diff --git a/.bumpversion.cfg b/.bumpversion.cfg
index 6e122b924..c80749183 100644
--- a/.bumpversion.cfg
+++ b/.bumpversion.cfg
@@ -1,5 +1,5 @@
 [bumpversion]
-current_version = 3.11.8
+current_version = 3.11.11
 commit = True
 tag = True
 
diff --git a/.cookiecutterrc b/.cookiecutterrc
index f9f36e240..7bd42ff02 100644
--- a/.cookiecutterrc
+++ b/.cookiecutterrc
@@ -54,7 +54,7 @@ default_context:
     sphinx_doctest: "no"
     sphinx_theme: "sphinx-py3doc-enhanced-theme"
     test_matrix_separate_coverage: "no"
-    version: 3.11.8
+    version: 3.11.11
     version_manager: "bump2version"
     website: "https://github.com/NREL"
     year_from: "2023"
diff --git a/README.rst b/README.rst
index ad69e7bfc..ea1b66b0d 100644
--- a/README.rst
+++ b/README.rst
@@ -58,9 +58,9 @@ Free software: `MIT license <LICENSE>`__
     :alt: Supported implementations
     :target: https://pypi.org/project/geophires-x
 
-.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.11.8.svg
+.. |commits-since| image:: https://img.shields.io/github/commits-since/softwareengineerprogrammer/GEOPHIRES-X/v3.11.11.svg
     :alt: Commits since latest release
-    :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.11.8...main
+    :target: https://github.com/softwareengineerprogrammer/GEOPHIRES-X/compare/v3.11.11...main
 
 .. |docs| image:: https://readthedocs.org/projects/GEOPHIRES-X/badge/?style=flat
     :target: https://softwareengineerprogrammer.github.io/GEOPHIRES
diff --git a/docs/SAM-EM_Multiple-Construction-Years.md b/docs/SAM-EM_Multiple-Construction-Years.md
index 4557f6eec..15be9a2f7 100644
--- a/docs/SAM-EM_Multiple-Construction-Years.md
+++ b/docs/SAM-EM_Multiple-Construction-Years.md
@@ -17,6 +17,8 @@ drawdowns (funding early years purely with equity) and adjust `Inflation Rate Du
 
 ## Construction Cash Flows
 
+Multiple Construction Years example cash flow CSV: [example_SAM-single-owner-PPA-5.csv](https://github.com/softwareengineerprogrammer/GEOPHIRES/blob/main/tests/examples/example_SAM-single-owner-PPA-5.csv)
+
 The `CONSTRUCTION` cash flow category displays detailed financial movements during the pre-operational phase.
 Construction-specific line items are suffixed with `[construction]`.
 Construction years are indexed relative to the first year of operations (Year 1).
@@ -58,7 +60,9 @@ ratio that is passed to SAM (`debt_percent`).
 ## Post-Processing (Timeline-adjusted Metrics)
 
 After SAM computes the operational cash flows, GEOPHIRES merges the construction phase and
-operational phase net cash flows together to report accurate project-level metrics including IRR and NPV.
+operational phase net cash flows together to report accurate project-level metrics.
+
+### IRR and NPV
 The merged `After-tax net cash flow ($)` row represents the complete project lifecycle:
 
 - Years -N to 0: Contains `After-tax net cash flow [construction] ($)` (equity outflows).
@@ -72,6 +76,13 @@ stream to account for the time value of money during the construction delay.
 The corresponding result case report metrics (`After-tax IRR` and `Project NPV`) reflect this adjustment,
 as do other relevant case report metrics including `Project VIR=PI=PIR` and `Project MOIC`.
 
+### After-tax LCOE and PPA Price
+
+Line items in the `AFTER-TAX LCOE AND PPA PRICE` category are post-processed to yield timeline-adjusted LCOE and LPPA.
+
+![](_images/sam-em-mcy-after-tax-lcoe-and-ppa-price-cash-flow-screenshot.png)
+
+The result case report LCOE metric (`Electricity breakeven price`) reflects the post-processed `LCOE Levelized cost of energy nominal (cents/kWh)` value.
 
