089516606E-2,-4.12253645346288E-2,-2.0682105093414199E-2,-1.0062659302502599E-2]
["Canal1","Hd100",-0.16640869991561,-9.76902186860951E-3,4.0926836902484297E-2,2.0994376540345399E-2,-9.8278277756264805E-3,0.169592523669507,0.12970370974752199,0.16166485272133699,-5.7872466191193302E-2,-7.0102883031336799E-2,-4.3936511499569003E-3,-1.0020218556621999E-2,-4.4796022734938101E-3]
["Canal1","Cap1",-2.1927937197781899,9.2171921108954405E-2,4.8835247279660397E-2,-0.12765508913331899,-9.4772194219490402E-2,-0.116354188957853,-0.113510483344019,-5.7872466191187098E-2,1.7787558742256899,1.5823051750534201,1.42470144586137,0.12881495520466599,-8.7215061769977203E-2]
["Canal1","Cap10",-1.76094811517215,5.9209697329503798E-2,1.9701355897263299E-2,-0.154820892412177,-9.7047749082365894E-2,-9.8733703753952504E-2,-9.2476447089509695E-2,-7.0102883031331498E-2,1.5823051750534201,1.51348868328655,1.3833638073857899,0.15066788223757899,-9.5821291419892499E-2]
["Canal1","Cap30",-1.6104720103380701,2.8447321805902301E-2,3.02317226322803E-2,-0.15885056440624301,-5.1825168560840101E-2,7.9384130173683794E-3,-4.1225364534622902E-2,-4.3936511499524898E-3,1.42470144586137,1.3833638073857899,1.8917533748350499,0.18699882830529699,-6.7182158806697201E-2]
["Canal1","dmy40",-7.7073636774498994E-2,-3.73277945496279E-3,-1.3723047273408701E-2,-5.3402227354713901E-2,2.7214128762672901E-2,-1.9920631820478901E-2,-2.0682105093413901E-2,-1.00202185566218E-2,0.12881495520466699,0.15066788223757999,0.18699882830529699,0.19383958858730699,2.9868858725019799E-2]
["Canal1","dmy40x",-4.6541412403664599E-2,-3.5680329517876102E-3,7.3333691707700398E-3,8.6726845215280401E-2,0.12463135835835901,-9.6925335187211098E-4,-1.0062659302502899E-2,-4.47960227349402E-3,-8.7215061769976607E-2,-9.5821291419891902E-2,-6.7182158806696798E-2,2.98688587250199E-2,0.144332449785501]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["Canal2","(Intercept)",2.2994219614782399,-0.14932148025699701,-0.36154569646095402,-0.38277715786754501,-0.37583440092265002,-0.43934717627888897,-0.10249010032464299,-0.177070524131241,0.29604526942960802,0.813494404657082,1.18988228739128,0,0]
["Canal2","lgEFlow",-0.14932148025700501,2.5260851932738301E-2,1.4694333678569999E-2,4.9975647961432897E-3,2.4728848672746201E-4,-3.3335258302417799E-2,-4.43429195394947E-2,-1.77242996436992E-2,9.7517117370577392E-3,-5.1737436634798302E-2,-0.107335755359248,0,0]
["Canal2","lgHead",-0.36154569646097801,1.46943336785702E-2,6.8863239165801393E-2,4.5807994567108497E-2,5.37601579856841E-2,0.122862681067563,5.65841225061419E-2,5.2047761426945401E-2,-8.2126875110069095E-2,-0.14817646309049101,-0.131242358260377,0,0]
["Canal2","C",-0.38277715786760202,4.9975647961452603E-3,4.5807994567112799E-2,0.32107728478285402,0.22510637519787899,5.9874400693763798E-2,2.10368770259351E-2,2.0567272568180799E-2,-6.0798390941829601E-2,-0.120089540652402,-0.20188922627331299,0,0]
["Canal2","E",-0.37583440092273701,2.4728848673137598E-4,5.3760157985693197E-2,0.22510637519788401,0.30998331743716201,3.5865007219138802E-2,-2.3390501693445299E-2,-3.3579104303628801E-2,-0.11388986709518301,-0.14300636911989301,-0.118938164707603,0,0]
["Canal2","Hd30",-0.43934717627889902,-3.3335258302418902E-2,0.12286268106756,5.9874400693755797E-2,3.5865007219124598E-2,0.55092390661454305,0.354138783061544,0.24502460623448699,-0.24245894588661299,-0.19952383370874399,2.6356033164986999E-3,0,0]
["Canal2","Hd60",-0.102490100324632,-4.4342919539495901E-2,5.6584122506138902E-2,2.10368770259311E-2,-2.3390501693450898E-2,0.35413878306154201,0.41107955600787499,0.19341868574500101,-0.16101948615062101,-5.4145048901989401E-2,0.112674434727981,0,0]
["Canal2","Hd100",-0.17707052413122401,-1.7724299643701001E-2,5.20477614269408E-2,2.0567272568174099E-2,-3.3579104303638002E-2,0.24502460623448299,0.19341868574500101,0.25506431163830301,-8.8059484195227494E-2,-0.111323516865196,2.2312476929212299E-2,0,0]
["Canal2","Cap1",0.29604526942981102,9.7517117370464201E-3,-8.2126875110097794E-2,-6.0798390941861201E-2,-0.11388986709521,-0.24245894588665201,-0.161019486150632,-8.8059484195245494E-2,0.23765579971724199,0.203229087114666,-0.14483961740213,0,0]
["Canal2","Cap10",0.81349440465730705,-5.1737436634809099E-2,-0.14817646309051799,-0.120089540652426,-0.143006369119905,-0.19952383370878499,-5.4145048902004098E-2,-0.111323516865219,0.20322908711462501,0.44977192074100603,0.160493396801583,0,0]
["Canal2","Cap30",1.1898822873914801,-0.10733575535925501,-0.13124235826039601,-0.20188922627332301,-0.11893816470759699,2.6356033164658399E-3,0.112674434727966,2.2312476929188502E-2,-0.14483961740220999,0.16049339680153499,1.1742285079920201,0,0]
