{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Overview","PricingAlgorithm","Marginal Damages","LCOE"],"not_rendered":{"charts":0,"images":25,"macros":1,"external_links":0,"defined_names":0,"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":"1904"}

{"sheet":"Overview","index":0,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,0,3,12],[5,0,5,3],[11,0,11,13],[7,0,8,13],[10,0,10,12],[6,0,6,12]]}
[]
[]
["Technology-Neutral Benefit Pricing Tool"]
[]
[]
["PRICING TOOL INSTRUCTIONS"]
["Option One:  Calculating Socially Optimal Technology Using Default Parameters"]
["Step 1.  Click on “Pricing Algorithm” tab.\n\nStep 2.  Click the “Default Technologies” button.  Private, environmental, and variable power costs are displayed for the respective technologies\n\nStep 3.  Click the “Calculate Optimal” button.\n•  The source with the lowest social cost (ie. “Optimal Source”) is displayed at the top of the Optimal Source matrix.\n\nThe Optimal Source matrix displays social costs for all seven energy sources in $/MWh and cents/kWh.  \n\nIn addition to the total social cost, the Optimal Source matrix presents private, environmental, and variable power costs for each technology, separately."]
[]
[]
["Option Two:  Calculating Socially Optimal Technology Using Semi-Customized Parameters"]
["Step 1.  Click on “Pricing Algorithm” tab.\n \nStep 2.  Select the technologies for comparison using the drop down menu for each energy source.\n \nStep 3.  Private Costs:  Default private costs (in $/MWh) will appear.  For customized values, click on the “private costs” cell and enter the values. \n \nStep 4.  Default environmental damage costs default “typical” or mid-line levels.  For customized data, click on the respective button to adjust for low, typical, or high environmental cost estimates.  \n \n• To exclude consideration of an environmental factor, select “none” under the appropriate externality.  Emissions factors appear in the respective cells.  If desired, click on the appropriate cell to customize emission factor estimate into the environmental cost cells.  \n \nStep 5.   Default variable power cost estimates appear.  If desired, impute a customized variable cost estimate.  \n \nStep 6.   Click the “Calculate Optimal” button.  \n \n• The source with the lowest social cost (ie. “Optimal Source”) is displayed at the top of the Optimal Source matrix.  This also reflects customized data, as selected or entered.  \n• Note that the user has the option to provide their technology data.  Under each source select “custom” from the drop down menu and input the relevant data.  \n• The Optimal Source matrix displays social costs for up to seven energy sources in $/MWh and cents/kWh.\n"]

{"sheet":"PricingAlgorithm","index":1,"n_rows":63,"n_cols":18,"rows_kept":63,"cut":false,"hidden":false,"merged":[[62,1,67,1],[12,18,12,23],[57,7,57,9],[57,3,57,5],[0,5,0,9],[1,13,7,15],[1,10,7,12],[1,2,7,4]]}
[null,null,null,null,null,"ENVIRONMENTAL ATTRIBUTES"]
[null,null,"PRIVATE COSTS ($/MWh)",null,null,"Marginal Damage Estimates (values below pollutants are selected damages):",null,null,null,null,"VARIABLE POWER ($/MWh)",null,null,"TOTAL SOCIAL COSTS ($/MWh)"]
[null,null,null,null,null,"SO2",null,"MeHg"]
[null,null,null,null,null,0,null,0]
[null,null,null,null,null,"NOx",null,"PM"]
[null,null,null,null,null,0,null,0]
[null,null,null,null,null,"CO2",null,"H2O"]
[null,null,null,null,null,0,null,0]
[]
["Source 1:"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
["Source 2:"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
["Source 3:"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R28),\"\",R28)","v":""}]
[]
["Source 4:"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
["Source 5"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