 ---
 
diff --git a/docs/_images/fervo_project_cape-5-sensitivity-analysis-irr.svg b/docs/_images/fervo_project_cape-5-sensitivity-analysis-irr.svg
index d22aaaab8..c6a5aded5 100644
--- a/docs/_images/fervo_project_cape-5-sensitivity-analysis-irr.svg
+++ b/docs/_images/fervo_project_cape-5-sensitivity-analysis-irr.svg
@@ -6,7 +6,7 @@
   <rdf:RDF xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:cc="http://creativecommons.org/ns#" xmlns:rdf="http://www.w3.org/1999/02/22-rdf-syntax-ns#">
    <cc:Work>
     <dc:type rdf:resource="http://purl.org/dc/dcmitype/StillImage"/>
-    <dc:date>2026-01-24T13:12:15.727976</dc:date>
+    <dc:date>2026-01-28T14:55:22.701138</dc:date>
     <dc:format>image/svg+xml</dc:format>
     <dc:creator>
      <cc:Agent>
@@ -40,23 +40,23 @@ z
    <g id="line2d_1">
     <path d="M 435.604389 779.04355
 L 435.604389 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
    </g>
    <g id="matplotlib.axis_1">
     <g id="xtick_1">
      <g id="line2d_2">
       <path d="M 191.568701 779.04355
 L 191.568701 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_3">
       <defs>
-       <path id="m13993fcedb" d="M 0 0
+       <path id="m519fc1725a" d="M 0 0
 L 0 -3.5
 " style="stroke: #000000; stroke-width: 0.8"/>
       </defs>
       <g>
-       <use xlink:href="#m13993fcedb" x="191.568701" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m519fc1725a" x="191.568701" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_1">
@@ -126,11 +126,11 @@ z
      <g id="line2d_4">
       <path d="M 313.586545 779.04355
 L 313.586545 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_5">
       <g>
-       <use xlink:href="#m13993fcedb" x="313.586545" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m519fc1725a" x="313.586545" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_2">
@@ -162,11 +162,11 @@ z
      <g id="line2d_6">
       <path d="M 435.604389 779.04355
 L 435.604389 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_7">
       <g>
-       <use xlink:href="#m13993fcedb" x="435.604389" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m519fc1725a" x="435.604389" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_3">
@@ -180,11 +180,11 @@ L 435.604389 108.08355
      <g id="line2d_8">
       <path d="M 557.622233 779.04355
 L 557.622233 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_9">
       <g>
-       <use xlink:href="#m13993fcedb" x="557.622233" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m519fc1725a" x="557.622233" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_4">
@@ -199,11 +199,11 @@ L 557.622233 108.08355
      <g id="line2d_10">
       <path d="M 679.640077 779.04355
 L 679.640077 108.08355
-" clip-path="url(#p3997bf166e)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_11">
       <g>
-       <use xlink:href="#m13993fcedb" x="679.640077" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m519fc1725a" x="679.640077" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_5">
@@ -1601,17 +1601,17 @@ L 777.406875 108.08355
 " style="fill: none; stroke: #aaaaaa; stroke-width: 0.8; stroke-linejoin: miter; stroke-linecap: square"/>
    </g>
    <g id="patch_4">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0fa03360-58b7-4d92-ab12-81529af283ba">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=123d9349-8188-43fb-8cb7-bf7cf3234020">
      <path d="M 435.604389 138.581732
 L 344.823113 138.581732
 L 344.823113 179.245974
 L 435.604389 179.245974
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_15">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0fa03360-58b7-4d92-ab12-81529af283ba">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=123d9349-8188-43fb-8cb7-bf7cf3234020">
      <!-- 10 yr -->
      <g style="fill: #ffffff" transform="translate(378.543985 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -1623,7 +1623,7 @@ z
     </a>
    </g>
    <g id="text_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0fa03360-58b7-4d92-ab12-81529af283ba">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=123d9349-8188-43fb-8cb7-bf7cf3234020">
      <!-- -7.4% -->
      <g style="fill: #ffffff" transform="translate(375.865782 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -1727,7 +1727,7 @@ z
     </a>
    </g>
    <g id="text_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0fa03360-58b7-4d92-ab12-81529af283ba">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=123d9349-8188-43fb-8cb7-bf7cf3234020">
      <!-- 15.3% -->
      <g style="fill: #333333" transform="translate(308.055925 161.673228) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -1739,17 +1739,17 @@ z
     </a>
    </g>
    <g id="patch_5">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ce45a2f4-ae8b-4e19-b144-8e8e8c755759">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4970cb0e-25c0-4d59-8014-86140016604a">
      <path d="M 435.604389 138.581732
 L 539.807628 138.581732
 L 539.807628 179.245974
 L 435.604389 179.245974
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ce45a2f4-ae8b-4e19-b144-8e8e8c755759">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4970cb0e-25c0-4d59-8014-86140016604a">
      <!-- +8.5% -->
      <g style="fill: #ffffff" transform="translate(471.45468 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -1842,7 +1842,7 @@ z
     </a>
    </g>
    <g id="text_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ce45a2f4-ae8b-4e19-b144-8e8e8c755759">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4970cb0e-25c0-4d59-8014-86140016604a">
      <!-- 3 yr -->
      <g style="fill: #ffffff" transform="translate(478.899368 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-33"/>
@@ -1853,17 +1853,17 @@ z
     </a>
    </g>
    <g id="patch_6">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=09a16d6b-f147-46ce-b8b2-6237473ff9e4">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e9384744-a3dc-40fc-9a43-79924fded96e">
      <path d="M 539.807628 138.581732
 L 709.046378 138.581732
 L 709.046378 179.245974
 L 539.807628 179.245974
 z
-" clip-path="url(#p3997bf166e)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=09a16d6b-f147-46ce-b8b2-6237473ff9e4">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e9384744-a3dc-40fc-9a43-79924fded96e">
      <!-- 1 yr -->
      <g style="fill: #ffffff" transform="translate(615.620362 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -1874,7 +1874,7 @@ z
     </a>
    </g>
    <g id="text_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=09a16d6b-f147-46ce-b8b2-6237473ff9e4">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e9384744-a3dc-40fc-9a43-79924fded96e">
      <!-- +22.4% -->
      <g style="fill: #ffffff" transform="translate(605.044659 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -1911,7 +1911,7 @@ z
     </a>
    </g>
    <g id="text_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=09a16d6b-f147-46ce-b8b2-6237473ff9e4">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e9384744-a3dc-40fc-9a43-79924fded96e">
      <!-- 45.2% -->
      <g style="fill: #333333" transform="translate(714.046378 161.673228) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-34"/>
@@ -1923,17 +1923,17 @@ z
     </a>
    </g>
    <g id="patch_7">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1b3f65d-75b9-45e2-80e0-416bba8bda7c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d872b1ed-80ec-4d58-8dd8-829b33a4bf3f">
      <path d="M 435.604389 219.910217
 L 331.157114 219.910217
 L 331.157114 260.574459
 L 435.604389 260.574459
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1b3f65d-75b9-45e2-80e0-416bba8bda7c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d872b1ed-80ec-4d58-8dd8-829b33a4bf3f">
      <!-- -8.6% -->
      <g style="fill: #ffffff" transform="translate(369.032783 254.925048) scale(0.09 -0.09)">
       <defs>
@@ -1977,7 +1977,7 @@ z
     </a>
    </g>
    <g id="text_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1b3f65d-75b9-45e2-80e0-416bba8bda7c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d872b1ed-80ec-4d58-8dd8-829b33a4bf3f">
      <!-- $75/MWh -->
      <g style="fill: #ffffff" transform="translate(362.091533 230.526503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -1991,17 +1991,17 @@ z
     </a>
    </g>
    <g id="patch_8">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=419dbd20-a60d-4a4a-b102-5ae5be942e4a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bff87bef-eafa-438f-aab2-e3bafae1a4df">
      <path d="M 331.157114 219.910217
 L 278.933477 219.910217
 L 278.933477 260.574459
 L 331.157114 260.574459
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=419dbd20-a60d-4a4a-b102-5ae5be942e4a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bff87bef-eafa-438f-aab2-e3bafae1a4df">
      <!-- $68/MWh -->
      <g style="fill: #333333" transform="translate(231.35504 237.0029) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2013,7 +2013,7 @@ z
       <use xlink:href="#DejaVuSans-68" transform="translate(409.716797 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=419dbd20-a60d-4a4a-b102-5ae5be942e4a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bff87bef-eafa-438f-aab2-e3bafae1a4df">
      <!-- 9.9% -->
      <g style="fill: #333333" transform="translate(251.069258 248.44865) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-39"/>
@@ -2024,17 +2024,17 @@ z
     </a>
    </g>
    <g id="patch_9">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=03adad52-6ef6-4323-976d-27d2f876abc0">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3653023c-0a5b-4b7d-be9e-1c515b6bce3a">
      <path d="M 435.604389 219.910217
 L 495.149097 219.910217
 L 495.149097 260.574459
 L 435.604389 260.574459
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=03adad52-6ef6-4323-976d-27d2f876abc0">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3653023c-0a5b-4b7d-be9e-1c515b6bce3a">
      <!-- +4.9% -->
      <g style="fill: #ffffff" transform="translate(449.125415 254.925048) scale(0.09 -0.09)">
       <defs>
@@ -2078,7 +2078,7 @@ z
     </a>
    </g>
    <g id="text_27">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=03adad52-6ef6-4323-976d-27d2f876abc0">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3653023c-0a5b-4b7d-be9e-1c515b6bce3a">
      <!-- $110/MWh -->
      <g style="fill: #ffffff" transform="translate(441.224399 230.526503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2093,17 +2093,17 @@ z
     </a>
    </g>
    <g id="patch_10">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=41b6bb1f-bb2d-4e02-928a-f12732518258">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a564f061-8548-4d18-8184-5704ee5fd1a5">
      <path d="M 495.149097 219.910217
 L 545.786502 219.910217
 L 545.786502 260.574459
 L 495.149097 260.574459
 z
-" clip-path="url(#p3997bf166e)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_28">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=41b6bb1f-bb2d-4e02-928a-f12732518258">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a564f061-8548-4d18-8184-5704ee5fd1a5">
      <!-- $125/MWh -->
      <g style="fill: #333333" transform="translate(550.786502 237.0029) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2116,7 +2116,7 @@ z
       <use xlink:href="#DejaVuSans-68" transform="translate(473.339844 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=41b6bb1f-bb2d-4e02-928a-f12732518258">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a564f061-8548-4d18-8184-5704ee5fd1a5">
      <!-- 31.8% -->
      <g style="fill: #333333" transform="translate(550.786502 248.44865) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-33"/>
@@ -2128,27 +2128,27 @@ z
     </a>
    </g>
    <g id="patch_11">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a0272545-85ac-4ec3-a1ac-192053a2422b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b005abde-9b6e-46c7-822b-ebd0276a17c3">
      <path d="M 435.604389 301.238702
 L 411.932927 301.238702
 L 411.932927 341.902944
 L 435.604389 341.902944
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_12">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=febf5ebb-3b7c-4907-94a5-eabf17c8c24a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=15f0fd30-c7d5-493c-8a21-ed7bdd5fec10">
      <path d="M 411.932927 301.238702
 L 326.276401 301.238702
 L 326.276401 341.902944
 L 411.932927 341.902944
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_29">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=febf5ebb-3b7c-4907-94a5-eabf17c8c24a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=15f0fd30-c7d5-493c-8a21-ed7bdd5fec10">
      <!-- $9.30M/well -->
      <g style="fill: #ffffff" transform="translate(341.874039 311.854987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2166,7 +2166,7 @@ z
     </a>
    </g>
    <g id="text_30">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=febf5ebb-3b7c-4907-94a5-eabf17c8c24a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=15f0fd30-c7d5-493c-8a21-ed7bdd5fec10">
      <!-- -9.0% -->
      <g style="fill: #ffffff" transform="translate(354.756695 336.253533) scale(0.09 -0.09)">
       <defs>
@@ -2201,7 +2201,7 @@ z
     </a>
    </g>
    <g id="text_31">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=febf5ebb-3b7c-4907-94a5-eabf17c8c24a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=15f0fd30-c7d5-493c-8a21-ed7bdd5fec10">
      <!-- 13.8% -->
      <g style="fill: #333333" transform="translate(289.509213 324.330198) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2213,17 +2213,17 @@ z
     </a>
    </g>
    <g id="patch_13">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cc9c84a9-4701-4968-aa22-ffc4db9b1458">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdd42666-ad08-4484-b248-1da5a48774f0">
      <path d="M 435.604389 301.238702
 L 459.153833 301.238702
 L 459.153833 341.902944
 L 435.604389 341.902944
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_32">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cc9c84a9-4701-4968-aa22-ffc4db9b1458">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdd42666-ad08-4484-b248-1da5a48774f0">
      <!-- $3.62M/well -->
      <g style="fill: #333333" transform="translate(464.153833 318.331385) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2239,7 +2239,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cc9c84a9-4701-4968-aa22-ffc4db9b1458">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdd42666-ad08-4484-b248-1da5a48774f0">
      <!-- 24.7% -->
      <g style="fill: #333333" transform="translate(464.153833 329.777135) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-32"/>
@@ -2251,17 +2251,17 @@ z
     </a>
    </g>
    <g id="patch_14">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1dc4d034-0e3a-4146-9efe-7b2def32de10">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db1eadac-eeb1-4264-8949-1cf6dff676ac">
      <path d="M 435.604389 382.567186
 L 328.228686 382.567186
 L 328.228686 423.231429
 L 435.604389 423.231429
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_33">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1dc4d034-0e3a-4146-9efe-7b2def32de10">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db1eadac-eeb1-4264-8949-1cf6dff676ac">
      <!-- $9.66M/well -->
      <g style="fill: #ffffff" transform="translate(354.685913 393.183472) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2279,7 +2279,7 @@ z
     </a>
    </g>
    <g id="text_34">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1dc4d034-0e3a-4146-9efe-7b2def32de10">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db1eadac-eeb1-4264-8949-1cf6dff676ac">
      <!-- -8.8% -->
      <g style="fill: #ffffff" transform="translate(367.568569 417.582018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2291,7 +2291,7 @@ z
     </a>
    </g>
    <g id="text_35">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1dc4d034-0e3a-4146-9efe-7b2def32de10">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db1eadac-eeb1-4264-8949-1cf6dff676ac">
      <!-- 13.9% -->
      <g style="fill: #333333" transform="translate(291.461499 405.658683) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2303,17 +2303,17 @@ z
     </a>
    </g>
    <g id="patch_15">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8b9a750d-f100-4d46-9bf4-7e50711e1f5b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0f6822d-e2ff-4580-af75-d845738ad39b">
      <path d="M 435.604389 382.567186
 L 456.713476 382.567186
 L 456.713476 423.231429
 L 435.604389 423.231429
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_36">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8b9a750d-f100-4d46-9bf4-7e50711e1f5b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0f6822d-e2ff-4580-af75-d845738ad39b">
      <!-- $3.86M/well -->
      <g style="fill: #333333" transform="translate(461.713476 399.65987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2329,7 +2329,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8b9a750d-f100-4d46-9bf4-7e50711e1f5b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0f6822d-e2ff-4580-af75-d845738ad39b">
      <!-- 24.5% -->
      <g style="fill: #333333" transform="translate(461.713476 411.10562) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-32"/>
@@ -2341,27 +2341,27 @@ z
     </a>
    </g>
    <g id="patch_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=312b89b4-26b4-4bcc-a49c-860b9372285e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f5602b95-5e51-4aed-ae6a-0b790f04b529">
      <path d="M 435.604389 463.895671
 L 435.604389 463.895671
 L 435.604389 504.559914
 L 435.604389 504.559914
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=58968600-6d0d-47b2-b658-8753ccfd1b15">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0b36427e-c438-41a1-b7ed-8619358d967d">
      <path d="M 435.604389 463.895671
 L 285.644459 463.895671
 L 285.644459 504.559914
 L 435.604389 504.559914
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_37">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=58968600-6d0d-47b2-b658-8753ccfd1b15">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0b36427e-c438-41a1-b7ed-8619358d967d">
      <!-- ITC=0% -->
      <g style="fill: #ffffff" transform="translate(342.76083 474.511957) scale(0.09 -0.09)">
       <defs>
@@ -2389,7 +2389,7 @@ z
     </a>
    </g>
    <g id="text_38">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=58968600-6d0d-47b2-b658-8753ccfd1b15">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0b36427e-c438-41a1-b7ed-8619358d967d">
      <!-- -12.3% -->
      <g style="fill: #ffffff" transform="translate(343.145439 498.910503) scale(0.09 -0.09)">
       <defs>
@@ -2450,7 +2450,7 @@ z
     </a>
    </g>
    <g id="text_39">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=58968600-6d0d-47b2-b658-8753ccfd1b15">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0b36427e-c438-41a1-b7ed-8619358d967d">
      <!-- 10.5% -->
      <g style="fill: #333333" transform="translate(248.877271 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2462,17 +2462,17 @@ z
     </a>
    </g>
    <g id="patch_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=45e92a4b-948b-48f0-9d60-29f2425a5635">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c345481a-2ee5-475b-aeb7-fd5a04c08404">
      <path d="M 435.604389 463.895671
 L 515.160023 463.895671
 L 515.160023 504.559914
 L 435.604389 504.559914
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_40">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=45e92a4b-948b-48f0-9d60-29f2425a5635">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c345481a-2ee5-475b-aeb7-fd5a04c08404">
      <!-- +6.5% -->
      <g style="fill: #ffffff" transform="translate(459.130878 498.910503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2484,7 +2484,7 @@ z
     </a>
    </g>
    <g id="text_41">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=45e92a4b-948b-48f0-9d60-29f2425a5635">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c345481a-2ee5-475b-aeb7-fd5a04c08404">
      <!-- ITC=40% -->
      <g style="fill: #ffffff" transform="translate(454.655487 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2498,17 +2498,17 @@ z
     </a>
    </g>
    <g id="patch_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ebab98ba-eb7b-491a-8151-530ba0929e9e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9d1d5506-393c-4b7b-9197-4ec62c8d6719">
      <path d="M 515.160023 463.895671
 L 601.182604 463.895671
 L 601.182604 504.559914
 L 515.160023 504.559914
 z
-" clip-path="url(#p3997bf166e)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_42">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ebab98ba-eb7b-491a-8151-530ba0929e9e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9d1d5506-393c-4b7b-9197-4ec62c8d6719">
      <!-- ITC=50% -->
      <g style="fill: #ffffff" transform="translate(537.444595 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2522,7 +2522,7 @@ z
     </a>
    </g>
    <g id="text_43">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ebab98ba-eb7b-491a-8151-530ba0929e9e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9d1d5506-393c-4b7b-9197-4ec62c8d6719">
      <!-- +13.6% -->
      <g style="fill: #ffffff" transform="translate(538.78897 498.910503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2535,7 +2535,7 @@ z
     </a>
    </g>
    <g id="text_44">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ebab98ba-eb7b-491a-8151-530ba0929e9e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9d1d5506-393c-4b7b-9197-4ec62c8d6719">
      <!-- 36.3% -->
      <g style="fill: #333333" transform="translate(606.182604 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-33"/>
@@ -2547,17 +2547,17 @@ z
     </a>
    </g>
    <g id="patch_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d2778cdd-019c-4c29-8d41-60f0d577c9fe">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=64df05e2-ec5a-4177-98f7-80dc8e8f80ef">
      <path d="M 435.604389 545.224156
 L 379.232145 545.224156
 L 379.232145 585.888398
 L 435.604389 585.888398
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_45">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d2778cdd-019c-4c29-8d41-60f0d577c9fe">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=64df05e2-ec5a-4177-98f7-80dc8e8f80ef">
      <!-- -4.6% -->
      <g style="fill: #ffffff" transform="translate(393.070298 580.238987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2569,7 +2569,7 @@ z
     </a>
    </g>
    <g id="text_46">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d2778cdd-019c-4c29-8d41-60f0d577c9fe">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=64df05e2-ec5a-4177-98f7-80dc8e8f80ef">
      <!-- 10% -->
      <g style="fill: #ffffff" transform="translate(397.416314 555.840442) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2579,17 +2579,17 @@ z
     </a>
    </g>
    <g id="patch_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35e651e3-f5af-4331-8d9a-d5ef7b1ffe48">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402408d3-0450-4db3-94ec-1e696a2ae5ce">
      <path d="M 379.232145 545.224156
 L 329.448865 545.224156
 L 329.448865 585.888398
 L 379.232145 585.888398
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_47">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35e651e3-f5af-4331-8d9a-d5ef7b1ffe48">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402408d3-0450-4db3-94ec-1e696a2ae5ce">
      <!-- 12% -->
      <g style="fill: #333333" transform="translate(304.444958 562.31684) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2597,7 +2597,7 @@ z
       <use xlink:href="#DejaVuSans-25" transform="translate(127.246094 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35e651e3-f5af-4331-8d9a-d5ef7b1ffe48">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402408d3-0450-4db3-94ec-1e696a2ae5ce">
      <!-- 14.1% -->
      <g style="fill: #333333" transform="translate(295.858396 573.76259) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2609,24 +2609,24 @@ z
     </a>
    </g>
    <g id="patch_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=77535903-7237-490d-b7af-fb20b750a796">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=06ddfe60-eb59-44ce-95ba-a7b109b933a6">
      <path d="M 435.604389 545.224156
 L 464.4006 545.224156
 L 464.4006 585.888398
 L 435.604389 585.888398
 z
-" clip-path="url(#p3997bf166e)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_48">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=77535903-7237-490d-b7af-fb20b750a796">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=06ddfe60-eb59-44ce-95ba-a7b109b933a6">
      <!-- 5% -->
      <g style="fill: #333333" transform="translate(469.4006 562.31684) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
       <use xlink:href="#DejaVuSans-25" transform="translate(63.623047 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=77535903-7237-490d-b7af-fb20b750a796">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=06ddfe60-eb59-44ce-95ba-a7b109b933a6">
      <!-- 25.1% -->
      <g style="fill: #333333" transform="translate(469.4006 573.76259) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-32"/>
@@ -2638,27 +2638,27 @@ z
     </a>
    </g>
    <g id="patch_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ef81c4eb-cc64-4f5e-af07-fc6a226ea92f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=7f4714cc-f174-4d97-a781-5f8e45b170b2">
      <path d="M 435.604389 626.552641
 L 425.598926 626.552641
 L 425.598926 667.216883
 L 435.604389 667.216883
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0c51d93-6769-42cf-bac6-9eea255f546b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a5bc2294-c848-4a62-b2f2-945a28f74014">
      <path d="M 425.598926 626.552641
 L 421.206283 626.552641
 L 421.206283 667.216883
 L 425.598926 667.216883
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_49">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0c51d93-6769-42cf-bac6-9eea255f546b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a5bc2294-c848-4a62-b2f2-945a28f74014">
      <!-- 137 kg/sec/well -->
      <g style="fill: #333333" transform="translate(346.104721 643.645325) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2678,7 +2678,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(751.123047 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c0c51d93-6769-42cf-bac6-9eea255f546b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a5bc2294-c848-4a62-b2f2-945a28f74014">
      <!-- 21.6% -->
      <g style="fill: #333333" transform="translate(387.615815 655.091075) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-32"/>
@@ -2690,27 +2690,27 @@ z
     </a>
    </g>
    <g id="patch_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=33971083-b722-4128-a062-ced9bc02f817">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0e471cbd-42ea-4663-88bf-943c75fdcd26">
      <path d="M 435.604389 707.881126
 L 435.604389 707.881126
 L 435.604389 748.545368
 L 435.604389 748.545368
 z
-" clip-path="url(#p3997bf166e)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db35ee89-f4f2-4bd4-99a4-727e8a76d93d">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=da65177e-350a-447e-833f-9349998dd967">
      <path d="M 435.604389 707.881126
 L 257.702372 707.881126
 L 257.702372 748.545368
 L 435.604389 748.545368
 z
-" clip-path="url(#p3997bf166e)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pdf7bbb182d)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_50">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db35ee89-f4f2-4bd4-99a4-727e8a76d93d">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=da65177e-350a-447e-833f-9349998dd967">
      <!-- 5 m -->
      <g style="fill: #ffffff" transform="translate(337.976818 718.497412) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
@@ -2720,7 +2720,7 @@ z
     </a>
    </g>
    <g id="text_51">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db35ee89-f4f2-4bd4-99a4-727e8a76d93d">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=da65177e-350a-447e-833f-9349998dd967">
      <!-- -14.6% -->
      <g style="fill: #ffffff" transform="translate(329.174396 742.895957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2733,7 +2733,7 @@ z
     </a>
    </g>
    <g id="text_52">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=db35ee89-f4f2-4bd4-99a4-727e8a76d93d">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=da65177e-350a-447e-833f-9349998dd967">
      <!-- 8.2% -->
      <g style="fill: #333333" transform="translate(227.297685 730.972622) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-38"/>
@@ -3120,7 +3120,7 @@ z
   </g>
  </g>
  <defs>
-  <clipPath id="p3997bf166e">
+  <clipPath id="pdf7bbb182d">
    <rect x="189.341875" y="108.08355" width="588.065" height="670.96"/>
   </clipPath>
  </defs>
diff --git a/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.png b/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.png
index 08c810a43..1eaf80b32 100644
Binary files a/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.png and b/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.png differ
diff --git a/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.svg b/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.svg
index fbdd1d896..d0263b227 100644
--- a/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.svg
+++ b/docs/_images/fervo_project_cape-5-sensitivity-analysis-lcoe.svg
@@ -6,7 +6,7 @@
   <rdf:RDF xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:cc="http://creativecommons.org/ns#" xmlns:rdf="http://www.w3.org/1999/02/22-rdf-syntax-ns#">
    <cc:Work>
     <dc:type rdf:resource="http://purl.org/dc/dcmitype/StillImage"/>
-    <dc:date>2026-01-24T13:12:14.120060</dc:date>
+    <dc:date>2026-01-28T14:55:23.613516</dc:date>
     <dc:format>image/svg+xml</dc:format>
     <dc:creator>
      <cc:Agent>
@@ -40,23 +40,23 @@ z
    <g id="line2d_1">
     <path d="M 438.138606 779.04355
 L 438.138606 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
    </g>
    <g id="matplotlib.axis_1">
     <g id="xtick_1">
      <g id="line2d_2">
       <path d="M 232.521473 779.04355
 L 232.521473 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_3">
       <defs>
-       <path id="m4cef2bff93" d="M 0 0
+       <path id="m71b0af20b7" d="M 0 0
 L 0 -3.5
 " style="stroke: #000000; stroke-width: 0.8"/>
       </defs>
       <g>
-       <use xlink:href="#m4cef2bff93" x="232.521473" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="232.521473" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_1">
@@ -104,11 +104,11 @@ z
      <g id="line2d_4">
       <path d="M 335.330039 779.04355
 L 335.330039 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_5">
       <g>
-       <use xlink:href="#m4cef2bff93" x="335.330039" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="335.330039" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_2">
@@ -139,11 +139,11 @@ z
      <g id="line2d_6">
       <path d="M 438.138606 779.04355
 L 438.138606 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_7">
       <g>
-       <use xlink:href="#m4cef2bff93" x="438.138606" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="438.138606" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_3">
@@ -180,11 +180,11 @@ z
      <g id="line2d_8">
       <path d="M 540.947172 779.04355
 L 540.947172 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_9">
       <g>
-       <use xlink:href="#m4cef2bff93" x="540.947172" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="540.947172" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_4">
@@ -198,11 +198,11 @@ L 540.947172 108.08355
      <g id="line2d_10">
       <path d="M 643.755739 779.04355
 L 643.755739 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_11">
       <g>
-       <use xlink:href="#m4cef2bff93" x="643.755739" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="643.755739" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_5">
@@ -216,11 +216,11 @@ L 643.755739 108.08355
      <g id="line2d_12">
       <path d="M 746.564305 779.04355
 L 746.564305 108.08355
-" clip-path="url(#pe91f76b84b)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#pab4497e8fc)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_13">
       <g>
-       <use xlink:href="#m4cef2bff93" x="746.564305" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m71b0af20b7" x="746.564305" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_6">
@@ -1671,38 +1671,224 @@ L 777.406875 108.08355
 " style="fill: none; stroke: #aaaaaa; stroke-width: 0.8; stroke-linejoin: miter; stroke-linecap: square"/>
    </g>
    <g id="patch_4">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=afdecff7-e3d8-4a33-b285-cc8c7f381d22">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=11a16422-5fb9-4fc8-a9b0-4e70af4040d7">
      <path d="M 438.138606 138.581732
-L 417.576892 138.581732
-L 417.576892 179.245974
+L 378.509637 138.581732
+L 378.509637 179.245974
 L 438.138606 179.245974
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+    </a>
+   </g>
+   <g id="text_16">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=11a16422-5fb9-4fc8-a9b0-4e70af4040d7">
+     <!-- -0.6¢/kWh -->
+     <g style="fill: #ffffff" transform="translate(382.551075 173.596563) scale(0.09 -0.09)">
+      <defs>
+       <path id="DejaVuSans-Bold-2d" d="M 347 2297
+L 2309 2297
+L 2309 1388
+L 347 1388
+L 347 2297
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-30" d="M 2944 2338
+Q 2944 3213 2780 3570
+Q 2616 3928 2228 3928
+Q 1841 3928 1675 3570
+Q 1509 3213 1509 2338
+Q 1509 1453 1675 1090
+Q 1841 728 2228 728
+Q 2613 728 2778 1090
+Q 2944 1453 2944 2338
+z
+M 4147 2328
+Q 4147 1169 3647 539
+Q 3147 -91 2228 -91
+Q 1306 -91 806 539
+Q 306 1169 306 2328
+Q 306 3491 806 4120
+Q 1306 4750 2228 4750
+Q 3147 4750 3647 4120
+Q 4147 3491 4147 2328
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-2e" d="M 653 1209
+L 1778 1209
+L 1778 0
+L 653 0
+L 653 1209
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-36" d="M 2316 2303
+Q 2000 2303 1842 2098
+Q 1684 1894 1684 1484
+Q 1684 1075 1842 870
+Q 2000 666 2316 666
+Q 2634 666 2792 870
+Q 2950 1075 2950 1484
+Q 2950 1894 2792 2098
+Q 2634 2303 2316 2303
+z
+M 3803 4544
+L 3803 3681
+Q 3506 3822 3243 3889
+Q 2981 3956 2731 3956
+Q 2194 3956 1894 3657
+Q 1594 3359 1544 2772
+Q 1750 2925 1990 3001
+Q 2231 3078 2516 3078
+Q 3231 3078 3670 2659
+Q 4109 2241 4109 1563
+Q 4109 813 3618 361
+Q 3128 -91 2303 -91
+Q 1394 -91 895 523
+Q 397 1138 397 2266
+Q 397 3422 980 4083
+Q 1563 4744 2578 4744
+Q 2900 4744 3203 4694
+Q 3506 4644 3803 4544
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-a2" d="M 2194 2681
+Q 1950 2544 1829 2314
+Q 1709 2084 1709 1747
+Q 1709 1406 1829 1175
+Q 1950 944 2194 813
+L 2194 2681
+z
+M 3628 3391
+L 3628 2478
+Q 3397 2628 3173 2706
+Q 2950 2784 2747 2784
+L 2700 2784
+L 2700 713
+Q 2978 716 3214 794
+Q 3450 872 3628 1019
+L 3628 103
+Q 3369 9 3141 -41
+Q 2913 -91 2731 -91
+L 2700 -91
+L 2700 -978
+L 2194 -978
+L 2194 -78
+Q 1375 47 959 519
+Q 544 991 544 1797
+Q 544 2559 966 3014
+Q 1388 3469 2194 3578
+L 2194 4475
+L 2700 4475
+L 2703 3578
+Q 2925 3569 3154 3523
+Q 3384 3478 3628 3391
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-2f" d="M 1644 4666
+L 2338 4666
+L 691 -594
+L 0 -594
+L 1644 4666
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-6b" d="M 538 4863
+L 1656 4863
+L 1656 2216
+L 2944 3500
+L 4244 3500
+L 2534 1894
+L 4378 0
+L 3022 0
+L 1656 1459
+L 1656 0
+L 538 0
+L 538 4863
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-57" d="M 191 4666
+L 1344 4666
+L 2150 1275
+L 2950 4666
+L 4109 4666
+L 4909 1275
+L 5716 4666
+L 6859 4666
+L 5759 0
+L 4372 0
+L 3525 3547
+L 2688 0
+L 1300 0
+L 191 4666
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-68" d="M 4056 2131
+L 4056 0
+L 2931 0
+L 2931 347
+L 2931 1625
+Q 2931 2084 2911 2256
+Q 2891 2428 2841 2509
+Q 2775 2619 2662 2680
+Q 2550 2741 2406 2741
+Q 2056 2741 1856 2470
+Q 1656 2200 1656 1722
+L 1656 0
+L 538 0
+L 538 4863
+L 1656 4863
+L 1656 2988
+Q 1909 3294 2193 3439
+Q 2478 3584 2822 3584
+Q 3428 3584 3742 3212
+Q 4056 2841 4056 2131
+z
+" transform="scale(0.015625)"/>
+      </defs>
+      <use xlink:href="#DejaVuSans-Bold-2d"/>
+      <use xlink:href="#DejaVuSans-Bold-30" transform="translate(41.503906 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(111.083984 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-36" transform="translate(149.072266 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(218.652344 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(288.232422 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(324.755859 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-57" transform="translate(391.259766 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-68" transform="translate(501.5625 0)"/>
+     </g>
+    </a>
+   </g>
+   <g id="text_17">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=11a16422-5fb9-4fc8-a9b0-4e70af4040d7">
+     <!-- 3 yr -->
+     <g style="fill: #ffffff" transform="translate(399.517481 149.198018) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-33"/>
+      <use xlink:href="#DejaVuSans-20" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-79" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-72" transform="translate(154.589844 0)"/>
+     </g>
     </a>
    </g>
    <g id="patch_5">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=dfd91b0d-fbbd-4805-b6bf-a339509c4cd7">
-     <path d="M 417.576892 138.581732
-L 392.902837 138.581732
-L 392.902837 179.245974
-L 417.576892 179.245974
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=55bdb25a-ffb8-460e-97a2-53536ce2e34c">
+     <path d="M 378.509637 138.581732
+L 335.330039 138.581732
+L 335.330039 179.245974
+L 378.509637 179.245974
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=dfd91b0d-fbbd-4805-b6bf-a339509c4cd7">
+   <g id="text_18">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=55bdb25a-ffb8-460e-97a2-53536ce2e34c">
      <!-- 1 yr -->
-     <g style="fill: #333333" transform="translate(370.289555 155.674416) scale(0.09 -0.09)">
+     <g style="fill: #333333" transform="translate(312.716758 155.674416) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
       <use xlink:href="#DejaVuSans-20" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-79" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-72" transform="translate(154.589844 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=dfd91b0d-fbbd-4805-b6bf-a339509c4cd7">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=55bdb25a-ffb8-460e-97a2-53536ce2e34c">
      <!-- 7.5¢/kWh -->
-     <g style="fill: #333333" transform="translate(345.017837 167.120166) scale(0.09 -0.09)">
+     <g style="fill: #333333" transform="translate(287.445039 167.120166) scale(0.09 -0.09)">
       <defs>
        <path id="DejaVuSans-a2" d="M 2119 409
 L 2119 3084
@@ -1748,19 +1934,19 @@ z
     </a>
    </g>
    <g id="patch_6">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=729b5f33-ab5b-44a9-b560-48f26ce23a4f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402856f5-b94a-48e8-bac2-416693963d9b">
      <path d="M 438.138606 138.581732
-L 473.093518 138.581732
-L 473.093518 179.245974
+L 569.733571 138.581732
+L 569.733571 179.245974
 L 438.138606 179.245974
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=729b5f33-ab5b-44a9-b560-48f26ce23a4f">
+   <g id="text_19">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402856f5-b94a-48e8-bac2-416693963d9b">
      <!-- 10 yr -->
-     <g style="fill: #333333" transform="translate(478.093518 155.674416) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(492.266323 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
       <use xlink:href="#DejaVuSans-30" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-20" transform="translate(127.246094 0)"/>
@@ -1768,12 +1954,93 @@ z
       <use xlink:href="#DejaVuSans-72" transform="translate(218.212891 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=729b5f33-ab5b-44a9-b560-48f26ce23a4f">
-     <!-- 8.2¢/kWh -->
-     <g style="fill: #333333" transform="translate(478.093518 167.120166) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-38"/>
+   </g>
+   <g id="text_20">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402856f5-b94a-48e8-bac2-416693963d9b">
+     <!-- +1.3¢/kWh -->
+     <g style="fill: #ffffff" transform="translate(476.259682 173.596563) scale(0.09 -0.09)">
+      <defs>
+       <path id="DejaVuSans-Bold-2b" d="M 3053 4013
+L 3053 2375
+L 4684 2375
+L 4684 1638
+L 3053 1638
+L 3053 0
+L 2309 0
+L 2309 1638
+L 678 1638
+L 678 2375
+L 2309 2375
+L 2309 4013
+L 3053 4013
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-31" d="M 750 831
+L 1813 831
+L 1813 3847
+L 722 3622
+L 722 4441
+L 1806 4666
+L 2950 4666
+L 2950 831
+L 4013 831
+L 4013 0
+L 750 0
+L 750 831
+z
+" transform="scale(0.015625)"/>
+       <path id="DejaVuSans-Bold-33" d="M 2981 2516
+Q 3453 2394 3698 2092
+Q 3944 1791 3944 1325
+Q 3944 631 3412 270
+Q 2881 -91 1863 -91
+Q 1503 -91 1142 -33
+Q 781 25 428 141
+L 428 1069
+Q 766 900 1098 814
+Q 1431 728 1753 728
+Q 2231 728 2486 893
+Q 2741 1059 2741 1369
+Q 2741 1688 2480 1852
+Q 2219 2016 1709 2016
+L 1228 2016
+L 1228 2791
+L 1734 2791
+Q 2188 2791 2409 2933
+Q 2631 3075 2631 3366
+Q 2631 3634 2415 3781
+Q 2200 3928 1806 3928
+Q 1516 3928 1219 3862
+Q 922 3797 628 3669
+L 628 4550
+Q 984 4650 1334 4700
+Q 1684 4750 2022 4750
+Q 2931 4750 3382 4451
+Q 3834 4153 3834 3553
+Q 3834 3144 3618 2883
+Q 3403 2622 2981 2516
+z
+" transform="scale(0.015625)"/>
+      </defs>
+      <use xlink:href="#DejaVuSans-Bold-2b"/>
+      <use xlink:href="#DejaVuSans-Bold-31" transform="translate(83.789062 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(153.369141 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-33" transform="translate(191.357422 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(260.9375 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(330.517578 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(367.041016 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-57" transform="translate(433.544922 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-68" transform="translate(543.847656 0)"/>
+     </g>
+    </a>
+   </g>
+   <g id="text_21">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=402856f5-b94a-48e8-bac2-416693963d9b">
+     <!-- 9.7¢/kWh -->
+     <g style="fill: #333333" transform="translate(574.733571 161.673228) scale(0.1 -0.1)">
+      <use xlink:href="#DejaVuSans-39"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-32" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-37" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -1783,27 +2050,84 @@ z
     </a>
    </g>
    <g id="patch_7">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=17400e79-48f3-477a-a646-83d95f5a5429">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e367438c-ce3e-4bda-a993-22e70963e79c">
      <path d="M 438.138606 219.910217
-L 384.678151 219.910217
-L 384.678151 260.574459
+L 383.650066 219.910217
+L 383.650066 260.574459
 L 438.138606 260.574459
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+    </a>
+   </g>
+   <g id="text_22">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e367438c-ce3e-4bda-a993-22e70963e79c">
+     <!-- -0.5¢/kWh -->
+     <g style="fill: #ffffff" transform="translate(385.121289 254.925048) scale(0.09 -0.09)">
+      <defs>
+       <path id="DejaVuSans-Bold-35" d="M 678 4666
+L 3669 4666
+L 3669 3781
+L 1638 3781
+L 1638 3059
+Q 1775 3097 1914 3117
+Q 2053 3138 2203 3138
+Q 3056 3138 3531 2711
+Q 4006 2284 4006 1522
+Q 4006 766 3489 337
+Q 2972 -91 2053 -91
+Q 1656 -91 1267 -14
+Q 878 63 494 219
+L 494 1166
+Q 875 947 1217 837
+Q 1559 728 1863 728
+Q 2300 728 2551 942
+Q 2803 1156 2803 1522
+Q 2803 1891 2551 2103
+Q 2300 2316 1863 2316
+Q 1603 2316 1309 2248
+Q 1016 2181 678 2041
+L 678 4666
+z
+" transform="scale(0.015625)"/>
+      </defs>
+      <use xlink:href="#DejaVuSans-Bold-2d"/>
+      <use xlink:href="#DejaVuSans-Bold-30" transform="translate(41.503906 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(111.083984 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-35" transform="translate(149.072266 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(218.652344 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(288.232422 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(324.755859 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-57" transform="translate(391.259766 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-68" transform="translate(501.5625 0)"/>
+     </g>
+    </a>
+   </g>
+   <g id="text_23">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e367438c-ce3e-4bda-a993-22e70963e79c">
+     <!-- $75/MWh -->
+     <g style="fill: #ffffff" transform="translate(389.605117 230.526503) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-24"/>
+      <use xlink:href="#DejaVuSans-37" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-35" transform="translate(127.246094 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(190.869141 0)"/>
+      <use xlink:href="#DejaVuSans-4d" transform="translate(224.560547 0)"/>
+      <use xlink:href="#DejaVuSans-57" transform="translate(310.839844 0)"/>
+      <use xlink:href="#DejaVuSans-68" transform="translate(409.716797 0)"/>
+     </g>
     </a>
    </g>
    <g id="patch_8">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5ec98608-1bff-4619-a6e8-c33809899938">
-     <path d="M 384.678151 219.910217
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ab233842-de46-4d51-83f8-3835a76cd88f">
+     <path d="M 383.650066 219.910217
 L 364.116438 219.910217
 L 364.116438 260.574459
-L 384.678151 260.574459
+L 383.650066 260.574459
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5ec98608-1bff-4619-a6e8-c33809899938">
+   <g id="text_24">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ab233842-de46-4d51-83f8-3835a76cd88f">
      <!-- $68/MWh -->
      <g style="fill: #333333" transform="translate(316.538 237.0029) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -1815,12 +2139,12 @@ z
       <use xlink:href="#DejaVuSans-68" transform="translate(409.716797 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5ec98608-1bff-4619-a6e8-c33809899938">
-     <!-- 7.2¢/kWh -->
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ab233842-de46-4d51-83f8-3835a76cd88f">
+     <!-- 7.7¢/kWh -->
      <g style="fill: #333333" transform="translate(316.231438 248.44865) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-37"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-32" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-37" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -1830,27 +2154,27 @@ z
     </a>
    </g>
    <g id="patch_9">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=25661a6e-aec8-478a-bb92-4a03a316ee14">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9fb24e13-1266-4b34-a04f-ccfd3ab7d4e1">
      <path d="M 438.138606 219.910217
-L 479.262032 219.910217
-L 479.262032 260.574459
+L 478.233947 219.910217
+L 478.233947 260.574459
 L 438.138606 260.574459
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_10">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35024e82-b786-42e7-a14f-9d76d2e347dd">
-     <path d="M 479.262032 219.910217
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b9ed00eb-321b-4183-9067-0e6a80e3d61d">
+     <path d="M 478.233947 219.910217
 L 519.357373 219.910217
 L 519.357373 260.574459
-L 479.262032 260.574459
+L 478.233947 260.574459
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35024e82-b786-42e7-a14f-9d76d2e347dd">
+   <g id="text_25">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b9ed00eb-321b-4183-9067-0e6a80e3d61d">
      <!-- $125/MWh -->
      <g style="fill: #333333" transform="translate(524.357373 237.0029) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -1863,12 +2187,12 @@ z
       <use xlink:href="#DejaVuSans-68" transform="translate(473.339844 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35024e82-b786-42e7-a14f-9d76d2e347dd">
-     <!-- 8.7¢/kWh -->
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b9ed00eb-321b-4183-9067-0e6a80e3d61d">
+     <!-- 9.2¢/kWh -->
      <g style="fill: #333333" transform="translate(524.357373 248.44865) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-38"/>
+      <use xlink:href="#DejaVuSans-39"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-37" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-32" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -1878,247 +2202,92 @@ z
     </a>
    </g>
    <g id="patch_11">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d77afe85-1f90-4a40-ad50-2efcade7e09b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a32a748e-06dc-4512-a619-17f79dd90fd3">
      <path d="M 438.138606 301.238702
-L 405.239865 301.238702
-L 405.239865 341.902944
+L 402.155608 301.238702
+L 402.155608 341.902944
 L 438.138606 341.902944
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d77afe85-1f90-4a40-ad50-2efcade7e09b">
-     <!-- $3.62M/well -->
-     <g style="fill: #333333" transform="translate(345.778615 318.331385) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-24"/>
-      <use xlink:href="#DejaVuSans-33" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
-      <use xlink:href="#DejaVuSans-36" transform="translate(159.033203 0)"/>
-      <use xlink:href="#DejaVuSans-32" transform="translate(222.65625 0)"/>
-      <use xlink:href="#DejaVuSans-4d" transform="translate(286.279297 0)"/>
-      <use xlink:href="#DejaVuSans-2f" transform="translate(372.558594 0)"/>
-      <use xlink:href="#DejaVuSans-77" transform="translate(406.25 0)"/>
-      <use xlink:href="#DejaVuSans-65" transform="translate(488.037109 0)"/>
-      <use xlink:href="#DejaVuSans-6c" transform="translate(549.560547 0)"/>
-      <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
-     </g>
-    </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d77afe85-1f90-4a40-ad50-2efcade7e09b">
-     <!-- 7.6¢/kWh -->
-     <g style="fill: #333333" transform="translate(357.354865 329.777135) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-37"/>
-      <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-36" transform="translate(95.410156 0)"/>
-      <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
-      <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
-      <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
-      <use xlink:href="#DejaVuSans-57" transform="translate(314.257812 0)"/>
-      <use xlink:href="#DejaVuSans-68" transform="translate(413.134766 0)"/>
-     </g>
-    </a>
-   </g>
-   <g id="patch_12">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b2861f70-77fd-46c9-89ea-d0b7ad3998cc">
-     <path d="M 438.138606 301.238702
-L 472.065433 301.238702
-L 472.065433 341.902944
-L 438.138606 341.902944
-z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
-    </a>
-   </g>
-   <g id="patch_13">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=800a622d-6118-4a98-ba4c-aea7e3894766">
-     <path d="M 472.065433 301.238702
-L 588.239113 301.238702
-L 588.239113 341.902944
-L 472.065433 341.902944
-z
-" clip-path="url(#pe91f76b84b)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
-    </a>
-   </g>
-   <g id="text_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=800a622d-6118-4a98-ba4c-aea7e3894766">
-     <!-- $9.30M/well -->
-     <g style="fill: #ffffff" transform="translate(502.921648 311.854987) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-24"/>
-      <use xlink:href="#DejaVuSans-39" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
-      <use xlink:href="#DejaVuSans-33" transform="translate(159.033203 0)"/>
-      <use xlink:href="#DejaVuSans-30" transform="translate(222.65625 0)"/>
-      <use xlink:href="#DejaVuSans-4d" transform="translate(286.279297 0)"/>
-      <use xlink:href="#DejaVuSans-2f" transform="translate(372.558594 0)"/>
-      <use xlink:href="#DejaVuSans-77" transform="translate(406.25 0)"/>
-      <use xlink:href="#DejaVuSans-65" transform="translate(488.037109 0)"/>
-      <use xlink:href="#DejaVuSans-6c" transform="translate(549.560547 0)"/>
-      <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
-     </g>
-    </a>
-   </g>
-   <g id="text_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=800a622d-6118-4a98-ba4c-aea7e3894766">
-     <!-- +1.5¢/kWh -->
-     <g style="fill: #ffffff" transform="translate(502.475866 336.253533) scale(0.09 -0.09)">
-      <defs>
-       <path id="DejaVuSans-Bold-2b" d="M 3053 4013
-L 3053 2375
-L 4684 2375
-L 4684 1638
-L 3053 1638
-L 3053 0
-L 2309 0
-L 2309 1638
-L 678 1638
-L 678 2375
-L 2309 2375
-L 2309 4013
-L 3053 4013
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-31" d="M 750 831
-L 1813 831
-L 1813 3847
-L 722 3622
-L 722 4441
-L 1806 4666
-L 2950 4666
-L 2950 831
-L 4013 831
-L 4013 0
-L 750 0
-L 750 831
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-2e" d="M 653 1209
-L 1778 1209
-L 1778 0
-L 653 0
-L 653 1209
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-35" d="M 678 4666
-L 3669 4666
-L 3669 3781
-L 1638 3781
-L 1638 3059
-Q 1775 3097 1914 3117
-Q 2053 3138 2203 3138
-Q 3056 3138 3531 2711
-Q 4006 2284 4006 1522
-Q 4006 766 3489 337
-Q 2972 -91 2053 -91
-Q 1656 -91 1267 -14
-Q 878 63 494 219
-L 494 1166
-Q 875 947 1217 837
-Q 1559 728 1863 728
-Q 2300 728 2551 942
-Q 2803 1156 2803 1522
-Q 2803 1891 2551 2103
-Q 2300 2316 1863 2316
-Q 1603 2316 1309 2248
-Q 1016 2181 678 2041
-L 678 4666
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-a2" d="M 2194 2681
-Q 1950 2544 1829 2314
-Q 1709 2084 1709 1747
-Q 1709 1406 1829 1175
-Q 1950 944 2194 813
-L 2194 2681
-z
-M 3628 3391
-L 3628 2478
-Q 3397 2628 3173 2706
-Q 2950 2784 2747 2784
-L 2700 2784
-L 2700 713
-Q 2978 716 3214 794
-Q 3450 872 3628 1019
-L 3628 103
-Q 3369 9 3141 -41
-Q 2913 -91 2731 -91
-L 2700 -91
-L 2700 -978
-L 2194 -978
-L 2194 -78
-Q 1375 47 959 519
-Q 544 991 544 1797
-Q 544 2559 966 3014
-Q 1388 3469 2194 3578
-L 2194 4475
-L 2700 4475
-L 2703 3578
-Q 2925 3569 3154 3523
-Q 3384 3478 3628 3391
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-2f" d="M 1644 4666
-L 2338 4666
-L 691 -594
-L 0 -594
-L 1644 4666
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-6b" d="M 538 4863
-L 1656 4863
-L 1656 2216
-L 2944 3500
-L 4244 3500
-L 2534 1894
-L 4378 0
-L 3022 0
-L 1656 1459
-L 1656 0
-L 538 0
-L 538 4863
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-57" d="M 191 4666
-L 1344 4666
-L 2150 1275
-L 2950 4666
-L 4109 4666
-L 4909 1275
-L 5716 4666
-L 6859 4666
-L 5759 0
-L 4372 0
-L 3525 3547
-L 2688 0
-L 1300 0
-L 191 4666
+   <g id="text_26">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a32a748e-06dc-4512-a619-17f79dd90fd3">
+     <!-- $3.62M/well -->
+     <g style="fill: #333333" transform="translate(342.694358 318.331385) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-24"/>
+      <use xlink:href="#DejaVuSans-33" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
+      <use xlink:href="#DejaVuSans-36" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-32" transform="translate(222.65625 0)"/>
+      <use xlink:href="#DejaVuSans-4d" transform="translate(286.279297 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(372.558594 0)"/>
+      <use xlink:href="#DejaVuSans-77" transform="translate(406.25 0)"/>
+      <use xlink:href="#DejaVuSans-65" transform="translate(488.037109 0)"/>
+      <use xlink:href="#DejaVuSans-6c" transform="translate(549.560547 0)"/>
+      <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
+     </g>
+    </a>
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a32a748e-06dc-4512-a619-17f79dd90fd3">
+     <!-- 8.1¢/kWh -->
+     <g style="fill: #333333" transform="translate(354.270608 329.777135) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-38"/>
+      <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-31" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
+      <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
+      <use xlink:href="#DejaVuSans-57" transform="translate(314.257812 0)"/>
+      <use xlink:href="#DejaVuSans-68" transform="translate(413.134766 0)"/>
+     </g>
+    </a>
+   </g>
+   <g id="patch_12">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bdee996f-42d6-4c65-934d-de5ab7ac46c4">
+     <path d="M 438.138606 301.238702
+L 474.121604 301.238702
+L 474.121604 341.902944
+L 438.138606 341.902944
 z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-68" d="M 4056 2131
-L 4056 0
-L 2931 0
-L 2931 347
-L 2931 1625
-Q 2931 2084 2911 2256
-Q 2891 2428 2841 2509
-Q 2775 2619 2662 2680
-Q 2550 2741 2406 2741
-Q 2056 2741 1856 2470
-Q 1656 2200 1656 1722
-L 1656 0
-L 538 0
-L 538 4863
-L 1656 4863
-L 1656 2988
-Q 1909 3294 2193 3439
-Q 2478 3584 2822 3584
-Q 3428 3584 3742 3212
-Q 4056 2841 4056 2131
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+    </a>
+   </g>
+   <g id="patch_13">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0a1371ea-3a31-4ebf-8f84-b593b0d869ab">
+     <path d="M 474.121604 301.238702
+L 598.519969 301.238702
+L 598.519969 341.902944
+L 474.121604 341.902944
 z
-" transform="scale(0.015625)"/>
-      </defs>
+" clip-path="url(#pab4497e8fc)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+    </a>
+   </g>
+   <g id="text_27">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0a1371ea-3a31-4ebf-8f84-b593b0d869ab">
+     <!-- $9.30M/well -->
+     <g style="fill: #ffffff" transform="translate(509.090162 311.854987) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-24"/>
+      <use xlink:href="#DejaVuSans-39" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
+      <use xlink:href="#DejaVuSans-33" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-30" transform="translate(222.65625 0)"/>
+      <use xlink:href="#DejaVuSans-4d" transform="translate(286.279297 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(372.558594 0)"/>
+      <use xlink:href="#DejaVuSans-77" transform="translate(406.25 0)"/>
+      <use xlink:href="#DejaVuSans-65" transform="translate(488.037109 0)"/>
+      <use xlink:href="#DejaVuSans-6c" transform="translate(549.560547 0)"/>
+      <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
+     </g>
+    </a>
+   </g>
+   <g id="text_28">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0a1371ea-3a31-4ebf-8f84-b593b0d869ab">
+     <!-- +1.6¢/kWh -->