["Canal2","dmy40",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Canal2","dmy40x",0,0,0,0,0,0,0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["Canal3","(Intercept)",4.6613733001117197,-0.19065511914727201,-0.32349932211641602,-4.2914973615916299E-2,-6.0369682585639198E-2,-0.31713631376520701,-0.19603899160535199,-0.20335811198308101,-2.2986742447455599,-1.82291405792679,-1.6441568750534299,-6.4941431463436602E-2,-4.2088850291951897E-2]
["Canal3","lgEFlow",-0.19065511914727201,1.6936386676122201E-2,8.8642922379197804E-3,1.01066048257712E-3,-6.28312166420965E-3,-2.1222942758440499E-2,-1.7797225807889502E-2,-8.7632207439733902E-3,0.10049049932130601,6.4537820863179496E-2,3.0737957342168901E-2,-4.1644027821084104E-3,-5.0590105558120197E-3]
["Canal3","lgHead",-0.32349932211641802,8.8642922379199192E-3,4.2379372883771797E-2,1.4167580789266601E-2,1.3528333761109301E-2,8.1677926270888407E-2,5.8180852476690997E-2,4.5745508495505002E-2,5.52058631453324E-2,2.2690546106721499E-2,3.2706417243827203E-2,-1.52046067865405E-2,8.6900230740591701E-3]
["Canal3","C",-4.2914973615918998E-2,1.0106604825772299E-3,1.41675807892668E-2,0.16359044248016999,9.6493250647837703E-2,2.32450664142634E-2,1.52626215087793E-2,2.3899706976509501E-2,-0.12554169423164999,-0.15544014369635101,-0.15838472260577399,-5.4264016546451001E-2,8.7093688960204696E-2]
["Canal3","E",-6.0369682585644097E-2,-6.2831216642094297E-3,1.35283337611097E-2,9.6493250647837703E-2,0.17418921782861199,1.7582509121596801E-3,-9.5238205007954196E-3,-7.9363743317121295E-3,-0.109783324419634,-0.10825894674427899,-5.5632204218910297E-2,2.7154555865382402E-2,0.12843571360081199]
["Canal3","Hd30",-0.31713631376521401,-2.1222942758440201E-2,8.1677926270888601E-2,2.3245066414263101E-2,1.7582509121593501E-3,0.363648940302985,0.23161231541764701,0.175893526260123,-0.117959970589794,-0.10162865186608799,8.4803926544314498E-3,-2.07694285791299E-2,-3.45561902041223E-4]
["Canal3","Hd60",-0.19603899160535701,-1.77972258078893E-2,5.8180852476691199E-2,1.5262621508779099E-2,-9.5238205007956208E-3,0.23161231541764701,0.24497694221309199,0.13788879300506701,-0.106760482698683,-8.96612895851958E-2,-3.7940400787541503E-2,-2.2631446872446101E-2,-8.6055658251391592E-3]
["Canal3","Hd100",-0.20335811198308401,-8.7632207439732306E-3,4.5745508495505099E-2,2.38997069765093E-2,-7.9363743317123394E-3,0.175893526260123,0.13788879300506701,0.176244944456068,-5.2517884494739701E-2,-6.9683888785266102E-2,-1.1805340057814699E-3,-1.1565295824601999E-2,-4.9783192200335098E-3]
["Canal3","Cap1",-2.2986742447455502,0.10049049932130601,5.5205863145330998E-2,-0.12554169423165101,-0.10978332441963599,-0.117959970589798,-0.106760482698686,-5.2517884494741901E-2,1.8255814079573001,1.6124244843333699,1.43756857520258,0.12635575387901299,-9.5065377661467804E-2]
["Canal3","Cap10",-1.82291405792678,6.4537820863179704E-2,2.2690546106720399E-2,-0.15544014369635201,-0.10825894674428101,-0.101628651866091,-8.9661289585198298E-2,-6.9683888785267795E-2,1.6124244843333699,1.53675739336647,1.3925574401874701,0.15008651645214799,-0.10167311097072899]
["Canal3","Cap30",-1.6441568750534299,3.0737957342169199E-2,3.2706417243826398E-2,-0.15838472260577499,-5.5632204218911699E-2,8.48039265442844E-3,-3.7940400787543897E-2,-1.18053400578305E-3,1.43756857520258,1.3925574401874701,1.89613729260969,0.18633151038549001,-6.9418741229701597E-2]
["Canal3","dmy40",-6.4941431463437296E-2,-4.1644027821083401E-3,-1.52046067865405E-2,-5.4264016546451001E-2,2.7154555865382402E-2,-2.0769428579130101E-2,-2.2631446872446299E-2,-1.15652958246021E-2,0.12635575387901299,0.15008651645214799,0.18633151038549001,0.194548911778648,2.9161816515519901E-2]
["Canal3","dmy40x",-4.2088850291954499E-2,-5.0590105558118896E-3,8.69002307405938E-3,8.7093688960204793E-2,0.12843571360081199,-3.4556190204101998E-4,-8.6055658251390395E-3,-4.9783192200333797E-3,-9.5065377661466693E-2,-0.101673110970728,-6.9418741229701098E-2,2.9161816515519901E-2,0.149938889064618]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","Hd30","Hd60","Hd100","Cap1","Cap10","Cap30","dmy40","dmy40x"]
["Canal4","(Intercept)",5.0735325751270297,-0.22464268955872299,-0.34118296343153298,-0.133395935184382,-0.14650904850450799,-0.289181624962077,-0.145604876349782,-0.18437919306231201,-2.42908420605333,-1.8638162351790999,-1.65160063015381,-8.6799968567157507E-2,-0.126692598804826]
["Canal4","lgEFlow",-0.22464268955872299,2.00822222873463E-2,9.8484028947539107E-3,7.5709560935823903E-3,-2.6838464763715998E-4,-2.6374683450399301E-2,-2.4125924052215902E-2,-1.2241051337765299E-2,0.113531080956752,7.0859135838665502E-2,3.2702168795935203E-2,-2.2083991463712599E-3,9.3755394671900803E-4]
