{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Proposal and Operational Info","Guaranteed Heat Rate ","Pricing - Traditional Resources","Special Consideration(s)","2015 ELLEGSL RFP Econ_Rpt"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":18,"defined_names":495,"comments":1,"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":"Proposal and Operational Info","index":0,"n_rows":85,"n_cols":16,"rows_kept":85,"cut":false,"hidden":false,"merged":[[74,0,76,0]]}
["Resource and Proposal Information","Input  (Drop down box/insert written details)","Description","Bidder Description (if needed)",null,null,null,null,null,null,10,"Developmental","PPA","Yes","Yes",0.95]
["Bidder ID",null,null,null,null,null,null,null,null,null,11,"Existing","Toll","No","No",0.96]
["Resource ID",null,null,null,null,null,null,null,null,null,12,null,"Acquisition",null,"N/A",0.97]
["Proposal ID",null,null,null,null,null,null,null,null,null,13,null,null,null,null,0.98]
["Is Proposal Mutually Exclusive to Another Proposal? (Y/N)",null,null,null,null,null,null,null,null,null,14,null,null,null,null,0.99]
["Mutually Exclusive Proposal ID",null,null,null,null,null,null,null,null,null,15,null,null,null,null,1]
["Resource Name",null,null,null,null,null,null,null,null,null,16]
["Resource Location [City, State]",null,null,null,null,null,null,null,null,null,17]
["Resource Type (Existing/Developmental)",null,null,null,null,null,null,null,null,null,18]
["If Developmetnal, is the Resource located WOTAB? (Y/N)",null,null,null,null,null,null,null,null,null,19]
["GPS Location",null,"Provide the GPS coordinates (latitude, longitude, elevation) of the Facility.",null,null,null,null,null,null,null,20]
["Footprint (acres, square ft)",null,"Provide the footprint of the Facility as well as the area of the entire property. "]
["Surroundings",null,"Describe the use of land adjacent to plant site in terms of zoning, purpose, and owners."]
["Proposal Type (PPA/Toll/Acquisition)"]
["Delivery Term for PPA & Tolls (10 - 20 Years)",null,"Minimum of 10 years, Maximum of 20 years.  "]
["Contract Start Date (PPA's and Tolls)/Acquisition Date (Acquisitions)",null,"Must be entered in MM/DD/YYYY\nBuyer prefers that the Delivery Term start at the beginning of the planning period recognized by the applicable Balancing Authority (June 1 under the current MISO Rules)"]
["Expected Commercial Operation Date (Developmental Resources)",null,"Enter the date on which the Facility is expected to have achieved substantial completion, satisified certain performance tests and be available for normal continuous operation"]
["Guaranteed Commercial Operation Date (Developmental Resources)",null,"Enter the date on which the Facility is guaranteed to have a achieved substantial completion, satisified certain performance tests and be available for normal continuous operation.  Must be within 180 of the expected Commercial Operation Date.  "]
["Nameplate Capacity of Entire Unit (ICAP MW)",null,"Specify the nameplate capacity of the Facility that is being proposed."]