+     <g style="fill: #ffffff" transform="translate(508.64438 336.253533) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
       <use xlink:href="#DejaVuSans-Bold-31" transform="translate(83.789062 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(153.369141 0)"/>
-      <use xlink:href="#DejaVuSans-Bold-35" transform="translate(191.357422 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-36" transform="translate(191.357422 0)"/>
       <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(260.9375 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(330.517578 0)"/>
       <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(367.041016 0)"/>
@@ -2127,35 +2296,36 @@ z
      </g>
     </a>
    </g>
-   <g id="text_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=800a622d-6118-4a98-ba4c-aea7e3894766">
-     <!-- 9.3¢/kWh -->
-     <g style="fill: #333333" transform="translate(593.239113 324.330198) scale(0.1 -0.1)">
-      <use xlink:href="#DejaVuSans-39"/>
-      <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-33" transform="translate(95.410156 0)"/>
-      <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
-      <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
-      <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
-      <use xlink:href="#DejaVuSans-57" transform="translate(314.257812 0)"/>
-      <use xlink:href="#DejaVuSans-68" transform="translate(413.134766 0)"/>
+   <g id="text_29">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0a1371ea-3a31-4ebf-8f84-b593b0d869ab">
+     <!-- 10.0¢/kWh -->
+     <g style="fill: #333333" transform="translate(603.519969 324.330198) scale(0.1 -0.1)">
+      <use xlink:href="#DejaVuSans-31"/>
+      <use xlink:href="#DejaVuSans-30" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
+      <use xlink:href="#DejaVuSans-30" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-a2" transform="translate(222.65625 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(286.279297 0)"/>
+      <use xlink:href="#DejaVuSans-6b" transform="translate(319.970703 0)"/>
+      <use xlink:href="#DejaVuSans-57" transform="translate(377.880859 0)"/>
+      <use xlink:href="#DejaVuSans-68" transform="translate(476.757812 0)"/>
      </g>
     </a>
    </g>
    <g id="patch_14">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c4b31dd4-6bc3-4232-b6e0-8b053005ab31">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cfd27aca-5b7a-4cc6-bfac-fc7771890400">
      <path d="M 438.138606 382.567186
-L 409.352207 382.567186
-L 409.352207 423.231429
+L 406.26795 382.567186
+L 406.26795 423.231429
 L 438.138606 423.231429
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c4b31dd4-6bc3-4232-b6e0-8b053005ab31">
+   <g id="text_30">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cfd27aca-5b7a-4cc6-bfac-fc7771890400">
      <!-- $3.86M/well -->
-     <g style="fill: #333333" transform="translate(349.890957 399.65987) scale(0.09 -0.09)">
+     <g style="fill: #333333" transform="translate(346.8067 399.65987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
       <use xlink:href="#DejaVuSans-33" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
@@ -2169,12 +2339,12 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c4b31dd4-6bc3-4232-b6e0-8b053005ab31">
-     <!-- 7.6¢/kWh -->
-     <g style="fill: #333333" transform="translate(361.467207 411.10562) scale(0.09 -0.09)">
-      <use xlink:href="#DejaVuSans-37"/>
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=cfd27aca-5b7a-4cc6-bfac-fc7771890400">
+     <!-- 8.1¢/kWh -->
+     <g style="fill: #333333" transform="translate(358.38295 411.10562) scale(0.09 -0.09)">
+      <use xlink:href="#DejaVuSans-38"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-36" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-31" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -2184,19 +2354,19 @@ z
     </a>
    </g>
    <g id="patch_15">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a3ac991e-19a0-4839-9bf0-beffb15babf0">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0134f9a6-c537-4eb8-8ed7-a64091bd6170">
      <path d="M 438.138606 382.567186
-L 585.154856 382.567186
-L 585.154856 423.231429
+L 596.463798 382.567186
+L 596.463798 423.231429
 L 438.138606 423.231429
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a3ac991e-19a0-4839-9bf0-beffb15babf0">
+   <g id="text_31">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0134f9a6-c537-4eb8-8ed7-a64091bd6170">
      <!-- $9.66M/well -->
-     <g style="fill: #ffffff" transform="translate(484.416106 393.183472) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(490.070577 393.183472) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
       <use xlink:href="#DejaVuSans-39" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
@@ -2211,35 +2381,14 @@ z
      </g>
     </a>
    </g>
-   <g id="text_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a3ac991e-19a0-4839-9bf0-beffb15babf0">
-     <!-- +1.4¢/kWh -->
-     <g style="fill: #ffffff" transform="translate(483.970325 417.582018) scale(0.09 -0.09)">
-      <defs>
-       <path id="DejaVuSans-Bold-34" d="M 2356 3675
-L 1038 1722
-L 2356 1722
-L 2356 3675
-z
-M 2156 4666
-L 3494 4666
-L 3494 1722
-L 4159 1722
-L 4159 850
-L 3494 850
-L 3494 0
-L 2356 0
-L 2356 850
-L 288 850
-L 288 1881
-L 2156 4666
-z
-" transform="scale(0.015625)"/>
-      </defs>
+   <g id="text_32">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0134f9a6-c537-4eb8-8ed7-a64091bd6170">
+     <!-- +1.5¢/kWh -->
+     <g style="fill: #ffffff" transform="translate(489.624796 417.582018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
       <use xlink:href="#DejaVuSans-Bold-31" transform="translate(83.789062 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(153.369141 0)"/>
-      <use xlink:href="#DejaVuSans-Bold-34" transform="translate(191.357422 0)"/>
+      <use xlink:href="#DejaVuSans-Bold-35" transform="translate(191.357422 0)"/>
       <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(260.9375 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(330.517578 0)"/>
       <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(367.041016 0)"/>
@@ -2248,74 +2397,47 @@ z
      </g>
     </a>
    </g>
-   <g id="text_27">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a3ac991e-19a0-4839-9bf0-beffb15babf0">
-     <!-- 9.3¢/kWh -->
-     <g style="fill: #333333" transform="translate(590.154856 405.658683) scale(0.1 -0.1)">
-      <use xlink:href="#DejaVuSans-39"/>
-      <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-33" transform="translate(95.410156 0)"/>
-      <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
-      <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
-      <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
-      <use xlink:href="#DejaVuSans-57" transform="translate(314.257812 0)"/>
-      <use xlink:href="#DejaVuSans-68" transform="translate(413.134766 0)"/>
+   <g id="text_33">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0134f9a6-c537-4eb8-8ed7-a64091bd6170">
+     <!-- 10.0¢/kWh -->
+     <g style="fill: #333333" transform="translate(601.463798 405.658683) scale(0.1 -0.1)">
+      <use xlink:href="#DejaVuSans-31"/>
+      <use xlink:href="#DejaVuSans-30" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
+      <use xlink:href="#DejaVuSans-30" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-a2" transform="translate(222.65625 0)"/>
+      <use xlink:href="#DejaVuSans-2f" transform="translate(286.279297 0)"/>
+      <use xlink:href="#DejaVuSans-6b" transform="translate(319.970703 0)"/>
+      <use xlink:href="#DejaVuSans-57" transform="translate(377.880859 0)"/>
+      <use xlink:href="#DejaVuSans-68" transform="translate(476.757812 0)"/>
      </g>
     </a>
    </g>
    <g id="patch_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f142b999-2de7-4e24-9e62-f0048fe16534">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=62026b61-5e8f-40a2-8b38-66d4ccf41097">
      <path d="M 438.138606 463.895671
 L 438.138606 463.895671
 L 438.138606 504.559914
 L 438.138606 504.559914
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=eaab3893-0ff7-44cb-b5a4-da4ca97d7c53">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f6181807-27ca-49a2-ad87-946319da9fe3">
      <path d="M 438.138606 463.895671
 L 347.667067 463.895671
 L 347.667067 504.559914
 L 438.138606 504.559914
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_28">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=eaab3893-0ff7-44cb-b5a4-da4ca97d7c53">
+   <g id="text_34">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f6181807-27ca-49a2-ad87-946319da9fe3">
      <!-- -0.9¢/kWh -->
      <g style="fill: #ffffff" transform="translate(367.12979 498.910503) scale(0.09 -0.09)">
       <defs>
-       <path id="DejaVuSans-Bold-2d" d="M 347 2297
-L 2309 2297
-L 2309 1388
-L 347 1388
-L 347 2297
-z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-30" d="M 2944 2338
-Q 2944 3213 2780 3570
-Q 2616 3928 2228 3928
-Q 1841 3928 1675 3570
-Q 1509 3213 1509 2338
-Q 1509 1453 1675 1090
-Q 1841 728 2228 728
-Q 2613 728 2778 1090
-Q 2944 1453 2944 2338
-z
-M 4147 2328
-Q 4147 1169 3647 539
-Q 3147 -91 2228 -91
-Q 1306 -91 806 539
-Q 306 1169 306 2328
-Q 306 3491 806 4120
-Q 1306 4750 2228 4750
-Q 3147 4750 3647 4120
-Q 4147 3491 4147 2328
-z
-" transform="scale(0.015625)"/>
        <path id="DejaVuSans-Bold-39" d="M 641 103
 L 641 966
 Q 928 831 1190 764
@@ -2359,8 +2481,8 @@ z
      </g>
     </a>
    </g>
-   <g id="text_29">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=eaab3893-0ff7-44cb-b5a4-da4ca97d7c53">
+   <g id="text_35">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f6181807-27ca-49a2-ad87-946319da9fe3">
      <!-- ITC=40% -->
      <g style="fill: #ffffff" transform="translate(372.176118 474.511957) scale(0.09 -0.09)">
       <defs>
@@ -2389,17 +2511,17 @@ z
     </a>
    </g>
    <g id="patch_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b876c6f5-e258-44e2-adf4-30c980e98c36">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2d0c6b79-487c-44a2-b557-8fea33bca093">
      <path d="M 347.667067 463.895671
 L 257.195529 463.895671
 L 257.195529 504.559914
 L 347.667067 504.559914
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_30">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b876c6f5-e258-44e2-adf4-30c980e98c36">
+   <g id="text_36">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2d0c6b79-487c-44a2-b557-8fea33bca093">
      <!-- ITC=50% -->
      <g style="fill: #ffffff" transform="translate(281.704579 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2412,8 +2534,8 @@ z
      </g>
     </a>
    </g>
-   <g id="text_31">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b876c6f5-e258-44e2-adf4-30c980e98c36">
+   <g id="text_37">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2d0c6b79-487c-44a2-b557-8fea33bca093">
      <!-- -1.8¢/kWh -->
      <g style="fill: #ffffff" transform="translate(276.658251 498.910503) scale(0.09 -0.09)">
       <defs>
@@ -2469,13 +2591,13 @@ z
      </g>
     </a>
    </g>
-   <g id="text_32">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b876c6f5-e258-44e2-adf4-30c980e98c36">
-     <!-- 6.1¢/kWh -->
+   <g id="text_38">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2d0c6b79-487c-44a2-b557-8fea33bca093">
+     <!-- 6.7¢/kWh -->
      <g style="fill: #333333" transform="translate(204.545529 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-36"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-31" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-37" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -2485,17 +2607,17 @@ z
     </a>
    </g>
    <g id="patch_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=30c44162-8270-4141-b239-7368dbd357d9">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=136662fc-b48c-44f4-86c0-72fe75661128">
      <path d="M 438.138606 463.895671
 L 709.553221 463.895671
 L 709.553221 504.559914
 L 438.138606 504.559914
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_33">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=30c44162-8270-4141-b239-7368dbd357d9">
+   <g id="text_39">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=136662fc-b48c-44f4-86c0-72fe75661128">
      <!-- ITC=0% -->
      <g style="fill: #ffffff" transform="translate(555.98232 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2507,8 +2629,8 @@ z
      </g>
     </a>
    </g>
-   <g id="text_34">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=30c44162-8270-4141-b239-7368dbd357d9">
+   <g id="text_40">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=136662fc-b48c-44f4-86c0-72fe75661128">
      <!-- +2.6¢/kWh -->
      <g style="fill: #ffffff" transform="translate(546.169507 498.910503) scale(0.09 -0.09)">
       <defs>
@@ -2533,36 +2655,6 @@ Q 3866 2972 3669 2642
 Q 3472 2313 2841 1759
 L 1844 884
 z
-" transform="scale(0.015625)"/>
-       <path id="DejaVuSans-Bold-36" d="M 2316 2303
-Q 2000 2303 1842 2098
-Q 1684 1894 1684 1484
-Q 1684 1075 1842 870
-Q 2000 666 2316 666
-Q 2634 666 2792 870
-Q 2950 1075 2950 1484
-Q 2950 1894 2792 2098
-Q 2634 2303 2316 2303
-z
-M 3803 4544
-L 3803 3681
-Q 3506 3822 3243 3889
-Q 2981 3956 2731 3956
-Q 2194 3956 1894 3657
-Q 1594 3359 1544 2772
-Q 1750 2925 1990 3001
-Q 2231 3078 2516 3078
-Q 3231 3078 3670 2659
-Q 4109 2241 4109 1563
-Q 4109 813 3618 361
-Q 3128 -91 2303 -91
-Q 1394 -91 895 523
-Q 397 1138 397 2266
-Q 397 3422 980 4083
-Q 1563 4744 2578 4744
-Q 2900 4744 3203 4694
-Q 3506 4644 3803 4544
-z
 " transform="scale(0.015625)"/>
       </defs>
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2577,14 +2669,14 @@ z
      </g>
     </a>
    </g>
-   <g id="text_35">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=30c44162-8270-4141-b239-7368dbd357d9">
-     <!-- 10.5¢/kWh -->
+   <g id="text_41">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=136662fc-b48c-44f4-86c0-72fe75661128">
+     <!-- 11.1¢/kWh -->
      <g style="fill: #333333" transform="translate(714.553221 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
-      <use xlink:href="#DejaVuSans-30" transform="translate(63.623047 0)"/>
+      <use xlink:href="#DejaVuSans-31" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
-      <use xlink:href="#DejaVuSans-35" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-31" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(286.279297 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(319.970703 0)"/>
@@ -2594,29 +2686,29 @@ z
     </a>
    </g>
    <g id="patch_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9ba145c7-97ee-4372-a114-4f2a29f9175b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdb6c205-ff33-4db1-bd62-fa2809a80eb6">
      <path d="M 438.138606 545.224156
-L 385.706237 545.224156
-L 385.706237 585.888398
+L 384.678151 545.224156
+L 384.678151 585.888398
 L 438.138606 585.888398
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_36">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9ba145c7-97ee-4372-a114-4f2a29f9175b">
+   <g id="text_42">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdb6c205-ff33-4db1-bd62-fa2809a80eb6">
      <!-- 5% -->
-     <g style="fill: #333333" transform="translate(366.428581 562.31684) scale(0.09 -0.09)">
+     <g style="fill: #333333" transform="translate(365.400495 562.31684) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
       <use xlink:href="#DejaVuSans-25" transform="translate(63.623047 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=9ba145c7-97ee-4372-a114-4f2a29f9175b">
-     <!-- 7.4¢/kWh -->
-     <g style="fill: #333333" transform="translate(337.821237 573.76259) scale(0.09 -0.09)">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fdb6c205-ff33-4db1-bd62-fa2809a80eb6">
+     <!-- 7.9¢/kWh -->
+     <g style="fill: #333333" transform="translate(336.793151 573.76259) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-37"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-34" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-39" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -2626,17 +2718,17 @@ z
     </a>
    </g>
    <g id="patch_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5957700a-0a21-4061-9eee-76bde620b413">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c89f13d2-769f-45db-8c4b-f01c938e00bb">
      <path d="M 438.138606 545.224156
 L 527.582059 545.224156
 L 527.582059 585.888398
 L 438.138606 585.888398
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_37">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5957700a-0a21-4061-9eee-76bde620b413">
+   <g id="text_43">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c89f13d2-769f-45db-8c4b-f01c938e00bb">
      <!-- +0.9¢/kWh -->
      <g style="fill: #ffffff" transform="translate(455.183926 580.238987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2651,8 +2743,8 @@ z
      </g>
     </a>
    </g>
-   <g id="text_38">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=5957700a-0a21-4061-9eee-76bde620b413">
+   <g id="text_44">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c89f13d2-769f-45db-8c4b-f01c938e00bb">
      <!-- 10% -->
      <g style="fill: #ffffff" transform="translate(472.858379 555.840442) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2662,29 +2754,29 @@ z
     </a>
    </g>
    <g id="patch_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1ac1757-9ef8-4489-89bc-77409e34d3de">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fb3de03a-4258-4481-94be-fd9e1959f3f6">
      <path d="M 527.582059 545.224156
-L 592.351455 545.224156
-L 592.351455 585.888398
+L 591.32337 545.224156
+L 591.32337 585.888398
 L 527.582059 585.888398
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_39">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1ac1757-9ef8-4489-89bc-77409e34d3de">
+   <g id="text_45">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fb3de03a-4258-4481-94be-fd9e1959f3f6">
      <!-- 12% -->
-     <g style="fill: #ffffff" transform="translate(549.964804 555.840442) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(549.450761 555.840442) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
       <use xlink:href="#DejaVuSans-32" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-25" transform="translate(127.246094 0)"/>
      </g>
     </a>
    </g>
-   <g id="text_40">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1ac1757-9ef8-4489-89bc-77409e34d3de">
+   <g id="text_46">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fb3de03a-4258-4481-94be-fd9e1959f3f6">
      <!-- +1.5¢/kWh -->
-     <g style="fill: #ffffff" transform="translate(532.290351 580.238987) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(531.776308 580.238987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
       <use xlink:href="#DejaVuSans-Bold-31" transform="translate(83.789062 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(153.369141 0)"/>
@@ -2697,13 +2789,13 @@ z
      </g>
     </a>
    </g>
-   <g id="text_41">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b1ac1757-9ef8-4489-89bc-77409e34d3de">
-     <!-- 9.4¢/kWh -->
-     <g style="fill: #333333" transform="translate(597.351455 568.315652) scale(0.1 -0.1)">
+   <g id="text_47">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fb3de03a-4258-4481-94be-fd9e1959f3f6">
+     <!-- 9.9¢/kWh -->
+     <g style="fill: #333333" transform="translate(596.32337 568.315652) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-39"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-34" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-39" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -2713,29 +2805,29 @@ z
     </a>
    </g>
    <g id="patch_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0a70955f-9ad8-4c24-9422-632c8f51b82a">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=98533c80-362f-457c-b014-083a49ae42d1">
      <path d="M 438.138606 626.552641
-L 440.194777 626.552641
-L 440.194777 667.216883
+L 445.335205 626.552641
+L 445.335205 667.216883
 L 438.138606 667.216883
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b6587e7e-0735-4e1e-b454-3e69d59ec7e4">
-     <path d="M 440.194777 626.552641
-L 472.065433 626.552641
-L 472.065433 667.216883
-L 440.194777 667.216883
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=25a8c8a6-9f20-4200-b1f9-4d277c2c6a29">
+     <path d="M 445.335205 626.552641
+L 468.981176 626.552641
+L 468.981176 667.216883
+L 445.335205 667.216883
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_42">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b6587e7e-0735-4e1e-b454-3e69d59ec7e4">
+   <g id="text_48">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=25a8c8a6-9f20-4200-b1f9-4d277c2c6a29">
      <!-- 137 kg/sec/well -->
-     <g style="fill: #333333" transform="translate(477.065433 643.645325) scale(0.09 -0.09)">
+     <g style="fill: #333333" transform="translate(473.981176 643.645325) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
       <use xlink:href="#DejaVuSans-33" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-37" transform="translate(127.246094 0)"/>
@@ -2753,12 +2845,12 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(751.123047 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b6587e7e-0735-4e1e-b454-3e69d59ec7e4">
-     <!-- 8.2¢/kWh -->
-     <g style="fill: #333333" transform="translate(477.065433 655.091075) scale(0.09 -0.09)">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=25a8c8a6-9f20-4200-b1f9-4d277c2c6a29">
+     <!-- 8.8¢/kWh -->
+     <g style="fill: #333333" transform="translate(473.981176 655.091075) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-38"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(63.623047 0)"/>
-      <use xlink:href="#DejaVuSans-32" transform="translate(95.410156 0)"/>
+      <use xlink:href="#DejaVuSans-38" transform="translate(95.410156 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(256.347656 0)"/>
@@ -2768,39 +2860,39 @@ z
     </a>
    </g>
    <g id="patch_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=724749fe-c418-40d2-bb19-7bec95c1f4e0">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1f558333-b2d9-4312-8fd9-4a0ebb016ff2">
      <path d="M 438.138606 707.881126
 L 438.138606 707.881126
 L 438.138606 748.545368
 L 438.138606 748.545368
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b25d46e5-86f2-4cf0-bfcf-eef976eddbd4">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a09aec3b-701c-47a5-bb48-f7cab0cc5582">
      <path d="M 438.138606 707.881126
-L 667.401709 707.881126
-L 667.401709 748.545368
+L 666.373623 707.881126
+L 666.373623 748.545368
 L 438.138606 748.545368
 z
-" clip-path="url(#pe91f76b84b)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#pab4497e8fc)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
-   <g id="text_43">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b25d46e5-86f2-4cf0-bfcf-eef976eddbd4">
+   <g id="text_49">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a09aec3b-701c-47a5-bb48-f7cab0cc5582">
      <!-- 5 m -->
-     <g style="fill: #ffffff" transform="translate(544.093595 718.497412) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(543.579552 718.497412) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
       <use xlink:href="#DejaVuSans-20" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-6d" transform="translate(95.410156 0)"/>
      </g>
     </a>
    </g>
-   <g id="text_44">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b25d46e5-86f2-4cf0-bfcf-eef976eddbd4">
+   <g id="text_50">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a09aec3b-701c-47a5-bb48-f7cab0cc5582">
      <!-- +2.2¢/kWh -->
-     <g style="fill: #ffffff" transform="translate(525.093751 742.895957) scale(0.09 -0.09)">
+     <g style="fill: #ffffff" transform="translate(524.579708 742.895957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
       <use xlink:href="#DejaVuSans-Bold-32" transform="translate(83.789062 0)"/>
       <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(153.369141 0)"/>
@@ -2813,14 +2905,14 @@ z
      </g>
     </a>
    </g>
-   <g id="text_45">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=b25d46e5-86f2-4cf0-bfcf-eef976eddbd4">
-     <!-- 10.1¢/kWh -->
-     <g style="fill: #333333" transform="translate(672.401709 730.972622) scale(0.1 -0.1)">
+   <g id="text_51">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a09aec3b-701c-47a5-bb48-f7cab0cc5582">
+     <!-- 10.7¢/kWh -->
+     <g style="fill: #333333" transform="translate(671.373623 730.972622) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-31"/>
       <use xlink:href="#DejaVuSans-30" transform="translate(63.623047 0)"/>
       <use xlink:href="#DejaVuSans-2e" transform="translate(127.246094 0)"/>
-      <use xlink:href="#DejaVuSans-31" transform="translate(159.033203 0)"/>
+      <use xlink:href="#DejaVuSans-37" transform="translate(159.033203 0)"/>
       <use xlink:href="#DejaVuSans-a2" transform="translate(222.65625 0)"/>
       <use xlink:href="#DejaVuSans-2f" transform="translate(286.279297 0)"/>
       <use xlink:href="#DejaVuSans-6b" transform="translate(319.970703 0)"/>
@@ -2829,7 +2921,7 @@ z
      </g>
     </a>
    </g>
-   <g id="text_46">
+   <g id="text_52">
     <!-- LCOE Sensitivity Results -->
     <g style="fill: #333333" transform="translate(341.780325 17.837813) scale(0.14 -0.14)">
      <defs>
@@ -3155,7 +3247,7 @@ z
      <use xlink:href="#DejaVuSans-Bold-73" transform="translate(1317.041016 0)"/>
     </g>
    </g>
-   <g id="text_47">
+   <g id="text_53">
     <g id="patch_27">
      <path d="M 366.510559 53.19715
 L 509.766653 53.19715
@@ -3164,7 +3256,7 @@ L 366.510559 31.551212
 z
 " style="fill: #003c4d"/>
     </g>
-    <!-- Base LCOE: 7.9¢/kWh -->
+    <!-- Base LCOE: 8.4¢/kWh -->
     <g style="fill: #ffffff" transform="translate(372.010559 45.409494) scale(0.11 -0.11)">
      <defs>
       <path id="DejaVuSans-Bold-42" d="M 2456 2859
@@ -3245,14 +3337,23 @@ L 716 0
 L 716 1209
 z
 " transform="scale(0.015625)"/>
-      <path id="DejaVuSans-Bold-37" d="M 428 4666
-L 3944 4666
-L 3944 3988
-L 2125 0
-L 953 0
-L 2675 3781
-L 428 3781
-L 428 4666
+      <path id="DejaVuSans-Bold-34" d="M 2356 3675
+L 1038 1722
+L 2356 1722
+L 2356 3675
+z
+M 2156 4666
+L 3494 4666
+L 3494 1722
+L 4159 1722
+L 4159 850
+L 3494 850
+L 3494 0
+L 2356 0
+L 2356 850
+L 288 850
+L 288 1881
+L 2156 4666
 z
 " transform="scale(0.015625)"/>
      </defs>
@@ -3267,9 +3368,9 @@ z
      <use xlink:href="#DejaVuSans-Bold-45" transform="translate(527.978516 0)"/>
      <use xlink:href="#DejaVuSans-Bold-3a" transform="translate(596.289062 0)"/>
      <use xlink:href="#DejaVuSans-Bold-20" transform="translate(636.279297 0)"/>
-     <use xlink:href="#DejaVuSans-Bold-37" transform="translate(671.09375 0)"/>
+     <use xlink:href="#DejaVuSans-Bold-38" transform="translate(671.09375 0)"/>
      <use xlink:href="#DejaVuSans-Bold-2e" transform="translate(740.673828 0)"/>
-     <use xlink:href="#DejaVuSans-Bold-39" transform="translate(778.662109 0)"/>
+     <use xlink:href="#DejaVuSans-Bold-34" transform="translate(778.662109 0)"/>
      <use xlink:href="#DejaVuSans-Bold-a2" transform="translate(848.242188 0)"/>
      <use xlink:href="#DejaVuSans-Bold-2f" transform="translate(917.822266 0)"/>
      <use xlink:href="#DejaVuSans-Bold-6b" transform="translate(954.345703 0)"/>
@@ -3280,7 +3381,7 @@ z
   </g>
  </g>
  <defs>
-  <clipPath id="pe91f76b84b">
+  <clipPath id="pab4497e8fc">
    <rect x="189.341875" y="108.08355" width="588.065" height="670.96"/>
   </clipPath>
  </defs>
diff --git a/docs/_images/fervo_project_cape-5-sensitivity-analysis-project_npv.svg b/docs/_images/fervo_project_cape-5-sensitivity-analysis-project_npv.svg
index 3898c7501..789bd6b7b 100644
--- a/docs/_images/fervo_project_cape-5-sensitivity-analysis-project_npv.svg
+++ b/docs/_images/fervo_project_cape-5-sensitivity-analysis-project_npv.svg
@@ -6,7 +6,7 @@
   <rdf:RDF xmlns:dc="http://purl.org/dc/elements/1.1/" xmlns:cc="http://creativecommons.org/ns#" xmlns:rdf="http://www.w3.org/1999/02/22-rdf-syntax-ns#">
    <cc:Work>
     <dc:type rdf:resource="http://purl.org/dc/dcmitype/StillImage"/>
-    <dc:date>2026-01-24T13:12:14.529799</dc:date>
+    <dc:date>2026-01-28T14:55:16.582798</dc:date>
     <dc:format>image/svg+xml</dc:format>
     <dc:creator>
      <cc:Agent>
@@ -40,23 +40,23 @@ z
    <g id="line2d_1">
     <path d="M 478.109097 779.04355
 L 478.109097 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 7.4,3.2; stroke-dashoffset: 0; stroke: #003c4d; stroke-width: 2"/>
    </g>
    <g id="matplotlib.axis_1">
     <g id="xtick_1">
      <g id="line2d_2">
       <path d="M 248.685227 779.04355
 L 248.685227 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_3">
       <defs>
-       <path id="mf1a76c349c" d="M 0 0
+       <path id="m8458ee69de" d="M 0 0
 L 0 -3.5
 " style="stroke: #000000; stroke-width: 0.8"/>
       </defs>
       <g>
-       <use xlink:href="#mf1a76c349c" x="248.685227" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m8458ee69de" x="248.685227" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_1">
@@ -122,11 +122,11 @@ z
      <g id="line2d_4">
       <path d="M 363.397162 779.04355
 L 363.397162 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_5">
       <g>
-       <use xlink:href="#mf1a76c349c" x="363.397162" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m8458ee69de" x="363.397162" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_2">
@@ -169,11 +169,11 @@ z
      <g id="line2d_6">
       <path d="M 478.109097 779.04355
 L 478.109097 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_7">
       <g>
-       <use xlink:href="#mf1a76c349c" x="478.109097" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m8458ee69de" x="478.109097" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_3">
@@ -187,11 +187,11 @@ L 478.109097 108.08355
      <g id="line2d_8">
       <path d="M 592.821032 779.04355
 L 592.821032 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_9">
       <g>
-       <use xlink:href="#mf1a76c349c" x="592.821032" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m8458ee69de" x="592.821032" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_4">
@@ -207,11 +207,11 @@ L 592.821032 108.08355
      <g id="line2d_10">
       <path d="M 707.532967 779.04355
 L 707.532967 108.08355
-" clip-path="url(#pea1a0c9504)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: none; stroke-dasharray: 0.8,1.32; stroke-dashoffset: 0; stroke: #aaaaaa; stroke-opacity: 0.7; stroke-width: 0.8"/>
      </g>
      <g id="line2d_11">
       <g>
-       <use xlink:href="#mf1a76c349c" x="707.532967" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
+       <use xlink:href="#m8458ee69de" x="707.532967" y="108.08355" style="stroke: #000000; stroke-width: 0.8"/>
       </g>
      </g>
      <g id="text_5">
@@ -1673,17 +1673,17 @@ L 777.406875 108.08355
 " style="fill: none; stroke: #aaaaaa; stroke-width: 0.8; stroke-linejoin: miter; stroke-linecap: square"/>
    </g>
    <g id="patch_4">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3c290cf-40f8-4758-9b2c-e2c5bc046c1b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0ca4ac8a-3b5a-4809-9419-2270520b2af9">
      <path d="M 478.109097 138.581732
 L 363.924837 138.581732
 L 363.924837 179.245974
 L 478.109097 179.245974
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_15">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3c290cf-40f8-4758-9b2c-e2c5bc046c1b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0ca4ac8a-3b5a-4809-9419-2270520b2af9">
      <!-- 10 yr -->
      <g style="fill: #ffffff" transform="translate(409.347201 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -1695,7 +1695,7 @@ z
     </a>
    </g>
    <g id="text_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3c290cf-40f8-4758-9b2c-e2c5bc046c1b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0ca4ac8a-3b5a-4809-9419-2270520b2af9">
      <!-- -$199.1M -->
      <g style="fill: #ffffff" transform="translate(397.306889 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -1831,7 +1831,7 @@ z
     </a>
    </g>
    <g id="text_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3c290cf-40f8-4758-9b2c-e2c5bc046c1b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=0ca4ac8a-3b5a-4809-9419-2270520b2af9">
      <!-- $5.7M -->
      <g style="fill: #333333" transform="translate(328.031087 161.673228) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -1843,17 +1843,17 @@ z
     </a>
    </g>
    <g id="patch_5">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f823634f-e7f2-484a-8820-23951ff194c5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a38fd3ef-6adc-49b8-8c24-1b5d839ec9b2">
      <path d="M 478.109097 138.581732
 L 581.997961 138.581732
 L 581.997961 179.245974
 L 478.109097 179.245974
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f823634f-e7f2-484a-8820-23951ff194c5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a38fd3ef-6adc-49b8-8c24-1b5d839ec9b2">
      <!-- +$181.1M -->
      <g style="fill: #ffffff" transform="translate(504.440092 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -1924,7 +1924,7 @@ z
     </a>
    </g>
    <g id="text_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f823634f-e7f2-484a-8820-23951ff194c5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a38fd3ef-6adc-49b8-8c24-1b5d839ec9b2">
      <!-- 3 yr -->
      <g style="fill: #ffffff" transform="translate(521.246889 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-33"/>
@@ -1935,17 +1935,17 @@ z
     </a>
    </g>
    <g id="patch_6">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a1aff903-dbdd-428e-8203-df5cd638c69b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bc9334b7-e174-4b31-b9c0-04d15cbae73c">
      <path d="M 581.997961 138.581732
 L 717.547319 138.581732
 L 717.547319 179.245974
 L 581.997961 179.245974
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a1aff903-dbdd-428e-8203-df5cd638c69b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bc9334b7-e174-4b31-b9c0-04d15cbae73c">
      <!-- 1 yr -->
      <g style="fill: #ffffff" transform="translate(640.966 149.198018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -1956,7 +1956,7 @@ z
     </a>
    </g>
    <g id="text_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a1aff903-dbdd-428e-8203-df5cd638c69b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bc9334b7-e174-4b31-b9c0-04d15cbae73c">
      <!-- +$417.5M -->
      <g style="fill: #ffffff" transform="translate(624.159203 173.596563) scale(0.09 -0.09)">
       <defs>
@@ -2027,7 +2027,7 @@ z
     </a>
    </g>
    <g id="text_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a1aff903-dbdd-428e-8203-df5cd638c69b">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=bc9334b7-e174-4b31-b9c0-04d15cbae73c">
      <!-- $622.3M -->
      <g style="fill: #333333" transform="translate(722.547319 161.673228) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2041,17 +2041,17 @@ z
     </a>
    </g>
    <g id="patch_7">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a2151ee5-4799-493d-a352-d185b0eb56d7">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=130f529f-543f-4131-ad20-92dabc8ee03e">
      <path d="M 478.109097 219.910217
 L 350.159405 219.910217
 L 350.159405 260.574459
 L 478.109097 260.574459
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a2151ee5-4799-493d-a352-d185b0eb56d7">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=130f529f-543f-4131-ad20-92dabc8ee03e">
      <!-- -$223.1M -->
      <g style="fill: #ffffff" transform="translate(390.424173 254.925048) scale(0.09 -0.09)">
       <defs>
@@ -2122,7 +2122,7 @@ z
     </a>
    </g>
    <g id="text_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a2151ee5-4799-493d-a352-d185b0eb56d7">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=130f529f-543f-4131-ad20-92dabc8ee03e">
      <!-- $75/MWh -->
      <g style="fill: #ffffff" transform="translate(392.845032 230.526503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2136,17 +2136,17 @@ z
     </a>
    </g>
    <g id="patch_8">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=569d313b-3356-412b-9683-6b8be193ffbc">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f40c5d2a-8fb5-4269-9725-27b8f157fc1d">
      <path d="M 350.159405 219.910217
 L 302.175402 219.910217
 L 302.175402 260.574459
 L 350.159405 260.574459
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=569d313b-3356-412b-9683-6b8be193ffbc">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f40c5d2a-8fb5-4269-9725-27b8f157fc1d">
      <!-- $68/MWh -->
      <g style="fill: #333333" transform="translate(254.596965 237.0029) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2158,7 +2158,7 @@ z
       <use xlink:href="#DejaVuSans-68" transform="translate(409.716797 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=569d313b-3356-412b-9683-6b8be193ffbc">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f40c5d2a-8fb5-4269-9725-27b8f157fc1d">
      <!-- -$101.9M -->
      <g style="fill: #333333" transform="translate(254.671496 248.44865) scale(0.09 -0.09)">
       <defs>
@@ -2182,17 +2182,17 @@ z
     </a>
    </g>
    <g id="patch_9">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=7cc55516-d9c5-429d-927b-b15db9e327ed">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f30a5ccc-a8af-4cbe-85c5-1fda6673d2ee">
      <path d="M 478.109097 219.910217
 L 574.071367 219.910217
 L 574.071367 260.574459
 L 478.109097 260.574459
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=7cc55516-d9c5-429d-927b-b15db9e327ed">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f30a5ccc-a8af-4cbe-85c5-1fda6673d2ee">
      <!-- +$167.3M -->
      <g style="fill: #ffffff" transform="translate(500.476794 254.925048) scale(0.09 -0.09)">
       <defs>
@@ -2239,7 +2239,7 @@ z
     </a>
    </g>
    <g id="text_27">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=7cc55516-d9c5-429d-927b-b15db9e327ed">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f30a5ccc-a8af-4cbe-85c5-1fda6673d2ee">
      <!-- $110/MWh -->
      <g style="fill: #ffffff" transform="translate(501.937888 230.526503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2254,17 +2254,17 @@ z
     </a>
    </g>
    <g id="patch_10">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3008ff08-e7c1-4da3-90b5-e4341ce97b8e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d6c64c10-acd2-4fe7-a0bc-debb8515389f">
      <path d="M 574.071367 219.910217
 L 670.039371 219.910217
 L 670.039371 260.574459
 L 574.071367 260.574459
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_28">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3008ff08-e7c1-4da3-90b5-e4341ce97b8e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d6c64c10-acd2-4fe7-a0bc-debb8515389f">
      <!-- $125/MWh -->
      <g style="fill: #ffffff" transform="translate(597.903025 230.526503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2279,7 +2279,7 @@ z
     </a>
    </g>
    <g id="text_29">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3008ff08-e7c1-4da3-90b5-e4341ce97b8e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d6c64c10-acd2-4fe7-a0bc-debb8515389f">
      <!-- +$334.6M -->
      <g style="fill: #ffffff" transform="translate(596.441932 254.925048) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2294,7 +2294,7 @@ z
     </a>
    </g>
    <g id="text_30">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3008ff08-e7c1-4da3-90b5-e4341ce97b8e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d6c64c10-acd2-4fe7-a0bc-debb8515389f">
      <!-- $539.4M -->
      <g style="fill: #333333" transform="translate(675.039371 243.001713) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2308,27 +2308,27 @@ z
     </a>
    </g>
    <g id="patch_11">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d7a0d1fe-c803-4a08-bf19-2a5378ea8806">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4be3cadc-2283-4a87-b367-eb7263ba18ae">
      <path d="M 478.109097 301.238702
 L 448.048835 301.238702
 L 448.048835 341.902944
 L 478.109097 341.902944
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_12">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1bcaac7a-3601-4770-aae9-ee8d94e1b0df">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=363c8401-78e8-4d3e-996a-29caf04c4227">
      <path d="M 448.048835 301.238702
 L 342.835048 301.238702
 L 342.835048 341.902944
 L 448.048835 341.902944
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_31">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1bcaac7a-3601-4770-aae9-ee8d94e1b0df">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=363c8401-78e8-4d3e-996a-29caf04c4227">
      <!-- $9.30M/well -->
      <g style="fill: #ffffff" transform="translate(368.211316 311.854987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2346,7 +2346,7 @@ z
     </a>
    </g>
    <g id="text_32">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1bcaac7a-3601-4770-aae9-ee8d94e1b0df">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=363c8401-78e8-4d3e-996a-29caf04c4227">
      <!-- -$235.9M -->
      <g style="fill: #ffffff" transform="translate(371.731863 336.253533) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2361,7 +2361,7 @@ z
     </a>
    </g>
    <g id="text_33">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=1bcaac7a-3601-4770-aae9-ee8d94e1b0df">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=363c8401-78e8-4d3e-996a-29caf04c4227">
      <!-- -$31.1M -->
      <g style="fill: #333333" transform="translate(296.970985 324.330198) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-2d"/>
@@ -2375,17 +2375,17 @@ z
     </a>
    </g>
    <g id="patch_13">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3db32d52-5b1d-4098-94d3-59a3f5a371bf">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=365fd439-e6a3-4c24-bc5c-7a221407c34c">
      <path d="M 478.109097 301.238702
 L 508.16936 301.238702
 L 508.16936 341.902944
 L 478.109097 341.902944
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_34">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3db32d52-5b1d-4098-94d3-59a3f5a371bf">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=365fd439-e6a3-4c24-bc5c-7a221407c34c">
      <!-- $3.62M/well -->
      <g style="fill: #333333" transform="translate(513.16936 318.331385) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2401,7 +2401,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=3db32d52-5b1d-4098-94d3-59a3f5a371bf">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=365fd439-e6a3-4c24-bc5c-7a221407c34c">
      <!-- $257.2M -->
      <g style="fill: #333333" transform="translate(513.16936 329.777135) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2415,17 +2415,17 @@ z
     </a>
    </g>
    <g id="patch_14">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f2902201-a54b-4bd0-ac71-49da16077e84">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ed6e8a63-1582-47e5-9877-de2ac0061361">
      <path d="M 478.109097 382.567186
 L 344.917069 382.567186
 L 344.917069 423.231429
 L 478.109097 423.231429
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_35">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f2902201-a54b-4bd0-ac71-49da16077e84">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ed6e8a63-1582-47e5-9877-de2ac0061361">
      <!-- $9.66M/well -->
      <g style="fill: #ffffff" transform="translate(384.282458 393.183472) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2443,7 +2443,7 @@ z
     </a>
    </g>
    <g id="text_36">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f2902201-a54b-4bd0-ac71-49da16077e84">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ed6e8a63-1582-47e5-9877-de2ac0061361">
      <!-- -$232.2M -->
      <g style="fill: #ffffff" transform="translate(387.803005 417.582018) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2458,7 +2458,7 @@ z
     </a>
    </g>
    <g id="text_37">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=f2902201-a54b-4bd0-ac71-49da16077e84">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ed6e8a63-1582-47e5-9877-de2ac0061361">
      <!-- -$27.4M -->
      <g style="fill: #333333" transform="translate(299.053007 405.658683) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-2d"/>
@@ -2472,17 +2472,17 @@ z
     </a>
    </g>
    <g id="patch_15">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fc5dd589-c210-49b6-bce6-49e05fa5caa5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8d5f7786-0aaa-4822-9f09-69b0373cd285">
      <path d="M 478.109097 382.567186
 L 504.750944 382.567186
 L 504.750944 423.231429
 L 478.109097 423.231429
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_38">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fc5dd589-c210-49b6-bce6-49e05fa5caa5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8d5f7786-0aaa-4822-9f09-69b0373cd285">
      <!-- $3.86M/well -->
      <g style="fill: #333333" transform="translate(509.750944 399.65987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2498,7 +2498,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(577.34375 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=fc5dd589-c210-49b6-bce6-49e05fa5caa5">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=8d5f7786-0aaa-4822-9f09-69b0373cd285">
      <!-- $251.2M -->
      <g style="fill: #333333" transform="translate(509.750944 411.10562) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2512,27 +2512,27 @@ z
     </a>
    </g>
    <g id="patch_16">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=18949377-b2f9-43f9-a420-658a7e3f4a5f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=09ae6313-51c5-4a23-9863-85922cbffdce">
      <path d="M 478.109097 463.895671
 L 478.109097 463.895671
 L 478.109097 504.559914
 L 478.109097 504.559914
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_17">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66cf1044-8eb3-49af-b1cc-aec5aedb0370">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=69f25e6f-5151-4680-b92e-307c57304325">
      <path d="M 478.109097 463.895671
 L 249.201431 463.895671
 L 249.201431 504.559914
 L 478.109097 504.559914
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_39">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66cf1044-8eb3-49af-b1cc-aec5aedb0370">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=69f25e6f-5151-4680-b92e-307c57304325">
      <!-- ITC=0% -->
      <g style="fill: #ffffff" transform="translate(345.79167 474.511957) scale(0.09 -0.09)">
       <defs>
@@ -2560,7 +2560,7 @@ z
     </a>
    </g>
    <g id="text_40">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66cf1044-8eb3-49af-b1cc-aec5aedb0370">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=69f25e6f-5151-4680-b92e-307c57304325">
      <!-- -$399.1M -->
      <g style="fill: #ffffff" transform="translate(339.945186 498.910503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2575,7 +2575,7 @@ z
     </a>
    </g>
    <g id="text_41">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66cf1044-8eb3-49af-b1cc-aec5aedb0370">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=69f25e6f-5151-4680-b92e-307c57304325">
      <!-- -$194.3M -->
      <g style="fill: #333333" transform="translate(196.974868 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-2d"/>
@@ -2590,17 +2590,17 @@ z
     </a>
    </g>
    <g id="patch_18">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=131fa933-8607-4588-976d-53410e69225c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=00509583-2a5c-4532-a830-cd59489f22cd">
      <path d="M 478.109097 463.895671
 L 554.409741 463.895671
 L 554.409741 504.559914
 L 478.109097 504.559914
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_42">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=131fa933-8607-4588-976d-53410e69225c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=00509583-2a5c-4532-a830-cd59489f22cd">
      <!-- +$133.0M -->
      <g style="fill: #ffffff" transform="translate(490.645982 498.910503) scale(0.09 -0.09)">
       <defs>
@@ -2638,7 +2638,7 @@ z
     </a>
    </g>
    <g id="text_43">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=131fa933-8607-4588-976d-53410e69225c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=00509583-2a5c-4532-a830-cd59489f22cd">
      <!-- ITC=40% -->
      <g style="fill: #ffffff" transform="translate(495.5327 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2652,17 +2652,17 @@ z
     </a>
    </g>
    <g id="patch_19">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2ade64ed-8778-43ae-ae45-615e271d6e19">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c750154a-a0b4-483d-845e-86f0afa4456a">
      <path d="M 554.409741 463.895671
 L 630.71612 463.895671
 L 630.71612 504.559914
 L 554.409741 504.559914
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #84d1a8; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_44">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2ade64ed-8778-43ae-ae45-615e271d6e19">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c750154a-a0b4-483d-845e-86f0afa4456a">
      <!-- ITC=50% -->
      <g style="fill: #ffffff" transform="translate(571.836212 474.511957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-49"/>
@@ -2676,7 +2676,7 @@ z
     </a>
    </g>
    <g id="text_45">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2ade64ed-8778-43ae-ae45-615e271d6e19">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c750154a-a0b4-483d-845e-86f0afa4456a">
      <!-- +$266.1M -->
      <g style="fill: #ffffff" transform="translate(566.949493 498.910503) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2b"/>
@@ -2691,7 +2691,7 @@ z
     </a>
    </g>
    <g id="text_46">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2ade64ed-8778-43ae-ae45-615e271d6e19">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c750154a-a0b4-483d-845e-86f0afa4456a">
      <!-- $470.9M -->
      <g style="fill: #333333" transform="translate(635.71612 486.987167) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2705,17 +2705,17 @@ z
     </a>
    </g>
    <g id="patch_20">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a21a3aea-527e-42d5-9ab8-8463fc2f665f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66141313-a537-4274-80b5-07c7512e96bb">
      <path d="M 478.109097 545.224156
 L 402.840861 545.224156
 L 402.840861 585.888398
 L 478.109097 585.888398
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_47">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a21a3aea-527e-42d5-9ab8-8463fc2f665f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66141313-a537-4274-80b5-07c7512e96bb">
      <!-- -$131.2M -->
      <g style="fill: #ffffff" transform="translate(416.764901 580.238987) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2730,7 +2730,7 @@ z
     </a>
    </g>
    <g id="text_48">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a21a3aea-527e-42d5-9ab8-8463fc2f665f">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=66141313-a537-4274-80b5-07c7512e96bb">
      <!-- 10% -->
      <g style="fill: #ffffff" transform="translate(430.473026 555.840442) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2740,17 +2740,17 @@ z
     </a>
    </g>
    <g id="patch_21">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c7837a74-b36e-42f0-8bdc-a3c54055b4b9">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2a1d4903-09ec-49a3-8c0e-02d42ad817f8">
      <path d="M 402.840861 545.224156
 L 348.633736 545.224156
 L 348.633736 585.888398
 L 402.840861 585.888398
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_49">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c7837a74-b36e-42f0-8bdc-a3c54055b4b9">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2a1d4903-09ec-49a3-8c0e-02d42ad817f8">
      <!-- 12% -->
      <g style="fill: #333333" transform="translate(323.62983 562.31684) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-31"/>
@@ -2758,7 +2758,7 @@ z
       <use xlink:href="#DejaVuSans-25" transform="translate(127.246094 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c7837a74-b36e-42f0-8bdc-a3c54055b4b9">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=2a1d4903-09ec-49a3-8c0e-02d42ad817f8">
      <!-- -$20.9M -->
      <g style="fill: #333333" transform="translate(306.85608 573.76259) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-2d"/>
@@ -2772,24 +2772,24 @@ z
     </a>
    </g>
    <g id="patch_22">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=67b32645-a03f-4b23-9bc0-9ef3af10f24e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3244c7f-f03c-42ad-a5b5-372588700c47">
      <path d="M 478.109097 545.224156
 L 522.92705 545.224156
 L 522.92705 585.888398
 L 478.109097 585.888398
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_50">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=67b32645-a03f-4b23-9bc0-9ef3af10f24e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3244c7f-f03c-42ad-a5b5-372588700c47">
      <!-- 5% -->
      <g style="fill: #333333" transform="translate(527.92705 562.31684) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
       <use xlink:href="#DejaVuSans-25" transform="translate(63.623047 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=67b32645-a03f-4b23-9bc0-9ef3af10f24e">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=c3244c7f-f03c-42ad-a5b5-372588700c47">
      <!-- $282.9M -->
      <g style="fill: #333333" transform="translate(527.92705 573.76259) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2803,27 +2803,27 @@ z
     </a>
    </g>
    <g id="patch_23">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d44adaab-56d4-4372-b1d3-38e0091696cb">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=35be55ff-d66e-4f9b-adac-99cfc294dcb2">
      <path d="M 478.109097 626.552641
 L 477.75349 626.552641
 L 477.75349 667.216883
 L 478.109097 667.216883
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="patch_24">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e235fd37-ff43-40da-a909-62ab7e0bb34c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4ed96873-f166-460d-ae31-d3b1d9e37c93">
      <path d="M 477.75349 626.552641
 L 449.339344 626.552641
 L 449.339344 667.216883
 L 477.75349 667.216883
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #b0b0b0; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_51">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e235fd37-ff43-40da-a909-62ab7e0bb34c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4ed96873-f166-460d-ae31-d3b1d9e37c93">
      <!-- 80 kg/sec/well -->
      <g style="fill: #333333" transform="translate(379.964031 643.645325) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-38"/>
@@ -2842,7 +2842,7 @@ z
       <use xlink:href="#DejaVuSans-6c" transform="translate(687.5 0)"/>
      </g>
     </a>
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=e235fd37-ff43-40da-a909-62ab7e0bb34c">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=4ed96873-f166-460d-ae31-d3b1d9e37c93">
      <!-- $154.6M -->
      <g style="fill: #333333" transform="translate(405.082469 655.091075) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-24"/>
@@ -2856,17 +2856,17 @@ z
     </a>
    </g>
    <g id="patch_25">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=070bf1df-ec34-4d91-9dd0-e17feebcba06">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a6cb5771-af76-4dc9-915e-3587916b50bb">
      <path d="M 478.109097 707.881126
 L 285.249656 707.881126
 L 285.249656 748.545368
 L 478.109097 748.545368
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #808080; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_52">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=070bf1df-ec34-4d91-9dd0-e17feebcba06">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a6cb5771-af76-4dc9-915e-3587916b50bb">
      <!-- 5 m -->
      <g style="fill: #ffffff" transform="translate(373.002814 718.497412) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-35"/>
@@ -2876,7 +2876,7 @@ z
     </a>
    </g>
    <g id="text_53">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=070bf1df-ec34-4d91-9dd0-e17feebcba06">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a6cb5771-af76-4dc9-915e-3587916b50bb">
      <!-- -$336.2M -->
      <g style="fill: #ffffff" transform="translate(357.969299 742.895957) scale(0.09 -0.09)">
       <use xlink:href="#DejaVuSans-Bold-2d"/>
@@ -2891,7 +2891,7 @@ z
     </a>
    </g>
    <g id="text_54">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=070bf1df-ec34-4d91-9dd0-e17feebcba06">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=a6cb5771-af76-4dc9-915e-3587916b50bb">
      <!-- -$131.4M -->
      <g style="fill: #333333" transform="translate(233.023094 730.972622) scale(0.1 -0.1)">
       <use xlink:href="#DejaVuSans-2d"/>
@@ -2906,13 +2906,13 @@ z
     </a>
    </g>
    <g id="patch_26">
-    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=d9603b87-6339-4ab5-b1ab-be4922561209">
+    <a target="_blank" xlink:href="https://gtp.scientificwebservices.com/geophires?shared-geophires-result-id=ef35aa7f-0ad5-4f60-a1f8-2196a97280b5">
      <path d="M 478.109097 707.881126
 L 478.286901 707.881126
 L 478.286901 748.545368
 L 478.109097 748.545368
 z
-" clip-path="url(#pea1a0c9504)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
+" clip-path="url(#p6dd3ab4321)" style="fill: #4ab67d; stroke: #ffffff; stroke-width: 0.5; stroke-linejoin: miter"/>
     </a>
    </g>
    <g id="text_55">
@@ -3425,7 +3425,7 @@ z
   </g>
  </g>
  <defs>
-  <clipPath id="pea1a0c9504">
+  <clipPath id="p6dd3ab4321">
    <rect x="189.341875" y="108.08355" width="588.065" height="670.96"/>
   </clipPath>
  </defs>
diff --git a/docs/_images/sam-em-mcy-after-tax-lcoe-and-ppa-price-cash-flow-screenshot.png b/docs/_images/sam-em-mcy-after-tax-lcoe-and-ppa-price-cash-flow-screenshot.png
new file mode 100644
index 000000000..ad052eda4
Binary files /dev/null and b/docs/_images/sam-em-mcy-after-tax-lcoe-and-ppa-price-cash-flow-screenshot.png differ
diff --git a/docs/_images/sam-em-mcy-design-diagram.png b/docs/_images/sam-em-mcy-design-diagram.png
index abf047f05..7128d2f3a 100644
Binary files a/docs/_images/sam-em-mcy-design-diagram.png and b/docs/_images/sam-em-mcy-design-diagram.png differ
diff --git a/docs/conf.py b/docs/conf.py
index 6f68c8eb9..a9b6390f0 100644
--- a/docs/conf.py
+++ b/docs/conf.py
@@ -18,7 +18,7 @@
 year = '2025'
 author = 'NREL'
 copyright = f'{year}, {author}'
-version = release = '3.11.8'
+version = release = '3.11.11'
 