["Canal4","lgHead",-0.34118296343152998,9.8484028947537806E-3,4.3827211202559897E-2,1.8954443989362E-2,1.8176437178341699E-2,8.4628321278606602E-2,5.9189185995293402E-2,4.7272903761099598E-2,5.7983650427910802E-2,2.05840594401509E-2,3.1288139431854697E-2,-1.4692339429379499E-2,1.3293476956167E-2]
["Canal4","C",-0.13339593518437901,7.5709560935822498E-3,1.8954443989362E-2,0.19205468807433301,0.12506229289433901,1.9287058422180502E-2,9.8781058238708603E-3,2.7834110819296098E-2,-0.10828097602227001,-0.160576336830037,-0.16558178816052099,-4.77352401233938E-2,0.115484399353096]
["Canal4","E",-0.146509048504506,-2.68384647637253E-4,1.81764371783418E-2,0.12506229289433901,0.207810757644667,1.2050641473341E-3,-1.5214642452970099E-2,-2.8333041218936103E-4,-9.6287070046752604E-2,-0.11428610369115801,-6.1370541793994003E-2,3.4696580743134003E-2,0.155182329016679]
["Canal4","Hd30",-0.289181624962072,-2.6374683450399599E-2,8.4628321278606297E-2,1.9287058422180099E-2,1.2050641473334801E-3,0.40032529552541402,0.25157118945819501,0.189497432993319,-0.14105446994721599,-0.123388988992372,2.88695755540094E-3,-2.4884940515033399E-2,-5.2722313084783597E-3]
["Canal4","Hd60",-0.14560487634977701,-2.4125924052216099E-2,5.9189185995293103E-2,9.8781058238704995E-3,-1.5214642452970601E-2,0.25157118945819501,0.27366925698684802,0.14956849100537301,-0.137726228704805,-0.11487523580975301,-5.3345241680708901E-2,-2.7369633613985301E-2,-1.1126846564697399E-2]
["Canal4","Hd100",-0.18437919306230799,-1.2241051337765501E-2,4.7272903761099397E-2,2.78341108192958E-2,-2.83330412189709E-4,0.189497432993319,0.14956849100537301,0.204109979301661,-7.2993408774203503E-2,-9.2275073099276197E-2,-9.8250343613662007E-3,-1.15380599245018E-2,3.6432369392303102E-4]
["Canal4","Cap1",-2.42908420605335,0.113531080956753,5.79836504279128E-2,-0.10828097602226799,-9.6287070046750897E-2,-0.14105446994721299,-0.137726228704803,-7.2993408774201698E-2,1.88718564718441,1.6497751233757101,1.45356393040311,0.132149103573344,-8.1112771077400295E-2]
["Canal4","Cap10",-1.8638162351791201,7.0859135838666404E-2,2.0584059440152801E-2,-0.160576336830035,-0.11428610369115701,-0.12338898899237,-0.11487523580975199,-9.2275073099274796E-2,1.6497751233757101,1.57444618194247,1.41187659621747,0.15224203433648401,-0.109524706533562]
["Canal4","Cap30",-1.65160063015382,3.2702168795936098E-2,3.1288139431856203E-2,-0.16558178816051999,-6.1370541793992602E-2,2.8869575554021799E-3,-5.3345241680707901E-2,-9.8250343613652397E-3,1.45356393040311,1.41187659621747,1.9105753915105299,0.18652638377334499,-7.95783029390838E-2]
["Canal4","dmy40",-8.6799968567161406E-2,-2.20839914637108E-3,-1.4692339429379199E-2,-4.7735240123393502E-2,3.4696580743134302E-2,-2.4884940515033201E-2,-2.73696336139852E-2,-1.1538059924501701E-2,0.132149103573346,0.152242034336485,0.18652638377334599,0.19711596197043199,3.5597680743476703E-2]
["Canal4","dmy40x",-0.126692598804823,9.3755394671884995E-4,1.3293476956167E-2,0.115484399353096,0.155182329016679,-5.2722313084779104E-3,-1.1126846564697E-2,3.6432369392328602E-4,-8.1112771077402696E-2,-0.109524706533564,-7.9578302939085604E-2,3.5597680743476398E-2,0.180131664987292]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","dmy40","dmy40x"]
["PSH1","(Intercept)",4.0910831986268796,-0.241515472798465,-0.28166618758004403,-5.44079189652123E-3,6.6854747890275595E-2,7.1886524234394705E-2,0]
["PSH1","lgEFlow",-0.24151547279841001,1.9231716385349699E-2,1.0684406450711399E-2,-4.6774551036930104E-3,-8.6706845447227197E-3,-1.10274819886878E-2,0]
["PSH1","lgHead",-0.28166618758010997,1.06844064507191E-2,2.67461473225694E-2,5.1181381895319799E-3,-5.9755550634081199E-4,2.4412134116535999E-3,0]
["PSH1","C",-5.4407918965746803E-3,-4.6774551036897804E-3,5.1181381895355604E-3,7.5078183336451706E-2,1.74470426589198E-2,-3.2692884662848698E-2,0]
["PSH1","E",6.6854747890226301E-2,-8.6706845447207092E-3,-5.9755550633634204E-4,1.7447042658920699E-2,0.12833039264790899,3.77056584436323E-3,0]
["PSH1","dmy40",7.1886524234319404E-2,-1.10274819886843E-2,2.4412134116599598E-3,-3.2692884662847602E-2,3.7705658443628501E-3,8.9187592637067103E-2,0]
["PSH1","dmy40x",0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","dmy40","dmy40x"]
["PSH2","(Intercept)",4.8559106236732203,-0.27070430070297802,-0.35511129591505902,4.8769941963694302E-2,6.0596886252339201E-2,0,0]
["PSH2","lgEFlow",-0.270704300703065,2.1905391409239399E-2,1.1528863085239901E-2,-4.7453094796635203E-3,-9.3143801705829199E-3,0,0]