["Is Buyer Allocated the Capacity of the Entire Unit? (Y/N)"]
["Is proposal based on increments of a whole integrated generating unit? (Y/N)"]
["Dependable Capacity Allocated to Buyer (ICAP MW)",null,"The net MW that the Facility (or, in the event Bidder proposes to allocate to Buyer a Portion of the Facility, the corresponding portion thereof) is capable of delivering reliably to Buyer at the Electric Interconnection Point at reference conditions of 97o Fahrenheit and 56% relative humidit"]
["Electric Interconnection Point (Describe)",null,"Provide the name of the substation at the point located in the Louisiana portion of WOTAB (in the case of Developmental Resources) or in MISO South (in the case of existing resources) where the Facility interconnects to the host utility. "]
["Physical Delivery Point/Physical CP Node (Describe)",null,"If different than the Electric Interconnection Point, the point at which Dependable Capacity and associated capacity-related benefits will be made available, and energy and Other Electric Products (to the extent capable of being physically delivered) will be physically delivered"]
["If the resource is existing, is the the Electric Interconnection Point located in the MISO South? (Y/N)"]
["If the resource is developmental, is the the Electric Interconnection Point located in the Louisiana portion of WOTAB? (Y/N)"]
["Has a copy of the complete interconnection application submitted to MISO for the Facility been provided? (Y, N, N/A)"]
["Has a copy of the MISO acknowledgment letter or, if available the study results related to such application, and the associated MISO queue number been provided? (Y, N, N/A)"]
["Are interconnection, deliverability and transmission service costs included in the proposal pricing? (Y, N, N/A)",null,"Bidder will be permitted to refresh or update its interconnection, deliverability and transmission related-pricing (and only such pricing) by no later than January 9, 2016"]
["Interconnection (ERIS) Costs"]
["Interconnection (ERIS) Projects"]
["Deliverability (NRIS) Costs"]
["Deliverability (NRIS) Projects"]
["Number of Connections",null,"Describe the number and voltage of physical connections between the generator and the proposed interconnection substation. "]
["Turbine Manufacturer and Model Number"]
["Generation Configuration",null,"Describe the generation configuration of the Resource (i.e. 1x1, 2x1)"]
["Environmental Controls",null,"Provide a general description of any emissions control equipment in use or planned.  For developmental proposals, provide the environmental control equipment based on facility design."]
["Does the resource have the ability to fire a fuel other than natural gas? (Y/N)"]
["If the resource has the ability to fire a fuel other than nature gas, identify the secondary fuel type"]
["Describe any scheduling, curtailment and dispatch flexibility/rights included in the Proposal"]
["Dispatch Restrictions",null,"Describe any MW output ranges where the Facility cannot operate."]
["Will the resource be equipped with AGC? (Y/N)"]
["AGC Configuration",null,"Describe the ability of AGC to operate the supplemental capacity (e.g. duct burners)"]
["Indicate any and all ancillary services to be provided from the resources"]
["Provide information regarding any environmental change in law risks or costs Bidder is willing to absorb (including CO2 emissions)"]
["What percentage of the capacity rate is made up of costs incurred to maintain or operate the facility, including profit thereon?",null,"Example of costs to be considered include, service, product, operating or other costs to operate the facility, fixed operating and maintenance costs, including insurance, taxes and maintenance cost. The rate should include profit on these costs, if any. The rate should not include recovery of capital investment.  Please provide the rate for each year."]
[]
["Operational Information - Traditional Resources","Input  (Drop down box/insert written details)","Description","Bidder Description (if needed)"]
["Maximum Dependable Capacity Allocated to Buyer (Summer Base Capacity)",null,"Provide the summer (June - August) maximum Dependable Capacity for the Facility, or portion thereof allocated to Buyer at reference conditions of 97o Fahrenheit and 56% relative humidity, excluding capacity associated with operating modes such as duct firing, inlet chilling, or other such operating modes.   "]
["Average Heat Rate of Maximum Summer Base Capacity (MMBtu/MWh)",null,"The average heat rate at summer maximum base capacity is a blended HHV (higher heating value) heat rate for all MW included in the corresponding capacity level at summer maximum base capacity."]
["Minimum Dependable Capacity Allocated to Buyer (Summer Base Capacity)",null,"Provide the summer (June - August) minimum Dependable Capacity for the Facility, or portion thereof allocated to Buyer at reference conditions of 97o Fahrenheit and 56% relative humidity, excluding capacity associated with operating modes such as duct firing, inlet chilling, or other such operating modes.   "]
["Average Heat Rate of Minimum Summer Base Capacity (MMBtu/MWh)",null,"The average heat rate at summer minimum base capacity is a blended HHV (higher heating value) heat rate for all MW included in the corresponding capacity level at summer minimum base capacity."]