 pygments_style = 'trac'
 templates_path = ['./templates']
diff --git a/setup.py b/setup.py
index e623dd1f1..82a381764 100755
--- a/setup.py
+++ b/setup.py
@@ -13,7 +13,7 @@ def read(*names, **kwargs):
 
 setup(
     name='geophires-x',
-    version='3.11.8',
+    version='3.11.11',
     license='MIT',
     description='GEOPHIRES is a free and open-source geothermal techno-economic simulator.',
     long_description='{}\n{}'.format(
diff --git a/src/geophires_x/EconomicsSam.py b/src/geophires_x/EconomicsSam.py
index af12e2db9..3bb984195 100644
--- a/src/geophires_x/EconomicsSam.py
+++ b/src/geophires_x/EconomicsSam.py
@@ -1,6 +1,7 @@
 from __future__ import annotations
 
 import json
+import logging
 import os
 from dataclasses import dataclass, field
 from functools import lru_cache
@@ -57,6 +58,7 @@
 from geophires_x.Parameter import Parameter, OutputParameter, floatParameter, listParameter
 from geophires_x.Units import convertible_unit, EnergyCostUnit, CurrencyUnit, Units
 
+_log = logging.getLogger(__name__)
 
 ROYALTIES_OPEX_CASH_FLOW_LINE_ITEM_KEY = 'O&M production-based expense ($)'
 
@@ -184,6 +186,8 @@ def _get_row(row_name__: str) -> list[Any]:
         if self._royalties_rate_schedule is not None:
             ret = self._insert_royalties_rate_schedule(ret)
 
+        ret = self._insert_calculated_levelized_metrics_line_items(ret)
+
         return ret
 
     def _insert_royalties_rate_schedule(self, cf_ret: list[list[Any]]) -> list[list[Any]]:
@@ -206,6 +210,193 @@ def _get_row_index(row_name_: str) -> list[Any]:
 
         return ret
 
+    # noinspection DuplicatedCode
+    def _insert_calculated_levelized_metrics_line_items(self, cf_ret: list[list[Any]]) -> list[list[Any]]:
+        ret = cf_ret.copy()
+
+        __row_names: list[str] = [it[0] for it in ret]
+
+        def _get_row_index(row_name_: str) -> int:
+            return __row_names.index(row_name_)
+
+        def _get_row_indexes(row_name_: str, after_row_name: str | None = None) -> list[int]:
+            after_criteria_met: bool = True if after_row_name is None else False
+            indexes = []
+            for idx, _row_name_ in enumerate(__row_names):
+                if _row_name_ == after_row_name:
+                    after_criteria_met = True
+
+                if _row_name_ == row_name_ and after_criteria_met:
+                    indexes.append(idx)
+
+            return indexes
+
+        def _get_row_index_after(row_name_: str, after_row_name: str) -> int:
+            return _get_row_indexes(row_name_, after_row_name=after_row_name)[0]
+
+        after_tax_lcoe_and_ppa_price_header_row_title = 'AFTER-TAX LCOE AND PPA PRICE'
+
+        # Backfill annual costs
+        annual_costs_usd_row_name = 'Annual costs ($)'
+        annual_costs = cf_ret[_get_row_index(annual_costs_usd_row_name)].copy()
+        after_tax_net_cash_flow_usd = cf_ret[_get_row_index('After-tax net cash flow ($)')]
+
+        annual_costs_backfilled = [
+            *after_tax_net_cash_flow_usd[1 : (self._pre_revenue_years_count + 1)],
+            *annual_costs[(self._pre_revenue_years_count + 1) :],
+        ]
+
+        ret[_get_row_index(annual_costs_usd_row_name)][1:] = annual_costs_backfilled
+
+        ppa_revenue_row_name = 'PPA revenue ($)'
+        ppa_revenue_row_index = _get_row_index_after(
+            ppa_revenue_row_name, after_tax_lcoe_and_ppa_price_header_row_title
+        )
+        year_0_ppa_revenue: float = ret[ppa_revenue_row_index][self._pre_revenue_years_count]
+        if year_0_ppa_revenue != 0.0:
+            # Shouldn't happen
+            _log.warning(f'PPA revenue in Year 0 ({year_0_ppa_revenue}) is not zero, this is unexpected.')
+
+        ret[ppa_revenue_row_index][1 : self._pre_revenue_years_count] = [year_0_ppa_revenue] * (
+            self._pre_revenue_years_count - 1
+        )
+
+        electricity_to_grid_kwh_row_name = 'Electricity to grid (kWh)'
+        electricity_to_grid = cf_ret[_get_row_index(electricity_to_grid_kwh_row_name)].copy()
+        electricity_to_grid_backfilled = [
+            0 if it == '' else (int(it) if is_int(it) else it) for it in electricity_to_grid[1:]
+        ]
+
+        electricity_to_grid_kwh_row_index = _get_row_index_after(
+            electricity_to_grid_kwh_row_name, after_tax_lcoe_and_ppa_price_header_row_title
+        )
+        ret[electricity_to_grid_kwh_row_index][1:] = electricity_to_grid_backfilled
+
+        pv_of_annual_costs_backfilled_row_name = 'Present value of annual costs ($)'
+
+        # Backfill PV of annual costs
+        annual_costs_backfilled_pv_processed = annual_costs_backfilled.copy()
+        pv_of_annual_costs_backfilled = []
+        for year in range(self._pre_revenue_years_count):
+            pv_at_year = abs(
+                round(
+                    npf.npv(
+                        self.nominal_discount_rate.quantity().to('dimensionless').magnitude,
+                        annual_costs_backfilled_pv_processed,
+                    )
+                )
+            )
+
+            pv_of_annual_costs_backfilled.append(pv_at_year)
+
+            cost_at_year = annual_costs_backfilled_pv_processed.pop(0)
+            annual_costs_backfilled_pv_processed[0] = annual_costs_backfilled_pv_processed[0] + cost_at_year
+
+        pv_of_annual_costs_backfilled_row = [
+            *[pv_of_annual_costs_backfilled_row_name],
+            *pv_of_annual_costs_backfilled,
+        ]
+
+        pv_of_annual_costs_row_name = 'Present value of annual costs ($)'
+        pv_of_annual_costs_row_index = _get_row_index(pv_of_annual_costs_row_name)
+        ret[pv_of_annual_costs_row_index][1:] = [
+            pv_of_annual_costs_backfilled[0],
+            *([''] * (self._pre_revenue_years_count - 1)),
+        ]
+
+        # Backfill PV of electricity to grid
+        electricity_to_grid_backfilled_pv_processed = electricity_to_grid_backfilled.copy()
+        pv_of_electricity_to_grid_backfilled_kwh = []
+        for year in range(self._pre_revenue_years_count):
+            pv_at_year = abs(
+                round(
+                    npf.npv(
+                        self.nominal_discount_rate.quantity().to('dimensionless').magnitude,
+                        electricity_to_grid_backfilled_pv_processed,
+                    )
+                )
+            )
+
+            pv_of_electricity_to_grid_backfilled_kwh.append(pv_at_year)
+
+            electricity_to_grid_at_year = electricity_to_grid_backfilled_pv_processed.pop(0)
+            electricity_to_grid_backfilled_pv_processed[0] = (
+                electricity_to_grid_backfilled_pv_processed[0] + electricity_to_grid_at_year
+            )
+
+        pv_of_annual_energy_row_name = 'Present value of annual energy nominal (kWh)'
+        for pv_of_annual_energy_row_index in _get_row_indexes(pv_of_annual_energy_row_name):
+            ret[pv_of_annual_energy_row_index][1:] = [
+                pv_of_electricity_to_grid_backfilled_kwh[0],
+                *([''] * (self._pre_revenue_years_count - 1)),
+            ]
+
+        def backfill_lcoe_nominal() -> None:
+            pv_of_electricity_to_grid_backfilled_row_kwh = pv_of_electricity_to_grid_backfilled_kwh
+            pv_of_annual_costs_backfilled_row_values_usd = pv_of_annual_costs_backfilled_row[
+                1 if isinstance(pv_of_annual_costs_backfilled_row[0], str) else 0 :
+            ]
+
+            lcoe_nominal_backfilled = []
+            for _year in range(len(pv_of_annual_costs_backfilled_row_values_usd)):
+                lcoe_nominal_backfilled.append(
+                    pv_of_annual_costs_backfilled_row_values_usd[_year]
+                    * 100
+                    / pv_of_electricity_to_grid_backfilled_row_kwh[_year]
+                )
+
+            lcoe_nominal_row_name = 'LCOE Levelized cost of energy nominal (cents/kWh)'
+            lcoe_nominal_row_index = _get_row_index(lcoe_nominal_row_name)
+            ret[lcoe_nominal_row_index][1:] = [
+                round(lcoe_nominal_backfilled[0], 2),
+                *([None] * (self._pre_revenue_years_count - 1)),
+            ]
+
+        backfill_lcoe_nominal()
+
+        def backfill_lppa_metrics() -> None:
+            pv_of_ppa_revenue_row_index = _get_row_index_after(
+                'Present value of PPA revenue ($)', after_tax_lcoe_and_ppa_price_header_row_title
+            )
+            first_year_pv_of_ppa_revenue_usd = round(
+                npf.npv(
+                    self.nominal_discount_rate.quantity().to('dimensionless').magnitude,
+                    ret[ppa_revenue_row_index][1:],
+                )
+            )
+            ret[pv_of_ppa_revenue_row_index][1:] = [
+                first_year_pv_of_ppa_revenue_usd,
+                *([None] * (self._pre_revenue_years_count - 1)),
+            ]
+
+            ppa_price_row_index = _get_row_index('PPA price (cents/kWh)')
+            year_0_ppa_price: float = ret[ppa_price_row_index][self._pre_revenue_years_count]
+            if year_0_ppa_price != 0.0:
+                # Shouldn't happen
+                _log.warning(f'PPA price in Year 0 ({year_0_ppa_price}) is not zero, this is unexpected.')
+
+            # TODO (maybe)
+            # ppa_revenue_all_years = [
+            #     *([year_0_ppa_price] * (self._pre_revenue_years_count - 1)),
+            #     *ret[ppa_price_row_index][self._pre_revenue_years_count :],
+            # ]
+            # ret[_get_row_index('PPA price (cents/kWh)')][1:] = ppa_revenue_all_years
+
+            # Note: expected to be same in all pre-revenue years since both price and revenue are zero until COD
+            first_year_lppa_cents_per_kwh = (
+                first_year_pv_of_ppa_revenue_usd * 100.0 / ret[_get_row_index(pv_of_annual_energy_row_name)][1]
+            )
+
+            lppa_row_name = 'LPPA Levelized PPA price nominal (cents/kWh)'
+            ret[_get_row_index(lppa_row_name)][1:] = [
+                round(first_year_lppa_cents_per_kwh, 2),
+                *([None] * self._pre_revenue_years_count),
+            ]
+
+        backfill_lppa_metrics()
+
+        return ret
+
     @property
     def sam_after_tax_net_cash_flow_all_years(self) -> list[float]:
         return _after_tax_net_cash_flow_all_years(self.sam_cash_flow_profile, self._pre_revenue_years_count)
@@ -344,7 +535,6 @@ def sf(_v: float, num_sig_figs: int = 5) -> float:
         model.economics.CCap.quantity().to(sam_economics.overnight_capital_cost.CurrentUnits.value).magnitude
     )
 
-    sam_economics.lcoe_nominal.value = sf(single_owner.Outputs.lcoe_nom)
     sam_economics.after_tax_irr.value = sf(_get_after_tax_irr_pct(single_owner, cash_flow_operational_years, model))
 
     sam_economics.project_npv.value = sf(_get_project_npv_musd(single_owner, cash_flow_operational_years, model))
@@ -377,6 +567,11 @@ def sf(_v: float, num_sig_figs: int = 5) -> float:
         .magnitude
     )
 
+    # Note that this calculation is order-dependent on sam_economics.nominal_discount_rate
+    sam_economics.lcoe_nominal.value = sf(
+        _get_lcoe_nominal_cents_per_kwh(single_owner, sam_economics.sam_cash_flow_profile, model)
+    )
+
     return sam_economics
 
 
@@ -432,6 +627,18 @@ def _get_project_npv_musd(single_owner: Singleowner, cash_flow: list[list[Any]],
     return true_npv_usd * 1e-6  # Convert to M$
 
 
+# noinspection PyUnusedLocal
+def _get_lcoe_nominal_cents_per_kwh(
+    single_owner: Singleowner, sam_cash_flow_profile: list[list[Any]], model: Model
+) -> float:
+    lcoe_row_name = 'LCOE Levelized cost of energy nominal (cents/kWh)'
+    ret = _cash_flow_profile_row(sam_cash_flow_profile, lcoe_row_name)[0]
+
+    # model.logger.info(f'Single Owner LCOE nominal (cents/kWh): {single_owner.Outputs.lcoe_nom}');
+
+    return ret
+
+
 # noinspection PyUnusedLocal
 def _get_after_tax_irr_pct(single_owner: Singleowner, cash_flow: list[list[Any]], model: Model) -> float:
     pre_revenue_costs: PreRevenueCostsAndCashflow = calculate_pre_revenue_costs_and_cashflow(model)
diff --git a/src/geophires_x/__init__.py b/src/geophires_x/__init__.py
index 4479534c8..fbfb92180 100644
--- a/src/geophires_x/__init__.py
+++ b/src/geophires_x/__init__.py
@@ -1 +1 @@
-__version__ = '3.11.8'
+__version__ = '3.11.11'
diff --git a/tests/examples/Fervo_Project_Cape-5.out b/tests/examples/Fervo_Project_Cape-5.out
index 857a928e8..d142c7e52 100644
--- a/tests/examples/Fervo_Project_Cape-5.out
+++ b/tests/examples/Fervo_Project_Cape-5.out
@@ -4,16 +4,16 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.4
- Simulation Date: 2026-01-24
- Simulation Time:  13:08
- Calculation Time:      1.834 sec
+ GEOPHIRES Version: 3.11.11
+ Simulation Date: 2026-01-28
+ Simulation Time:  14:51
+ Calculation Time:      1.866 sec
 
                            ***SUMMARY OF RESULTS***
 
       End-Use Option: Electricity
       Average Net Electricity Production:                   512.19 MW
-      Electricity breakeven price:                            7.89 cents/kWh
+      Electricity breakeven price:                            8.45 cents/kWh
       Total CAPEX:                                         2794.02 MUSD
       Number of production wells:                            56
       Number of injection wells:                             38
@@ -225,243 +225,243 @@ Simulation Metadata
                             ***************************
                             *  SAM CASH FLOW PROFILE  *
                             ***************************
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
-                                                 	Year -4    	Year -3    	Year -2     	Year -1       	Year 0        	Year 1       	Year 2       	Year 3       	Year 4       	Year 5       	Year 6       	Year 7       	Year 8       	Year 9       	Year 10      	Year 11      	Year 12        	Year 13      	Year 14      	Year 15      	Year 16      	Year 17      	Year 18        	Year 19      	Year 20      	Year 21      	Year 22      	Year 23      	Year 24      	Year 25      	Year 26      	Year 27      	Year 28      	Year 29      	Year 30
+------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+                                                 	Year -4       	Year -3    	Year -2     	Year -1       	Year 0        	Year 1       	Year 2       	Year 3       	Year 4       	Year 5       	Year 6       	Year 7       	Year 8       	Year 9       	Year 10      	Year 11      	Year 12        	Year 13      	Year 14      	Year 15      	Year 16      	Year 17      	Year 18        	Year 19      	Year 20      	Year 21      	Year 22      	Year 23      	Year 24      	Year 25      	Year 26      	Year 27      	Year 28      	Year 29      	Year 30
 CONSTRUCTION
-Capital expenditure schedule [construction] (%)  	1.40       	2.70       	13.90       	43.10         	38.90
-Overnight capital expenditure [construction] ($) 	-33,266,320	-64,156,475	-330,287,039	-1,024,127,436	-924,328,475
+Capital expenditure schedule [construction] (%)  	1.40          	2.70       	13.90       	43.10         	38.90
+Overnight capital expenditure [construction] ($) 	-33,266,320   	-64,156,475	-330,287,039	-1,024,127,436	-924,328,475
 plus:
-Inflation cost [construction] ($)                	-898,191   	-3,511,220 	-27,482,089 	-115,166,472  	-131,707,104
+Inflation cost [construction] ($)                	-898,191      	-3,511,220 	-27,482,089 	-115,166,472  	-131,707,104
 equals:
-Nominal capital expenditure [construction] ($)   	-34,164,511	-67,667,695	-357,769,127	-1,139,293,908	-1,056,035,578
+Nominal capital expenditure [construction] ($)   	-34,164,511   	-67,667,695	-357,769,127	-1,139,293,908	-1,056,035,578
 
-Issuance of equity [construction] ($)            	34,164,511 	67,667,695 	107,330,738 	341,788,173   	316,810,674
-Issuance of debt [construction] ($)              	0          	0          	250,438,389 	797,505,736   	739,224,905
-Debt balance [construction] ($)                  	0          	0          	250,438,389 	1,074,240,156 	1,926,260,277
-Debt interest payment [construction] ($)         	0          	0          	0           	26,296,031    	112,795,216
+Issuance of equity [construction] ($)            	34,164,511    	67,667,695 	107,330,738 	341,788,173   	316,810,674
+Issuance of debt [construction] ($)              	0             	0          	250,438,389 	797,505,736   	739,224,905
+Debt balance [construction] ($)                  	0             	0          	250,438,389 	1,074,240,156 	1,926,260,277
+Debt interest payment [construction] ($)         	0             	0          	0           	26,296,031    	112,795,216
 
-Installed cost [construction] ($)                	-34,164,511	-67,667,695	-357,769,127	-1,165,589,939	-1,168,830,795
-After-tax net cash flow [construction] ($)       	-34,164,511	-67,667,695	-107,330,738	-341,788,173  	-316,810,674
+Installed cost [construction] ($)                	-34,164,511   	-67,667,695	-357,769,127	-1,165,589,939	-1,168,830,795
+After-tax net cash flow [construction] ($)       	-34,164,511   	-67,667,695	-107,330,738	-341,788,173  	-316,810,674
 
 ENERGY
-Electricity to grid (kWh)                        	           	           	            	              	0.0           	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365.0	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076.0	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
-Electricity from grid (kWh)                      	           	           	            	              	0.0           	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0            	0.0          	0.0          	0.0          	0.0          	0.0          	0.0            	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0
-Electricity to grid net (kWh)                    	           	           	            	              	0.0           	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365.0	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076.0	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
+Electricity to grid (kWh)                        	              	           	            	              	0.0           	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365.0	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076.0	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
+Electricity from grid (kWh)                      	              	           	            	              	0.0           	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0            	0.0          	0.0          	0.0          	0.0          	0.0          	0.0            	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0          	0.0
+Electricity to grid net (kWh)                    	              	           	            	              	0.0           	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365.0	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076.0	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
 
 REVENUE
-PPA price (cents/kWh)                            	           	           	            	              	0.0           	9.50         	9.50         	9.56         	9.61         	9.67         	9.73         	9.79         	9.84         	9.90         	9.96         	10.01        	10.07          	10.13        	10.18        	10.24        	10.30        	10.36        	10.41          	10.47        	10.53        	10.58        	10.64        	10.70        	10.75        	10.81        	10.87        	10.93        	10.98        	11.04        	11.10
-PPA revenue ($)                                  	           	           	            	              	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	447,088,734
-Curtailment payment revenue ($)                  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Capacity payment revenue ($)                     	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Salvage value ($)                                	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	1,397,011,034
-Total revenue ($)                                	           	           	            	              	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	1,844,099,768
+PPA price (cents/kWh)                            	              	           	            	              	0.0           	9.50         	9.50         	9.56         	9.61         	9.67         	9.73         	9.79         	9.84         	9.90         	9.96         	10.01        	10.07          	10.13        	10.18        	10.24        	10.30        	10.36        	10.41          	10.47        	10.53        	10.58        	10.64        	10.70        	10.75        	10.81        	10.87        	10.93        	10.98        	11.04        	11.10
+PPA revenue ($)                                  	              	           	            	              	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	447,088,734
+Curtailment payment revenue ($)                  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Capacity payment revenue ($)                     	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Salvage value ($)                                	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	1,397,011,034
+Total revenue ($)                                	              	           	            	              	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	1,844,099,768
 
-Property tax net assessed value ($)              	           	           	            	              	0             	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067  	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067  	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067
+Property tax net assessed value ($)              	              	           	            	              	0             	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067  	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067  	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067	2,794,022,067
 
 OPERATING EXPENSES
-O&M fixed expense ($)                            	           	           	            	              	0             	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342    	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342    	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342
-Royalty rate (%)                                 	           	           	            	              	              	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	3.50         	3.50           	3.50         	3.50         	3.50         	3.50         	3.50         	3.50           	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50
-O&M production-based expense ($)                 	           	           	            	              	0             	6,672,901    	6,713,328    	6,766,005    	6,813,734    	6,859,225    	6,900,862    	6,914,005    	6,868,423    	6,980,925    	7,042,429    	14,186,145   	14,280,577     	14,370,637   	14,442,239   	14,388,537   	14,427,837   	14,632,061   	14,742,892     	14,840,778   	14,933,316   	15,019,421   	15,060,636   	14,937,903   	15,155,308   	15,292,344   	15,396,944   	15,492,770   	15,583,913   	15,660,949   	15,648,106
-O&M capacity-based expense ($)                   	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Fuel expense ($)                                 	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Electricity purchase ($)                         	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Property tax expense ($)                         	           	           	            	              	0             	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849      	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849      	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849
-Insurance expense ($)                            	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Total operating expenses ($)                     	           	           	            	              	0             	134,712,092  	134,752,519  	134,805,195  	134,852,924  	134,898,415  	134,940,053  	134,953,196  	134,907,613  	135,020,116  	135,081,619  	142,225,335  	142,319,768    	142,409,828  	142,481,430  	142,427,728  	142,467,027  	142,671,251  	142,782,082    	142,879,968  	142,972,507  	143,058,611  	143,099,827  	142,977,093  	143,194,498  	143,331,534  	143,436,135  	143,531,961  	143,623,103  	143,700,140  	143,687,296
-
-EBITDA ($)                                       	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+O&M fixed expense ($)                            	              	           	            	              	0             	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342    	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342    	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342  	121,892,342
+Royalty rate (%)                                 	              	           	            	              	              	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	1.75         	3.50         	3.50           	3.50         	3.50         	3.50         	3.50         	3.50         	3.50           	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50         	3.50
+O&M production-based expense ($)                 	              	           	            	              	0             	6,672,901    	6,713,328    	6,766,005    	6,813,734    	6,859,225    	6,900,862    	6,914,005    	6,868,423    	6,980,925    	7,042,429    	14,186,145   	14,280,577     	14,370,637   	14,442,239   	14,388,537   	14,427,837   	14,632,061   	14,742,892     	14,840,778   	14,933,316   	15,019,421   	15,060,636   	14,937,903   	15,155,308   	15,292,344   	15,396,944   	15,492,770   	15,583,913   	15,660,949   	15,648,106
+O&M capacity-based expense ($)                   	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Fuel expense ($)                                 	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Electricity purchase ($)                         	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Property tax expense ($)                         	              	           	            	              	0             	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849      	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849      	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849    	6,146,849
+Insurance expense ($)                            	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Total operating expenses ($)                     	              	           	            	              	0             	134,712,092  	134,752,519  	134,805,195  	134,852,924  	134,898,415  	134,940,053  	134,953,196  	134,907,613  	135,020,116  	135,081,619  	142,225,335  	142,319,768    	142,409,828  	142,481,430  	142,427,728  	142,467,027  	142,671,251  	142,782,082    	142,879,968  	142,972,507  	143,058,611  	143,099,827  	142,977,093  	143,194,498  	143,331,534  	143,436,135  	143,531,961  	143,623,103  	143,700,140  	143,687,296
+
+EBITDA ($)                                       	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
 
 OPERATING ACTIVITIES
-EBITDA ($)                                       	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
-Interest earned on reserves ($)                  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+EBITDA ($)                                       	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+Interest earned on reserves ($)                  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 plus PBI if not available for debt service:
-Federal PBI income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State PBI income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Utility PBI income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Other PBI income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Debt interest payment ($)                        	           	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
-Cash flow from operating activities ($)          	           	           	            	              	0             	111,758,336  	115,455,470  	119,940,271  	124,254,194  	128,556,887  	132,765,615  	135,505,572  	135,088,669  	143,697,052  	149,602,674  	147,977,184  	153,388,838    	158,876,494  	164,065,561  	166,024,855  	170,789,138  	180,358,254  	187,628,107    	194,836,020  	202,212,124  	209,748,564  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
+Federal PBI income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State PBI income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Utility PBI income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Other PBI income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Debt interest payment ($)                        	              	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
+Cash flow from operating activities ($)          	              	           	            	              	0             	111,758,336  	115,455,470  	119,940,271  	124,254,194  	128,556,887  	132,765,615  	135,505,572  	135,088,669  	143,697,052  	149,602,674  	147,977,184  	153,388,838    	158,876,494  	164,065,561  	166,024,855  	170,789,138  	180,358,254  	187,628,107    	194,836,020  	202,212,124  	209,748,564  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
 
 INVESTING ACTIVITIES
-Total installed cost ($)                         	           	           	            	              	-2,794,022,067
-Debt closing costs ($)                           	           	           	            	              	0
-Debt up-front fee ($)                            	           	           	            	              	0
+Total installed cost ($)                         	              	           	            	              	-2,794,022,067
+Debt closing costs ($)                           	              	           	            	              	0
+Debt up-front fee ($)                            	              	           	            	              	0
 minus:
-Total IBI income ($)                             	           	           	            	              	0
-Total CBI income ($)                             	           	           	            	              	0
+Total IBI income ($)                             	              	           	            	              	0
+Total CBI income ($)                             	              	           	            	              	0
 equals:
-Purchase of property ($)                         	           	           	            	              	-2,794,022,067
+Purchase of property ($)                         	              	           	            	              	-2,794,022,067
 plus:
-Reserve (increase)/decrease debt service ($)     	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve (increase)/decrease working capital ($)  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve (increase)/decrease receivables ($)      	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve (increase)/decrease major equipment 1 ($)	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve (increase)/decrease major equipment 2 ($)	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve (increase)/decrease major equipment 3 ($)	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve capital spending major equipment 1 ($)   	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve capital spending major equipment 2 ($)   	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserve capital spending major equipment 3 ($)   	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease debt service ($)     	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease working capital ($)  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease receivables ($)      	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease major equipment 1 ($)	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease major equipment 2 ($)	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve (increase)/decrease major equipment 3 ($)	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve capital spending major equipment 1 ($)   	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve capital spending major equipment 2 ($)   	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserve capital spending major equipment 3 ($)   	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 equals:
-Cash flow from investing activities ($)          	           	           	            	              	-2,794,022,067	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Cash flow from investing activities ($)          	              	           	            	              	-2,794,022,067	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 
 FINANCING ACTIVITIES
-Issuance of equity ($)                           	           	           	            	              	867,761,790
-Size of debt ($)                                 	           	           	            	              	1,926,260,277
+Issuance of equity ($)                           	              	           	            	              	867,761,790
+Size of debt ($)                                 	              	           	            	              	1,926,260,277
 minus:
-Debt principal payment ($)                       	           	           	            	              	0             	20,392,169   	21,819,620   	23,346,994   	24,981,283   	26,729,973   	28,601,071   	30,603,146   	32,745,367   	35,037,542   	37,490,170   	40,114,482   	42,922,496     	45,927,071   	49,141,965   	52,581,903   	56,262,636   	60,201,021   	64,415,092     	68,924,149   	73,748,839   	78,911,258   	84,435,046   	90,345,499   	96,669,684   	103,436,562  	110,677,121  	118,424,520  	126,714,236  	135,584,233  	145,075,129
+Debt principal payment ($)                       	              	           	            	              	0             	20,392,169   	21,819,620   	23,346,994   	24,981,283   	26,729,973   	28,601,071   	30,603,146   	32,745,367   	35,037,542   	37,490,170   	40,114,482   	42,922,496     	45,927,071   	49,141,965   	52,581,903   	56,262,636   	60,201,021   	64,415,092     	68,924,149   	73,748,839   	78,911,258   	84,435,046   	90,345,499   	96,669,684   	103,436,562  	110,677,121  	118,424,520  	126,714,236  	135,584,233  	145,075,129
 equals:
-Cash flow from financing activities ($)          	           	           	            	              	2,794,022,067 	-20,392,169  	-21,819,620  	-23,346,994  	-24,981,283  	-26,729,973  	-28,601,071  	-30,603,146  	-32,745,367  	-35,037,542  	-37,490,170  	-40,114,482  	-42,922,496    	-45,927,071  	-49,141,965  	-52,581,903  	-56,262,636  	-60,201,021  	-64,415,092    	-68,924,149  	-73,748,839  	-78,911,258  	-84,435,046  	-90,345,499  	-96,669,684  	-103,436,562 	-110,677,121 	-118,424,520 	-126,714,236 	-135,584,233 	-145,075,129
+Cash flow from financing activities ($)          	              	           	            	              	2,794,022,067 	-20,392,169  	-21,819,620  	-23,346,994  	-24,981,283  	-26,729,973  	-28,601,071  	-30,603,146  	-32,745,367  	-35,037,542  	-37,490,170  	-40,114,482  	-42,922,496    	-45,927,071  	-49,141,965  	-52,581,903  	-56,262,636  	-60,201,021  	-64,415,092    	-68,924,149  	-73,748,839  	-78,911,258  	-84,435,046  	-90,345,499  	-96,669,684  	-103,436,562 	-110,677,121 	-118,424,520 	-126,714,236 	-135,584,233 	-145,075,129
 
 PROJECT RETURNS
 Pre-tax Cash Flow:
-Cash flow from operating activities ($)          	           	           	            	              	0             	111,758,336  	115,455,470  	119,940,271  	124,254,194  	128,556,887  	132,765,615  	135,505,572  	135,088,669  	143,697,052  	149,602,674  	147,977,184  	153,388,838    	158,876,494  	164,065,561  	166,024,855  	170,789,138  	180,358,254  	187,628,107    	194,836,020  	202,212,124  	209,748,564  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
-Cash flow from investing activities ($)          	           	           	            	              	-2,794,022,067	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Cash flow from financing activities ($)          	           	           	            	              	2,794,022,067 	-20,392,169  	-21,819,620  	-23,346,994  	-24,981,283  	-26,729,973  	-28,601,071  	-30,603,146  	-32,745,367  	-35,037,542  	-37,490,170  	-40,114,482  	-42,922,496    	-45,927,071  	-49,141,965  	-52,581,903  	-56,262,636  	-60,201,021  	-64,415,092    	-68,924,149  	-73,748,839  	-78,911,258  	-84,435,046  	-90,345,499  	-96,669,684  	-103,436,562 	-110,677,121 	-118,424,520 	-126,714,236 	-135,584,233 	-145,075,129
-Total pre-tax cash flow ($)                      	           	           	            	              	0             	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
+Cash flow from operating activities ($)          	              	           	            	              	0             	111,758,336  	115,455,470  	119,940,271  	124,254,194  	128,556,887  	132,765,615  	135,505,572  	135,088,669  	143,697,052  	149,602,674  	147,977,184  	153,388,838    	158,876,494  	164,065,561  	166,024,855  	170,789,138  	180,358,254  	187,628,107    	194,836,020  	202,212,124  	209,748,564  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
+Cash flow from investing activities ($)          	              	           	            	              	-2,794,022,067	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Cash flow from financing activities ($)          	              	           	            	              	2,794,022,067 	-20,392,169  	-21,819,620  	-23,346,994  	-24,981,283  	-26,729,973  	-28,601,071  	-30,603,146  	-32,745,367  	-35,037,542  	-37,490,170  	-40,114,482  	-42,922,496    	-45,927,071  	-49,141,965  	-52,581,903  	-56,262,636  	-60,201,021  	-64,415,092    	-68,924,149  	-73,748,839  	-78,911,258  	-84,435,046  	-90,345,499  	-96,669,684  	-103,436,562 	-110,677,121 	-118,424,520 	-126,714,236 	-135,584,233 	-145,075,129
+Total pre-tax cash flow ($)                      	              	           	            	              	0             	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
 
 Pre-tax Returns:
-Issuance of equity ($)                           	           	           	            	              	867,761,790
-Total pre-tax cash flow ($)                      	           	           	            	              	0             	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
-Total pre-tax returns ($)                        	           	           	            	              	-867,761,790  	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
+Issuance of equity ($)                           	              	           	            	              	867,761,790
+Total pre-tax cash flow ($)                      	              	           	            	              	0             	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
+Total pre-tax returns ($)                        	              	           	            	              	-867,761,790  	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
 