["PSH2","lgHead",-0.355111295914952,1.15288630852277E-2,3.6266684805343799E-2,-2.9890410871781701E-3,9.4561396260057205E-4,0,0]
["PSH2","C",4.8769941963715799E-2,-4.7453094796638196E-3,-2.9890410871808298E-3,0.105278390328135,1.52558948414196E-2,0,0]
["PSH2","E",6.0596886252406099E-2,-9.3143801705855497E-3,9.4561396259433301E-4,1.5255894841420099E-2,0.14342627466525501,0,0]
["PSH2","dmy40",0,0,0,0,0,0,0]
["PSH2","dmy40x",0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","dmy40","dmy40x"]
["PSH3","(Intercept)",4.0910831986268796,-0.241515472798465,-0.28166618758004403,-5.44079189652123E-3,6.6854747890275595E-2,7.1886524234394705E-2,0]
["PSH3","lgEFlow",-0.24151547279841001,1.9231716385349699E-2,1.0684406450711399E-2,-4.6774551036930104E-3,-8.6706845447227197E-3,-1.10274819886878E-2,0]
["PSH3","lgHead",-0.28166618758010997,1.06844064507191E-2,2.67461473225694E-2,5.1181381895319799E-3,-5.9755550634081199E-4,2.4412134116535999E-3,0]
["PSH3","C",-5.4407918965746803E-3,-4.6774551036897804E-3,5.1181381895355604E-3,7.5078183336451706E-2,1.74470426589198E-2,-3.2692884662848698E-2,0]
["PSH3","E",6.6854747890226301E-2,-8.6706845447207092E-3,-5.9755550633634204E-4,1.7447042658920699E-2,0.12833039264790899,3.77056584436323E-3,0]
["PSH3","dmy40",7.1886524234319404E-2,-1.10274819886843E-2,2.4412134116599598E-3,-3.2692884662847602E-2,3.7705658443628501E-3,8.9187592637067103E-2,0]
["PSH3","dmy40x",0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgEFlow","lgHead","C","E","dmy40","dmy40x"]
["PSH4","(Intercept)",4.24168469709607,-0.25092241910395302,-0.29075668211924999,-8.3572960806250207E-3,6.5492494474727797E-2,7.3353969447758405E-2,0]
["PSH4","lgEFlow",-0.25092241910395302,1.9819297781911899E-2,1.12522214783856E-2,-4.4952829570762097E-3,-8.5855947888771201E-3,-1.1119142287348401E-2,0]
["PSH4","lgHead",-0.29075668211924899,1.1252221478385499E-2,2.72948609263973E-2,5.2941820246084504E-3,-5.1532818881380195E-4,2.3526365858306101E-3,0]
["PSH4","C",-8.3572960806204393E-3,-4.4952829570764899E-3,5.2941820246081399E-3,7.5134663495962206E-2,1.74734236566331E-2,-3.2721302773877699E-2,0]
["PSH4","E",6.5492494474738303E-2,-8.5855947888777394E-3,-5.1532818881452598E-4,1.7473423656633E-2,0.12834271479866999,3.7572921898891901E-3,0]
["PSH4","dmy40",7.3353969447763706E-2,-1.1119142287348701E-2,2.3526365858302302E-3,-3.2721302773877803E-2,3.75729218988905E-3,8.9201891269392902E-2,0]
["PSH4","dmy40x",0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgAdded_Capacity","lgHead","C","E","Hd30","Hd60","addCap1","addCap10","addCap30","dmy40","dmy40x"]
["CXP1","(Intercept)",4.6970787991496596,-0.51194790795745304,-0.45279129199465001,4.1469003623964003E-2,-0.16085231968688599,-1.29922155812827,-0.50610556973356402,-2.2589627062600499,-1.41581498684227,-0.723096009844444,-0.163050380419832,-0.58023457115056298]
["CXP1","lgAdded_Capacity",-0.51194790795745504,0.126540763116095,-4.2316503756099598E-3,2.0209707639096099E-2,-1.6121241616580901E-3,6.3350373511062805E-2,-3.5141834827457197E-2,0.48509785087391299,0.29954374093727998,0.15840447769070501,-5.3732870251151097E-3,0.13847940514374199]
["CXP1","lgHead",-0.45279129199464901,-4.2316503756104603E-3,0.101856417490459,-6.3639713345642404E-2,1.40694251580864E-2,0.200491761710345,0.107209941474773,-3.3369429139271899E-2,-4.9071615145767397E-2,-7.6067895305223399E-2,7.3301280277117103E-2,8.8460621692790196E-3]
["CXP1","C",4.14690036239624E-2,2.0209707639096599E-2,-6.3639713345642404E-2,0.237093124220946,8.5354370008483102E-2,-7.2449055502223997E-2,-2.82759386666795E-2,0.183240494014486,0.17251288462925199,0.19713774053723701,-0.18217859368047401,4.3388471946899501E-2]
["CXP1","E",-0.16085231968688701,-1.6121241616579901E-3,1.4069425158086599E-2,8.5354370008483102E-2,0.36648888206695301,8.1611484934969405E-2,7.8875665408871407E-2,3.9324427885534096E-3,9.2584472938035192E-3,6.6056677965014604E-2,-0.17070121071147101,3.3079504889013303E-2]
["CXP1","Hd30",-1.29922155812827,6.3350373511062097E-2,0.200491761710345,-7.2449055502223997E-2,8.1611484934969003E-2,0.71760131831345098,0.34311645630885801,0.227963868008043,0.13857615230824999,-8.9732268650560797E-3,0.10058848270627101,-6.0558747228291999E-2]
["CXP1","Hd60",-0.50610556973356202,-3.5141834827457398E-2,0.107209941474773,-2.8275938666679101E-2,7.8875665408871198E-2,0.34311645630885801,0.372657302849836,-4.4093274002130999E-2,-5.89807735831207E-3,8.5655893038488005E-3,-2.42445826426076E-2,-0.15338127000541699]
["CXP1","addCap1",-2.2589627062600499,0.48509785087391299,-3.3369429139270899E-2,0.183240494014485,3.93244278855276E-3,0.227963868008043,-4.4093274002131401E-2,2.5295104505765198,1.54845985757913,0.97572298594122198,-0.117615500214987,0.33532073300998899]