["Source 6"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
["Source 7"]
[null,null,null,null,null,null,"SO2","NOx","CO2"]
[]
[]
[null,null,null,null,null,null,"Mercury","PM","Water"]
[]
[]
[]
[]
[null,null,"Source Name","Environmental Cost ($/MWh)","Variable Power Cost ($/MWh)","Total Private Cost ($/MWh)","Total Social Cost ($/MWh)","Total Social Cost (₵ / KWh)"]
[null,"Optimal Source"]
[null,"Non-Optimal Sources"]

{"sheet":"Marginal Damages","index":2,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,0,3],[22,0,23,0],[22,1,22,3],[22,4,22,6]]}
["Marginal Damage Estimates (2010 Dollars)","$/ton"]
[null,"Low","Mid","High"]
["Sulfer Oxides",607.11,1177.8,1214.22]
["Nitrogen Oxides (front range)",242.84,364.27,2161.3200000000002]
["Outside front range",null,242.84,1620.99]
["Particulates (front range)",12142.25,18213.37,24284.49]
["Outside front range",500,625,750]
["Mercury",127848.08,1508810.31,2262708.12]
["Carbon Dioxide (2010)",5.27,22.12,68.48]
["Water $/acre ft",78.819999999999993,284.47000000000003,852.83]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Marginal Damage Estimates","$/ton",null,null,"$/kg"]
[null,"Low","Mid","High","Low","Mid ","High"]
["Sulfer Oxides",500,970,1000]
["Nitrogen Oxides (front range)",200,300,1780]
["Outside front range",150,200,1335]
["Particulates (front range)",10000,15000,20000]
["Outside front range",500,625,750]
["Mercury",{"$f":"E30/$D$37","v":114305.27733585534},{"$f":"F30/$D$37","v":1348983.7095112451},{"$f":"G30/$D$37","v":2023021.9718964873},126,1487,2230]
["Carbon Dioxide (2007)",5,21,65,{"$f":"B31*#REF!","v":{"$error":"#REF!"}},{"$f":"C31*#REF!","v":{"$error":"#REF!"}},{"$f":"D31*#REF!","v":{"$error":"#REF!"}}]
["Water (western slope) $/acre ft",25,1846.87,4076.55]
[]
["Conversions"]
[1,"lbs","=",5.0000000000000001E-4,"tons"]
[1,"lbs","=",0.45359237000000002,"kilograms"]
[1,"kg","=",1.10231131E-3,"tons"]
[1,"MWh","=",1000,"KWh"]

{"sheet":"LCOE","index":3,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":false,"merged":[[27,3,27,8]]}
["Technology","Size (MW)","$/MWh (Merchant)","$/MWh (IOU)","$/MWh (POU)",null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C62)","v":true}]
["Small Simple Cycle",49.9,860.71,667.28,311.63,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C63)","v":true}]
["Conventional Simple Cycle",100,811.07,626.42999999999995,294.73,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C64)","v":true}]
["Advanced Simple Cycle",200,346.32,282.92,190.06,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C65)","v":true}]
["Conventional Combined Cycle",500,126.12,116.32,108.35,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C66)","v":true}]
["Conventional CC - Duct Fired",550,129.82,119.32,110.71,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C67)","v":true}]
["Advanced Combined Cycle",800,116.73,107.88,100.67,null,null,null,null,null,null,1,null,{"$f":"ISBLANK(PricingAlgorithm!C68)","v":true}]
["Coal- IGCC",300,116.83,98.32,98.49]
["Biomass - IGCC",30,109.99,111.65,117.58]
["Biomass Combustion - Fluidized Bed Boiler",28,104.02,100.75,106.42]
["Biomass Combustion - Stoker Boiler",38,108.25,105.87,110.42]
["Geothermal - Binary",15,83.11,93.52,106.91]
["Geothermal - Flash",30,78.91,88.51,100.59]
["Hydro - Samll Scale & Developed Sites",15,86.47,95.54,103.5]
["Hydro - Capacity Upgrate of Existing Site",80,66.959999999999994,65.39,51.29]
["Solar - Parabolic Trough",250,224.7,238.27,271.52]
["Solar - Photovoltaic (single axis)",25,262.20999999999998,278.70999999999998,320]
["Onshore Wind - Class 3/4",50,72.41,77.75,80.52]
["Onshore Wind - Class 5",100,65.47,70.19,72.44]
[]
[]
[]
["Source: Klein et al, 2009 \"Comparative Costs of California Central Station Electricity Generation\" "]