 After-tax Returns:
-Total pre-tax returns ($)                        	           	           	            	              	-867,761,790  	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
-Federal ITC total income ($)                     	           	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Federal PTC income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Federal tax benefit (liability) ($)              	           	           	            	              	0             	-10,500,385  	659,558      	-239,398     	-1,104,102   	-1,966,556   	-2,810,174   	-3,359,385   	-3,275,819   	-5,001,326   	-6,185,078   	-5,859,257   	-6,943,996     	-8,043,969   	-9,084,092   	-9,476,822   	-10,431,799  	-12,349,881  	-13,807,086    	-15,251,877  	-16,730,380  	-30,142,036  	-43,378,047  	-43,884,475  	-46,353,625  	-48,467,351  	-50,496,764  	-52,579,279  	-54,744,614  	-56,948,308  	-338,803,607
-State ITC total income ($)                       	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State PTC income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State tax benefit (liability) ($)                	           	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
-Total after-tax returns ($)                      	           	           	            	              	-867,761,790  	916,688,868  	94,445,124   	96,299,537   	97,918,183   	99,413,960   	100,716,474  	100,780,477  	98,323,889   	102,522,908  	104,523,444  	100,673,423  	101,946,094    	103,079,514  	103,777,461  	101,814,938  	101,726,737  	105,003,992  	106,271,790    	107,197,896  	107,935,194  	93,853,181   	78,749,034   	74,743,718   	77,708,240   	78,892,998   	79,286,896   	79,373,719   	79,229,789   	78,649,877   	1,129,471,774
-
-After-tax net cash flow ($)                      	-34,164,511	-67,667,695	-107,330,738	-341,788,173  	-316,810,674  	916,688,868  	94,445,124   	96,299,537   	97,918,183   	99,413,960   	100,716,474  	100,780,477  	98,323,889   	102,522,908  	104,523,444  	100,673,423  	101,946,094    	103,079,514  	103,777,461  	101,814,938  	101,726,737  	105,003,992  	106,271,790    	107,197,896  	107,935,194  	93,853,181   	78,749,034   	74,743,718   	77,708,240   	78,892,998   	79,286,896   	79,373,719   	79,229,789   	78,649,877   	1,129,471,774
-After-tax cumulative IRR (%)                     	NaN        	NaN        	NaN         	NaN           	NaN           	2.71         	7.32         	11.00        	13.82        	15.93        	17.52        	18.70        	19.57        	20.26        	20.80        	21.20        	21.51          	21.76        	21.96        	22.11        	22.24        	22.34        	22.42          	22.48        	22.53        	22.57        	22.60        	22.62        	22.63        	22.65        	22.66        	22.67        	22.67        	22.68        	22.75
-After-tax cumulative NPV ($)                     	-34,164,511	-92,993,708	-174,117,302	-398,707,931  	-579,694,330  	-124,413,226 	-83,633,083  	-47,483,363  	-15,527,127  	12,679,501   	37,523,177   	59,135,591   	77,467,068   	94,084,765   	108,813,830  	121,147,373  	132,005,505    	141,550,341  	149,904,652  	157,030,403  	163,220,049  	168,774,587  	173,661,918    	177,947,912  	181,699,714  	184,535,917  	186,604,844  	188,312,051  	189,855,136  	191,217,123  	192,407,124  	193,442,825  	194,341,614  	195,117,287  	204,801,571
+Total pre-tax returns ($)                        	              	           	            	              	-867,761,790  	91,366,167   	93,635,850   	96,593,278   	99,272,911   	101,826,914  	104,164,543  	104,902,426  	102,343,302  	108,659,510  	112,112,504  	107,862,702  	110,466,342    	112,949,423  	114,923,596  	113,442,952  	114,526,502  	120,157,233  	123,213,015    	125,911,872  	128,463,285  	130,837,307  	131,973,678  	128,589,747  	134,583,903  	138,362,193  	141,246,170  	143,888,228  	146,401,154  	148,525,162  	1,545,182,084
+Federal ITC total income ($)                     	              	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal PTC income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal tax benefit (liability) ($)              	              	           	            	              	0             	-10,500,385  	659,558      	-239,398     	-1,104,102   	-1,966,556   	-2,810,174   	-3,359,385   	-3,275,819   	-5,001,326   	-6,185,078   	-5,859,257   	-6,943,996     	-8,043,969   	-9,084,092   	-9,476,822   	-10,431,799  	-12,349,881  	-13,807,086    	-15,251,877  	-16,730,380  	-30,142,036  	-43,378,047  	-43,884,475  	-46,353,625  	-48,467,351  	-50,496,764  	-52,579,279  	-54,744,614  	-56,948,308  	-338,803,607
+State ITC total income ($)                       	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State PTC income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State tax benefit (liability) ($)                	              	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
+Total after-tax returns ($)                      	              	           	            	              	-867,761,790  	916,688,868  	94,445,124   	96,299,537   	97,918,183   	99,413,960   	100,716,474  	100,780,477  	98,323,889   	102,522,908  	104,523,444  	100,673,423  	101,946,094    	103,079,514  	103,777,461  	101,814,938  	101,726,737  	105,003,992  	106,271,790    	107,197,896  	107,935,194  	93,853,181   	78,749,034   	74,743,718   	77,708,240   	78,892,998   	79,286,896   	79,373,719   	79,229,789   	78,649,877   	1,129,471,774
+
+After-tax net cash flow ($)                      	-34,164,511   	-67,667,695	-107,330,738	-341,788,173  	-316,810,674  	916,688,868  	94,445,124   	96,299,537   	97,918,183   	99,413,960   	100,716,474  	100,780,477  	98,323,889   	102,522,908  	104,523,444  	100,673,423  	101,946,094    	103,079,514  	103,777,461  	101,814,938  	101,726,737  	105,003,992  	106,271,790    	107,197,896  	107,935,194  	93,853,181   	78,749,034   	74,743,718   	77,708,240   	78,892,998   	79,286,896   	79,373,719   	79,229,789   	78,649,877   	1,129,471,774
+After-tax cumulative IRR (%)                     	NaN           	NaN        	NaN         	NaN           	NaN           	2.71         	7.32         	11.00        	13.82        	15.93        	17.52        	18.70        	19.57        	20.26        	20.80        	21.20        	21.51          	21.76        	21.96        	22.11        	22.24        	22.34        	22.42          	22.48        	22.53        	22.57        	22.60        	22.62        	22.63        	22.65        	22.66        	22.67        	22.67        	22.68        	22.75
+After-tax cumulative NPV ($)                     	-34,164,511   	-92,993,708	-174,117,302	-398,707,931  	-579,694,330  	-124,413,226 	-83,633,083  	-47,483,363  	-15,527,127  	12,679,501   	37,523,177   	59,135,591   	77,467,068   	94,084,765   	108,813,830  	121,147,373  	132,005,505    	141,550,341  	149,904,652  	157,030,403  	163,220,049  	168,774,587  	173,661,918    	177,947,912  	181,699,714  	184,535,917  	186,604,844  	188,312,051  	189,855,136  	191,217,123  	192,407,124  	193,442,825  	194,341,614  	195,117,287  	204,801,571
 
 AFTER-TAX LCOE AND PPA PRICE
-Annual costs ($)                                 	           	           	            	              	-867,761,790  	535,380,222  	-289,173,633 	-290,329,324 	-291,438,040 	-292,541,757 	-293,618,510 	-294,305,532 	-294,157,414 	-296,387,105 	-297,901,067 	-304,645,002 	-306,070,404   	-307,510,125 	-308,857,953 	-309,286,129 	-310,497,180 	-313,054,880 	-314,953,695   	-316,824,332 	-318,730,986 	-335,273,125 	-351,554,858 	-352,053,510 	-355,300,549 	-358,031,117 	-360,625,796 	-363,276,857 	-366,024,856 	-368,805,813 	682,383,039
-PPA revenue ($)                                  	           	           	            	              	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	447,088,734
-Electricity to grid (kWh)                        	           	           	            	              	0.0           	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365.0	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076.0	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
+Annual costs ($)                                 	-34,164,511   	-67,667,695	-107,330,738	-341,788,173  	-316,810,674  	535,380,222  	-289,173,633 	-290,329,324 	-291,438,040 	-292,541,757 	-293,618,510 	-294,305,532 	-294,157,414 	-296,387,105 	-297,901,067 	-304,645,002 	-306,070,404   	-307,510,125 	-308,857,953 	-309,286,129 	-310,497,180 	-313,054,880 	-314,953,695   	-316,824,332 	-318,730,986 	-335,273,125 	-351,554,858 	-352,053,510 	-355,300,549 	-358,031,117 	-360,625,796 	-363,276,857 	-366,024,856 	-368,805,813 	682,383,039
+PPA revenue ($)                                  	0             	0          	0           	0             	0             	381,308,647  	383,618,757  	386,628,861  	389,356,223  	391,955,717  	394,334,984  	395,086,009  	392,481,303  	398,910,014  	402,424,511  	405,318,425  	408,016,498    	410,589,639  	412,635,413  	411,101,067  	412,223,917  	418,058,872  	421,225,485    	424,022,228  	426,666,179  	429,126,306  	430,303,892  	426,797,228  	433,008,789  	436,924,116  	439,912,692  	442,650,577  	445,254,645  	447,455,690  	447,088,734
+Electricity to grid (kWh)                        	0             	0          	0           	0             	0             	4,013,775,228	4,038,092,175	4,045,504,457	4,049,887,905	4,052,897,502	4,053,607,976	4,037,669,997	3,987,820,599	4,029,801,127	4,042,030,041	4,047,921,955	4,051,802,365  	4,054,405,439	4,051,800,995	4,014,266,841	4,002,951,225	4,037,265,788	4,045,577,076  	4,050,264,859	4,053,450,308	4,054,864,459	4,044,209,514	3,989,877,799	4,026,490,507	4,041,477,344	4,047,779,650	4,051,721,527	4,054,403,980	4,053,407,823	4,029,278,429
 
-Present value of annual costs ($)                	           	           	            	              	2,089,221,121
-Present value of annual energy nominal (kWh)     	           	           	            	              	26,465,637,421
-LCOE Levelized cost of energy nominal (cents/kWh)	           	           	            	              	7.89
+Present value of annual costs ($)                	1,277,484,981
+Present value of annual energy nominal (kWh)     	15,119,188,904
+LCOE Levelized cost of energy nominal (cents/kWh)	8.45
 
-Present value of PPA revenue ($)                 	           	           	            	              	2,594,693,319
-Present value of annual energy nominal (kWh)     	           	           	            	              	26,465,637,421
-LPPA Levelized PPA price nominal (cents/kWh)     	           	           	            	              	9.80
+Present value of PPA revenue ($)                 	1,482,286,552
+Present value of annual energy nominal (kWh)     	15,119,188,904
+LPPA Levelized PPA price nominal (cents/kWh)     	9.80
 
 PROJECT STATE INCOME TAXES
-EBITDA ($)                                       	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
-State taxable PBI income ($)                     	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Interest earned on reserves ($)                  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State taxable IBI income ($)                     	           	           	            	              	0
-State taxable CBI income ($)                     	           	           	            	              	0
+EBITDA ($)                                       	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+State taxable PBI income ($)                     	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Interest earned on reserves ($)                  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State taxable IBI income ($)                     	              	           	            	              	0
+State taxable CBI income ($)                     	              	           	            	              	0
 minus:
-Debt interest payment ($)                        	           	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
-Total state tax depreciation ($)                 	           	           	            	              	0             	59,372,969   	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	59,372,969   	0            	0            	0            	0            	0            	0            	0            	0            	0
+Debt interest payment ($)                        	              	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
+Total state tax depreciation ($)                 	              	           	            	              	0             	59,372,969   	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	59,372,969   	0            	0            	0            	0            	0            	0            	0            	0            	0
 equals:
-State taxable income ($)                         	           	           	            	              	0             	52,385,367   	-3,290,467   	1,194,333    	5,508,256    	9,810,949    	14,019,677   	16,759,634   	16,342,731   	24,951,114   	30,856,736   	29,231,246   	34,642,900     	40,130,556   	45,319,623   	47,278,917   	52,043,200   	61,612,316   	68,882,169     	76,090,083   	83,466,186   	150,375,596  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
+State taxable income ($)                         	              	           	            	              	0             	52,385,367   	-3,290,467   	1,194,333    	5,508,256    	9,810,949    	14,019,677   	16,759,634   	16,342,731   	24,951,114   	30,856,736   	29,231,246   	34,642,900     	40,130,556   	45,319,623   	47,278,917   	52,043,200   	61,612,316   	68,882,169     	76,090,083   	83,466,186   	150,375,596  	216,408,724  	218,935,246  	231,253,587  	241,798,755  	251,923,291  	262,312,748  	273,115,390  	284,109,395  	1,690,257,213
 
-State income tax rate (frac)                     	           	           	            	              	0.0           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05
-State tax benefit (liability) ($)                	           	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
+State income tax rate (frac)                     	              	           	            	              	0.0           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05           	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05         	0.05
+State tax benefit (liability) ($)                	              	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
 
 PROJECT FEDERAL INCOME TAXES
-EBITDA ($)                                       	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
-Interest earned on reserves ($)                  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State tax benefit (liability) ($)                	           	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
-State ITC total income ($)                       	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State PTC income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Federal taxable IBI income ($)                   	           	           	            	              	0
-Federal taxable CBI income ($)                   	           	           	            	              	0
-Federal taxable PBI income ($)                   	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+EBITDA ($)                                       	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+Interest earned on reserves ($)                  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State tax benefit (liability) ($)                	              	           	            	              	0             	-2,383,534   	149,716      	-54,342      	-250,626     	-446,398     	-637,895     	-762,563     	-743,594     	-1,135,276   	-1,403,981   	-1,330,022   	-1,576,252     	-1,825,940   	-2,062,043   	-2,151,191   	-2,367,966   	-2,803,360   	-3,134,139     	-3,462,099   	-3,797,711   	-6,842,090   	-9,846,597   	-9,961,554   	-10,522,038  	-11,001,843  	-11,462,510  	-11,935,230  	-12,426,750  	-12,926,977  	-76,906,703
+State ITC total income ($)                       	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State PTC income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal taxable IBI income ($)                   	              	           	            	              	0
+Federal taxable CBI income ($)                   	              	           	            	              	0
+Federal taxable PBI income ($)                   	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 minus:
-Debt interest payment ($)                        	           	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
-Total federal tax depreciation ($)               	           	           	            	              	0             	59,372,969   	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	59,372,969   	0            	0            	0            	0            	0            	0            	0            	0            	0
+Debt interest payment ($)                        	              	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
+Total federal tax depreciation ($)               	              	           	            	              	0             	59,372,969   	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938  	118,745,938    	118,745,938  	118,745,938  	59,372,969   	0            	0            	0            	0            	0            	0            	0            	0            	0
 equals:
-Federal taxable income ($)                       	           	           	            	              	0             	50,001,832   	-3,140,751   	1,139,991    	5,257,631    	9,364,551    	13,381,781   	15,997,071   	15,599,137   	23,815,839   	29,452,754   	27,901,225   	33,066,648     	38,304,616   	43,257,580   	45,127,726   	49,675,234   	58,808,956   	65,748,031     	72,627,984   	79,668,475   	143,533,506  	206,562,127  	208,973,692  	220,731,549  	230,796,912  	240,460,781  	250,377,518  	260,688,640  	271,182,417  	1,613,350,510
+Federal taxable income ($)                       	              	           	            	              	0             	50,001,832   	-3,140,751   	1,139,991    	5,257,631    	9,364,551    	13,381,781   	15,997,071   	15,599,137   	23,815,839   	29,452,754   	27,901,225   	33,066,648     	38,304,616   	43,257,580   	45,127,726   	49,675,234   	58,808,956   	65,748,031     	72,627,984   	79,668,475   	143,533,506  	206,562,127  	208,973,692  	220,731,549  	230,796,912  	240,460,781  	250,377,518  	260,688,640  	271,182,417  	1,613,350,510
 
-Federal income tax rate (frac)                   	           	           	            	              	0.0           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21
-Federal tax benefit (liability) ($)              	           	           	            	              	0             	-10,500,385  	659,558      	-239,398     	-1,104,102   	-1,966,556   	-2,810,174   	-3,359,385   	-3,275,819   	-5,001,326   	-6,185,078   	-5,859,257   	-6,943,996     	-8,043,969   	-9,084,092   	-9,476,822   	-10,431,799  	-12,349,881  	-13,807,086    	-15,251,877  	-16,730,380  	-30,142,036  	-43,378,047  	-43,884,475  	-46,353,625  	-48,467,351  	-50,496,764  	-52,579,279  	-54,744,614  	-56,948,308  	-338,803,607
+Federal income tax rate (frac)                   	              	           	            	              	0.0           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21           	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21         	0.21
+Federal tax benefit (liability) ($)              	              	           	            	              	0             	-10,500,385  	659,558      	-239,398     	-1,104,102   	-1,966,556   	-2,810,174   	-3,359,385   	-3,275,819   	-5,001,326   	-6,185,078   	-5,859,257   	-6,943,996     	-8,043,969   	-9,084,092   	-9,476,822   	-10,431,799  	-12,349,881  	-13,807,086    	-15,251,877  	-16,730,380  	-30,142,036  	-43,378,047  	-43,884,475  	-46,353,625  	-48,467,351  	-50,496,764  	-52,579,279  	-54,744,614  	-56,948,308  	-338,803,607
 
 CASH INCENTIVES
-Federal IBI income ($)                           	           	           	            	              	0
-State IBI income ($)                             	           	           	            	              	0
-Utility IBI income ($)                           	           	           	            	              	0
-Other IBI income ($)                             	           	           	            	              	0
-Total IBI income ($)                             	           	           	            	              	0
-
-Federal CBI income ($)                           	           	           	            	              	0
-State CBI income ($)                             	           	           	            	              	0
-Utility CBI income ($)                           	           	           	            	              	0
-Other CBI income ($)                             	           	           	            	              	0
-Total CBI income ($)                             	           	           	            	              	0
-
-Federal PBI income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State PBI income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Utility PBI income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Other PBI income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Total PBI income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal IBI income ($)                           	              	           	            	              	0
+State IBI income ($)                             	              	           	            	              	0
+Utility IBI income ($)                           	              	           	            	              	0
+Other IBI income ($)                             	              	           	            	              	0
+Total IBI income ($)                             	              	           	            	              	0
+
+Federal CBI income ($)                           	              	           	            	              	0
+State CBI income ($)                             	              	           	            	              	0
+Utility CBI income ($)                           	              	           	            	              	0
+Other CBI income ($)                             	              	           	            	              	0
+Total CBI income ($)                             	              	           	            	              	0
+
+Federal PBI income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State PBI income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Utility PBI income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Other PBI income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Total PBI income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 
 TAX CREDITS
-Federal PTC income ($)                           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State PTC income ($)                             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal PTC income ($)                           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State PTC income ($)                             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 
-Federal ITC amount income ($)                    	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Federal ITC percent income ($)                   	           	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Federal ITC total income ($)                     	           	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal ITC amount income ($)                    	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal ITC percent income ($)                   	              	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Federal ITC total income ($)                     	              	           	            	              	0             	838,206,620  	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 
-State ITC amount income ($)                      	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State ITC percent income ($)                     	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-State ITC total income ($)                       	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State ITC amount income ($)                      	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State ITC percent income ($)                     	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+State ITC total income ($)                       	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 
 DEBT REPAYMENT
-Debt balance ($)                                 	           	           	            	              	1,926,260,277 	1,905,868,109	1,884,048,488	1,860,701,494	1,835,720,211	1,808,990,238	1,780,389,167	1,749,786,020	1,717,040,654	1,682,003,112	1,644,512,941	1,604,398,459	1,561,475,964  	1,515,548,893	1,466,406,928	1,413,825,025	1,357,562,388	1,297,361,368	1,232,946,275  	1,164,022,127	1,090,273,287	1,011,362,030	926,926,984  	836,581,485  	739,911,801  	636,475,239  	525,798,117  	407,373,598  	280,659,362  	145,075,129  	0
-Debt interest payment ($)                        	           	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
-Debt principal payment ($)                       	           	           	            	              	0             	20,392,169   	21,819,620   	23,346,994   	24,981,283   	26,729,973   	28,601,071   	30,603,146   	32,745,367   	35,037,542   	37,490,170   	40,114,482   	42,922,496     	45,927,071   	49,141,965   	52,581,903   	56,262,636   	60,201,021   	64,415,092     	68,924,149   	73,748,839   	78,911,258   	84,435,046   	90,345,499   	96,669,684   	103,436,562  	110,677,121  	118,424,520  	126,714,236  	135,584,233  	145,075,129
-Debt total payment ($)                           	           	           	            	              	0             	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388
+Debt balance ($)                                 	              	           	            	              	1,926,260,277 	1,905,868,109	1,884,048,488	1,860,701,494	1,835,720,211	1,808,990,238	1,780,389,167	1,749,786,020	1,717,040,654	1,682,003,112	1,644,512,941	1,604,398,459	1,561,475,964  	1,515,548,893	1,466,406,928	1,413,825,025	1,357,562,388	1,297,361,368	1,232,946,275  	1,164,022,127	1,090,273,287	1,011,362,030	926,926,984  	836,581,485  	739,911,801  	636,475,239  	525,798,117  	407,373,598  	280,659,362  	145,075,129  	0
+Debt interest payment ($)                        	              	           	            	              	0             	134,838,219  	133,410,768  	131,883,394  	130,249,105  	128,500,415  	126,629,317  	124,627,242  	122,485,021  	120,192,846  	117,740,218  	115,115,906  	112,307,892    	109,303,317  	106,088,423  	102,648,485  	98,967,752   	95,029,367   	90,815,296     	86,306,239   	81,481,549   	76,319,130   	70,795,342   	64,884,889   	58,560,704   	51,793,826   	44,553,267   	36,805,868   	28,516,152   	19,646,155   	10,155,259
+Debt principal payment ($)                       	              	           	            	              	0             	20,392,169   	21,819,620   	23,346,994   	24,981,283   	26,729,973   	28,601,071   	30,603,146   	32,745,367   	35,037,542   	37,490,170   	40,114,482   	42,922,496     	45,927,071   	49,141,965   	52,581,903   	56,262,636   	60,201,021   	64,415,092     	68,924,149   	73,748,839   	78,911,258   	84,435,046   	90,345,499   	96,669,684   	103,436,562  	110,677,121  	118,424,520  	126,714,236  	135,584,233  	145,075,129
+Debt total payment ($)                           	              	           	            	              	0             	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388
 
 DSCR (DEBT FRACTION)
-EBITDA ($)                                       	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+EBITDA ($)                                       	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
 minus:
-Reserves major equipment 1 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 2 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 3 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves receivables funding ($)                 	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 1 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 2 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 3 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves receivables funding ($)                 	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
 equals:
-Cash available for debt service (CAFDS) ($)      	           	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
-Debt total payment ($)                           	           	           	            	              	0             	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388
-DSCR (pre-tax)                                   	           	           	            	              	0.0           	1.59         	1.60         	1.62         	1.64         	1.66         	1.67         	1.68         	1.66         	1.70         	1.72         	1.69         	1.71           	1.73         	1.74         	1.73         	1.74         	1.77         	1.79           	1.81         	1.83         	1.84         	1.85         	1.83         	1.87         	1.89         	1.91         	1.93         	1.94         	1.96         	10.95
+Cash available for debt service (CAFDS) ($)      	              	           	            	              	0             	246,596,555  	248,866,238  	251,823,666  	254,503,299  	257,057,302  	259,394,931  	260,132,814  	257,573,690  	263,889,898  	267,342,892  	263,093,090  	265,696,730    	268,179,811  	270,153,984  	268,673,339  	269,756,890  	275,387,621  	278,443,403    	281,142,260  	283,693,673  	286,067,695  	287,204,066  	283,820,135  	289,814,291  	293,592,581  	296,476,558  	299,118,616  	301,631,542  	303,755,550  	1,700,412,472
+Debt total payment ($)                           	              	           	            	              	0             	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388    	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388  	155,230,388
+DSCR (pre-tax)                                   	              	           	            	              	0.0           	1.59         	1.60         	1.62         	1.64         	1.66         	1.67         	1.68         	1.66         	1.70         	1.72         	1.69         	1.71           	1.73         	1.74         	1.73         	1.74         	1.77         	1.79           	1.81         	1.83         	1.84         	1.85         	1.83         	1.87         	1.89         	1.91         	1.93         	1.94         	1.96         	10.95
 
 RESERVES
-Reserves working capital funding ($)             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves working capital disbursement ($)        	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves working capital balance ($)             	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves debt service funding ($)                	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves debt service disbursement ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves debt service balance ($)                	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves receivables funding ($)                 	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves receivables disbursement ($)            	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves receivables balance ($)                 	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves major equipment 1 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 1 disbursement ($)      	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 1 balance ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves major equipment 2 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 2 disbursement ($)      	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 2 balance ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves major equipment 3 funding ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 3 disbursement ($)      	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Reserves major equipment 3 balance ($)           	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-
-Reserves total reserves balance ($)              	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
-Interest on reserves (%/year)                    	           	           	            	              	1.75
-Interest earned on reserves ($)                  	           	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+Reserves working capital funding ($)             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves working capital disbursement ($)        	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves working capital balance ($)             	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves debt service funding ($)                	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves debt service disbursement ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves debt service balance ($)                	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves receivables funding ($)                 	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves receivables disbursement ($)            	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves receivables balance ($)                 	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves major equipment 1 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 1 disbursement ($)      	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 1 balance ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves major equipment 2 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 2 disbursement ($)      	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 2 balance ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves major equipment 3 funding ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 3 disbursement ($)      	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Reserves major equipment 3 balance ($)           	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+
+Reserves total reserves balance ($)              	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+Interest on reserves (%/year)                    	              	           	            	              	1.75
+Interest earned on reserves ($)                  	              	           	            	              	0             	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0              	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0            	0
+------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
 
 
                                 ***EXTENDED ECONOMICS***
diff --git a/tests/examples/Fervo_Project_Cape-6.out b/tests/examples/Fervo_Project_Cape-6.out
index 695263bda..a301ef681 100644
--- a/tests/examples/Fervo_Project_Cape-6.out
+++ b/tests/examples/Fervo_Project_Cape-6.out
@@ -4,16 +4,16 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.4
- Simulation Date: 2026-01-24
- Simulation Time:  13:08
- Calculation Time:      1.933 sec
+ GEOPHIRES Version: 3.11.11
+ Simulation Date: 2026-01-28
+ Simulation Time:  14:51
+ Calculation Time:      1.884 sec
 
                            ***SUMMARY OF RESULTS***
 
       End-Use Option: Electricity
       Average Net Electricity Production:                   106.92 MW
-      Electricity breakeven price:                            8.05 cents/kWh
+      Electricity breakeven price:                            8.24 cents/kWh
       Total CAPEX:                                          571.44 MUSD
       Number of production wells:                            12
       Number of injection wells:                              8
@@ -225,243 +225,243 @@ Simulation Metadata
                             ***************************
                             *  SAM CASH FLOW PROFILE  *
                             ***************************
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
-                                                 	Year -2    	Year -1     	Year 0       	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20    	Year 21    	Year 22    	Year 23    	Year 24    	Year 25    	Year 26    	Year 27    	Year 28    	Year 29    	Year 30
+----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+                                                 	Year -2      	Year -1     	Year 0      	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20    	Year 21    	Year 22    	Year 23    	Year 24    	Year 25    	Year 26    	Year 27    	Year 28    	Year 29    	Year 30
 CONSTRUCTION
-Capital expenditure schedule [construction] (%)  	2.58       	25.60       	71.80
-Overnight capital expenditure [construction] ($) 	-13,488,068	-133,917,250	-374,775,614
+Capital expenditure schedule [construction] (%)  	2.58         	25.60       	71.80
+Overnight capital expenditure [construction] ($) 	-13,488,068  	-133,917,250	-374,775,614
 plus:
-Inflation cost [construction] ($)                	-364,178   	-7,329,157  	-31,183,836
+Inflation cost [construction] ($)                	-364,178     	-7,329,157  	-31,183,836
 equals:
-Nominal capital expenditure [construction] ($)   	-13,852,246	-141,246,407	-405,959,450
+Nominal capital expenditure [construction] ($)   	-13,852,246  	-141,246,407	-405,959,450
 
-Issuance of equity [construction] ($)            	13,852,246 	42,373,922  	121,787,835
-Issuance of debt [construction] ($)              	0          	98,872,485  	284,171,615
-Debt balance [construction] ($)                  	0          	98,872,485  	393,425,711
-Debt interest payment [construction] ($)         	0          	0           	10,381,611
+Issuance of equity [construction] ($)            	13,852,246   	42,373,922  	121,787,835
+Issuance of debt [construction] ($)              	0            	98,872,485  	284,171,615
+Debt balance [construction] ($)                  	0            	98,872,485  	393,425,711
+Debt interest payment [construction] ($)         	0            	0           	10,381,611
 
-Installed cost [construction] ($)                	-13,852,246	-141,246,407	-416,341,061
-After-tax net cash flow [construction] ($)       	-13,852,246	-42,373,922 	-121,787,835
+Installed cost [construction] ($)                	-13,852,246  	-141,246,407	-416,341,061
+After-tax net cash flow [construction] ($)       	-13,852,246  	-42,373,922 	-121,787,835
 
 ENERGY
-Electricity to grid (kWh)                        	           	            	0.0          	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
-Electricity from grid (kWh)                      	           	            	0.0          	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
-Electricity to grid net (kWh)                    	           	            	0.0          	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
+Electricity to grid (kWh)                        	             	            	0.0         	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
+Electricity from grid (kWh)                      	             	            	0.0         	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
+Electricity to grid net (kWh)                    	             	            	0.0         	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
 
 REVENUE
-PPA price (cents/kWh)                            	           	            	0.0          	9.50       	9.50       	9.56       	9.61       	9.67       	9.73       	9.79       	9.84       	9.90       	9.96       	10.01      	10.07      	10.13      	10.18      	10.24      	10.30      	10.36      	10.41      	10.47      	10.53      	10.58      	10.64      	10.70      	10.75      	10.81      	10.87      	10.93      	10.98      	11.04      	11.10
-PPA revenue ($)                                  	           	            	0            	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	93,818,900
-Curtailment payment revenue ($)                  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Capacity payment revenue ($)                     	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Salvage value ($)                                	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	285,719,857
-Total revenue ($)                                	           	            	0            	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	379,538,757
+PPA price (cents/kWh)                            	             	            	0.0         	9.50       	9.50       	9.56       	9.61       	9.67       	9.73       	9.79       	9.84       	9.90       	9.96       	10.01      	10.07      	10.13      	10.18      	10.24      	10.30      	10.36      	10.41      	10.47      	10.53      	10.58      	10.64      	10.70      	10.75      	10.81      	10.87      	10.93      	10.98      	11.04      	11.10
+PPA revenue ($)                                  	             	            	0           	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	93,818,900
+Curtailment payment revenue ($)                  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Capacity payment revenue ($)                     	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Salvage value ($)                                	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	285,719,857
+Total revenue ($)                                	             	            	0           	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	379,538,757
 
-Property tax net assessed value ($)              	           	            	0            	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714
+Property tax net assessed value ($)              	             	            	0           	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714	571,439,714
 
 OPERATING EXPENSES
-O&M fixed expense ($)                            	           	            	0            	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560
-Royalty rate (%)                                 	           	            	             	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50
-O&M production-based expense ($)                 	           	            	0            	1,392,259  	1,400,915  	1,411,976  	1,421,977  	1,431,509  	1,440,456  	1,445,395  	1,435,014  	1,455,123  	1,469,124  	2,959,904  	2,979,863  	2,998,955  	3,016,172  	3,019,861  	3,002,638  	3,049,524  	3,074,981  	3,096,131  	3,115,824  	3,134,640  	3,150,292  	3,144,004  	3,141,036  	3,186,977  	3,210,997  	3,231,822  	3,251,394  	3,269,953  	3,283,662
-O&M capacity-based expense ($)                   	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Fuel expense ($)                                 	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Electricity purchase ($)                         	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Property tax expense ($)                         	           	            	0            	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167
-Insurance expense ($)                            	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total operating expenses ($)                     	           	            	0            	30,426,987 	30,435,643 	30,446,704 	30,456,704 	30,466,237 	30,475,184 	30,480,123 	30,469,742 	30,489,850 	30,503,852 	31,994,632 	32,014,591 	32,033,683 	32,050,899 	32,054,589 	32,037,366 	32,084,252 	32,109,709 	32,130,858 	32,150,552 	32,169,368 	32,185,020 	32,178,732 	32,175,764 	32,221,705 	32,245,725 	32,266,550 	32,286,122 	32,304,681 	32,318,389
-
-EBITDA ($)                                       	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+O&M fixed expense ($)                            	             	            	0           	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560 	27,777,560
+Royalty rate (%)                                 	             	            	            	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	1.75       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50       	3.50
+O&M production-based expense ($)                 	             	            	0           	1,392,259  	1,400,915  	1,411,976  	1,421,977  	1,431,509  	1,440,456  	1,445,395  	1,435,014  	1,455,123  	1,469,124  	2,959,904  	2,979,863  	2,998,955  	3,016,172  	3,019,861  	3,002,638  	3,049,524  	3,074,981  	3,096,131  	3,115,824  	3,134,640  	3,150,292  	3,144,004  	3,141,036  	3,186,977  	3,210,997  	3,231,822  	3,251,394  	3,269,953  	3,283,662
+O&M capacity-based expense ($)                   	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Fuel expense ($)                                 	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Electricity purchase ($)                         	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Property tax expense ($)                         	             	            	0           	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167  	1,257,167
+Insurance expense ($)                            	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total operating expenses ($)                     	             	            	0           	30,426,987 	30,435,643 	30,446,704 	30,456,704 	30,466,237 	30,475,184 	30,480,123 	30,469,742 	30,489,850 	30,503,852 	31,994,632 	32,014,591 	32,033,683 	32,050,899 	32,054,589 	32,037,366 	32,084,252 	32,109,709 	32,130,858 	32,150,552 	32,169,368 	32,185,020 	32,178,732 	32,175,764 	32,221,705 	32,245,725 	32,266,550 	32,286,122 	32,304,681 	32,318,389
+
+EBITDA ($)                                       	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
 
 OPERATING ACTIVITIES
-EBITDA ($)                                       	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
-Interest earned on reserves ($)                  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+Interest earned on reserves ($)                  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 plus PBI if not available for debt service:
-Federal PBI income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Debt interest payment ($)                        	           	            	0            	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
-Cash flow from operating activities ($)          	           	            	0            	21,590,857 	22,368,409 	23,301,324 	24,196,594 	25,088,917 	25,973,394 	26,659,601 	26,514,314 	28,111,431 	29,398,445 	29,062,407 	30,186,215 	31,326,271 	32,457,584 	33,261,900 	33,538,790 	35,635,891 	37,198,480 	38,702,546 	40,230,937 	41,804,106 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
+Federal PBI income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	            	0           	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
+Cash flow from operating activities ($)          	             	            	0           	21,590,857 	22,368,409 	23,301,324 	24,196,594 	25,088,917 	25,973,394 	26,659,601 	26,514,314 	28,111,431 	29,398,445 	29,062,407 	30,186,215 	31,326,271 	32,457,584 	33,261,900 	33,538,790 	35,635,891 	37,198,480 	38,702,546 	40,230,937 	41,804,106 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
 
 INVESTING ACTIVITIES
-Total installed cost ($)                         	           	            	-571,439,714
-Debt closing costs ($)                           	           	            	0
-Debt up-front fee ($)                            	           	            	0
+Total installed cost ($)                         	             	            	-571,439,714
+Debt closing costs ($)                           	             	            	0
+Debt up-front fee ($)                            	             	            	0
 minus:
-Total IBI income ($)                             	           	            	0
-Total CBI income ($)                             	           	            	0
+Total IBI income ($)                             	             	            	0
+Total CBI income ($)                             	             	            	0
 equals:
-Purchase of property ($)                         	           	            	-571,439,714
+Purchase of property ($)                         	             	            	-571,439,714
 plus:
-Reserve (increase)/decrease debt service ($)     	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease working capital ($)  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease receivables ($)      	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 1 ($)	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 2 ($)	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 3 ($)	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 1 ($)   	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 2 ($)   	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 3 ($)   	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease debt service ($)     	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease working capital ($)  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease receivables ($)      	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 1 ($)	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 2 ($)	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 3 ($)	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 1 ($)   	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 2 ($)   	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 3 ($)   	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash flow from investing activities ($)          	           	            	-571,439,714 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from investing activities ($)          	             	            	-571,439,714	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 FINANCING ACTIVITIES
-Issuance of equity ($)                           	           	            	178,014,003
-Size of debt ($)                                 	           	            	393,425,711
+Issuance of equity ($)                           	             	            	178,014,003
+Size of debt ($)                                 	             	            	393,425,711
 minus:
-Debt principal payment ($)                       	           	            	0            	4,164,963  	4,456,511  	4,768,467  	5,102,259  	5,459,417  	5,841,577  	6,250,487  	6,688,021  	7,156,182  	7,657,115  	8,193,113  	8,766,631  	9,380,295  	10,036,916 	10,739,500 	11,491,265 	12,295,654 	13,156,350 	14,077,294 	15,062,705 	16,117,094 	17,245,290 	18,452,461 	19,744,133 	21,126,222 	22,605,058 	24,187,412 	25,880,531 	27,692,168 	29,630,620
+Debt principal payment ($)                       	             	            	0           	4,164,963  	4,456,511  	4,768,467  	5,102,259  	5,459,417  	5,841,577  	6,250,487  	6,688,021  	7,156,182  	7,657,115  	8,193,113  	8,766,631  	9,380,295  	10,036,916 	10,739,500 	11,491,265 	12,295,654 	13,156,350 	14,077,294 	15,062,705 	16,117,094 	17,245,290 	18,452,461 	19,744,133 	21,126,222 	22,605,058 	24,187,412 	25,880,531 	27,692,168 	29,630,620
 equals:
-Cash flow from financing activities ($)          	           	            	571,439,714  	-4,164,963 	-4,456,511 	-4,768,467 	-5,102,259 	-5,459,417 	-5,841,577 	-6,250,487 	-6,688,021 	-7,156,182 	-7,657,115 	-8,193,113 	-8,766,631 	-9,380,295 	-10,036,916	-10,739,500	-11,491,265	-12,295,654	-13,156,350	-14,077,294	-15,062,705	-16,117,094	-17,245,290	-18,452,461	-19,744,133	-21,126,222	-22,605,058	-24,187,412	-25,880,531	-27,692,168	-29,630,620
+Cash flow from financing activities ($)          	             	            	571,439,714 	-4,164,963 	-4,456,511 	-4,768,467 	-5,102,259 	-5,459,417 	-5,841,577 	-6,250,487 	-6,688,021 	-7,156,182 	-7,657,115 	-8,193,113 	-8,766,631 	-9,380,295 	-10,036,916	-10,739,500	-11,491,265	-12,295,654	-13,156,350	-14,077,294	-15,062,705	-16,117,094	-17,245,290	-18,452,461	-19,744,133	-21,126,222	-22,605,058	-24,187,412	-25,880,531	-27,692,168	-29,630,620
 