["CXP1","addCap10",-1.41581498684227,0.29954374093727998,-4.9071615145767002E-2,0.17251288462925099,9.2584472938030907E-3,0.13857615230824899,-5.8980773583126103E-3,1.54845985757913,1.12132763087164,0.75870000503937596,-0.125461769566027,0.23228782597613301]
["CXP1","addCap30",-0.723096009844446,0.15840447769070601,-7.6067895305223204E-2,0.19713774053723601,6.6056677965014396E-2,-8.9732268650564006E-3,8.5655893038480996E-3,0.97572298594122397,0.75870000503937696,0.79326696683800002,-0.34755479463211097,0.14288285241826901]
["CXP1","dmy40",-0.16305038041983,-5.3732870251156197E-3,7.3301280277117103E-2,-0.18217859368047401,-0.17070121071147101,0.10058848270627101,-2.4244582642607201E-2,-0.117615500214988,-0.125461769566028,-0.34755479463211197,0.70802974270060304,-5.1254892135795104E-3]
["CXP1","dmy40x",-0.58023457115056698,0.13847940514374199,8.8460621692800692E-3,4.3388471946898599E-2,3.3079504889013303E-2,-6.0558747228290202E-2,-0.15338127000541599,0.33532073300998799,0.23228782597613201,0.14288285241826701,-5.1254892135785901E-3,0.45312712592985699]
["table","V1","(Intercept)","lgAdded_Capacity","lgHead","C","E","Hd30","Hd60","addCap1","addCap10","addCap30","dmy40","dmy40x"]
["CXP2","(Intercept)",10.2184895654682,-1.34470545257406,-0.87669552298471398,6.9309333925159394E-2,-7.29045836799916E-2,-3.20925422159916,-0.698099732712121,1.7473579767681301E-18,-3.2428626124133002,-1.3978161970313201,-1.2376002321110899,0]
["CXP2","lgAdded_Capacity",-1.3447054525739399,0.27918536006702699,4.18936871665338E-2,2.2339678928070601E-2,-9.7253866069197392E-3,0.36710634336827003,-8.1273964013609104E-2,-2.8410110866095898E-17,0.61594498014842303,0.26990691089468799,0.111710040096274,0]
["CXP2","lgHead",-0.876695522984835,4.1893687166559702E-2,0.15019197566461601,-7.8278400921750493E-2,6.0329843502831201E-3,0.348521950460151,0.14681800677203899,4.2341373437899398E-17,4.6457518338765803E-2,-5.1910862942720501E-2,0.17433705638598199,0]
["CXP2","C",6.9309333925288694E-2,2.23396789280528E-2,-7.8278400921760805E-2,0.26290293239164098,6.6881181029569595E-2,-7.8325074583683096E-2,-7.0468101466704602E-3,-6.1446888000888598E-17,0.209389361300196,0.234360943294289,-0.106761233936881,0]
["CXP2","E",-7.29045836799916E-2,-9.7253866069187105E-3,6.0329843502821201E-3,6.6881181029570705E-2,0.420812505902742,5.6344969148503801E-2,7.2462620629967306E-2,-1.0325306489877901E-16,-2.5991707436881201E-2,4.9433935585316897E-2,-0.394810217043295,0]
["CXP2","Hd30",-3.2092542215992901,0.36710634336832298,0.34852195046012302,-7.8325074583643003E-2,5.63449691485048E-2,1.6612248332833801,0.25898886214154698,8.0510900109948202E-17,0.72719904396753399,0.124854146660968,0.52082793306310804,0]
["CXP2","Hd60",-0.69809973271227599,-8.1273964013580793E-2,0.14681800677204401,-7.0468101466626297E-3,7.2462620629968597E-2,0.25898886214158801,0.75245840186514301,6.21896819941061E-18,5.23318666370262E-2,0.141222196208284,0.102123690235902,0]
["CXP2","addCap1",2.2467647494309298E-16,-4.0006494293593798E-16,5.0783836200165002E-16,-7.0769936797224898E-16,-8.4116789241456499E-16,9.6142939161965592E-16,1.77328156601663E-16,1.0114879437198999E-30,-1.8288592805715901E-15,-2.1352690312772501E-15,3.41548724262948E-15,0]
["CXP2","addCap10",-3.2428626124129298,0.61594498014841204,4.6457518338696102E-2,0.209389361300239,-2.5991707436884198E-2,0.72719904396738,5.23318666369521E-2,-1.37762761151449E-16,1.8674760791852201,1.0925591430200901,0.22243738228448201,0]
["CXP2","addCap30",-1.3978161970310401,0.26990691089466701,-5.1910862942760899E-2,0.23436094329430801,4.9433935585314698E-2,0.124854146660863,0.141222196208244,-1.83919125995432E-16,1.0925591430200501,0.99837205397467899,-0.203718745229543,0]
["CXP2","dmy40",-1.2376002321112101,0.111710040096304,0.17433705638597799,-0.106761233936866,-0.394810217043295,0.52082793306313302,0.102123690235892,3.8327371368320699E-16,0.222437382284566,-0.20371874522949199,1.7874149657590599,0]
["CXP2","dmy40x",0,0,0,0,0,0,0,0,0,0,0,0]
["table","V1","(Intercept)","lgAdded_Capacity","lgHead","C","E","Hd30","Hd60","addCap1","addCap10","addCap30","dmy40","dmy40x"]
["CXP3","(Intercept)",4.6970787991496596,-0.51194790795745304,-0.45279129199465001,4.1469003623964003E-2,-0.16085231968688599,-1.29922155812827,-0.50610556973356402,-2.2589627062600499,-1.41581498684227,-0.723096009844444,-0.163050380419832,-0.58023457115056298]
["CXP3","lgAdded_Capacity",-0.51194790795745504,0.126540763116095,-4.2316503756099598E-3,2.0209707639096099E-2,-1.6121241616580901E-3,6.3350373511062805E-2,-3.5141834827457197E-2,0.48509785087391299,0.29954374093727998,0.15840447769070501,-5.3732870251151097E-3,0.13847940514374199]