["Summer Supplemental Capacity ",null,"Provide the summer (June - August) supplemental Dependable Capacity for the Facility, or portion thereof allocated to Buyer associated with operating modes such as duct firing, inlet chilling, or other such operating modes. "]
["Average Heat Rate of Summer Supplemental Capacity (MMBtu/MWh)",null,"The average heat rate for supplemental capacity is a blended HHV (higher heating value) heat rate for all MW between the maximum summer base capacity and the maximum supplmental capacity. "]
["Minimum Run Time (Hours)",null,"Provide the minimum number of hours (excluding start time) Buyer will be required to run or dispatch the Resource between a completed start and a scheduled shutdown."]
["Minimum Down Time (Hours)",null,"Provide the minimum period of time between the shutdown (to 0 MW) and the commencement of a start up of the Resource"]
["Ramp Rate Up (MW/min)",null,"Provide the average ramp rate up over the operational range of the unit."]
["Ramp Rate Down (MW/min)",null,"Provide the average ramp rate down over the operational range of the unit."]
["Hot Start Fuel Quantity (MMBtu)",null,"Provide the estimated amount of fuel required to achieve a completed start, measured in MMBtu per start, for a hot start"]
["Hot Start Hours (Hours)",null,"Provide the period of time, in hours, required to achieve a completed start for a hot start condition"]
["Warm Start Fuel Quantity (MMBtu)",null,"Provide the estimated amount of fuel required to achieve a completed start, measured in MMBtu per start, for a warm start"]
["Warm Start Hours (Hours)",null,"Provide the period of time, in hours, required to achieve a completed start for a warm start condition"]
["Cold Start Fuel Quantity (MMBtu)",null,"Provide the estimated amount of fuel required to achieve a completed start, measured in MMBtu per start, for a cold start"]
["Cold Start Hours (Hours)",null,"Provide the period of time, in hours, required to achieve a completed start for a cold start condition"]
["Time to Sync (hours)",null,"Provide the time required, in hours, for resource to sync with and deliver first MW of electricity to the grid at the proper frequency from cold, warm, and hot conditions."]
["Starts Per Day (#)",null,"Provide the maximum number of starts per day the unit can perform without incurring additional cost."]
["Black Start Capability (Y/N)",null,"Is the resource capable of producing electricity without relying on the external transmission network to start?"]
["CO2 Emission Rate (lbs/MMBtu)",null,"Provide the average hourly emission rate in lbs per MMBtu HHV (higher heating value) of fuel input.  (Summer Conditions, at full load, including duct- firing)"]
["SO2 Emission Rate for Acquisition Proposals (lbs/MMBtu)",null,"Provide the average hourly emission rate in lbs per MMBtu HHV (higher heating value) of fuel input.  (Summer Conditions, at full load, including duct- firing)"]
["NOx Emission Rate for Acquisition Proposals(lbs/MMBtu)",null,"Provide the average hourly emission rate in lbs per MMBtu HHV (higher heating value) of fuel input.  (Summer Conditions, at full load, including duct- firing)"]
["Monthly Availabilty Rate (Summer/Winter)",null,"Provide the monthly summer and winter availability rate for the Resource.  Must be at least 98% for CCGT, 99% for CT and 95% for ST"]
["Monthly Availability Rate (All Other Months)",null,"Provide the monthly availability rate for all other months for the Resource.   Must be at least 96% for CCGT, 99% for CT and 95% for ST"]
["Average Annual Planned Maintenance (Hours) ",null,"Provide the average annual planned maintenance hours for the Resource"]
["Equivalent Forced Outage Rate",null,"Existing resources: Provide 3 year rolling EFOR for the past 3 years. \nDevelopmental Resoruce:  Provide expected 3 year rolling average EFOR."]
["Reconfigurability",null,"Describe the timing and ability of the unit to generate and deliver the first MW of electricity at the proper frequency following a steam turbine trip at 100% load"]
[null,null,"Describe the timing and ability of the unit to generate and deliver the first MW of electricity at the proper frequnecy following a single CT trip at 100% load"]
[null,null,"Under cold start conditions with the steam turbine inoperable, provide the time required, in hours, to generate and deliver the first MW of electricity to the grid at the proper frequency"]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]
["Reconfigurability",null,"Describe the ability and time required for the unit to reconfigure / adjust after component (single CT or steam turbine) loss."]