 PROJECT RETURNS
 Pre-tax Cash Flow:
-Cash flow from operating activities ($)          	           	            	0            	21,590,857 	22,368,409 	23,301,324 	24,196,594 	25,088,917 	25,973,394 	26,659,601 	26,514,314 	28,111,431 	29,398,445 	29,062,407 	30,186,215 	31,326,271 	32,457,584 	33,261,900 	33,538,790 	35,635,891 	37,198,480 	38,702,546 	40,230,937 	41,804,106 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
-Cash flow from investing activities ($)          	           	            	-571,439,714 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Cash flow from financing activities ($)          	           	            	571,439,714  	-4,164,963 	-4,456,511 	-4,768,467 	-5,102,259 	-5,459,417 	-5,841,577 	-6,250,487 	-6,688,021 	-7,156,182 	-7,657,115 	-8,193,113 	-8,766,631 	-9,380,295 	-10,036,916	-10,739,500	-11,491,265	-12,295,654	-13,156,350	-14,077,294	-15,062,705	-16,117,094	-17,245,290	-18,452,461	-19,744,133	-21,126,222	-22,605,058	-24,187,412	-25,880,531	-27,692,168	-29,630,620
-Total pre-tax cash flow ($)                      	           	            	0            	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
+Cash flow from operating activities ($)          	             	            	0           	21,590,857 	22,368,409 	23,301,324 	24,196,594 	25,088,917 	25,973,394 	26,659,601 	26,514,314 	28,111,431 	29,398,445 	29,062,407 	30,186,215 	31,326,271 	32,457,584 	33,261,900 	33,538,790 	35,635,891 	37,198,480 	38,702,546 	40,230,937 	41,804,106 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
+Cash flow from investing activities ($)          	             	            	-571,439,714	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from financing activities ($)          	             	            	571,439,714 	-4,164,963 	-4,456,511 	-4,768,467 	-5,102,259 	-5,459,417 	-5,841,577 	-6,250,487 	-6,688,021 	-7,156,182 	-7,657,115 	-8,193,113 	-8,766,631 	-9,380,295 	-10,036,916	-10,739,500	-11,491,265	-12,295,654	-13,156,350	-14,077,294	-15,062,705	-16,117,094	-17,245,290	-18,452,461	-19,744,133	-21,126,222	-22,605,058	-24,187,412	-25,880,531	-27,692,168	-29,630,620
+Total pre-tax cash flow ($)                      	             	            	0           	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
 
 Pre-tax Returns:
-Issuance of equity ($)                           	           	            	178,014,003
-Total pre-tax cash flow ($)                      	           	            	0            	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
-Total pre-tax returns ($)                        	           	            	-178,014,003 	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
+Issuance of equity ($)                           	             	            	178,014,003
+Total pre-tax cash flow ($)                      	             	            	0           	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
+Total pre-tax returns ($)                        	             	            	-178,014,003	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
 
 After-tax Returns:
-Total pre-tax returns ($)                        	           	            	-178,014,003 	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
-Federal ITC total income ($)                     	           	            	0            	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal PTC income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal tax benefit (liability) ($)              	           	            	0            	-1,893,757 	384,409    	197,411    	17,959     	-160,903   	-338,192   	-475,739   	-446,617   	-766,751   	-1,024,726 	-957,369   	-1,182,631 	-1,411,150 	-1,637,916 	-1,799,137 	-1,854,638 	-2,274,991 	-2,588,204 	-2,889,687 	-3,196,045 	-5,945,402 	-8,692,066 	-8,899,287 	-9,141,796 	-9,672,724 	-10,101,896	-10,534,161	-10,981,704	-11,447,405	-69,182,835
-State ITC total income ($)                       	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	           	            	0            	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
-Total after-tax returns ($)                      	           	            	-178,014,003 	186,534,178	18,383,566 	18,775,080 	19,116,370 	19,432,072 	19,716,857 	19,825,385 	19,278,297 	20,014,449 	20,483,996 	19,694,606 	19,968,502 	20,214,503 	20,410,954 	20,314,869 	19,771,893 	20,548,835 	20,866,417 	21,079,621 	21,246,701 	18,392,034 	15,453,432 	15,025,808 	14,646,432 	15,261,643 	15,397,314 	15,441,098 	15,431,594 	15,371,880 	230,628,617
-
-After-tax net cash flow ($)                      	-13,852,246	-42,373,922 	-121,787,835 	186,534,178	18,383,566 	18,775,080 	19,116,370 	19,432,072 	19,716,857 	19,825,385 	19,278,297 	20,014,449 	20,483,996 	19,694,606 	19,968,502 	20,214,503 	20,410,954 	20,314,869 	19,771,893 	20,548,835 	20,866,417 	21,079,621 	21,246,701 	18,392,034 	15,453,432 	15,025,808 	14,646,432 	15,261,643 	15,397,314 	15,441,098 	15,431,594 	15,371,880 	230,628,617
-After-tax cumulative IRR (%)                     	NaN        	NaN         	NaN          	3.40       	9.85       	14.86      	18.51      	21.12      	22.99      	24.33      	25.27      	25.98      	26.52      	26.90      	27.19      	27.41      	27.58      	27.71      	27.81      	27.89      	27.95      	27.99      	28.03      	28.05      	28.07      	28.08      	28.09      	28.10      	28.10      	28.11      	28.11      	28.11      	28.15
-After-tax cumulative NPV ($)                     	-13,852,246	-50,691,447 	-142,742,122 	-20,169,629	-9,667,535 	-342,736   	7,911,457  	15,206,030 	21,640,754 	27,265,792 	32,021,158 	36,313,265 	40,132,295 	43,324,548 	46,138,437 	48,614,924 	50,788,865 	52,669,958 	54,261,638 	55,699,795 	56,969,429 	58,084,506 	59,061,620 	59,796,972 	60,334,130 	60,788,203 	61,173,000 	61,521,588 	61,827,339 	62,093,910 	62,325,520 	62,526,099 	65,142,367
+Total pre-tax returns ($)                        	             	            	-178,014,003	17,425,894 	17,911,898 	18,532,857 	19,094,335 	19,629,499 	20,131,817 	20,409,115 	19,826,293 	20,955,248 	21,741,330 	20,869,293 	21,419,584 	21,945,976 	22,420,668 	22,522,400 	22,047,525 	23,340,237 	24,042,130 	24,625,252 	25,168,232 	25,687,012 	26,118,553 	25,945,187 	25,863,370 	27,130,026 	27,792,289 	28,366,460 	28,906,089 	29,417,789 	315,515,605
+Federal ITC total income ($)                     	             	            	0           	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal tax benefit (liability) ($)              	             	            	0           	-1,893,757 	384,409    	197,411    	17,959     	-160,903   	-338,192   	-475,739   	-446,617   	-766,751   	-1,024,726 	-957,369   	-1,182,631 	-1,411,150 	-1,637,916 	-1,799,137 	-1,854,638 	-2,274,991 	-2,588,204 	-2,889,687 	-3,196,045 	-5,945,402 	-8,692,066 	-8,899,287 	-9,141,796 	-9,672,724 	-10,101,896	-10,534,161	-10,981,704	-11,447,405	-69,182,835
+State ITC total income ($)                       	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	             	            	0           	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
+Total after-tax returns ($)                      	             	            	-178,014,003	186,534,178	18,383,566 	18,775,080 	19,116,370 	19,432,072 	19,716,857 	19,825,385 	19,278,297 	20,014,449 	20,483,996 	19,694,606 	19,968,502 	20,214,503 	20,410,954 	20,314,869 	19,771,893 	20,548,835 	20,866,417 	21,079,621 	21,246,701 	18,392,034 	15,453,432 	15,025,808 	14,646,432 	15,261,643 	15,397,314 	15,441,098 	15,431,594 	15,371,880 	230,628,617
+
+After-tax net cash flow ($)                      	-13,852,246  	-42,373,922 	-121,787,835	186,534,178	18,383,566 	18,775,080 	19,116,370 	19,432,072 	19,716,857 	19,825,385 	19,278,297 	20,014,449 	20,483,996 	19,694,606 	19,968,502 	20,214,503 	20,410,954 	20,314,869 	19,771,893 	20,548,835 	20,866,417 	21,079,621 	21,246,701 	18,392,034 	15,453,432 	15,025,808 	14,646,432 	15,261,643 	15,397,314 	15,441,098 	15,431,594 	15,371,880 	230,628,617
+After-tax cumulative IRR (%)                     	NaN          	NaN         	NaN         	3.40       	9.85       	14.86      	18.51      	21.12      	22.99      	24.33      	25.27      	25.98      	26.52      	26.90      	27.19      	27.41      	27.58      	27.71      	27.81      	27.89      	27.95      	27.99      	28.03      	28.05      	28.07      	28.08      	28.09      	28.10      	28.10      	28.11      	28.11      	28.11      	28.15
+After-tax cumulative NPV ($)                     	-13,852,246  	-50,691,447 	-142,742,122	-20,169,629	-9,667,535 	-342,736   	7,911,457  	15,206,030 	21,640,754 	27,265,792 	32,021,158 	36,313,265 	40,132,295 	43,324,548 	46,138,437 	48,614,924 	50,788,865 	52,669,958 	54,261,638 	55,699,795 	56,969,429 	58,084,506 	59,061,620 	59,796,972 	60,334,130 	60,788,203 	61,173,000 	61,521,588 	61,827,339 	62,093,910 	62,325,520 	62,526,099 	65,142,367
 
 AFTER-TAX LCOE AND PPA PRICE
-Annual costs ($)                                 	           	            	-178,014,003 	106,976,534	-61,668,738	-61,909,244	-62,139,432	-62,368,427	-62,594,907	-62,768,615	-62,722,501	-63,135,413	-63,465,949	-64,874,082	-65,170,436	-65,469,919	-65,765,377	-65,966,884	-66,017,760	-66,580,418	-66,990,186	-67,381,253	-67,776,846	-71,169,109	-74,554,903	-74,802,874	-75,097,465	-75,794,851	-76,345,464	-76,896,675	-77,465,380	-78,055,352	136,809,717
-PPA revenue ($)                                  	           	            	0            	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	93,818,900
-Electricity to grid (kWh)                        	           	            	0.0          	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
+Annual costs ($)                                 	-13,852,246  	-42,373,922 	-121,787,835	106,976,534	-61,668,738	-61,909,244	-62,139,432	-62,368,427	-62,594,907	-62,768,615	-62,722,501	-63,135,413	-63,465,949	-64,874,082	-65,170,436	-65,469,919	-65,765,377	-65,966,884	-66,017,760	-66,580,418	-66,990,186	-67,381,253	-67,776,846	-71,169,109	-74,554,903	-74,802,874	-75,097,465	-75,794,851	-76,345,464	-76,896,675	-77,465,380	-78,055,352	136,809,717
+PPA revenue ($)                                  	0            	0           	0           	79,557,644 	80,052,305 	80,684,324 	81,255,803 	81,800,499 	82,311,764 	82,594,001 	82,000,798 	83,149,862 	83,949,945 	84,568,688 	85,138,938 	85,684,422 	86,176,331 	86,281,753 	85,789,653 	87,129,252 	87,856,602 	88,460,873 	89,023,548 	89,561,143 	90,008,336 	89,828,682 	89,743,897 	91,056,494 	91,742,777 	92,337,773 	92,896,974 	93,427,233 	93,818,900
+Electricity to grid (kWh)                        	0            	0           	0           	837,448,880	842,655,838	844,243,212	845,182,053	845,832,891	846,132,445	844,087,895	833,172,101	839,982,442	843,209,571	844,588,918	845,471,079	846,098,763	846,193,349	842,512,963	833,071,018	841,422,038	843,801,407	844,979,207	845,749,074	846,273,674	845,943,004	839,755,838	834,516,431	842,257,829	844,155,110	845,197,005	845,902,148	846,337,827	845,520,009
 
-Present value of annual costs ($)                	           	            	444,537,770
-Present value of annual energy nominal (kWh)     	           	            	5,523,896,792
-LCOE Levelized cost of energy nominal (cents/kWh)	           	            	8.05
+Present value of annual costs ($)                	344,188,289
+Present value of annual energy nominal (kWh)     	4,175,116,739
+LCOE Levelized cost of energy nominal (cents/kWh)	8.24
 
-Present value of PPA revenue ($)                 	           	            	541,565,767
-Present value of annual energy nominal (kWh)     	           	            	5,523,896,792
-LPPA Levelized PPA price nominal (cents/kWh)     	           	            	9.80
+Present value of PPA revenue ($)                 	409,330,658
+Present value of annual energy nominal (kWh)     	4,175,116,739
+LPPA Levelized PPA price nominal (cents/kWh)     	9.80
 
 PROJECT STATE INCOME TAXES
-EBITDA ($)                                       	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
-State taxable PBI income ($)                     	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Interest earned on reserves ($)                  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State taxable IBI income ($)                     	           	            	0
-State taxable CBI income ($)                     	           	            	0
+EBITDA ($)                                       	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+State taxable PBI income ($)                     	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Interest earned on reserves ($)                  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State taxable IBI income ($)                     	             	            	0
+State taxable CBI income ($)                     	             	            	0
 minus:
-Debt interest payment ($)                        	           	            	0            	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
-Total state tax depreciation ($)                 	           	            	0            	12,143,094 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	12,143,094 	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	            	0           	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
+Total state tax depreciation ($)                 	             	            	0           	12,143,094 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	12,143,094 	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-State taxable income ($)                         	           	            	0            	9,447,763  	-1,917,779 	-984,864   	-89,594    	802,729    	1,687,206  	2,373,414  	2,228,126  	3,825,243  	5,112,257  	4,776,219  	5,900,027  	7,040,084  	8,171,396  	8,975,713  	9,252,602  	11,349,703 	12,912,292 	14,416,358 	15,944,749 	29,661,012 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
+State taxable income ($)                         	             	            	0           	9,447,763  	-1,917,779 	-984,864   	-89,594    	802,729    	1,687,206  	2,373,414  	2,228,126  	3,825,243  	5,112,257  	4,776,219  	5,900,027  	7,040,084  	8,171,396  	8,975,713  	9,252,602  	11,349,703 	12,912,292 	14,416,358 	15,944,749 	29,661,012 	43,363,843 	44,397,648 	45,607,503 	48,256,248 	50,397,347 	52,553,872 	54,786,620 	57,109,957 	345,146,225
 
-State income tax rate (frac)                     	           	            	0.0          	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05
-State tax benefit (liability) ($)                	           	            	0            	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
+State income tax rate (frac)                     	             	            	0.0         	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05       	0.05
+State tax benefit (liability) ($)                	             	            	0           	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
 
 PROJECT FEDERAL INCOME TAXES
-EBITDA ($)                                       	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
-Interest earned on reserves ($)                  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	           	            	0            	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
-State ITC total income ($)                       	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal taxable IBI income ($)                   	           	            	0
-Federal taxable CBI income ($)                   	           	            	0
-Federal taxable PBI income ($)                   	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+Interest earned on reserves ($)                  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	             	            	0           	-429,873   	87,259     	44,811     	4,077      	-36,524    	-76,768    	-107,990   	-101,380   	-174,049   	-232,608   	-217,318   	-268,451   	-320,324   	-371,799   	-408,395   	-420,993   	-516,411   	-587,509   	-655,944   	-725,486   	-1,349,576 	-1,973,055 	-2,020,093 	-2,075,141 	-2,195,659 	-2,293,079 	-2,391,201 	-2,492,791 	-2,598,503 	-15,704,153
+State ITC total income ($)                       	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal taxable IBI income ($)                   	             	            	0
+Federal taxable CBI income ($)                   	             	            	0
+Federal taxable PBI income ($)                   	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 minus:
-Debt interest payment ($)                        	           	            	0            	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
-Total federal tax depreciation ($)               	           	            	0            	12,143,094 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	12,143,094 	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	            	0           	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
+Total federal tax depreciation ($)               	             	            	0           	12,143,094 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	24,286,188 	12,143,094 	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Federal taxable income ($)                       	           	            	0            	9,017,890  	-1,830,520 	-940,053   	-85,517    	766,205    	1,610,438  	2,265,423  	2,126,747  	3,651,194  	4,879,650  	4,558,901  	5,631,576  	6,719,760  	7,799,598  	8,567,318  	8,831,609  	10,833,292 	12,324,783 	13,760,414 	15,219,263 	28,311,436 	41,390,789 	42,377,555 	43,532,361 	46,060,589 	48,104,268 	50,162,671 	52,293,828 	54,511,454 	329,442,071
+Federal taxable income ($)                       	             	            	0           	9,017,890  	-1,830,520 	-940,053   	-85,517    	766,205    	1,610,438  	2,265,423  	2,126,747  	3,651,194  	4,879,650  	4,558,901  	5,631,576  	6,719,760  	7,799,598  	8,567,318  	8,831,609  	10,833,292 	12,324,783 	13,760,414 	15,219,263 	28,311,436 	41,390,789 	42,377,555 	43,532,361 	46,060,589 	48,104,268 	50,162,671 	52,293,828 	54,511,454 	329,442,071
 
-Federal income tax rate (frac)                   	           	            	0.0          	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
-Federal tax benefit (liability) ($)              	           	            	0            	-1,893,757 	384,409    	197,411    	17,959     	-160,903   	-338,192   	-475,739   	-446,617   	-766,751   	-1,024,726 	-957,369   	-1,182,631 	-1,411,150 	-1,637,916 	-1,799,137 	-1,854,638 	-2,274,991 	-2,588,204 	-2,889,687 	-3,196,045 	-5,945,402 	-8,692,066 	-8,899,287 	-9,141,796 	-9,672,724 	-10,101,896	-10,534,161	-10,981,704	-11,447,405	-69,182,835
+Federal income tax rate (frac)                   	             	            	0.0         	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
+Federal tax benefit (liability) ($)              	             	            	0           	-1,893,757 	384,409    	197,411    	17,959     	-160,903   	-338,192   	-475,739   	-446,617   	-766,751   	-1,024,726 	-957,369   	-1,182,631 	-1,411,150 	-1,637,916 	-1,799,137 	-1,854,638 	-2,274,991 	-2,588,204 	-2,889,687 	-3,196,045 	-5,945,402 	-8,692,066 	-8,899,287 	-9,141,796 	-9,672,724 	-10,101,896	-10,534,161	-10,981,704	-11,447,405	-69,182,835
 
 CASH INCENTIVES
-Federal IBI income ($)                           	           	            	0
-State IBI income ($)                             	           	            	0
-Utility IBI income ($)                           	           	            	0
-Other IBI income ($)                             	           	            	0
-Total IBI income ($)                             	           	            	0
-
-Federal CBI income ($)                           	           	            	0
-State CBI income ($)                             	           	            	0
-Utility CBI income ($)                           	           	            	0
-Other CBI income ($)                             	           	            	0
-Total CBI income ($)                             	           	            	0
-
-Federal PBI income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total PBI income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal IBI income ($)                           	             	            	0
+State IBI income ($)                             	             	            	0
+Utility IBI income ($)                           	             	            	0
+Other IBI income ($)                             	             	            	0
+Total IBI income ($)                             	             	            	0
+
+Federal CBI income ($)                           	             	            	0
+State CBI income ($)                             	             	            	0
+Utility CBI income ($)                           	             	            	0
+Other CBI income ($)                             	             	            	0
+Total CBI income ($)                             	             	            	0
+
+Federal PBI income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total PBI income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 TAX CREDITS
-Federal PTC income ($)                           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Federal ITC amount income ($)                    	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC percent income ($)                   	           	            	0            	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC total income ($)                     	           	            	0            	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC amount income ($)                    	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC percent income ($)                   	             	            	0           	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC total income ($)                     	             	            	0           	171,431,914	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-State ITC amount income ($)                      	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC percent income ($)                     	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC total income ($)                       	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC amount income ($)                      	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC percent income ($)                     	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC total income ($)                       	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 DEBT REPAYMENT
-Debt balance ($)                                 	           	            	393,425,711  	389,260,748	384,804,237	380,035,770	374,933,511	369,474,094	363,632,517	357,382,031	350,694,010	343,537,827	335,880,712	327,687,599	318,920,967	309,540,672	299,503,756	288,764,256	277,272,991	264,977,337	251,820,987	237,743,693	222,680,989	206,563,895	189,318,605	170,866,144	151,122,011	129,995,788	107,390,730	83,203,318 	57,322,788 	29,630,620 	0
-Debt interest payment ($)                        	           	            	0            	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
-Debt principal payment ($)                       	           	            	0            	4,164,963  	4,456,511  	4,768,467  	5,102,259  	5,459,417  	5,841,577  	6,250,487  	6,688,021  	7,156,182  	7,657,115  	8,193,113  	8,766,631  	9,380,295  	10,036,916 	10,739,500 	11,491,265 	12,295,654 	13,156,350 	14,077,294 	15,062,705 	16,117,094 	17,245,290 	18,452,461 	19,744,133 	21,126,222 	22,605,058 	24,187,412 	25,880,531 	27,692,168 	29,630,620
-Debt total payment ($)                           	           	            	0            	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763
+Debt balance ($)                                 	             	            	393,425,711 	389,260,748	384,804,237	380,035,770	374,933,511	369,474,094	363,632,517	357,382,031	350,694,010	343,537,827	335,880,712	327,687,599	318,920,967	309,540,672	299,503,756	288,764,256	277,272,991	264,977,337	251,820,987	237,743,693	222,680,989	206,563,895	189,318,605	170,866,144	151,122,011	129,995,788	107,390,730	83,203,318 	57,322,788 	29,630,620 	0
+Debt interest payment ($)                        	             	            	0           	27,539,800 	27,248,252 	26,936,297 	26,602,504 	26,245,346 	25,863,187 	25,454,276 	25,016,742 	24,548,581 	24,047,648 	23,511,650 	22,938,132 	22,324,468 	21,667,847 	20,965,263 	20,213,498 	19,409,109 	18,548,414 	17,627,469 	16,642,059 	15,587,669 	14,459,473 	13,252,302 	11,960,630 	10,578,541 	9,099,705  	7,517,351  	5,824,232  	4,012,595  	2,074,143
+Debt principal payment ($)                       	             	            	0           	4,164,963  	4,456,511  	4,768,467  	5,102,259  	5,459,417  	5,841,577  	6,250,487  	6,688,021  	7,156,182  	7,657,115  	8,193,113  	8,766,631  	9,380,295  	10,036,916 	10,739,500 	11,491,265 	12,295,654 	13,156,350 	14,077,294 	15,062,705 	16,117,094 	17,245,290 	18,452,461 	19,744,133 	21,126,222 	22,605,058 	24,187,412 	25,880,531 	27,692,168 	29,630,620
+Debt total payment ($)                           	             	            	0           	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763
 
 DSCR (DEBT FRACTION)
-EBITDA ($)                                       	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+EBITDA ($)                                       	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
 minus:
-Reserves major equipment 1 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables funding ($)                 	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables funding ($)                 	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash available for debt service (CAFDS) ($)      	           	            	0            	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
-Debt total payment ($)                           	           	            	0            	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763
-DSCR (pre-tax)                                   	           	            	0.0          	1.55       	1.56       	1.58       	1.60       	1.62       	1.63       	1.64       	1.63       	1.66       	1.69       	1.66       	1.68       	1.69       	1.71       	1.71       	1.70       	1.74       	1.76       	1.78       	1.79       	1.81       	1.82       	1.82       	1.82       	1.86       	1.88       	1.89       	1.91       	1.93       	10.95
+Cash available for debt service (CAFDS) ($)      	             	            	0           	49,130,657 	49,616,661 	50,237,620 	50,799,098 	51,334,262 	51,836,580 	52,113,878 	51,531,056 	52,660,011 	53,446,093 	52,574,056 	53,124,347 	53,650,739 	54,125,431 	54,227,163 	53,752,288 	55,045,000 	55,746,894 	56,330,015 	56,872,996 	57,391,775 	57,823,316 	57,649,950 	57,568,133 	58,834,789 	59,497,052 	60,071,223 	60,610,852 	61,122,552 	347,220,368
+Debt total payment ($)                           	             	            	0           	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763 	31,704,763
+DSCR (pre-tax)                                   	             	            	0.0         	1.55       	1.56       	1.58       	1.60       	1.62       	1.63       	1.64       	1.63       	1.66       	1.69       	1.66       	1.68       	1.69       	1.71       	1.71       	1.70       	1.74       	1.76       	1.78       	1.79       	1.81       	1.82       	1.82       	1.82       	1.86       	1.88       	1.89       	1.91       	1.93       	10.95
 
 RESERVES
-Reserves working capital funding ($)             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital disbursement ($)        	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital balance ($)             	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves debt service funding ($)                	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service disbursement ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service balance ($)                	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves receivables funding ($)                 	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables disbursement ($)            	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables balance ($)                 	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 1 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 disbursement ($)      	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 balance ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 2 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 disbursement ($)      	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 balance ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 3 funding ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 disbursement ($)      	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 balance ($)           	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves total reserves balance ($)              	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Interest on reserves (%/year)                    	           	            	1.75
-Interest earned on reserves ($)                  	           	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+Reserves working capital funding ($)             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital disbursement ($)        	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital balance ($)             	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves debt service funding ($)                	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service disbursement ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service balance ($)                	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves receivables funding ($)                 	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables disbursement ($)            	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables balance ($)                 	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 1 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 disbursement ($)      	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 balance ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 2 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 disbursement ($)      	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 balance ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 3 funding ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 disbursement ($)      	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 balance ($)           	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves total reserves balance ($)              	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Interest on reserves (%/year)                    	             	            	1.75
+Interest earned on reserves ($)                  	             	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
 
 
                                 ***EXTENDED ECONOMICS***
diff --git a/tests/examples/Fervo_Project_Cape-6.txt b/tests/examples/Fervo_Project_Cape-6.txt
index 35cac2cb3..75ff9cf60 100644
--- a/tests/examples/Fervo_Project_Cape-6.txt
+++ b/tests/examples/Fervo_Project_Cape-6.txt
@@ -4,7 +4,7 @@
 # *** ECONOMIC/FINANCIAL PARAMETERS ***
 # *************************************
 Economic Model, 5, -- The SAM Single Owner PPA economic model is used to calculate financial results including LCOE, NPV, IRR, and pro-forma cash flow analysis. See [GEOPHIRES documentation of SAM Economic Models](https://softwareengineerprogrammer.github.io/GEOPHIRES/SAM-Economic-Models.html) for details on how System Advisor Model financial models are integrated into GEOPHIRES.
-Inflation Rate, .027, -- US inflation as of December 2025
+Inflation Rate, .027, -- US inflation as of December 2025. Note: [2024b ATB models lower inflation](https://atb.nrel.gov/electricity/2024b/definitions#inflation).
 
 Starting Electricity Sale Price, 0.095, -- Aligns with Geysers - Sacramento pricing in [2024b ATB](https://atb.nrel.gov/electricity/2024/geothermal) (NREL, 2025). See Sensitivity Analysis for effect of different prices on results.
 Electricity Escalation Rate Per Year, 0.00057, -- Calibrated to reach $100/MWh at project year 11
diff --git a/tests/examples/example_SAM-single-owner-PPA-2.out b/tests/examples/example_SAM-single-owner-PPA-2.out
index 99b69f05a..dc4a4a10d 100644
--- a/tests/examples/example_SAM-single-owner-PPA-2.out
+++ b/tests/examples/example_SAM-single-owner-PPA-2.out
@@ -4,10 +4,10 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.3
- Simulation Date: 2026-01-17
- Simulation Time:  09:42
- Calculation Time:      1.293 sec
+ GEOPHIRES Version: 3.11.9
+ Simulation Date: 2026-01-28
+ Simulation Time:  12:11
+ Calculation Time:      1.059 sec
 
                            ***SUMMARY OF RESULTS***
 
@@ -308,13 +308,13 @@ After-tax cumulative NPV ($)                     	-804,710,910  	-102,334,925 	1
 AFTER-TAX LCOE AND PPA PRICE
 Annual costs ($)                                 	-804,710,910  	292,393,552  	-182,263,092 	-186,204,759 	-190,094,937 	-193,973,792 	-197,855,490 	-201,747,003 	-205,652,538 	-209,575,034 	-213,516,791 	-217,479,763 	-221,465,718 	-225,476,324 	-229,513,207 	-233,577,985 	-237,672,292 	-241,797,796 	-245,956,212 	-250,149,313 	336,843,026
 PPA revenue ($)                                  	0             	474,179,597  	476,368,028  	489,947,757  	503,269,522  	516,481,527  	529,633,820  	542,749,158  	555,839,694  	568,912,632  	581,972,558  	595,022,561  	608,064,808  	621,100,869  	634,131,918  	647,158,849  	660,182,358  	673,202,997  	686,221,207  	699,237,348  	712,248,474
-Electricity to grid (kWh)                        	0.0           	3,161,197,316	3,175,786,856	3,180,379,788	3,183,105,655	3,185,018,384	3,186,478,581	3,187,652,210	3,188,628,989	3,189,462,709	3,190,188,061	3,190,828,668	3,191,401,306	3,191,918,303	3,192,388,967	3,192,820,492	3,193,218,548	3,193,587,678	3,193,931,576	3,194,253,285	3,194,540,808
+Electricity to grid (kWh)                        	0             	3,161,197,316	3,175,786,856	3,180,379,788	3,183,105,655	3,185,018,384	3,186,478,581	3,187,652,210	3,188,628,989	3,189,462,709	3,190,188,061	3,190,828,668	3,191,401,306	3,191,918,303	3,192,388,967	3,192,820,492	3,193,218,548	3,193,587,678	3,193,931,576	3,194,253,285	3,194,540,808
 
-Present value of annual costs ($)                	2,121,805,148
+Present value of annual costs ($)                	2,121,805,149
 Present value of annual energy nominal (kWh)     	28,780,754,350
 LCOE Levelized cost of energy nominal (cents/kWh)	7.37
 
-Present value of PPA revenue ($)                 	4,998,844,672
+Present value of PPA revenue ($)                 	4,998,844,671
 Present value of annual energy nominal (kWh)     	28,780,754,350
 LPPA Levelized PPA price nominal (cents/kWh)     	17.37
 
diff --git a/tests/examples/example_SAM-single-owner-PPA-3.out b/tests/examples/example_SAM-single-owner-PPA-3.out
index 27f23e159..213669cdc 100644
--- a/tests/examples/example_SAM-single-owner-PPA-3.out
+++ b/tests/examples/example_SAM-single-owner-PPA-3.out
@@ -4,10 +4,10 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.3
- Simulation Date: 2026-01-17
- Simulation Time:  09:42
- Calculation Time:      1.702 sec
+ GEOPHIRES Version: 3.11.9
+ Simulation Date: 2026-01-28
+ Simulation Time:  12:11
+ Calculation Time:      1.237 sec
 
                            ***SUMMARY OF RESULTS***
 
@@ -195,8 +195,8 @@ Simulation Metadata
                             ***************************
                             *  SAM CASH FLOW PROFILE  *
                             ***************************
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
-                                                 	Year 0         	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20
+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+                                                 	Year 0       	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20
 CONSTRUCTION
 Capital expenditure schedule [construction] (%)  	100.0
 Overnight capital expenditure [construction] ($) 	-262,355,642
@@ -214,42 +214,42 @@ Installed cost [construction] ($)                	-275,473,424
 After-tax net cash flow [construction] ($)       	-165,284,055
 
 ENERGY
-Electricity to grid (kWh)                        	0.0            	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
-Electricity from grid (kWh)                      	0.0            	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
-Electricity to grid net (kWh)                    	0.0            	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
+Electricity to grid (kWh)                        	0.0          	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
+Electricity from grid (kWh)                      	0.0          	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
+Electricity to grid net (kWh)                    	0.0          	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
 
 REVENUE
-PPA price (cents/kWh)                            	0.0            	8.0        	8.0        	8.32       	8.64       	8.97       	9.29       	9.61       	9.93       	10.25      	10.58      	10.90      	11.22      	11.54      	11.86      	12.19      	12.51      	12.83      	13.15      	13.47      	13.80
-PPA revenue ($)                                  	0              	36,751,456 	36,964,904 	38,519,865 	40,051,439 	41,573,241 	43,089,812 	44,603,196 	46,114,476 	47,624,287 	49,133,030 	50,640,973 	52,148,303 	53,655,154 	55,161,626 	56,667,791 	58,173,709 	59,679,427 	61,184,986 	62,690,409 	64,195,415
-Curtailment payment revenue ($)                  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Capacity payment revenue ($)                     	0              	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000
-Salvage value ($)                                	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	137,736,712
-Total revenue ($)                                	0              	51,751,456 	51,964,904 	53,519,865 	55,051,439 	56,573,241 	58,089,812 	59,603,196 	61,114,476 	62,624,287 	64,133,030 	65,640,973 	67,148,303 	68,655,154 	70,161,626 	71,667,791 	73,173,709 	74,679,427 	76,184,986 	77,690,409 	216,932,127
+PPA price (cents/kWh)                            	0.0          	8.0        	8.0        	8.32       	8.64       	8.97       	9.29       	9.61       	9.93       	10.25      	10.58      	10.90      	11.22      	11.54      	11.86      	12.19      	12.51      	12.83      	13.15      	13.47      	13.80
+PPA revenue ($)                                  	0            	36,751,456 	36,964,904 	38,519,865 	40,051,439 	41,573,241 	43,089,812 	44,603,196 	46,114,476 	47,624,287 	49,133,030 	50,640,973 	52,148,303 	53,655,154 	55,161,626 	56,667,791 	58,173,709 	59,679,427 	61,184,986 	62,690,409 	64,195,415
+Curtailment payment revenue ($)                  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Capacity payment revenue ($)                     	0            	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000 	15,000,000
+Salvage value ($)                                	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	137,736,712
+Total revenue ($)                                	0            	51,751,456 	51,964,904 	53,519,865 	55,051,439 	56,573,241 	58,089,812 	59,603,196 	61,114,476 	62,624,287 	64,133,030 	65,640,973 	67,148,303 	68,655,154 	70,161,626 	71,667,791 	73,173,709 	74,679,427 	76,184,986 	77,690,409 	216,932,127
 
-Property tax net assessed value ($)              	0              	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424
+Property tax net assessed value ($)              	0            	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424	275,473,424
 
 OPERATING EXPENSES
-O&M fixed expense ($)                            	0              	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142
-O&M production-based expense ($)                 	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-O&M capacity-based expense ($)                   	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Fuel expense ($)                                 	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Electricity purchase ($)                         	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Property tax expense ($)                         	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Insurance expense ($)                            	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total operating expenses ($)                     	0              	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142
+O&M fixed expense ($)                            	0            	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142
+O&M production-based expense ($)                 	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+O&M capacity-based expense ($)                   	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Fuel expense ($)                                 	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Electricity purchase ($)                         	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Property tax expense ($)                         	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Insurance expense ($)                            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total operating expenses ($)                     	0            	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142  	7,599,142
 
-EBITDA ($)                                       	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+EBITDA ($)                                       	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
 
 OPERATING ACTIVITIES
-EBITDA ($)                                       	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
-Interest earned on reserves ($)                  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+Interest earned on reserves ($)                  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 plus PBI if not available for debt service:
-Federal PBI income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Debt interest payment ($)                        	0              	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
-Cash flow from operating activities ($)          	0              	38,642,845 	39,022,913 	40,752,827 	42,468,100 	44,182,786 	45,901,885 	47,627,924 	49,362,491 	51,106,754 	52,861,671 	54,628,098 	56,406,835 	58,198,664 	60,004,362 	61,824,716 	63,660,531 	65,512,641 	67,381,912 	69,269,232 	208,911,943
+Federal PBI income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	0            	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
+Cash flow from operating activities ($)          	0            	38,642,845 	39,022,913 	40,752,827 	42,468,100 	44,182,786 	45,901,885 	47,627,924 	49,362,491 	51,106,754 	52,861,671 	54,628,098 	56,406,835 	58,198,664 	60,004,362 	61,824,716 	63,660,531 	65,512,641 	67,381,912 	69,269,232 	208,911,943
 
 INVESTING ACTIVITIES
 Total installed cost ($)                         	-275,473,424
@@ -261,97 +261,97 @@ Total CBI income ($)                             	0
 equals:
 Purchase of property ($)                         	-275,473,424
 plus:
-Reserve (increase)/decrease debt service ($)     	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease working capital ($)  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease receivables ($)      	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 1 ($)	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 2 ($)	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 3 ($)	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 1 ($)   	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 2 ($)   	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 3 ($)   	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease debt service ($)     	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease working capital ($)  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease receivables ($)      	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 1 ($)	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 2 ($)	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 3 ($)	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 1 ($)   	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 2 ($)   	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 3 ($)   	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash flow from investing activities ($)          	-275,473,424   	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from investing activities ($)          	-275,473,424 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 FINANCING ACTIVITIES
 Issuance of equity ($)                           	165,284,055
 Size of debt ($)                                 	110,189,370
 minus:
-Debt principal payment ($)                       	0              	3,332,412  	3,499,032  	3,673,984  	3,857,683  	4,050,567  	4,253,096  	4,465,750  	4,689,038  	4,923,490  	5,169,664  	5,428,147  	5,699,555  	5,984,532  	6,283,759  	6,597,947  	6,927,844  	7,274,237  	7,637,948  	8,019,846  	8,420,838
+Debt principal payment ($)                       	0            	3,332,412  	3,499,032  	3,673,984  	3,857,683  	4,050,567  	4,253,096  	4,465,750  	4,689,038  	4,923,490  	5,169,664  	5,428,147  	5,699,555  	5,984,532  	6,283,759  	6,597,947  	6,927,844  	7,274,237  	7,637,948  	8,019,846  	8,420,838
 equals:
-Cash flow from financing activities ($)          	275,473,424    	-3,332,412 	-3,499,032 	-3,673,984 	-3,857,683 	-4,050,567 	-4,253,096 	-4,465,750 	-4,689,038 	-4,923,490 	-5,169,664 	-5,428,147 	-5,699,555 	-5,984,532 	-6,283,759 	-6,597,947 	-6,927,844 	-7,274,237 	-7,637,948 	-8,019,846 	-8,420,838
+Cash flow from financing activities ($)          	275,473,424  	-3,332,412 	-3,499,032 	-3,673,984 	-3,857,683 	-4,050,567 	-4,253,096 	-4,465,750 	-4,689,038 	-4,923,490 	-5,169,664 	-5,428,147 	-5,699,555 	-5,984,532 	-6,283,759 	-6,597,947 	-6,927,844 	-7,274,237 	-7,637,948 	-8,019,846 	-8,420,838
 