["CXP3","lgHead",-0.45279129199464901,-4.2316503756104603E-3,0.101856417490459,-6.3639713345642404E-2,1.40694251580864E-2,0.200491761710345,0.107209941474773,-3.3369429139271899E-2,-4.9071615145767397E-2,-7.6067895305223399E-2,7.3301280277117103E-2,8.8460621692790196E-3]
["CXP3","C",4.14690036239624E-2,2.0209707639096599E-2,-6.3639713345642404E-2,0.237093124220946,8.5354370008483102E-2,-7.2449055502223997E-2,-2.82759386666795E-2,0.183240494014486,0.17251288462925199,0.19713774053723701,-0.18217859368047401,4.3388471946899501E-2]
["CXP3","E",-0.16085231968688701,-1.6121241616579901E-3,1.4069425158086599E-2,8.5354370008483102E-2,0.36648888206695301,8.1611484934969405E-2,7.8875665408871407E-2,3.9324427885534096E-3,9.2584472938035192E-3,6.6056677965014604E-2,-0.17070121071147101,3.3079504889013303E-2]
["CXP3","Hd30",-1.29922155812827,6.3350373511062097E-2,0.200491761710345,-7.2449055502223997E-2,8.1611484934969003E-2,0.71760131831345098,0.34311645630885801,0.227963868008043,0.13857615230824999,-8.9732268650560797E-3,0.10058848270627101,-6.0558747228291999E-2]
["CXP3","Hd60",-0.50610556973356202,-3.5141834827457398E-2,0.107209941474773,-2.8275938666679101E-2,7.8875665408871198E-2,0.34311645630885801,0.372657302849836,-4.4093274002130999E-2,-5.89807735831207E-3,8.5655893038488005E-3,-2.42445826426076E-2,-0.15338127000541699]
["CXP3","addCap1",-2.2589627062600499,0.48509785087391299,-3.3369429139270899E-2,0.183240494014485,3.93244278855276E-3,0.227963868008043,-4.4093274002131401E-2,2.5295104505765198,1.54845985757913,0.97572298594122198,-0.117615500214987,0.33532073300998899]
["CXP3","addCap10",-1.41581498684227,0.29954374093727998,-4.9071615145767002E-2,0.17251288462925099,9.2584472938030907E-3,0.13857615230824899,-5.8980773583126103E-3,1.54845985757913,1.12132763087164,0.75870000503937596,-0.125461769566027,0.23228782597613301]
["CXP3","addCap30",-0.723096009844446,0.15840447769070601,-7.6067895305223204E-2,0.19713774053723601,6.6056677965014396E-2,-8.9732268650564006E-3,8.5655893038480996E-3,0.97572298594122397,0.75870000503937696,0.79326696683800002,-0.34755479463211097,0.14288285241826901]
["CXP3","dmy40",-0.16305038041983,-5.3732870251156197E-3,7.3301280277117103E-2,-0.18217859368047401,-0.17070121071147101,0.10058848270627101,-2.4244582642607201E-2,-0.117615500214988,-0.125461769566028,-0.34755479463211197,0.70802974270060304,-5.1254892135795104E-3]
["CXP3","dmy40x",-0.58023457115056698,0.13847940514374199,8.8460621692800692E-3,4.3388471946898599E-2,3.3079504889013303E-2,-6.0558747228290202E-2,-0.15338127000541599,0.33532073300998799,0.23228782597613201,0.14288285241826701,-5.1254892135785901E-3,0.45312712592985699]
["table","V1","(Intercept)","lgAdded_Capacity","lgHead","C","E","Hd30","Hd60","addCap1","addCap10","addCap30","dmy40","dmy40x"]
["CXP4","(Intercept)",5.0231706949632704,-0.57097445285348303,-0.46763304079944401,4.24287087581302E-2,-0.164153473251301,-1.3375212884724801,-0.52641102996692202,-2.4058658229360801,-1.55869817682705,-0.79900744425262604,-0.16152878753521599,-0.65223052091419698]
["CXP4","lgAdded_Capacity",-0.57097445285348702,0.13722527581663499,-1.54511580235503E-3,2.0035989497321001E-2,-1.01457576631265E-3,7.0283084141686894E-2,-3.1466302943697497E-2,0.51168907722196599,0.32540731233172698,0.17214535794176899,-5.6487135900513304E-3,0.151511535704524]
["CXP4","lgHead",-0.46763304079944101,-1.5451158023558299E-3,0.10253192494836499,-6.3683393371766706E-2,1.4219673884283499E-2,0.20223493590252201,0.108134124332484,-2.6683279669331299E-2,-4.2568428647096902E-2,-7.2612861753756905E-2,7.3232026488027596E-2,1.21228863255127E-2]
["CXP4","C",4.2428708758124802E-2,2.0035989497321698E-2,-6.3683393371766206E-2,0.23709594868226,8.5344654544636606E-2,-7.2561773568266597E-2,-2.83356986750932E-2,0.18280815062568001,0.172092372090381,0.196914329301697,-0.18217411555476101,4.3176584183007599E-2]
["CXP4","E",-0.164153473251302,-1.0145757663126999E-3,1.42196738842836E-2,8.5344654544636397E-2,0.36652230091297699,8.1999207822183895E-2,7.9081225385329093E-2,5.41959948721564E-3,1.0704908729884799E-2,6.6825158585028299E-2,-0.170716614380925,3.3808347553418001E-2]
["CXP4","Hd30",-1.3375212884724701,7.0283084141685395E-2,0.20223493590252301,-7.2561773568267901E-2,8.1999207822183603E-2,0.72209964949944905,0.34550134738231703,0.245217745910698,0.155357886897148,-5.7373680112940298E-5,0.100409770515253,-5.2102770562754003E-2]