{"sheet":"Guaranteed Heat Rate ","index":1,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[10,2,10,3],[8,2,8,3],[0,1,0,4],[2,1,2,4],[3,1,3,4],[5,1,5,4],[9,2,9,3]]}
[null,"Resources are required to provide a Guaranteed Heat Rate "]
[]
[null,"The Guaranteed Heat Rate is expected to be based upon (and will be no greater than) the heat rate corresponding to Buyer's dispatch level for the season in which such dispatch occcurs.  "]
[null,"The Guaranteed Heat Rate is a blended heat rate for all MW included in the corresponding dispatch level. "]
[]
[null,"Complete the heat rate curves in the following table in one (1) MW increments from minimum dispatch level to maximum dispatch level in each configuration.  Repeat for additional configurations, if any.  Other than deadbands between configurations, each heat rate curve should reflect the entire operating range specified by Bidder in the applicable term sheet.  The Guaranteed Heat Rate should be a blended heat rate for all MW included in the corresponding dispatch level.  For example, if, for a dispatch level of 800 MW, the first 750 MW have a marginal heat rate of 7.000 MMBtu (HHV)/MWh and the other 50 MW have a Marginal Heat Rate of 10.000 MMBtu (HHV)/MWh, the “Guaranteed Heat Rate” for the dispatch level of 800 MW is 7.1875 MMBtu (HHV)/MWh = [(750 x 7.000) + (50 x 10.000)] / (750 + 50), and the Energy Price will be based on a total of 6,000 MMBtu (HHV) of gas = 800 x 7.500.  "]
[]
[null,"Temperatures:"]
[null,"Summer Months (June - August)","Reference Conditions of 97o Fahrenheit and 56% relative humidity"]
[null,"Winter Months (December-February)","Reference Conditions of 68o Fahrenheit and 74% relative humidity"]
[null,"Shoulder Season (March - May, September - November)","Reference Conditions of 82o Fahrenheit and 65% relative humidity"]
[]
[]
[]
[null,"Dispatch Level (MW)","Summer Season Heat Rate (MMBtu/MWh)","Winter Season Heat Rate (MMBtu/MWh)","Shoulder Season Heat Rate (MMBtu/MWh)"]
[null,"{insert MW increments beginning with minimum dispatch level}","{insert heat rate}","{insert heat rate}","{insert heat rate}"]

{"sheet":"Pricing - Traditional Resources","index":2,"n_rows":56,"n_cols":13,"rows_kept":56,"cut":false,"hidden":false,"merged":[[50,1,50,2],[51,1,51,2],[53,1,53,2],[55,1,55,2],[0,1,0,8],[22,1,22,2],[24,1,24,2],[25,1,25,2],[49,1,49,2]]}
[null,"Pricing - Traditional Resources",null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Bidders Proposing a PPA should choose option (i), (ii) or (iii) and complete (iv) and (v) for pricing components [1] - [5]"]
[null,"Bidders Proposing a Toll should choose option (i), (ii) or (iii) for pricing components [1], [2] and [3]"]
[null,"Bidders Proposing an Acquisition should choose option (vi) for pricing component [6]"]
[]
[null,"All prices for option (iii) below should be provided on a calendar year (January - December) basis"]
[null,"Prior to completing the inputs below, please provide the Start Date and Delivery Term of the proposal requested in the Proposal and Operational Information Tab (Lines 14 and 15)"]
[]
[null,"[1] Enter a Capacity Rate, in $/kW-yr, that is either fixed for the term or defined annually or based on a Base Rate that is escalated by CPI or PPI.  All transmission related costs (requested in Section 2.4 of the RFP) should be included in the Capacity Rate. "]
[null,"      The Capacity Rate should be based on the UCAP Rating of the Resource"]
[null,"[2] Enter the Variable O&M Rate, expressed in $/MWh, that is fixed for the term or defined annually or based on a Base Rate that is escalated by CPI or PPI.  "]
[null,"[3] Enter the Start Charge, expressed as $/Completed Start, that is fixed for the term or defined annually or based on a Base Rate that is escalated by CPI or PPI"]
[null,"[4] Enter the fuel index and fuel adder (if applicable), expressed in $/MMBtu.  Bidder may propose to include, as a fuel adder, all or any portion of the actual amount incurred by Bidder for sales or "]
[null,"      use taxes and/or third party transportation.  Bidder may propose a fixed adder for the term or propose a mechanism/formula for the determination of the fuel adder.  "]