 PROJECT RETURNS
 Pre-tax Cash Flow:
-Cash flow from operating activities ($)          	0              	38,642,845 	39,022,913 	40,752,827 	42,468,100 	44,182,786 	45,901,885 	47,627,924 	49,362,491 	51,106,754 	52,861,671 	54,628,098 	56,406,835 	58,198,664 	60,004,362 	61,824,716 	63,660,531 	65,512,641 	67,381,912 	69,269,232 	208,911,943
-Cash flow from investing activities ($)          	-275,473,424   	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Cash flow from financing activities ($)          	275,473,424    	-3,332,412 	-3,499,032 	-3,673,984 	-3,857,683 	-4,050,567 	-4,253,096 	-4,465,750 	-4,689,038 	-4,923,490 	-5,169,664 	-5,428,147 	-5,699,555 	-5,984,532 	-6,283,759 	-6,597,947 	-6,927,844 	-7,274,237 	-7,637,948 	-8,019,846 	-8,420,838
-Total pre-tax cash flow ($)                      	0              	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
+Cash flow from operating activities ($)          	0            	38,642,845 	39,022,913 	40,752,827 	42,468,100 	44,182,786 	45,901,885 	47,627,924 	49,362,491 	51,106,754 	52,861,671 	54,628,098 	56,406,835 	58,198,664 	60,004,362 	61,824,716 	63,660,531 	65,512,641 	67,381,912 	69,269,232 	208,911,943
+Cash flow from investing activities ($)          	-275,473,424 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from financing activities ($)          	275,473,424  	-3,332,412 	-3,499,032 	-3,673,984 	-3,857,683 	-4,050,567 	-4,253,096 	-4,465,750 	-4,689,038 	-4,923,490 	-5,169,664 	-5,428,147 	-5,699,555 	-5,984,532 	-6,283,759 	-6,597,947 	-6,927,844 	-7,274,237 	-7,637,948 	-8,019,846 	-8,420,838
+Total pre-tax cash flow ($)                      	0            	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
 
 Pre-tax Returns:
 Issuance of equity ($)                           	165,284,055
-Total pre-tax cash flow ($)                      	0              	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
-Total pre-tax returns ($)                        	-165,284,055   	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
+Total pre-tax cash flow ($)                      	0            	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
+Total pre-tax returns ($)                        	-165,284,055 	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
 
 After-tax Returns:
-Total pre-tax returns ($)                        	-165,284,055   	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
-Federal ITC total income ($)                     	0              	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal PTC income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal tax benefit (liability) ($)              	0              	-6,403,699 	-5,334,677 	-5,672,529 	-6,007,522 	-6,342,400 	-6,678,140 	-7,015,235 	-7,353,996 	-7,694,651 	-8,037,386 	-8,382,369 	-8,729,757 	-9,079,701 	-9,432,354 	-9,787,869 	-10,146,403	-10,508,120	-10,873,189	-11,241,783	-38,514,004
-State ITC total income ($)                       	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	0              	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
-Total after-tax returns ($)                      	-165,284,055   	109,253,530	28,277,134 	29,373,150 	30,449,662 	31,516,557 	32,577,051 	33,632,517 	34,683,616 	35,730,674 	36,773,837 	37,813,148 	38,848,579 	39,880,058 	40,907,478 	41,930,703 	42,949,579 	43,963,932 	44,973,574 	45,978,291 	148,172,798
-
-After-tax net cash flow ($)                      	-165,284,055   	109,253,530	28,277,134 	29,373,150 	30,449,662 	31,516,557 	32,577,051 	33,632,517 	34,683,616 	35,730,674 	36,773,837 	37,813,148 	38,848,579 	39,880,058 	40,907,478 	41,930,703 	42,949,579 	43,963,932 	44,973,574 	45,978,291 	148,172,798
-After-tax cumulative IRR (%)                     	NaN            	-33.90     	-14.01     	0.64       	10.10      	16.19      	20.21      	22.94      	24.84      	26.19      	27.16      	27.87      	28.40      	28.80      	29.10      	29.32      	29.50      	29.63      	29.73      	29.81      	30.00
-After-tax cumulative NPV ($)                     	-165,284,055   	-66,106,922	-42,805,226	-20,832,763	-155,799   	19,271,800 	37,501,025 	54,585,116 	70,578,227 	85,534,586 	99,507,908 	112,550,972	124,715,297	136,050,903	146,606,133	156,427,530	165,559,743	174,045,484	181,925,493	189,238,538	210,632,436
+Total pre-tax returns ($)                        	-165,284,055 	35,310,434 	35,523,881 	37,078,843 	38,610,417 	40,132,219 	41,648,789 	43,162,174 	44,673,453 	46,183,264 	47,692,007 	49,199,951 	50,707,281 	52,214,132 	53,720,603 	55,226,769 	56,732,686 	58,238,404 	59,743,963 	61,249,387 	200,491,104
+Federal ITC total income ($)                     	0            	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal tax benefit (liability) ($)              	0            	-6,403,699 	-5,334,677 	-5,672,529 	-6,007,522 	-6,342,400 	-6,678,140 	-7,015,235 	-7,353,996 	-7,694,651 	-8,037,386 	-8,382,369 	-8,729,757 	-9,079,701 	-9,432,354 	-9,787,869 	-10,146,403	-10,508,120	-10,873,189	-11,241,783	-38,514,004
+State ITC total income ($)                       	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	0            	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
+Total after-tax returns ($)                      	-165,284,055 	109,253,530	28,277,134 	29,373,150 	30,449,662 	31,516,557 	32,577,051 	33,632,517 	34,683,616 	35,730,674 	36,773,837 	37,813,148 	38,848,579 	39,880,058 	40,907,478 	41,930,703 	42,949,579 	43,963,932 	44,973,574 	45,978,291 	148,172,798
+
+After-tax net cash flow ($)                      	-165,284,055 	109,253,530	28,277,134 	29,373,150 	30,449,662 	31,516,557 	32,577,051 	33,632,517 	34,683,616 	35,730,674 	36,773,837 	37,813,148 	38,848,579 	39,880,058 	40,907,478 	41,930,703 	42,949,579 	43,963,932 	44,973,574 	45,978,291 	148,172,798
+After-tax cumulative IRR (%)                     	NaN          	-33.90     	-14.01     	0.64       	10.10      	16.19      	20.21      	22.94      	24.84      	26.19      	27.16      	27.87      	28.40      	28.80      	29.10      	29.32      	29.50      	29.63      	29.73      	29.81      	30.00
+After-tax cumulative NPV ($)                     	-165,284,055 	-66,106,922	-42,805,226	-20,832,763	-155,799   	19,271,800 	37,501,025 	54,585,116 	70,578,227 	85,534,586 	99,507,908 	112,550,972	124,715,297	136,050,903	146,606,133	156,427,530	165,559,743	174,045,484	181,925,493	189,238,538	210,632,436
 
 AFTER-TAX LCOE AND PPA PRICE
-Annual costs ($)                                 	-165,284,055   	57,502,074 	-23,687,770	-24,146,716	-24,601,778	-25,056,684	-25,512,761	-25,970,679	-26,430,860	-26,893,613	-27,359,192	-27,827,825	-28,299,724	-28,775,096	-29,254,148	-29,737,088	-30,224,130	-30,715,494	-31,211,412	-31,712,118	68,977,383
-PPA revenue ($)                                  	0              	36,751,456 	36,964,904 	38,519,865 	40,051,439 	41,573,241 	43,089,812 	44,603,196 	46,114,476 	47,624,287 	49,133,030 	50,640,973 	52,148,303 	53,655,154 	55,161,626 	56,667,791 	58,173,709 	59,679,427 	61,184,986 	62,690,409 	64,195,415
-Electricity to grid (kWh)                        	0.0            	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
+Annual costs ($)                                 	-165,284,055 	57,502,074 	-23,687,770	-24,146,716	-24,601,778	-25,056,684	-25,512,761	-25,970,679	-26,430,860	-26,893,613	-27,359,192	-27,827,825	-28,299,724	-28,775,096	-29,254,148	-29,737,088	-30,224,130	-30,715,494	-31,211,412	-31,712,118	68,977,383
+PPA revenue ($)                                  	0            	36,751,456 	36,964,904 	38,519,865 	40,051,439 	41,573,241 	43,089,812 	44,603,196 	46,114,476 	47,624,287 	49,133,030 	50,640,973 	52,148,303 	53,655,154 	55,161,626 	56,667,791 	58,173,709 	59,679,427 	61,184,986 	62,690,409 	64,195,415
+Electricity to grid (kWh)                        	0            	459,393,200	462,061,296	462,867,882	463,343,815	463,676,568	463,929,931	464,133,155	464,302,013	464,445,938	464,571,006	464,681,345	464,779,886	464,868,777	464,949,642	465,023,726	465,092,011	465,155,313	465,214,308	465,269,475	465,319,040
 
-Present value of annual costs ($)                	298,190,010
-Present value of annual energy nominal (kWh)     	3,903,105,303.0
+Present value of annual costs ($)                	298,190,011
+Present value of annual energy nominal (kWh)     	3,903,105,303
 LCOE Levelized cost of energy nominal (cents/kWh)	7.64
 
 Present value of PPA revenue ($)                 	382,501,304
-Present value of annual energy nominal (kWh)     	3,903,105,303.0
+Present value of annual energy nominal (kWh)     	3,903,105,303
 LPPA Levelized PPA price nominal (cents/kWh)     	9.80
 
 PROJECT STATE INCOME TAXES
-EBITDA ($)                                       	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
-State taxable PBI income ($)                     	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Interest earned on reserves ($)                  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+State taxable PBI income ($)                     	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Interest earned on reserves ($)                  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 State taxable IBI income ($)                     	0
 State taxable CBI income ($)                     	0
 minus:
-Debt interest payment ($)                        	0              	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
-Total state tax depreciation ($)                 	0              	5,853,810  	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621
+Debt interest payment ($)                        	0            	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
+Total state tax depreciation ($)                 	0            	5,853,810  	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621
 equals:
-State taxable income ($)                         	0              	32,789,035 	27,315,293 	29,045,206 	30,760,479 	32,475,165 	34,194,264 	35,920,304 	37,654,871 	39,399,133 	41,154,051 	42,920,477 	44,699,215 	46,491,044 	48,296,742 	50,117,095 	51,952,910 	53,805,020 	55,674,291 	57,561,612 	197,204,322
+State taxable income ($)                         	0            	32,789,035 	27,315,293 	29,045,206 	30,760,479 	32,475,165 	34,194,264 	35,920,304 	37,654,871 	39,399,133 	41,154,051 	42,920,477 	44,699,215 	46,491,044 	48,296,742 	50,117,095 	51,952,910 	53,805,020 	55,674,291 	57,561,612 	197,204,322
 
-State income tax rate (frac)                     	0.0            	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07
-State tax benefit (liability) ($)                	0              	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
+State income tax rate (frac)                     	0.0          	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07
+State tax benefit (liability) ($)                	0            	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
 
 PROJECT FEDERAL INCOME TAXES
-EBITDA ($)                                       	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
-Interest earned on reserves ($)                  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	0              	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
-State ITC total income ($)                       	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+Interest earned on reserves ($)                  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	0            	-2,295,232 	-1,912,071 	-2,033,164 	-2,153,234 	-2,273,262 	-2,393,599 	-2,514,421 	-2,635,841 	-2,757,939 	-2,880,784 	-3,004,433 	-3,128,945 	-3,254,373 	-3,380,772 	-3,508,197 	-3,636,704 	-3,766,351 	-3,897,200 	-4,029,313 	-13,804,303
+State ITC total income ($)                       	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 Federal taxable IBI income ($)                   	0
 Federal taxable CBI income ($)                   	0
-Federal taxable PBI income ($)                   	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal taxable PBI income ($)                   	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 minus:
-Debt interest payment ($)                        	0              	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
-Total federal tax depreciation ($)               	0              	5,853,810  	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621
+Debt interest payment ($)                        	0            	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
+Total federal tax depreciation ($)               	0            	5,853,810  	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621 	11,707,621
 equals:
-Federal taxable income ($)                       	0              	30,493,802 	25,403,222 	27,012,042 	28,607,246 	30,201,904 	31,800,666 	33,405,882 	35,019,030 	36,641,194 	38,273,267 	39,916,044 	41,570,270 	43,236,671 	44,915,970 	46,608,899 	48,316,206 	50,038,669 	51,777,091 	53,532,299 	183,400,020
+Federal taxable income ($)                       	0            	30,493,802 	25,403,222 	27,012,042 	28,607,246 	30,201,904 	31,800,666 	33,405,882 	35,019,030 	36,641,194 	38,273,267 	39,916,044 	41,570,270 	43,236,671 	44,915,970 	46,608,899 	48,316,206 	50,038,669 	51,777,091 	53,532,299 	183,400,020
 
-Federal income tax rate (frac)                   	0.0            	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
-Federal tax benefit (liability) ($)              	0              	-6,403,699 	-5,334,677 	-5,672,529 	-6,007,522 	-6,342,400 	-6,678,140 	-7,015,235 	-7,353,996 	-7,694,651 	-8,037,386 	-8,382,369 	-8,729,757 	-9,079,701 	-9,432,354 	-9,787,869 	-10,146,403	-10,508,120	-10,873,189	-11,241,783	-38,514,004
+Federal income tax rate (frac)                   	0.0          	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
+Federal tax benefit (liability) ($)              	0            	-6,403,699 	-5,334,677 	-5,672,529 	-6,007,522 	-6,342,400 	-6,678,140 	-7,015,235 	-7,353,996 	-7,694,651 	-8,037,386 	-8,382,369 	-8,729,757 	-9,079,701 	-9,432,354 	-9,787,869 	-10,146,403	-10,508,120	-10,873,189	-11,241,783	-38,514,004
 
 CASH INCENTIVES
 Federal IBI income ($)                           	0
@@ -366,68 +366,68 @@ Utility CBI income ($)                           	0
 Other CBI income ($)                             	0
 Total CBI income ($)                             	0
 
-Federal PBI income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total PBI income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PBI income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total PBI income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 TAX CREDITS
-Federal PTC income ($)                           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Federal ITC amount income ($)                    	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC percent income ($)                   	0              	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC total income ($)                     	0              	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC amount income ($)                    	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC percent income ($)                   	0            	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC total income ($)                     	0            	82,642,027 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-State ITC amount income ($)                      	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC percent income ($)                     	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC total income ($)                       	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC amount income ($)                      	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC percent income ($)                     	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC total income ($)                       	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 DEBT REPAYMENT
-Debt balance ($)                                 	110,189,370    	106,856,958	103,357,926	99,683,942 	95,826,259 	91,775,692 	87,522,596 	83,056,846 	78,367,808 	73,444,319 	68,274,654 	62,846,507 	57,146,952 	51,162,420 	44,878,661 	38,280,714 	31,352,869 	24,078,633 	16,440,684 	8,420,838  	0
-Debt interest payment ($)                        	0              	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
-Debt principal payment ($)                       	0              	3,332,412  	3,499,032  	3,673,984  	3,857,683  	4,050,567  	4,253,096  	4,465,750  	4,689,038  	4,923,490  	5,169,664  	5,428,147  	5,699,555  	5,984,532  	6,283,759  	6,597,947  	6,927,844  	7,274,237  	7,637,948  	8,019,846  	8,420,838
-Debt total payment ($)                           	0              	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880
+Debt balance ($)                                 	110,189,370  	106,856,958	103,357,926	99,683,942 	95,826,259 	91,775,692 	87,522,596 	83,056,846 	78,367,808 	73,444,319 	68,274,654 	62,846,507 	57,146,952 	51,162,420 	44,878,661 	38,280,714 	31,352,869 	24,078,633 	16,440,684 	8,420,838  	0
+Debt interest payment ($)                        	0            	5,509,468  	5,342,848  	5,167,896  	4,984,197  	4,791,313  	4,588,785  	4,376,130  	4,152,842  	3,918,390  	3,672,216  	3,413,733  	3,142,325  	2,857,348  	2,558,121  	2,243,933  	1,914,036  	1,567,643  	1,203,932  	822,034    	421,042
+Debt principal payment ($)                       	0            	3,332,412  	3,499,032  	3,673,984  	3,857,683  	4,050,567  	4,253,096  	4,465,750  	4,689,038  	4,923,490  	5,169,664  	5,428,147  	5,699,555  	5,984,532  	6,283,759  	6,597,947  	6,927,844  	7,274,237  	7,637,948  	8,019,846  	8,420,838
+Debt total payment ($)                           	0            	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880
 
 DSCR (DEBT FRACTION)
-EBITDA ($)                                       	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+EBITDA ($)                                       	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
 minus:
-Reserves major equipment 1 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables funding ($)                 	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables funding ($)                 	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash available for debt service (CAFDS) ($)      	0              	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
-Debt total payment ($)                           	0              	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880
-DSCR (pre-tax)                                   	0.0            	4.99       	5.02       	5.19       	5.37       	5.54       	5.71       	5.88       	6.05       	6.22       	6.39       	6.56       	6.73       	6.91       	7.08       	7.25       	7.42       	7.59       	7.76       	7.93       	23.68
+Cash available for debt service (CAFDS) ($)      	0            	44,152,314 	44,365,761 	45,920,723 	47,452,297 	48,974,099 	50,490,670 	52,004,054 	53,515,334 	55,025,144 	56,533,887 	58,041,831 	59,549,161 	61,056,012 	62,562,483 	64,068,649 	65,574,566 	67,080,284 	68,585,843 	70,091,267 	209,332,985
+Debt total payment ($)                           	0            	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880  	8,841,880
+DSCR (pre-tax)                                   	0.0          	4.99       	5.02       	5.19       	5.37       	5.54       	5.71       	5.88       	6.05       	6.22       	6.39       	6.56       	6.73       	6.91       	7.08       	7.25       	7.42       	7.59       	7.76       	7.93       	23.68
 
 RESERVES
-Reserves working capital funding ($)             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital disbursement ($)        	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital balance ($)             	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital funding ($)             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital disbursement ($)        	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital balance ($)             	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves debt service funding ($)                	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service disbursement ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service balance ($)                	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service funding ($)                	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service disbursement ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service balance ($)                	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves receivables funding ($)                 	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables disbursement ($)            	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables balance ($)                 	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables funding ($)                 	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables disbursement ($)            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables balance ($)                 	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves major equipment 1 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 disbursement ($)      	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 balance ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 disbursement ($)      	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 balance ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves major equipment 2 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 disbursement ($)      	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 balance ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 disbursement ($)      	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 balance ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves major equipment 3 funding ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 disbursement ($)      	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 balance ($)           	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 funding ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 disbursement ($)      	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 balance ($)           	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Reserves total reserves balance ($)              	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves total reserves balance ($)              	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 Interest on reserves (%/year)                    	1.75
-Interest earned on reserves ($)                  	0              	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+Interest earned on reserves ($)                  	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
diff --git a/tests/examples/example_SAM-single-owner-PPA-4.out b/tests/examples/example_SAM-single-owner-PPA-4.out
index f514996af..18e4b13ba 100644
--- a/tests/examples/example_SAM-single-owner-PPA-4.out
+++ b/tests/examples/example_SAM-single-owner-PPA-4.out
@@ -4,10 +4,10 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.3
- Simulation Date: 2026-01-17
- Simulation Time:  09:42
- Calculation Time:      1.265 sec
+ GEOPHIRES Version: 3.11.9
+ Simulation Date: 2026-01-28
+ Simulation Time:  12:11
+ Calculation Time:      1.448 sec
 
                            ***SUMMARY OF RESULTS***
 
@@ -312,13 +312,13 @@ After-tax cumulative NPV ($)                     	-135,485,121 	-61,023,410	-48,
 AFTER-TAX LCOE AND PPA PRICE
 Annual costs ($)                                 	-135,485,121 	47,742,625 	-19,081,493	-19,834,209	-20,602,596	-21,390,771	-22,200,167	-22,725,537	-23,252,501	-23,781,392	-24,312,468	-24,845,949	-25,382,031	-25,920,901	-26,462,740	-27,007,729	-27,556,049	-28,107,888	-28,663,440	-29,222,900	53,164,395
 PPA revenue ($)                                  	0            	34,284,397 	34,499,207 	35,955,353 	37,387,962 	38,810,736 	40,228,246 	41,642,549 	43,054,733 	44,465,440 	45,875,072 	47,283,899 	48,692,110 	50,099,838 	51,507,184 	52,914,222 	54,321,010 	55,727,598 	57,134,026 	58,540,317 	59,946,188
-Electricity to grid (kWh)                        	0.0          	428,554,957	431,240,089	432,051,822	432,530,792	432,865,667	433,120,646	433,325,167	433,495,101	433,639,945	433,765,810	433,876,853	433,976,022	434,065,480	434,146,861	434,221,417	434,290,137	434,353,843	434,413,216	434,468,735	434,518,614
+Electricity to grid (kWh)                        	0            	428,554,957	431,240,089	432,051,822	432,530,792	432,865,667	433,120,646	433,325,167	433,495,101	433,639,945	433,765,810	433,876,853	433,976,022	434,065,480	434,146,861	434,221,417	434,290,137	434,353,843	434,413,216	434,468,735	434,518,614
 
-Present value of annual costs ($)                	254,082,387
+Present value of annual costs ($)                	254,082,386
 Present value of annual energy nominal (kWh)     	3,643,623,190
 LCOE Levelized cost of energy nominal (cents/kWh)	6.97
 
-Present value of PPA revenue ($)                 	357,085,538
+Present value of PPA revenue ($)                 	357,085,539
 Present value of annual energy nominal (kWh)     	3,643,623,190
 LPPA Levelized PPA price nominal (cents/kWh)     	9.80
 
diff --git a/tests/examples/example_SAM-single-owner-PPA-5.csv b/tests/examples/example_SAM-single-owner-PPA-5.csv
new file mode 100644
index 000000000..3b33ab14a
--- /dev/null
+++ b/tests/examples/example_SAM-single-owner-PPA-5.csv
@@ -0,0 +1,234 @@
+,Year -6,Year -5,Year -4,Year -3,Year -2,Year -1,Year 0,Year 1,Year 2,Year 3,Year 4,Year 5,Year 6,Year 7,Year 8,Year 9,Year 10,Year 11,Year 12,Year 13,Year 14,Year 15,Year 16,Year 17,Year 18,Year 19,Year 20,Year 21,Year 22,Year 23,Year 24,Year 25,Year 26,Year 27,Year 28,Year 29,Year 30
+CONSTRUCTION
+Capital expenditure schedule [construction] (%),1,2,7,10,20,20,40
+Overnight capital expenditure [construction] ($),-5994215,-11988430,-41959506,-59942151,-119884303,-119884303,-239768605
+plus:
+Inflation cost [construction] ($),-137867,-557810,-2962306,-5707868,-14435638,-17524996,-41370820
+equals:
+Nominal capital expenditure [construction] ($),-6132082,-12546240,-44921812,-65650020,-134319940,-137409299,-281139426
+
+Issuance of equity [construction] ($),6132082,12546240,44921812,22977507,47011979,48093255,98398799
+Issuance of debt [construction] ($),0,0,0,42672513,87307961,89316044,182740627
+Debt balance [construction] ($),0,0,0,42672513,132967550,231591323,430543342
+Debt interest payment [construction] ($),0,0,0,0,2987076,9307728,16211393
+
+Installed cost [construction] ($),-6132082,-12546240,-44921812,-65650020,-137307016,-146717027,-297350818
+After-tax net cash flow [construction] ($),-6132082,-12546240,-44921812,-22977507,-47011979,-48093255,-98398799
+
+ENERGY
+Electricity to grid (kWh),,,,,,,0,859490068,865758172,867671460,868803529,869596370,870200786,870686054,871089570,871433728,871732959,871997081,872233061,872446015,872639805,872817414,872981191,873133019,873274427,873406675,873530811,873647716,873758141,873862724,873962017,874056500,874146590,874232654,874315016,874393962,874466670
+Electricity from grid (kWh),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Electricity to grid net (kWh),,,,,,,0,859490068,865758172,867671460,868803529,869596370,870200786,870686054,871089570,871433728,871732959,871997081,872233061,872446015,872639805,872817414,872981191,873133019,873274427,873406675,873530811,873647716,873758141,873862724,873962017,874056500,874146590,874232654,874315016,874393962,874466670
+
+REVENUE
+PPA price (cents/kWh),,,,,,,0,8,8,8.32,8.64,8.97,9.29,9.61,9.93,10.25,10.58,10.9,11.22,11.54,11.86,12.19,12.51,12.83,13.15,13.47,13.8,14.12,14.44,14.76,15.08,15.41,15.73,16.05,16.37,16.69,17.02
+PPA revenue ($),,,,,,,0,68759205,69260654,72207619,75099377,77968011,80824249,83672930,86516616,89356814,92194478,95030242,97864549,100697719,103529986,106361530,109192487,112022966,114853053,117682815,120512311,123341585,126170676,128999615,131828431,134657144,137485776,140314341,143142854,145971328,148799249
+Curtailment payment revenue ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Capacity payment revenue ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Salvage value ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355312508
+Total revenue ($),,,,,,,0,68759205,69260654,72207619,75099377,77968011,80824249,83672930,86516616,89356814,92194478,95030242,97864549,100697719,103529986,106361530,109192487,112022966,114853053,117682815,120512311,123341585,126170676,128999615,131828431,134657144,137485776,140314341,143142854,145971328,504111756
+
+Property tax net assessed value ($),,,,,,,0,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015,710625015
+
+OPERATING EXPENSES
+O&M fixed expense ($),,,,,,,0,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596
+O&M production-based expense ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+O&M capacity-based expense ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Fuel expense ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Electricity purchase ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Property tax expense ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Insurance expense ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Total operating expenses ($),,,,,,,0,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596,11386596
+
+EBITDA ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+
+OPERATING ACTIVITIES
+EBITDA ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+Interest earned on reserves ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+plus PBI if not available for debt service:
+Federal PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Utility PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Other PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Debt interest payment ($),,,,,,,0,30138034,29818981,29477593,29112309,28721455,28303241,27855752,27376939,26864609,26316416,25729849,25102223,24430663,23712094,22943224,22120534,21240256,20298358,19290527,18212149,17058283,15823647,14502587,13089052,11576570,9958214,8226573,6373718,4391162,2269828
+Cash flow from operating activities ($),,,,,,,0,27234575,28055077,31343429,34600472,37859959,41134412,44430581,47753081,51105609,54491465,57913796,61375730,64880460,68431297,72031709,75685357,79396114,83168098,87005692,90913566,94896705,98960432,103110432,107352782,111693978,116140965,120701171,125382540,130193570,490455332
+
+INVESTING ACTIVITIES
+Total installed cost ($),,,,,,,-710625015
+Debt closing costs ($),,,,,,,0
+Debt up-front fee ($),,,,,,,0
+minus:
+Total IBI income ($),,,,,,,0
+Total CBI income ($),,,,,,,0
+equals:
+Purchase of property ($),,,,,,,-710625015
+plus:
+Reserve (increase)/decrease debt service ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve (increase)/decrease working capital ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve (increase)/decrease receivables ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve (increase)/decrease major equipment 1 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve (increase)/decrease major equipment 2 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve (increase)/decrease major equipment 3 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve capital spending major equipment 1 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve capital spending major equipment 2 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserve capital spending major equipment 3 ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+equals:
+Cash flow from investing activities ($),,,,,,,-710625015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+FINANCING ACTIVITIES
+Issuance of equity ($),,,,,,,280081674
+Size of debt ($),,,,,,,430543342
+minus:
+Debt principal payment ($),,,,,,,0,4557906,4876959,5218346,5583630,5974484,6392698,6840187,7319000,7831330,8379523,8966090,9593716,10265277,10983846,11752715,12575405,13455684,14397581,15405412,16483791,17637656,18872292,20193353,21606887,23119369,24737725,26469366,28322222,30304777,32426112
+equals:
+Cash flow from financing activities ($),,,,,,,710625015,-4557906,-4876959,-5218346,-5583630,-5974484,-6392698,-6840187,-7319000,-7831330,-8379523,-8966090,-9593716,-10265277,-10983846,-11752715,-12575405,-13455684,-14397581,-15405412,-16483791,-17637656,-18872292,-20193353,-21606887,-23119369,-24737725,-26469366,-28322222,-30304777,-32426112
+
+PROJECT RETURNS
+Pre-tax Cash Flow:
+Cash flow from operating activities ($),,,,,,,0,27234575,28055077,31343429,34600472,37859959,41134412,44430581,47753081,51105609,54491465,57913796,61375730,64880460,68431297,72031709,75685357,79396114,83168098,87005692,90913566,94896705,98960432,103110432,107352782,111693978,116140965,120701171,125382540,130193570,490455332
+Cash flow from investing activities ($),,,,,,,-710625015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Cash flow from financing activities ($),,,,,,,710625015,-4557906,-4876959,-5218346,-5583630,-5974484,-6392698,-6840187,-7319000,-7831330,-8379523,-8966090,-9593716,-10265277,-10983846,-11752715,-12575405,-13455684,-14397581,-15405412,-16483791,-17637656,-18872292,-20193353,-21606887,-23119369,-24737725,-26469366,-28322222,-30304777,-32426112
+Total pre-tax cash flow ($),,,,,,,0,22676670,23178118,26125083,29016841,31885475,34741713,37590394,40434080,43274279,46111942,48947706,51782014,54615183,57447451,60278994,63109952,65940431,68770517,71600280,74429775,77259049,80088140,82917080,85745895,88574609,91403240,94231805,97060319,99888792,458029221
+
+Pre-tax Returns:
+Issuance of equity ($),,,,,,,280081674
+Total pre-tax cash flow ($),,,,,,,0,22676670,23178118,26125083,29016841,31885475,34741713,37590394,40434080,43274279,46111942,48947706,51782014,54615183,57447451,60278994,63109952,65940431,68770517,71600280,74429775,77259049,80088140,82917080,85745895,88574609,91403240,94231805,97060319,99888792,458029221
+Total pre-tax returns ($),,,,,,,-280081674,22676670,23178118,26125083,29016841,31885475,34741713,37590394,40434080,43274279,46111942,48947706,51782014,54615183,57447451,60278994,63109952,65940431,68770517,71600280,74429775,77259049,80088140,82917080,85745895,88574609,91403240,94231805,97060319,99888792,458029221
+
+After-tax Returns:
+Total pre-tax returns ($),,,,,,,-280081674,22676670,23178118,26125083,29016841,31885475,34741713,37590394,40434080,43274279,46111942,48947706,51782014,54615183,57447451,60278994,63109952,65940431,68770517,71600280,74429775,77259049,80088140,82917080,85745895,88574609,91403240,94231805,97060319,99888792,458029221
+Federal ITC total income ($),,,,,,,0,213187505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Federal PTC income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Federal tax benefit (liability) ($),,,,,,,0,-2369730,419209,-223006,-859107,-1495685,-2135185,-2778927,-3427811,-4082560,-4743818,-5412199,-6088315,-6772789,-7466267,-8169428,-8882985,-9607696,-10344364,-11093846,-11857054,-15584144,-19326972,-20137467,-20965998,-21813834,-22682331,-23572939,-24487210,-25426804,-95785926
+State ITC total income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State PTC income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State tax benefit (liability) ($),,,,,,,0,-849366,150254,-79931,-307924,-536088,-765299,-996031,-1228606,-1463283,-1700293,-1939856,-2182192,-2427523,-2676081,-2928110,-3183866,-3443619,-3707657,-3976289,-4249840,-5585715,-6927230,-7217730,-7514695,-7818578,-8129868,-8449082,-8776778,-9113550,-34331873
+Total after-tax returns ($),,,,,,,-280081674,232645079,23747581,25822146,27849811,29853702,31841229,33815436,35777663,37728435,39667831,41595651,43511507,45414872,47305102,49181457,51043101,52889116,54718495,56530144,58322881,56089190,53833937,55561882,57265202,58942196,60591042,62209784,63796331,65348438,327911421
+
+After-tax net cash flow ($),-6132082,-12546240,-44921812,-22977507,-47011979,-48093255,-98398799,232645079,23747581,25822146,27849811,29853702,31841229,33815436,35777663,37728435,39667831,41595651,43511507,45414872,47305102,49181457,51043101,52889116,54718495,56530144,58322881,56089190,53833937,55561882,57265202,58942196,60591042,62209784,63796331,65348438,327911421
+After-tax cumulative IRR (%),NaN,NaN,NaN,NaN,NaN,NaN,NaN,-6.77,-3.11,0.25,3.13,5.52,7.47,9.04,10.32,11.37,12.22,12.93,13.51,14,14.4,14.74,15.03,15.27,15.47,15.65,15.8,15.92,16.01,16.09,16.16,16.22,16.28,16.32,16.36,16.4,16.54
+After-tax cumulative NPV ($),-6132082,-17487790,-54288694,-71326149,-102876993,-132090737,-186190264,-70419701,-59723630,-49196794,-38920694,-28950470,-19325549,-10073820,-1214089,7242164,15289427,22927052,30158331,36989731,43430240,49490820,55183942,60523194,65522949,70198097,74563807,78363913,81665123,84748983,87625780,90305844,92799451,95116733,97267614,99261759,108318637
+
+AFTER-TAX LCOE AND PPA PRICE
+Annual costs ($),-6132082,-12546240,-44921812,-22977507,-47011979,-48093255,-98398799,163885873,-45513073,-46385473,-47249566,-48114308,-48983020,-49857494,-50738953,-51628379,-52526647,-53434591,-54353042,-55282847,-56224884,-57180074,-58149386,-59133850,-60134558,-61152671,-62189430,-67252394,-72336738,-73437733,-74563229,-75714948,-76894734,-78104556,-79346524,-80622890,179112172
+PPA revenue ($),0,0,0,0,0,0,0,68759205,69260654,72207619,75099377,77968011,80824249,83672930,86516616,89356814,92194478,95030242,97864549,100697719,103529986,106361530,109192487,112022966,114853053,117682815,120512311,123341585,126170676,128999615,131828431,134657144,137485776,140314341,143142854,145971328,148799249
+Electricity to grid (kWh),0,0,0,0,0,0,0,859490068,865758172,867671460,868803529,869596370,870200786,870686054,871089570,871433728,871732959,871997081,872233061,872446015,872639805,872817414,872981191,873133019,873274427,873406675,873530811,873647716,873758141,873862724,873962017,874056500,874146590,874232654,874315016,874393962,874466670
+
+Present value of annual costs ($),336830979
+Present value of annual energy nominal (kWh),4330865025
+LCOE Levelized cost of energy nominal (cents/kWh),7.78
+
+Present value of PPA revenue ($),445149615
+Present value of annual energy nominal (kWh),4330865025
+LPPA Levelized PPA price nominal (cents/kWh),10.28
+
+PROJECT STATE INCOME TAXES
+EBITDA ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+State taxable PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Interest earned on reserves ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State taxable IBI income ($),,,,,,,0
+State taxable CBI income ($),,,,,,,0
+minus:
+Debt interest payment ($),,,,,,,0,30138034,29818981,29477593,29112309,28721455,28303241,27855752,27376939,26864609,26316416,25729849,25102223,24430663,23712094,22943224,22120534,21240256,20298358,19290527,18212149,17058283,15823647,14502587,13089052,11576570,9958214,8226573,6373718,4391162,2269828
+Total state tax depreciation ($),,,,,,,0,15100782,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,15100782,0,0,0,0,0,0,0,0,0
+equals:
+State taxable income ($),,,,,,,0,12133794,-2146486,1141866,4398908,7658396,10932848,14229018,17551517,20904046,24289902,27712233,31174167,34678897,38229733,41830146,45483794,49194551,52966535,56804129,60712003,79795924,98960432,103110432,107352782,111693978,116140965,120701171,125382540,130193570,490455332
+
+State income tax rate (frac),,,,,,,0,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07,0.07
+State tax benefit (liability) ($),,,,,,,0,-849366,150254,-79931,-307924,-536088,-765299,-996031,-1228606,-1463283,-1700293,-1939856,-2182192,-2427523,-2676081,-2928110,-3183866,-3443619,-3707657,-3976289,-4249840,-5585715,-6927230,-7217730,-7514695,-7818578,-8129868,-8449082,-8776778,-9113550,-34331873
+
+PROJECT FEDERAL INCOME TAXES
+EBITDA ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+Interest earned on reserves ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State tax benefit (liability) ($),,,,,,,0,-849366,150254,-79931,-307924,-536088,-765299,-996031,-1228606,-1463283,-1700293,-1939856,-2182192,-2427523,-2676081,-2928110,-3183866,-3443619,-3707657,-3976289,-4249840,-5585715,-6927230,-7217730,-7514695,-7818578,-8129868,-8449082,-8776778,-9113550,-34331873
+State ITC total income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State PTC income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Federal taxable IBI income ($),,,,,,,0
+Federal taxable CBI income ($),,,,,,,0
+Federal taxable PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+minus:
+Debt interest payment ($),,,,,,,0,30138034,29818981,29477593,29112309,28721455,28303241,27855752,27376939,26864609,26316416,25729849,25102223,24430663,23712094,22943224,22120534,21240256,20298358,19290527,18212149,17058283,15823647,14502587,13089052,11576570,9958214,8226573,6373718,4391162,2269828
+Total federal tax depreciation ($),,,,,,,0,15100782,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,30201563,15100782,0,0,0,0,0,0,0,0,0
+equals:
+Federal taxable income ($),,,,,,,0,11284428,-1996232,1061935,4090985,7122308,10167549,13232987,16322911,19440763,22589609,25772377,28991975,32251374,35553652,38902036,42299928,45750932,49258878,52827840,56462162,74210209,92033202,95892702,99838088,103875400,108011098,112252089,116605763,121080020,456123459
+
+Federal income tax rate (frac),,,,,,,0,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21,0.21
+Federal tax benefit (liability) ($),,,,,,,0,-2369730,419209,-223006,-859107,-1495685,-2135185,-2778927,-3427811,-4082560,-4743818,-5412199,-6088315,-6772789,-7466267,-8169428,-8882985,-9607696,-10344364,-11093846,-11857054,-15584144,-19326972,-20137467,-20965998,-21813834,-22682331,-23572939,-24487210,-25426804,-95785926
+
+CASH INCENTIVES
+Federal IBI income ($),,,,,,,0
+State IBI income ($),,,,,,,0
+Utility IBI income ($),,,,,,,0
+Other IBI income ($),,,,,,,0
+Total IBI income ($),,,,,,,0
+
+Federal CBI income ($),,,,,,,0
+State CBI income ($),,,,,,,0
+Utility CBI income ($),,,,,,,0
+Other CBI income ($),,,,,,,0
+Total CBI income ($),,,,,,,0
+
+Federal PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Utility PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Other PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Total PBI income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+TAX CREDITS
+Federal PTC income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State PTC income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Federal ITC amount income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Federal ITC percent income ($),,,,,,,0,213187505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Federal ITC total income ($),,,,,,,0,213187505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+State ITC amount income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State ITC percent income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+State ITC total income ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+DEBT REPAYMENT
+Debt balance ($),,,,,,,430543342,425985436,421108477,415890131,410306501,404332017,397939318,391099131,383780131,375948800,367569277,358603187,349009471,338744194,327760348,316007633,303432228,289976544,275578963,260173551,243689760,226052104,207179812,186986459,165379572,142260202,117522477,91053111,62730889,32426112,0
+Debt interest payment ($),,,,,,,0,30138034,29818981,29477593,29112309,28721455,28303241,27855752,27376939,26864609,26316416,25729849,25102223,24430663,23712094,22943224,22120534,21240256,20298358,19290527,18212149,17058283,15823647,14502587,13089052,11576570,9958214,8226573,6373718,4391162,2269828
+Debt principal payment ($),,,,,,,0,4557906,4876959,5218346,5583630,5974484,6392698,6840187,7319000,7831330,8379523,8966090,9593716,10265277,10983846,11752715,12575405,13455684,14397581,15405412,16483791,17637656,18872292,20193353,21606887,23119369,24737725,26469366,28322222,30304777,32426112
+Debt total payment ($),,,,,,,0,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939
+
+DSCR (DEBT FRACTION)
+EBITDA ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+minus:
+Reserves major equipment 1 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 2 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 3 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves receivables funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+equals:
+Cash available for debt service (CAFDS) ($),,,,,,,0,57372609,57874058,60821023,63712781,66581414,69437653,72286334,75130020,77970218,80807882,83643646,86477953,89311123,92143390,94974934,97805891,100636370,103466456,106296219,109125714,111954988,114784079,117613019,120441834,123270548,126099179,128927745,131756258,134584732,492725160
+Debt total payment ($),,,,,,,0,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939,34695939
+DSCR (pre-tax),,,,,,,0,1.65,1.67,1.75,1.84,1.92,2,2.08,2.17,2.25,2.33,2.41,2.49,2.57,2.66,2.74,2.82,2.9,2.98,3.06,3.15,3.23,3.31,3.39,3.47,3.55,3.63,3.72,3.8,3.88,14.2
+
+RESERVES
+Reserves working capital funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves working capital disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves working capital balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves debt service funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves debt service disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves debt service balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves receivables funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves receivables disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves receivables balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves major equipment 1 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 1 disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 1 balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves major equipment 2 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 2 disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 2 balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves major equipment 3 funding ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 3 disbursement ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Reserves major equipment 3 balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+
+Reserves total reserves balance ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
+Interest on reserves (%/year),,,,,,,1.75
+Interest earned on reserves ($),,,,,,,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0
diff --git a/tests/examples/example_SAM-single-owner-PPA-5.out b/tests/examples/example_SAM-single-owner-PPA-5.out
index d62c78c5c..690649d18 100644
--- a/tests/examples/example_SAM-single-owner-PPA-5.out
+++ b/tests/examples/example_SAM-single-owner-PPA-5.out
@@ -4,16 +4,16 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.4
- Simulation Date: 2026-01-24
- Simulation Time:  13:20
- Calculation Time:      1.856 sec
+ GEOPHIRES Version: 3.11.8
+ Simulation Date: 2026-01-28
+ Simulation Time:  11:34
+ Calculation Time:      2.231 sec
 