["* Inlcudes government tax credits (as of 2009)"]
["* All values are in 2010 dollars"]
[]
["Default Values"]
["Source","Capacity (MW)","Private Costs (LCOE)","Environmental Costs (Emissions Factors)",null,null,null,null,null,"Variable Power Costs"]
["Custom",null,null,"SO2","Nox","CO2","HeMg","PM","Water"]
["Conventional Combined Cycle (Natural Gas)",500,116.32,2.5000000000000002E-6,3.5000000000000004E-5,0.41949999999999998,0,1.8499999999999999E-5,6.7515426000000001E-4,0,"Klein et al, 2009 and Macknick, 2010"]
["Coal- IGCC",300,98.32,4.7000000000000004E-5,2.0300000000000003E-4,0.72950000000000004,2.0999999999999998E-9,2.65E-5,1.19686437E-3,0,"NETL, 2007 and Macknick, 2010"]
["Onshore Wind - Class 5",100,70.19,0,0,0,0,0,0,5]
["Hydro - Capacity Upgrate of Existing Site",80,65.39,0,0,0,0,0,3.8054152587435795E-2,0,"Macknick, 2010"]
["Solar - Parabolic Trough",250,238.27,0,0,0,0,0,1.07410905E-3,0,"Macknick, 2010"]
["Geothermal - Binary",15,93.52,0,0,0,0,0,6.4446543000000001E-4,0,"Macknick, 2010"]
["Advanced Simple Cycle",200,282.92,3.9999999999999998E-6,4.9500000000000004E-5,0.50700000000000001,0,3.1000000000000001E-5,6.7515426000000001E-4,0,"Klein et al, 2009 and Macknick, 2010"]
[]
[]
[]
[]
[]
["Optimal Source Calculations","Rank (by no.)","Rank (by source)","PC","EC","VP","SO2","Nox","Co2","MeHg","PM","H2O","Total Social Cost"]
["Source 1",{"$f":"RANK(PricingAlgorithm!O12,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$f":"OFFSET(A$43,MATCH(SMALL(B$43:B$49,ROW()-ROW(C$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(B$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(D$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(C$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(E$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(D$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(F$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(B$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(G$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"D43+E43+F43","v":{"$error":"#N/A"}},{"$f":"OFFSET(E$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(N$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}}]
["Source 2",{"$f":"RANK(PricingAlgorithm!O19,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$f":"OFFSET(A$43,MATCH(SMALL(B$43:B$49,ROW()-ROW(C$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(B$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(D$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(C$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(E$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(D$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(F$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(B$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(G$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(C$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(H$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(D$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(I$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(E$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(J$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(F$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(K$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"OFFSET(G$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(L$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$f":"D44+E44+F44","v":{"$error":"#N/A"}},{"$f":"OFFSET(E$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(N$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}}]