[null,"[5] Enter the Start Fuel Charge, expressed in MMBtu/Completed Start.  "]
[null,"[6] Provide the single fixed payment purchase price for the facility or the portion thereof allocated to Buyer"]
[]
[]
[]
[null,null,null,"[1]","[2]","[3]","[4]","[5]","[6]",null,null,null,"Houston Ship Channel"]
["Option",null,null,"Capacity Rate ($/kW-yr)","VOM ($/MWh)","Start Charge ($/Completed Start)","Energy Price","Start Fuel","Acquisition",null,null,null,"Henry Hub"]
["(i)","Fixed For Term"]
[]
["(ii)","Base Rate"]
[null,"Escalation"]
[]
["(iii)",{"$f":"IF(C28=\"\",\"\",\"Calendar Year 1\")","v":"Calendar Year 1"},{"$f":"M32","v":1900}]
[null,{"$f":"IF(C29=\"\",\"\",\"Calendar Year 2\")","v":""},{"$f":"IF(C28=\"\",\"\",IF(C28+1>$M$34,\"\",C28+1))","v":""},null,null,null,null,null,null,null,null,null,"PPI"]
[null,{"$f":"IF(C30=\"\",\"\",\"Calendar Year 3\")","v":""},{"$f":"IF(C29=\"\",\"\",IF(C29+1>$M$34,\"\",C29+1))","v":""},null,null,null,null,null,null,null,null,null,"CPI"]
[null,{"$f":"IF(C31=\"\",\"\",\"Calendar Year 4\")","v":""},""]
[null,{"$f":"IF(C32=\"\",\"\",\"Calendar Year 5\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"YEAR('Proposal and Operational Info'!B16)","v":1900}]
[null,{"$f":"IF(C33=\"\",\"\",\"Calendar Year 6\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"'Proposal and Operational Info'!$B$15","v":0}]
[null,{"$f":"IF(C34=\"\",\"\",\"Calendar Year 7\")","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"M32+M33","v":1900}]
[null,{"$f":"IF(C35=\"\",\"\",\"Calendar Year 8\")","v":""},""]
[null,{"$f":"IF(C36=\"\",\"\",\"Calendar Year 9\")","v":""},""]
[null,{"$f":"IF(C37=\"\",\"\",\"Calendar Year 10\")","v":""},""]
[null,{"$f":"IF(C38=\"\",\"\",\"Calendar Year 11\")","v":""},""]
[null,{"$f":"IF(C39=\"\",\"\",\"Calendar Year 12\")","v":""},""]
[null,{"$f":"IF(C40=\"\",\"\",\"Calendar Year 13\")","v":""},""]
[null,{"$f":"IF(C41=\"\",\"\",\"Calendar Year 14\")","v":""},""]
[null,{"$f":"IF(C42=\"\",\"\",\"Calendar Year 15\")","v":""},""]
[null,{"$f":"IF(C43=\"\",\"\",\"Calendar Year 16\")","v":""},""]
[null,{"$f":"IF(C44=\"\",\"\",\"Calendar Year 17\")","v":""},""]
[null,{"$f":"IF(C45=\"\",\"\",\"Calendar Year 18\")","v":""},""]
[null,{"$f":"IF(C46=\"\",\"\",\"Calendar Year 19\")","v":""},""]
[null,{"$f":"IF(C47=\"\",\"\",\"Calendar Year 20\")","v":""},""]
[null,{"$f":"IF(C48=\"\",\"\",\"Calendar Year 21\")","v":""},""]
[]
["(iv)","Fuel Index"]
[null,"Fixed Fuel Adder ($/MMbtu)"]
[null,"Fuel Adder - Formula"]
[]
["(v)","Start Fuel (Mmbtu/Completed Start)"]
[]
["(vi)","Purchase Price ($)"]

{"sheet":"Special Consideration(s)","index":3,"n_rows":30,"n_cols":1,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1],[0,0,0,1]]}
["Bidders not wishing to agree to a term or condition set forth or described in the RFP must identify the specific term or condition to"]
[" which Bidder takes exception and provide a reasonably complete and detailed explanation of Bidder’s position Submission of an exception does not"]
[" mean ESI will accept (and ESI is under no obligation to accept or agree to, in whole or in part) any exception noted below in any negotiation of a Definitive Agreement"]
[]
["Special Consideration #1"]
["Special Consideration #2"]
["Special Consideration #3"]
["Special Consideration #4"]
["Special Consideration #5"]
["Special Consideration #6"]
["Special Consideration #7"]
["Special Consideration #8"]
["Special Consideration #9"]
["Special Consideration #10"]
["Special Consideration #11"]
["Special Consideration #12"]
["Special Consideration #13"]
["Special Consideration #14"]
["Special Consideration #15"]
["Special Consideration #16"]
["Special Consideration #17"]
["Special Consideration #18"]
["Special Consideration #19"]
["Special Consideration #20"]
["Special Consideration #21"]
["Special Consideration #22"]
["Special Consideration #23"]
["Special Consideration #24"]
["Special Consideration #25"]
["Special Consideration #26"]

{"sheet":"2015 ELLEGSL RFP Econ_Rpt","index":4,"n_rows":120,"n_cols":130,"rows_kept":120,"cut":false,"hidden":true,"merged":[]}