["CXP4","Hd60",-0.52641102996691802,-3.1466302943698503E-2,0.108134124332484,-2.83356986750938E-2,7.9081225385328996E-2,0.34550134738231603,0.37392170629126498,-3.4945744020199003E-2,2.9991352664025099E-3,1.32925286495375E-2,-2.4339330915123102E-2,-0.14889814450105501]
["CXP4","addCap1",-2.4058658229360899,0.51168907722196499,-2.6683279669327899E-2,0.18280815062567801,5.4195994872158404E-3,0.245217745910704,-3.4945744020194798E-2,2.5956897269283301,1.61282817276528,1.0099207886130399,-0.118300971825696,0.367754625247452]
["CXP4","addCap10",-1.55869817682707,0.32540731233172698,-4.2568428647094501E-2,0.172092372090379,1.0704908729885E-2,0.15535788689715299,2.99913526640554E-3,1.61282817276529,1.1839345408940201,0.79196200278851003,-0.12612848360585299,0.26383418177423301]
["CXP4","addCap30",-0.79900744425263404,0.17214535794176899,-7.2612861753755406E-2,0.196914329301696,6.6825158585028493E-2,-5.7373680109720102E-5,1.3292528649539601E-2,1.0099207886130399,0.79196200278851003,0.81093850651098298,-0.34790900858204199,0.15964290039339801]
["CXP4","dmy40",-0.16152878753521199,-5.6487135900517502E-3,7.3232026488027194E-2,-0.18217411555476101,-0.170716614380925,0.100409770515252,-2.4339330915123601E-2,-0.118300971825698,-0.12612848360585399,-0.34790900858204299,0.70803684267743905,-5.4614329346227303E-3]
["CXP4","dmy40x",-0.65223052091420197,0.151511535704525,1.2122886325513499E-2,4.31765841830071E-2,3.3808347553417897E-2,-5.21027705627524E-2,-0.14889814450105399,0.367754625247454,0.26383418177423401,0.15964290039339901,-5.4614329346224198E-3,0.469022696623006]
["table","V1","(Intercept)","lgCapacity","lgHead","C","E","Cap30","Cap100"]
["GRW1","(Intercept)",7.4208950585434303,-1.1122219478220701,-0.18066513480343099,-0.44806903067681503,-0.30091621122133899,-2.9847774541171499,-1.6562128411371499]
["GRW1","lgCapacity",-1.1122219478220701,0.199493155011532,2.2455183182368901E-3,4.2946786318277301E-2,3.5731053809278401E-3,0.48419513729036801,0.266221407462435]
["GRW1","lgHead",-0.18066513480343299,2.24551831823729E-3,2.7858858965999801E-2,1.48861936918833E-2,2.86586500737687E-2,3.4279759712145197E-2,1.1081525941779099E-2]
["GRW1","C",-0.44806903067682002,4.29467863182783E-2,1.4886193691883201E-2,0.18075248610327899,0.125848393881,0.119155466535721,8.0414549692541804E-2]
["GRW1","E",-0.30091621122134699,3.5731053809291099E-3,2.86586500737687E-2,0.125848393881,0.34084075838729699,3.8314914800467101E-2,7.6757478867459303E-3]
["GRW1","Cap30",-2.9847774541171401,0.484195137290369,3.4279759712144198E-2,0.119155466535719,3.8314914800463798E-2,1.4272863698438201,0.76563838638791304]
["GRW1","Cap100",-1.6562128411371499,0.266221407462435,1.10815259417784E-2,8.0414549692540402E-2,7.6757478867440004E-3,0.76563838638791204,0.53479514673063999]
["table","V1","(Intercept)","lgCapacity","lgHead","C","E","Cap30","Cap100"]
["GRW2","(Intercept)",7.4208950585434303,-1.1122219478220701,-0.18066513480343099,-0.44806903067681503,-0.30091621122133899,-2.9847774541171499,-1.6562128411371499]
["GRW2","lgCapacity",-1.1122219478220701,0.199493155011532,2.2455183182368901E-3,4.2946786318277301E-2,3.5731053809278401E-3,0.48419513729036801,0.266221407462435]
["GRW2","lgHead",-0.18066513480343299,2.24551831823729E-3,2.7858858965999801E-2,1.48861936918833E-2,2.86586500737687E-2,3.4279759712145197E-2,1.1081525941779099E-2]
["GRW2","C",-0.44806903067682002,4.29467863182783E-2,1.4886193691883201E-2,0.18075248610327899,0.125848393881,0.119155466535721,8.0414549692541804E-2]
["GRW2","E",-0.30091621122134699,3.5731053809291099E-3,2.86586500737687E-2,0.125848393881,0.34084075838729699,3.8314914800467101E-2,7.6757478867459303E-3]
["GRW2","Cap30",-2.9847774541171401,0.484195137290369,3.4279759712144198E-2,0.119155466535719,3.8314914800463798E-2,1.4272863698438201,0.76563838638791304]
["GRW2","Cap100",-1.6562128411371499,0.266221407462435,1.10815259417784E-2,8.0414549692540402E-2,7.6757478867440004E-3,0.76563838638791204,0.53479514673063999]
["table","V1","(Intercept)","lgCapacity","lgHead","C","E","Cap30","Cap100"]
["GRW3","(Intercept)",7.4208950585434303,-1.1122219478220701,-0.18066513480343099,-0.44806903067681503,-0.30091621122133899,-2.9847774541171499,-1.6562128411371499]
["GRW3","lgCapacity",-1.1122219478220701,0.199493155011532,2.2455183182368901E-3,4.2946786318277301E-2,3.5731053809278401E-3,0.48419513729036801,0.266221407462435]
["GRW3","lgHead",-0.18066513480343299,2.24551831823729E-3,2.7858858965999801E-2,1.48861936918833E-2,2.86586500737687E-2,3.4279759712145197E-2,1.1081525941779099E-2]
["GRW3","C",-0.44806903067682002,4.29467863182783E-2,1.4886193691883201E-2,0.18075248610327899,0.125848393881,0.119155466535721,8.0414549692541804E-2]