["Source 3",{"$f":"RANK(PricingAlgorithm!O26,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Source 4",{"$f":"RANK(PricingAlgorithm!O33,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"OFFSET(D$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(F$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"D46+E46+F46","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Source 5",{"$f":"RANK(PricingAlgorithm!O40,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"OFFSET(B$52,MATCH(SMALL(B$43:B$49,ROW()-ROW(D$43)+1),B$43:B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Source 6",{"$f":"RANK(PricingAlgorithm!O47,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Source 7",{"$f":"RANK(PricingAlgorithm!O54,(PricingAlgorithm!O$12,PricingAlgorithm!O$19,PricingAlgorithm!O$26,PricingAlgorithm!O$33,PricingAlgorithm!O$40,PricingAlgorithm!O$47,PricingAlgorithm!O$54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"OFFSET(E$62,MATCH(SMALL($B$43:$B$49,ROW()-ROW(J$43)+1),$B$43:$B$49,0)-1,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"D49+E49+F49","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[]
["Optimal Source Features","PC","EC","VP","source name"]
["Source 1",{"$f":"PricingAlgorithm!D12","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G10+PricingAlgorithm!$F$6*PricingAlgorithm!H10+PricingAlgorithm!$F$8*PricingAlgorithm!I10+PricingAlgorithm!$H$4*PricingAlgorithm!G13+PricingAlgorithm!$H$6*PricingAlgorithm!H13+PricingAlgorithm!$H$8*PricingAlgorithm!I13","v":0},{"$f":"PricingAlgorithm!L12","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A11),LCOE!A52,PricingAlgorithm!A11)","v":"Source 1"}]
["Source 2",{"$f":"PricingAlgorithm!D19","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G17+PricingAlgorithm!$F$6*PricingAlgorithm!H17+PricingAlgorithm!$F$8*PricingAlgorithm!I17+PricingAlgorithm!$H$4*PricingAlgorithm!G20+PricingAlgorithm!$H$6*PricingAlgorithm!H20+PricingAlgorithm!$H$8*PricingAlgorithm!I20","v":0},{"$f":"PricingAlgorithm!L19","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A18),LCOE!A53,PricingAlgorithm!A18)","v":"Source 2"}]
["Source 3",{"$f":"PricingAlgorithm!D26","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G24+PricingAlgorithm!$F$6*PricingAlgorithm!H24+PricingAlgorithm!$F$8*PricingAlgorithm!I24+PricingAlgorithm!$H$4*PricingAlgorithm!G27+PricingAlgorithm!$H$6*PricingAlgorithm!H27+PricingAlgorithm!$H$8*PricingAlgorithm!I27","v":0},{"$f":"PricingAlgorithm!L26","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A25),LCOE!A54,PricingAlgorithm!A25)","v":"Source 3"}]
["Source 4",{"$f":"PricingAlgorithm!D33","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G31+PricingAlgorithm!$F$6*PricingAlgorithm!H31+PricingAlgorithm!$F$8*PricingAlgorithm!I31+PricingAlgorithm!$H$4*PricingAlgorithm!G34+PricingAlgorithm!$H$6*PricingAlgorithm!H34+PricingAlgorithm!$H$8*PricingAlgorithm!I34","v":0},{"$f":"PricingAlgorithm!L33","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A32),LCOE!A55,PricingAlgorithm!A32)","v":"Source 4"},null,null,null,null,null,null,1,"gallon","=",3.0688830000000001E-6,"acre feet"]
["Source 5",{"$f":"PricingAlgorithm!D40","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G38+PricingAlgorithm!$F$6*PricingAlgorithm!H38+PricingAlgorithm!$F$8*PricingAlgorithm!I38+PricingAlgorithm!$H$4*PricingAlgorithm!G41+PricingAlgorithm!$H$6*PricingAlgorithm!H41+PricingAlgorithm!$H$8*PricingAlgorithm!I41","v":0},{"$f":"PricingAlgorithm!L40","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A39),LCOE!A56,PricingAlgorithm!A39)","v":"Source 5"},null,null,null,null,null,null,1,"lbs","=",5.0000000000000001E-4,"short ton"]
["Source 6",{"$f":"PricingAlgorithm!D47","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G45+PricingAlgorithm!$F$6*PricingAlgorithm!H45+PricingAlgorithm!$F$8*PricingAlgorithm!I45+PricingAlgorithm!$H$4*PricingAlgorithm!G48+PricingAlgorithm!$H$6*PricingAlgorithm!H48+PricingAlgorithm!$H$8*PricingAlgorithm!I48","v":0},{"$f":"PricingAlgorithm!L47","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A46),LCOE!A57,PricingAlgorithm!A46)","v":"Source 6"}]