["2015 ELL/EGSL RFP ECONOMIC REPORT"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discuss with Admin Team wether we're accepting multifuel proposals",null,"Ask Admin Team if just HSC Fuel Index is being used, if so delete","Ask if Admin Team is including this in Bidder Submission Template"]
["Column # of Western RFP Economic Report",1,{"$f":"B9+1","v":2},{"$f":"C9+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BO9+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129]
[null,"RESOURCE_ID","PROPOSAL_ID","Bidder_ID","Product Package Type","Mutually Exclusive","Mutually Exclusive Proposal ID","GENERATION CONFIGURATION","EQUIP","ENVIRONMENTAL CONTROLS","Proposal Start Date  / Acquisition Date","Expected Commercial Operations Date","Guaranteed Commercial Operations Date","PPA & Tolling: Delivery Term","Capacity of Entire Unit?","PRIMEFUEL","Summer Maximum Base Capacity (ICAP)","Summer Maximum Supplemental Capacity (ICAP)","Acquisition: Purchase Price","Acquisition: FOM","Acquistion: VOM","Nameplate Capacity of Entire Unit (for Info)"," PPA & Tolling : Constant Capacity Rate "," PPA & Tolling : Annual Escalator for Constant Capacity Rate "," PPA & Tolling : Capacity Rate   - 2017"," PPA & Tolling : Capacity Rate   - 2018"," PPA & Tolling : Capacity Rate   - 2019"," PPA & Tolling : Capacity Rate   - 2020"," PPA & Tolling : Capacity Rate   - 2021"," PPA & Tolling : Capacity Rate   - 2022"," PPA & Tolling : Capacity Rate   - 2023"," PPA & Tolling : Capacity Rate   - 2024"," PPA & Tolling : Capacity Rate   - 2025"," PPA & Tolling : Capacity Rate   - 2026"," PPA & Tolling : Capacity Rate   - 2027"," PPA & Tolling : Capacity Rate   - 2028"," PPA & Tolling : Capacity Rate   - 2029"," PPA & Tolling : Capacity Rate   - 2030"," PPA & Tolling : Capacity Rate   - 2031"," PPA & Tolling : Capacity Rate   - 2032"," PPA & Tolling : Capacity Rate   - 2033"," PPA & Tolling : Capacity Rate   - 2034"," PPA & Tolling : Capacity Rate   - 2035"," PPA & Tolling : Capacity Rate   - 2036"," PPA & Tolling : Capacity Rate   - 2037"," PPA & Tolling : Capacity Rate   - 2038"," PPA & Tolling : Capacity Rate   - 2039"," PPA & Tolling : Capacity Rate   - 2040"," PPA & Tolling : Capacity Rate - 2041","PPA & Tolling : Base VOM","PPA & Tolling : Annual Escalator for VOM"," PPA & Tolling : VOM - 2017"," PPA & Tolling : VOM - 2018"," PPA & Tolling : VOM - 2019"," PPA & Tolling : VOM - 2020"," PPA & Tolling : VOM - 2021"," PPA & Tolling : VOM - 2022"," PPA & Tolling : VOM - 2023"," PPA & Tolling : VOM - 2024"," PPA & Tolling : VOM - 2025"," PPA & Tolling : VOM - 2026"," PPA & Tolling : VOM - 2027"," PPA & Tolling : VOM - 2028"," PPA & Tolling : VOM - 2029"," PPA & Tolling : VOM - 2030"," PPA & Tolling : VOM - 2031"," PPA & Tolling : VOM - 2032"," PPA & Tolling : VOM - 2033"," PPA & Tolling : VOM - 2034"," PPA & Tolling : VOM - 2035"," PPA & Tolling : VOM - 2036"," PPA & Tolling : VOM - 2037"," PPA & Tolling : VOM - 2038"," PPA & Tolling : VOM - 2039"," PPA & Tolling : VOM - 2040"," PPA & Tolling: VOM - 2041","PPA & Tolling: Base Start Charge","PPA & Tolling: Start Charge - Annual Escalator","PPA & Tolling : Start Charge - 2017","PPA & Tolling : Start Charge - 2018","PPA & Tolling : Start Charge - 2019","PPA & Tolling : Start Charge - 2020","PPA & Tolling : Start Charge - 2021","PPA & Tolling : Start Charge - 2022","PPA & Tolling : Start Charge - 2023","PPA & Tolling : Start Charge - 2024","PPA & Tolling : Start Charge - 2025","PPA & Tolling : Start Charge - 2026","PPA & Tolling : Start Charge - 2027","PPA & Tolling : Start Charge - 2028","PPA & Tolling : Start Charge - 2029","PPA & Tolling : Start Charge - 2030","PPA & Tolling : Start Charge - 2031","PPA & Tolling : Start Charge - 2032","PPA & Tolling : Start Charge - 2033","PPA & Tolling : Start Charge - 2034","PPA & Tolling : Start Charge - 2035","PPA & Tolling : Start Charge - 2036","PPA & Tolling : Start Charge - 2037","PPA & Tolling : Start Charge - 2038","PPA & Tolling : Start Charge - 2039","PPA & Tolling : Start Charge - 2040","PPA & Tolling : Start Charge - 2041","Acquisition: CO2 Emission Rate","Acquisition: SO2 Emission Rate","Acquisition: NOX Emission Rate","Average Annual Planned Maintenance","Summer and Winter Availability Factor","All other months Availability Factor","XEFORd","Average Heat Rate at Summer Maximum Permitted Dispatch Level","Supplemental Point Summer Heat Rate","PPA: Amount of Gas Required for a Complete Start - Cold Start","PPA: Amount of Gas Required for a Complete Start - Warm Start","PPA: Amount of Gas Required for a Complete Start - Hot Start","Acquisition: Total (NRIS+ERIS) Transmission Costs ","Special or Other Consideration #1","Special or Other Consideration #2","Special or Other Consideration #3","Special or Other Consideration #4","Special or Other Consideration #5","Special or Other Consideration #6","Special or Other Consideration #7","Special or Other Consideration #8","Special or Other Consideration #9","Special or Other Consideration #10","MULTIFUEL","SECFUEL","PPA: Fuel Index","Capacity Related Benefits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Yes/No",null,"MW","MW","$","$/kW-Yr","$/MWh","MW","$/kW-Yr","PPI or CPI","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/kW-Yr","$/MWh","PPI or CPI","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","$/Start","PPI or CPI","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","$/Start","lb/MMBtu","lb/MMBtu","lb/MMBtu","hour","%","%","%","MMBtu/MWh","MMBtu/MWh","MMBtu","MMBtu","MMBtu","$"]
[1,{"$f":"'Proposal and Operational Info'!$B$3","v":0},{"$f":"'Proposal and Operational Info'!$B$4","v":0},{"$f":"'Proposal and Operational Info'!$B$2","v":0},{"$f":"'Proposal and Operational Info'!$B$14","v":0},{"$f":"'Proposal and Operational Info'!$B$5","v":0},{"$f":"'Proposal and Operational Info'!$B$6","v":0},{"$f":"'Proposal and Operational Info'!B36","v":0},{"$f":"'Proposal and Operational Info'!B35","v":0},{"$f":"'Proposal and Operational Info'!B37","v":0},{"$f":"'Proposal and Operational Info'!B16","v":"00:00:00"},{"$f":"'Proposal and Operational Info'!B17","v":"00:00:00"},{"$f":"'Proposal and Operational Info'!B18","v":"00:00:00"},{"$f":"'Proposal and Operational Info'!B15","v":0},{"$f":"'Proposal and Operational Info'!B20","v":0},"Natural Gas",{"$f":"IF('Proposal and Operational Info'!B49>0,'Proposal and Operational Info'!B49,'Proposal and Operational Info'!B22)","v":0},{"$f":"'Proposal and Operational Info'!B53","v":0},{"$f":"'Pricing - Traditional Resources'!I56","v":0},null,null,{"$f":"'Proposal and Operational Info'!B19","v":0},{"$f":"MAX('Pricing - Traditional Resources'!D23,'Pricing - Traditional Resources'!D25)","v":0},{"$f":"'Pricing - Traditional Resources'!D26","v":0},{"$f":"VLOOKUP(2017,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2018,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2019,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2020,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2021,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2022,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2023,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2024,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2025,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2026,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2027,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2028,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2029,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2030,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2031,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2032,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2033,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2034,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2035,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2036,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2037,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2038,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2039,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2040,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2041,'Pricing - Traditional Resources'!