["GRW3","E",-0.30091621122134699,3.5731053809291099E-3,2.86586500737687E-2,0.125848393881,0.34084075838729699,3.8314914800467101E-2,7.6757478867459303E-3]
["GRW3","Cap30",-2.9847774541171401,0.484195137290369,3.4279759712144198E-2,0.119155466535719,3.8314914800463798E-2,1.4272863698438201,0.76563838638791304]
["GRW3","Cap100",-1.6562128411371499,0.266221407462435,1.10815259417784E-2,8.0414549692540402E-2,7.6757478867440004E-3,0.76563838638791204,0.53479514673063999]
["table","V1","(Intercept)","lgCapacity","lgHead","C","E","Cap30","Cap100"]
["GRW4","(Intercept)",7.4208950585434303,-1.1122219478220701,-0.18066513480343099,-0.44806903067681503,-0.30091621122133899,-2.9847774541171499,-1.6562128411371499]
["GRW4","lgCapacity",-1.1122219478220701,0.199493155011532,2.2455183182368901E-3,4.2946786318277301E-2,3.5731053809278401E-3,0.48419513729036801,0.266221407462435]
["GRW4","lgHead",-0.18066513480343299,2.24551831823729E-3,2.7858858965999801E-2,1.48861936918833E-2,2.86586500737687E-2,3.4279759712145197E-2,1.1081525941779099E-2]
["GRW4","C",-0.44806903067682002,4.29467863182783E-2,1.4886193691883201E-2,0.18075248610327899,0.125848393881,0.119155466535721,8.0414549692541804E-2]
["GRW4","E",-0.30091621122134699,3.5731053809291099E-3,2.86586500737687E-2,0.125848393881,0.34084075838729699,3.8314914800467101E-2,7.6757478867459303E-3]
["GRW4","Cap30",-2.9847774541171401,0.484195137290369,3.4279759712144198E-2,0.119155466535719,3.8314914800463798E-2,1.4272863698438201,0.76563838638791304]
["GRW4","Cap100",-1.6562128411371499,0.266221407462435,1.10815259417784E-2,8.0414549692540402E-2,7.6757478867440004E-3,0.76563838638791204,0.53479514673063999]
["table","V1","(Intercept)","lgtot_capacity","Cap1","Cap10","Cap30","Cap100","Cap500","majExp500x","majExp1000x","I(log(age * avgcapFactor)^2)","I(log(capFactor))"]
["O&M","(Intercept)",0.41357125203114398,-4.8951400253322501E-2,-0.37609276805889402,-0.30439166979663401,-0.23348474425617399,-0.17732504527081899,-0.12250770437665599,-6.85907983997441E-3,-2.8346726975658001E-2,-2.2213296483862E-3,1.35520160688649E-2]
["O&M","lgtot_capacity",-4.8951400253322397E-2,7.1245190978323899E-3,4.8581672938967702E-2,3.8090041818714199E-2,2.7268416894189601E-2,1.8985422531040401E-2,1.10010395185555E-2,1.30493716476543E-3,3.3290289595872499E-3,1.06021141591593E-4,-1.2471879070050199E-4]
["O&M","Cap1",-0.37609276805889402,4.8581672938967799E-2,0.41994438730387801,0.31274679550849499,0.23722178220949999,0.179972165119063,0.12343614513918701,-1.27964830321654E-2,6.2505584256733896E-3,9.5332665890786699E-5,-4.7467707603238401E-4]
["O&M","Cap10",-0.30439166979663401,3.8090041818714303E-2,0.31274679550849499,0.26691733601658701,0.20046736867847501,0.155290997649836,0.10920491345182801,3.9310817400992799E-3,8.4605723807323393E-3,-3.4319386714953002E-4,-1.0003797500071001E-3]
["O&M","Cap30",-0.23348474425617399,2.7268416894189702E-2,0.23722178220950099,0.20046736867847501,0.16346448939187999,0.12635172885919699,9.2500788932215E-2,4.7154410599792801E-3,9.8297143548041199E-3,-3.1869257604950901E-4,-2.1441127941846799E-3]
["O&M","Cap100",-0.17732504527081999,1.8985422531040502E-2,0.179972165119064,0.155290997649836,0.12635172885919699,0.10779335962248,7.9324429308249705E-2,3.7085448317925899E-3,6.4316566016917103E-3,-3.4179173982165802E-4,-2.1793661212451002E-3]
["O&M","Cap500",-0.12250770437665701,1.10010395185556E-2,0.12343614513918801,0.10920491345182801,9.2500788932215194E-2,7.93244293082499E-2,7.2140324551514798E-2,2.1126257456562198E-3,3.7858333563954398E-3,-1.81163368564032E-4,-1.5434520201595399E-3]
["O&M","majExp500x",-6.8590798399745601E-3,1.3049371647654499E-3,-1.2796483032165301E-2,3.9310817400993797E-3,4.7154410599793504E-3,3.7085448317926502E-3,2.1126257456562602E-3,6.3882198852240807E-2,9.9047182463384495E-3,-1.09571857728152E-4,7.6332707340754605E-4]
["O&M","majExp1000x",-2.8346726975658001E-2,3.3290289595872499E-3,6.2505584256733896E-3,8.4605723807323497E-3,9.8297143548041095E-3,6.4316566016916999E-3,3.7858333563954199E-3,9.9047182463384408E-3,0.34536190999563698,5.5417365713183596E-4,-1.78723874941735E-3]
["O&M","I(log(age * avgcapFactor)^2)",-2.2213296483862E-3,1.06021141591592E-4,9.5332665890782701E-5,-3.4319386714953202E-4,-3.1869257604950999E-4,-3.4179173982165802E-4,-1.81163368564032E-4,-1.09571857728153E-4,5.5417365713183596E-4,1.3542942236251501E-4,-4.8041897206890902E-4]
["O&M","I(log(capFactor))",1.35520160688649E-2,-1.2471879070050101E-4,-4.7467707603237702E-4,-1.0003797500071001E-3,-2.1441127941846799E-3,-2.1793661212451002E-3,-1.5434520201595399E-3,7.6332707340754995E-4,-1.7872387494173401E-3,-4.8041897206890799E-4,5.29128499663161E-3]