["Source 7",{"$f":"PricingAlgorithm!D54","v":0},{"$f":"PricingAlgorithm!$F$4*PricingAlgorithm!G52+PricingAlgorithm!$F$6*PricingAlgorithm!H52+PricingAlgorithm!$F$8*PricingAlgorithm!I52+PricingAlgorithm!$H$4*PricingAlgorithm!G55+PricingAlgorithm!$H$6*PricingAlgorithm!H55+PricingAlgorithm!$H$8*PricingAlgorithm!I55","v":0},{"$f":"PricingAlgorithm!L54","v":0},{"$f":"IF(ISBLANK(PricingAlgorithm!A53),LCOE!A58,PricingAlgorithm!A53)","v":"Source 7"}]
[null,null,null,null,null,null,null,null,null,"NG EF Conversion"]
[null,null,null,null,null,null,null,null,null,null,"lbs/MWh"]
["Source Emissions Features","SO2","Nox","Co2","MeHg","PM","H2O",null,null,null,"Sox","Nox","CO2","Hg","PM"]
["Source 1",{"$f":"PricingAlgorithm!G10","v":0},{"$f":"PricingAlgorithm!H10","v":0},{"$f":"PricingAlgorithm!I10","v":0},{"$f":"PricingAlgorithm!G13","v":0},{"$f":"PricingAlgorithm!H13","v":0},{"$f":"PricingAlgorithm!I13","v":0},null,null,"CCC",5.0000000000000001E-3,7.0000000000000007E-2,839,0,3.6999999999999998E-2]
["Source 2",{"$f":"PricingAlgorithm!G17","v":0},{"$f":"PricingAlgorithm!H17","v":0},{"$f":"PricingAlgorithm!I17","v":0},{"$f":"PricingAlgorithm!G120","v":0},{"$f":"PricingAlgorithm!H120","v":0},{"$f":"PricingAlgorithm!I120","v":0},null,null,"ASS",8.0000000000000002E-3,9.9000000000000005E-2,1014,0,6.2E-2]
["Source 3",{"$f":"PricingAlgorithm!G24","v":0},{"$f":"PricingAlgorithm!H24","v":0},{"$f":"PricingAlgorithm!I24","v":0},{"$f":"PricingAlgorithm!G27","v":0},{"$f":"PricingAlgorithm!H27","v":0},{"$f":"PricingAlgorithm!I27","v":0}]
["Source 4",{"$f":"PricingAlgorithm!G31","v":0},{"$f":"PricingAlgorithm!H31","v":0},{"$f":"PricingAlgorithm!I31","v":0},{"$f":"PricingAlgorithm!G34","v":0},{"$f":"PricingAlgorithm!H34","v":0},{"$f":"PricingAlgorithm!I34","v":0},null,null,null,"tons/mwh"]
["Source 5",{"$f":"PricingAlgorithm!G38","v":0},{"$f":"PricingAlgorithm!H38","v":0},{"$f":"PricingAlgorithm!I38","v":0},{"$f":"PricingAlgorithm!G41","v":0},{"$f":"PricingAlgorithm!H41","v":0},{"$f":"PricingAlgorithm!I41","v":0},null,null,null,"Sox","Nox","CO2","Hg","PM"]
["Source 6",{"$f":"PricingAlgorithm!G45","v":0},{"$f":"PricingAlgorithm!H45","v":0},{"$f":"PricingAlgorithm!I45","v":0},{"$f":"PricingAlgorithm!G48","v":0},{"$f":"PricingAlgorithm!H48","v":0},{"$f":"PricingAlgorithm!I48","v":0},null,null,"CCC",{"$f":"K62*$O$56","v":2.5000000000000002E-6},{"$f":"L62*$O$56","v":3.5000000000000004E-5},0.41949999999999998,0,1.8499999999999999E-5]
["Source 7",{"$f":"PricingAlgorithm!G52","v":0},{"$f":"PricingAlgorithm!H58","v":0},{"$f":"PricingAlgorithm!I58","v":0},{"$f":"PricingAlgorithm!G55","v":0},{"$f":"PricingAlgorithm!H55","v":0},{"$f":"PricingAlgorithm!I55","v":0},null,null,"ASS",{"$f":"K63*$O$56","v":3.9999999999999998E-6},{"$f":"L63*$O$56","v":4.9500000000000004E-5},0.50700000000000001,0,3.1000000000000001E-5]
[]
[null,null,null,null,null,null,null,null,null,"Water Use Conversions","gallon/MWh","acre feet/MWh","old values"]
[null,null,null,null,null,null,null,null,null,"Conventional Combined Cycle (Natural Gas)",220,{"$f":"K71*$O$55","v":6.7515426000000001E-4},1.8413323881160407E-4]
[null,null,null,null,null,null,null,null,null,"Coal- IGCC",390,{"$f":"K72*$O$55","v":1.19686437E-3},1.5344436567633673E-3]
[null,null,null,null,null,null,null,null,null,"Onshore Wind - Class 5",0,0,0]
[null,null,null,null,null,null,null,null,null,"Hydro - Capacity Upgrate of Existing Site",null,0,3.8054152587435795E-2]
[null,null,null,null,null,null,null,null,null,"Solar - Parabolic Trough",350,1.07410905E-3,0]
[null,null,null,null,null,null,null,null,null,"Geothermal - Binary",210,6.4446543000000001E-4,0]
[null,null,null,null,null,null,null,null,null,"Advanced Simple Cycle",null,0,0]