$C$28:$F$48,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"MAX('Pricing - Traditional Resources'!E23,'Pricing - Traditional Resources'!E25)","v":0},{"$f":"'Pricing - Traditional Resources'!E26","v":0},{"$f":"VLOOKUP(2017,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2018,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2019,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2020,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2021,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2022,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2023,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2024,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2025,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2026,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2027,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2028,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2029,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2030,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2031,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2032,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2033,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2034,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2035,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2036,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2037,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2038,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2039,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2040,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2041,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"MAX('Pricing - Traditional Resources'!F23,'Pricing - Traditional Resources'!F25)","v":0},{"$f":"'Pricing - Traditional Resources'!F26","v":0},{"$f":"VLOOKUP(2017,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2018,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2019,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2020,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2021,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2022,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2023,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2024,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2025,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2026,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2027,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2028,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2029,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2030,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2031,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2032,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2033,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2034,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2035,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2036,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2037,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2038,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2039,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2040,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(2041,'Pricing - Traditional Resources'!$C$28:$F$48,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"'Proposal and Operational Info'!B68","v":0},{"$f":"'Proposal and Operational Info'!B69","v":0},{"$f":"'Proposal and Operational Info'!B70","v":0},{"$f":"'Proposal and Operational Info'!B73","v":0},{"$f":"'Proposal and Operational Info'!B71","v":0},{"$f":"'Proposal and Operational Info'!B72","v":0},{"$f":"'Proposal and Operational Info'!B74","v":0},{"$f":"'Proposal and Operational Info'!B50","v":0},{"$f":"'Proposal and Operational Info'!B54","v":0},{"$f":"'Proposal and Operational Info'!B63","v":0},{"$f":"'Proposal and Operational Info'!B61","v":0},{"$f":"'Proposal and Operational Info'!B59","v":0},{"$f":"'Proposal and Operational Info'!B30+'Proposal and Operational Info'!B32","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[{"$f":"IF(C19>0,A18+1,\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IF(C83>0,A82+1,\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]