                            ***SUMMARY OF RESULTS***
 
       End-Use Option: Electricity
       Average Net Electricity Production:                   110.58 MW
-      Electricity breakeven price:                            7.03 cents/kWh
+      Electricity breakeven price:                            7.78 cents/kWh
       Total CAPEX:                                          710.63 MUSD
       Number of production wells:                            15
       Number of injection wells:                             15
@@ -214,239 +214,239 @@ Simulation Metadata
                             ***************************
                             *  SAM CASH FLOW PROFILE  *
                             ***************************
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
-                                                 	Year -6   	Year -5    	Year -4    	Year -3    	Year -2     	Year -1     	Year 0       	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20    	Year 21    	Year 22    	Year 23    	Year 24    	Year 25    	Year 26    	Year 27    	Year 28    	Year 29    	Year 30
+-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+                                                 	Year -6      	Year -5    	Year -4    	Year -3    	Year -2     	Year -1     	Year 0      	Year 1     	Year 2     	Year 3     	Year 4     	Year 5     	Year 6     	Year 7     	Year 8     	Year 9     	Year 10    	Year 11    	Year 12    	Year 13    	Year 14    	Year 15    	Year 16    	Year 17    	Year 18    	Year 19    	Year 20    	Year 21    	Year 22    	Year 23    	Year 24    	Year 25    	Year 26    	Year 27    	Year 28    	Year 29    	Year 30
 CONSTRUCTION
-Capital expenditure schedule [construction] (%)  	1.0       	2.0        	7.0        	10.0       	20.0        	20.0        	40.0
-Overnight capital expenditure [construction] ($) 	-5,994,215	-11,988,430	-41,959,506	-59,942,151	-119,884,303	-119,884,303	-239,768,605
+Capital expenditure schedule [construction] (%)  	1.0          	2.0        	7.0        	10.0       	20.0        	20.0        	40.0
+Overnight capital expenditure [construction] ($) 	-5,994,215   	-11,988,430	-41,959,506	-59,942,151	-119,884,303	-119,884,303	-239,768,605
 plus:
-Inflation cost [construction] ($)                	-137,867  	-557,810   	-2,962,306 	-5,707,868 	-14,435,638 	-17,524,996 	-41,370,820
+Inflation cost [construction] ($)                	-137,867     	-557,810   	-2,962,306 	-5,707,868 	-14,435,638 	-17,524,996 	-41,370,820
 equals:
-Nominal capital expenditure [construction] ($)   	-6,132,082	-12,546,240	-44,921,812	-65,650,020	-134,319,940	-137,409,299	-281,139,426
+Nominal capital expenditure [construction] ($)   	-6,132,082   	-12,546,240	-44,921,812	-65,650,020	-134,319,940	-137,409,299	-281,139,426
 
-Issuance of equity [construction] ($)            	6,132,082 	12,546,240 	44,921,812 	22,977,507 	47,011,979  	48,093,255  	98,398,799
-Issuance of debt [construction] ($)              	0         	0          	0          	42,672,513 	87,307,961  	89,316,044  	182,740,627
-Debt balance [construction] ($)                  	0         	0          	0          	42,672,513 	132,967,550 	231,591,323 	430,543,342
-Debt interest payment [construction] ($)         	0         	0          	0          	0          	2,987,076   	9,307,728   	16,211,393
+Issuance of equity [construction] ($)            	6,132,082    	12,546,240 	44,921,812 	22,977,507 	47,011,979  	48,093,255  	98,398,799
+Issuance of debt [construction] ($)              	0            	0          	0          	42,672,513 	87,307,961  	89,316,044  	182,740,627
+Debt balance [construction] ($)                  	0            	0          	0          	42,672,513 	132,967,550 	231,591,323 	430,543,342
+Debt interest payment [construction] ($)         	0            	0          	0          	0          	2,987,076   	9,307,728   	16,211,393
 
-Installed cost [construction] ($)                	-6,132,082	-12,546,240	-44,921,812	-65,650,020	-137,307,016	-146,717,027	-297,350,818
-After-tax net cash flow [construction] ($)       	-6,132,082	-12,546,240	-44,921,812	-22,977,507	-47,011,979 	-48,093,255 	-98,398,799
+Installed cost [construction] ($)                	-6,132,082   	-12,546,240	-44,921,812	-65,650,020	-137,307,016	-146,717,027	-297,350,818
+After-tax net cash flow [construction] ($)       	-6,132,082   	-12,546,240	-44,921,812	-22,977,507	-47,011,979 	-48,093,255 	-98,398,799
 
 ENERGY
-Electricity to grid (kWh)                        	          	           	           	           	            	            	0.0          	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
-Electricity from grid (kWh)                      	          	           	           	           	            	            	0.0          	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
-Electricity to grid net (kWh)                    	          	           	           	           	            	            	0.0          	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
+Electricity to grid (kWh)                        	             	           	           	           	            	            	0.0         	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
+Electricity from grid (kWh)                      	             	           	           	           	            	            	0.0         	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0        	0.0
+Electricity to grid net (kWh)                    	             	           	           	           	            	            	0.0         	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
 
 REVENUE
-PPA price (cents/kWh)                            	          	           	           	           	            	            	0.0          	8.0        	8.0        	8.32       	8.64       	8.97       	9.29       	9.61       	9.93       	10.25      	10.58      	10.90      	11.22      	11.54      	11.86      	12.19      	12.51      	12.83      	13.15      	13.47      	13.80      	14.12      	14.44      	14.76      	15.08      	15.41      	15.73      	16.05      	16.37      	16.69      	17.02
-PPA revenue ($)                                  	          	           	           	           	            	            	0            	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	148,799,249
-Curtailment payment revenue ($)                  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Capacity payment revenue ($)                     	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Salvage value ($)                                	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	355,312,508
-Total revenue ($)                                	          	           	           	           	            	            	0            	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	504,111,756
+PPA price (cents/kWh)                            	             	           	           	           	            	            	0.0         	8.0        	8.0        	8.32       	8.64       	8.97       	9.29       	9.61       	9.93       	10.25      	10.58      	10.90      	11.22      	11.54      	11.86      	12.19      	12.51      	12.83      	13.15      	13.47      	13.80      	14.12      	14.44      	14.76      	15.08      	15.41      	15.73      	16.05      	16.37      	16.69      	17.02
+PPA revenue ($)                                  	             	           	           	           	            	            	0           	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	148,799,249
+Curtailment payment revenue ($)                  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Capacity payment revenue ($)                     	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Salvage value ($)                                	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	355,312,508
+Total revenue ($)                                	             	           	           	           	            	            	0           	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	504,111,756
 
-Property tax net assessed value ($)              	          	           	           	           	            	            	0            	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015
+Property tax net assessed value ($)              	             	           	           	           	            	            	0           	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015	710,625,015
 
 OPERATING EXPENSES
-O&M fixed expense ($)                            	          	           	           	           	            	            	0            	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596
-O&M production-based expense ($)                 	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-O&M capacity-based expense ($)                   	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Fuel expense ($)                                 	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Electricity purchase ($)                         	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Property tax expense ($)                         	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Insurance expense ($)                            	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total operating expenses ($)                     	          	           	           	           	            	            	0            	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596
+O&M fixed expense ($)                            	             	           	           	           	            	            	0           	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596
+O&M production-based expense ($)                 	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+O&M capacity-based expense ($)                   	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Fuel expense ($)                                 	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Electricity purchase ($)                         	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Property tax expense ($)                         	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Insurance expense ($)                            	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total operating expenses ($)                     	             	           	           	           	            	            	0           	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596 	11,386,596
 
-EBITDA ($)                                       	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+EBITDA ($)                                       	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
 
 OPERATING ACTIVITIES
-EBITDA ($)                                       	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
-Interest earned on reserves ($)                  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+Interest earned on reserves ($)                  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 plus PBI if not available for debt service:
-Federal PBI income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Debt interest payment ($)                        	          	           	           	           	            	            	0            	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
-Cash flow from operating activities ($)          	          	           	           	           	            	            	0            	27,234,575 	28,055,077 	31,343,429 	34,600,472 	37,859,959 	41,134,412 	44,430,581 	47,753,081 	51,105,609 	54,491,465 	57,913,796 	61,375,730 	64,880,460 	68,431,297 	72,031,709 	75,685,357 	79,396,114 	83,168,098 	87,005,692 	90,913,566 	94,896,705 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
+Federal PBI income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	           	           	           	            	            	0           	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
+Cash flow from operating activities ($)          	             	           	           	           	            	            	0           	27,234,575 	28,055,077 	31,343,429 	34,600,472 	37,859,959 	41,134,412 	44,430,581 	47,753,081 	51,105,609 	54,491,465 	57,913,796 	61,375,730 	64,880,460 	68,431,297 	72,031,709 	75,685,357 	79,396,114 	83,168,098 	87,005,692 	90,913,566 	94,896,705 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
 
 INVESTING ACTIVITIES
-Total installed cost ($)                         	          	           	           	           	            	            	-710,625,015
-Debt closing costs ($)                           	          	           	           	           	            	            	0
-Debt up-front fee ($)                            	          	           	           	           	            	            	0
+Total installed cost ($)                         	             	           	           	           	            	            	-710,625,015
+Debt closing costs ($)                           	             	           	           	           	            	            	0
+Debt up-front fee ($)                            	             	           	           	           	            	            	0
 minus:
-Total IBI income ($)                             	          	           	           	           	            	            	0
-Total CBI income ($)                             	          	           	           	           	            	            	0
+Total IBI income ($)                             	             	           	           	           	            	            	0
+Total CBI income ($)                             	             	           	           	           	            	            	0
 equals:
-Purchase of property ($)                         	          	           	           	           	            	            	-710,625,015
+Purchase of property ($)                         	             	           	           	           	            	            	-710,625,015
 plus:
-Reserve (increase)/decrease debt service ($)     	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease working capital ($)  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease receivables ($)      	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 1 ($)	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 2 ($)	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve (increase)/decrease major equipment 3 ($)	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 1 ($)   	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 2 ($)   	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserve capital spending major equipment 3 ($)   	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease debt service ($)     	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease working capital ($)  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease receivables ($)      	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 1 ($)	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 2 ($)	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve (increase)/decrease major equipment 3 ($)	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 1 ($)   	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 2 ($)   	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserve capital spending major equipment 3 ($)   	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash flow from investing activities ($)          	          	           	           	           	            	            	-710,625,015 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from investing activities ($)          	             	           	           	           	            	            	-710,625,015	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 FINANCING ACTIVITIES
-Issuance of equity ($)                           	          	           	           	           	            	            	280,081,674
-Size of debt ($)                                 	          	           	           	           	            	            	430,543,342
+Issuance of equity ($)                           	             	           	           	           	            	            	280,081,674
+Size of debt ($)                                 	             	           	           	           	            	            	430,543,342
 minus:
-Debt principal payment ($)                       	          	           	           	           	            	            	0            	4,557,906  	4,876,959  	5,218,346  	5,583,630  	5,974,484  	6,392,698  	6,840,187  	7,319,000  	7,831,330  	8,379,523  	8,966,090  	9,593,716  	10,265,277 	10,983,846 	11,752,715 	12,575,405 	13,455,684 	14,397,581 	15,405,412 	16,483,791 	17,637,656 	18,872,292 	20,193,353 	21,606,887 	23,119,369 	24,737,725 	26,469,366 	28,322,222 	30,304,777 	32,426,112
+Debt principal payment ($)                       	             	           	           	           	            	            	0           	4,557,906  	4,876,959  	5,218,346  	5,583,630  	5,974,484  	6,392,698  	6,840,187  	7,319,000  	7,831,330  	8,379,523  	8,966,090  	9,593,716  	10,265,277 	10,983,846 	11,752,715 	12,575,405 	13,455,684 	14,397,581 	15,405,412 	16,483,791 	17,637,656 	18,872,292 	20,193,353 	21,606,887 	23,119,369 	24,737,725 	26,469,366 	28,322,222 	30,304,777 	32,426,112
 equals:
-Cash flow from financing activities ($)          	          	           	           	           	            	            	710,625,015  	-4,557,906 	-4,876,959 	-5,218,346 	-5,583,630 	-5,974,484 	-6,392,698 	-6,840,187 	-7,319,000 	-7,831,330 	-8,379,523 	-8,966,090 	-9,593,716 	-10,265,277	-10,983,846	-11,752,715	-12,575,405	-13,455,684	-14,397,581	-15,405,412	-16,483,791	-17,637,656	-18,872,292	-20,193,353	-21,606,887	-23,119,369	-24,737,725	-26,469,366	-28,322,222	-30,304,777	-32,426,112
+Cash flow from financing activities ($)          	             	           	           	           	            	            	710,625,015 	-4,557,906 	-4,876,959 	-5,218,346 	-5,583,630 	-5,974,484 	-6,392,698 	-6,840,187 	-7,319,000 	-7,831,330 	-8,379,523 	-8,966,090 	-9,593,716 	-10,265,277	-10,983,846	-11,752,715	-12,575,405	-13,455,684	-14,397,581	-15,405,412	-16,483,791	-17,637,656	-18,872,292	-20,193,353	-21,606,887	-23,119,369	-24,737,725	-26,469,366	-28,322,222	-30,304,777	-32,426,112
 
 PROJECT RETURNS
 Pre-tax Cash Flow:
-Cash flow from operating activities ($)          	          	           	           	           	            	            	0            	27,234,575 	28,055,077 	31,343,429 	34,600,472 	37,859,959 	41,134,412 	44,430,581 	47,753,081 	51,105,609 	54,491,465 	57,913,796 	61,375,730 	64,880,460 	68,431,297 	72,031,709 	75,685,357 	79,396,114 	83,168,098 	87,005,692 	90,913,566 	94,896,705 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
-Cash flow from investing activities ($)          	          	           	           	           	            	            	-710,625,015 	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Cash flow from financing activities ($)          	          	           	           	           	            	            	710,625,015  	-4,557,906 	-4,876,959 	-5,218,346 	-5,583,630 	-5,974,484 	-6,392,698 	-6,840,187 	-7,319,000 	-7,831,330 	-8,379,523 	-8,966,090 	-9,593,716 	-10,265,277	-10,983,846	-11,752,715	-12,575,405	-13,455,684	-14,397,581	-15,405,412	-16,483,791	-17,637,656	-18,872,292	-20,193,353	-21,606,887	-23,119,369	-24,737,725	-26,469,366	-28,322,222	-30,304,777	-32,426,112
-Total pre-tax cash flow ($)                      	          	           	           	           	            	            	0            	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
+Cash flow from operating activities ($)          	             	           	           	           	            	            	0           	27,234,575 	28,055,077 	31,343,429 	34,600,472 	37,859,959 	41,134,412 	44,430,581 	47,753,081 	51,105,609 	54,491,465 	57,913,796 	61,375,730 	64,880,460 	68,431,297 	72,031,709 	75,685,357 	79,396,114 	83,168,098 	87,005,692 	90,913,566 	94,896,705 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
+Cash flow from investing activities ($)          	             	           	           	           	            	            	-710,625,015	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Cash flow from financing activities ($)          	             	           	           	           	            	            	710,625,015 	-4,557,906 	-4,876,959 	-5,218,346 	-5,583,630 	-5,974,484 	-6,392,698 	-6,840,187 	-7,319,000 	-7,831,330 	-8,379,523 	-8,966,090 	-9,593,716 	-10,265,277	-10,983,846	-11,752,715	-12,575,405	-13,455,684	-14,397,581	-15,405,412	-16,483,791	-17,637,656	-18,872,292	-20,193,353	-21,606,887	-23,119,369	-24,737,725	-26,469,366	-28,322,222	-30,304,777	-32,426,112
+Total pre-tax cash flow ($)                      	             	           	           	           	            	            	0           	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
 
 Pre-tax Returns:
-Issuance of equity ($)                           	          	           	           	           	            	            	280,081,674
-Total pre-tax cash flow ($)                      	          	           	           	           	            	            	0            	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
-Total pre-tax returns ($)                        	          	           	           	           	            	            	-280,081,674 	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
+Issuance of equity ($)                           	             	           	           	           	            	            	280,081,674
+Total pre-tax cash flow ($)                      	             	           	           	           	            	            	0           	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
+Total pre-tax returns ($)                        	             	           	           	           	            	            	-280,081,674	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
 
 After-tax Returns:
-Total pre-tax returns ($)                        	          	           	           	           	            	            	-280,081,674 	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
-Federal ITC total income ($)                     	          	           	           	           	            	            	0            	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal PTC income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal tax benefit (liability) ($)              	          	           	           	           	            	            	0            	-2,369,730 	419,209    	-223,006   	-859,107   	-1,495,685 	-2,135,185 	-2,778,927 	-3,427,811 	-4,082,560 	-4,743,818 	-5,412,199 	-6,088,315 	-6,772,789 	-7,466,267 	-8,169,428 	-8,882,985 	-9,607,696 	-10,344,364	-11,093,846	-11,857,054	-15,584,144	-19,326,972	-20,137,467	-20,965,998	-21,813,834	-22,682,331	-23,572,939	-24,487,210	-25,426,804	-95,785,926
-State ITC total income ($)                       	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	          	           	           	           	            	            	0            	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
-Total after-tax returns ($)                      	          	           	           	           	            	            	-280,081,674 	232,645,079	23,747,581 	25,822,146 	27,849,811 	29,853,702 	31,841,229 	33,815,436 	35,777,663 	37,728,435 	39,667,831 	41,595,651 	43,511,507 	45,414,872 	47,305,102 	49,181,457 	51,043,101 	52,889,116 	54,718,495 	56,530,144 	58,322,881 	56,089,190 	53,833,937 	55,561,882 	57,265,202 	58,942,196 	60,591,042 	62,209,784 	63,796,331 	65,348,438 	327,911,421
-
-After-tax net cash flow ($)                      	-6,132,082	-12,546,240	-44,921,812	-22,977,507	-47,011,979 	-48,093,255 	-98,398,799  	232,645,079	23,747,581 	25,822,146 	27,849,811 	29,853,702 	31,841,229 	33,815,436 	35,777,663 	37,728,435 	39,667,831 	41,595,651 	43,511,507 	45,414,872 	47,305,102 	49,181,457 	51,043,101 	52,889,116 	54,718,495 	56,530,144 	58,322,881 	56,089,190 	53,833,937 	55,561,882 	57,265,202 	58,942,196 	60,591,042 	62,209,784 	63,796,331 	65,348,438 	327,911,421
-After-tax cumulative IRR (%)                     	NaN       	NaN        	NaN        	NaN        	NaN         	NaN         	NaN          	-6.77      	-3.11      	0.25       	3.13       	5.52       	7.47       	9.04       	10.32      	11.37      	12.22      	12.93      	13.51      	14.00      	14.40      	14.74      	15.03      	15.27      	15.47      	15.65      	15.80      	15.92      	16.01      	16.09      	16.16      	16.22      	16.28      	16.32      	16.36      	16.40      	16.54
-After-tax cumulative NPV ($)                     	-6,132,082	-17,487,790	-54,288,694	-71,326,149	-102,876,993	-132,090,737	-186,190,264 	-70,419,701	-59,723,630	-49,196,794	-38,920,694	-28,950,470	-19,325,549	-10,073,820	-1,214,089 	7,242,164  	15,289,427 	22,927,052 	30,158,331 	36,989,731 	43,430,240 	49,490,820 	55,183,942 	60,523,194 	65,522,949 	70,198,097 	74,563,807 	78,363,913 	81,665,123 	84,748,983 	87,625,780 	90,305,844 	92,799,451 	95,116,733 	97,267,614 	99,261,759 	108,318,637
+Total pre-tax returns ($)                        	             	           	           	           	            	            	-280,081,674	22,676,670 	23,178,118 	26,125,083 	29,016,841 	31,885,475 	34,741,713 	37,590,394 	40,434,080 	43,274,279 	46,111,942 	48,947,706 	51,782,014 	54,615,183 	57,447,451 	60,278,994 	63,109,952 	65,940,431 	68,770,517 	71,600,280 	74,429,775 	77,259,049 	80,088,140 	82,917,080 	85,745,895 	88,574,609 	91,403,240 	94,231,805 	97,060,319 	99,888,792 	458,029,221
+Federal ITC total income ($)                     	             	           	           	           	            	            	0           	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal tax benefit (liability) ($)              	             	           	           	           	            	            	0           	-2,369,730 	419,209    	-223,006   	-859,107   	-1,495,685 	-2,135,185 	-2,778,927 	-3,427,811 	-4,082,560 	-4,743,818 	-5,412,199 	-6,088,315 	-6,772,789 	-7,466,267 	-8,169,428 	-8,882,985 	-9,607,696 	-10,344,364	-11,093,846	-11,857,054	-15,584,144	-19,326,972	-20,137,467	-20,965,998	-21,813,834	-22,682,331	-23,572,939	-24,487,210	-25,426,804	-95,785,926
+State ITC total income ($)                       	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	             	           	           	           	            	            	0           	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
+Total after-tax returns ($)                      	             	           	           	           	            	            	-280,081,674	232,645,079	23,747,581 	25,822,146 	27,849,811 	29,853,702 	31,841,229 	33,815,436 	35,777,663 	37,728,435 	39,667,831 	41,595,651 	43,511,507 	45,414,872 	47,305,102 	49,181,457 	51,043,101 	52,889,116 	54,718,495 	56,530,144 	58,322,881 	56,089,190 	53,833,937 	55,561,882 	57,265,202 	58,942,196 	60,591,042 	62,209,784 	63,796,331 	65,348,438 	327,911,421
+
+After-tax net cash flow ($)                      	-6,132,082   	-12,546,240	-44,921,812	-22,977,507	-47,011,979 	-48,093,255 	-98,398,799 	232,645,079	23,747,581 	25,822,146 	27,849,811 	29,853,702 	31,841,229 	33,815,436 	35,777,663 	37,728,435 	39,667,831 	41,595,651 	43,511,507 	45,414,872 	47,305,102 	49,181,457 	51,043,101 	52,889,116 	54,718,495 	56,530,144 	58,322,881 	56,089,190 	53,833,937 	55,561,882 	57,265,202 	58,942,196 	60,591,042 	62,209,784 	63,796,331 	65,348,438 	327,911,421
+After-tax cumulative IRR (%)                     	NaN          	NaN        	NaN        	NaN        	NaN         	NaN         	NaN         	-6.77      	-3.11      	0.25       	3.13       	5.52       	7.47       	9.04       	10.32      	11.37      	12.22      	12.93      	13.51      	14.00      	14.40      	14.74      	15.03      	15.27      	15.47      	15.65      	15.80      	15.92      	16.01      	16.09      	16.16      	16.22      	16.28      	16.32      	16.36      	16.40      	16.54
+After-tax cumulative NPV ($)                     	-6,132,082   	-17,487,790	-54,288,694	-71,326,149	-102,876,993	-132,090,737	-186,190,264	-70,419,701	-59,723,630	-49,196,794	-38,920,694	-28,950,470	-19,325,549	-10,073,820	-1,214,089 	7,242,164  	15,289,427 	22,927,052 	30,158,331 	36,989,731 	43,430,240 	49,490,820 	55,183,942 	60,523,194 	65,522,949 	70,198,097 	74,563,807 	78,363,913 	81,665,123 	84,748,983 	87,625,780 	90,305,844 	92,799,451 	95,116,733 	97,267,614 	99,261,759 	108,318,637
 
 AFTER-TAX LCOE AND PPA PRICE
-Annual costs ($)                                 	          	           	           	           	            	            	-280,081,674 	163,885,873	-45,513,073	-46,385,473	-47,249,566	-48,114,308	-48,983,020	-49,857,494	-50,738,953	-51,628,379	-52,526,647	-53,434,591	-54,353,042	-55,282,847	-56,224,884	-57,180,074	-58,149,386	-59,133,850	-60,134,558	-61,152,671	-62,189,430	-67,252,394	-72,336,738	-73,437,733	-74,563,229	-75,714,948	-76,894,734	-78,104,556	-79,346,524	-80,622,890	179,112,172
-PPA revenue ($)                                  	          	           	           	           	            	            	0            	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	148,799,249
-Electricity to grid (kWh)                        	          	           	           	           	            	            	0.0          	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
+Annual costs ($)                                 	-6,132,082   	-12,546,240	-44,921,812	-22,977,507	-47,011,979 	-48,093,255 	-98,398,799 	163,885,873	-45,513,073	-46,385,473	-47,249,566	-48,114,308	-48,983,020	-49,857,494	-50,738,953	-51,628,379	-52,526,647	-53,434,591	-54,353,042	-55,282,847	-56,224,884	-57,180,074	-58,149,386	-59,133,850	-60,134,558	-61,152,671	-62,189,430	-67,252,394	-72,336,738	-73,437,733	-74,563,229	-75,714,948	-76,894,734	-78,104,556	-79,346,524	-80,622,890	179,112,172
+PPA revenue ($)                                  	0            	0          	0          	0          	0           	0           	0           	68,759,205 	69,260,654 	72,207,619 	75,099,377 	77,968,011 	80,824,249 	83,672,930 	86,516,616 	89,356,814 	92,194,478 	95,030,242 	97,864,549 	100,697,719	103,529,986	106,361,530	109,192,487	112,022,966	114,853,053	117,682,815	120,512,311	123,341,585	126,170,676	128,999,615	131,828,431	134,657,144	137,485,776	140,314,341	143,142,854	145,971,328	148,799,249
+Electricity to grid (kWh)                        	0            	0          	0          	0          	0           	0           	0           	859,490,068	865,758,172	867,671,460	868,803,529	869,596,370	870,200,786	870,686,054	871,089,570	871,433,728	871,732,959	871,997,081	872,233,061	872,446,015	872,639,805	872,817,414	872,981,191	873,133,019	873,274,427	873,406,675	873,530,811	873,647,716	873,758,141	873,862,724	873,962,017	874,056,500	874,146,590	874,232,654	874,315,016	874,393,962	874,466,670
 
-Present value of annual costs ($)                	          	           	           	           	            	            	554,074,192
-Present value of annual energy nominal (kWh)     	          	           	           	           	            	            	7,877,183,890
-LCOE Levelized cost of energy nominal (cents/kWh)	          	           	           	           	            	            	7.03
+Present value of annual costs ($)                	336,830,979
+Present value of annual energy nominal (kWh)     	4,330,865,025
+LCOE Levelized cost of energy nominal (cents/kWh)	7.78
 
-Present value of PPA revenue ($)                 	          	           	           	           	            	            	809,659,354
-Present value of annual energy nominal (kWh)     	          	           	           	           	            	            	7,877,183,890
-LPPA Levelized PPA price nominal (cents/kWh)     	          	           	           	           	            	            	10.28
+Present value of PPA revenue ($)                 	445,149,615
+Present value of annual energy nominal (kWh)     	4,330,865,025
+LPPA Levelized PPA price nominal (cents/kWh)     	10.28
 
 PROJECT STATE INCOME TAXES
-EBITDA ($)                                       	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
-State taxable PBI income ($)                     	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Interest earned on reserves ($)                  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State taxable IBI income ($)                     	          	           	           	           	            	            	0
-State taxable CBI income ($)                     	          	           	           	           	            	            	0
+EBITDA ($)                                       	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+State taxable PBI income ($)                     	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Interest earned on reserves ($)                  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State taxable IBI income ($)                     	             	           	           	           	            	            	0
+State taxable CBI income ($)                     	             	           	           	           	            	            	0
 minus:
-Debt interest payment ($)                        	          	           	           	           	            	            	0            	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
-Total state tax depreciation ($)                 	          	           	           	           	            	            	0            	15,100,782 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	15,100,782 	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	           	           	           	            	            	0           	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
+Total state tax depreciation ($)                 	             	           	           	           	            	            	0           	15,100,782 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	15,100,782 	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-State taxable income ($)                         	          	           	           	           	            	            	0            	12,133,794 	-2,146,486 	1,141,866  	4,398,908  	7,658,396  	10,932,848 	14,229,018 	17,551,517 	20,904,046 	24,289,902 	27,712,233 	31,174,167 	34,678,897 	38,229,733 	41,830,146 	45,483,794 	49,194,551 	52,966,535 	56,804,129 	60,712,003 	79,795,924 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
+State taxable income ($)                         	             	           	           	           	            	            	0           	12,133,794 	-2,146,486 	1,141,866  	4,398,908  	7,658,396  	10,932,848 	14,229,018 	17,551,517 	20,904,046 	24,289,902 	27,712,233 	31,174,167 	34,678,897 	38,229,733 	41,830,146 	45,483,794 	49,194,551 	52,966,535 	56,804,129 	60,712,003 	79,795,924 	98,960,432 	103,110,432	107,352,782	111,693,978	116,140,965	120,701,171	125,382,540	130,193,570	490,455,332
 
-State income tax rate (frac)                     	          	           	           	           	            	            	0.0          	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07
-State tax benefit (liability) ($)                	          	           	           	           	            	            	0            	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
+State income tax rate (frac)                     	             	           	           	           	            	            	0.0         	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07       	0.07
+State tax benefit (liability) ($)                	             	           	           	           	            	            	0           	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
 
 PROJECT FEDERAL INCOME TAXES
-EBITDA ($)                                       	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
-Interest earned on reserves ($)                  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State tax benefit (liability) ($)                	          	           	           	           	            	            	0            	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
-State ITC total income ($)                       	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal taxable IBI income ($)                   	          	           	           	           	            	            	0
-Federal taxable CBI income ($)                   	          	           	           	           	            	            	0
-Federal taxable PBI income ($)                   	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+EBITDA ($)                                       	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+Interest earned on reserves ($)                  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State tax benefit (liability) ($)                	             	           	           	           	            	            	0           	-849,366   	150,254    	-79,931    	-307,924   	-536,088   	-765,299   	-996,031   	-1,228,606 	-1,463,283 	-1,700,293 	-1,939,856 	-2,182,192 	-2,427,523 	-2,676,081 	-2,928,110 	-3,183,866 	-3,443,619 	-3,707,657 	-3,976,289 	-4,249,840 	-5,585,715 	-6,927,230 	-7,217,730 	-7,514,695 	-7,818,578 	-8,129,868 	-8,449,082 	-8,776,778 	-9,113,550 	-34,331,873
+State ITC total income ($)                       	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal taxable IBI income ($)                   	             	           	           	           	            	            	0
+Federal taxable CBI income ($)                   	             	           	           	           	            	            	0
+Federal taxable PBI income ($)                   	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 minus:
-Debt interest payment ($)                        	          	           	           	           	            	            	0            	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
-Total federal tax depreciation ($)               	          	           	           	           	            	            	0            	15,100,782 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	15,100,782 	0          	0          	0          	0          	0          	0          	0          	0          	0
+Debt interest payment ($)                        	             	           	           	           	            	            	0           	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
+Total federal tax depreciation ($)               	             	           	           	           	            	            	0           	15,100,782 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	30,201,563 	15,100,782 	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Federal taxable income ($)                       	          	           	           	           	            	            	0            	11,284,428 	-1,996,232 	1,061,935  	4,090,985  	7,122,308  	10,167,549 	13,232,987 	16,322,911 	19,440,763 	22,589,609 	25,772,377 	28,991,975 	32,251,374 	35,553,652 	38,902,036 	42,299,928 	45,750,932 	49,258,878 	52,827,840 	56,462,162 	74,210,209 	92,033,202 	95,892,702 	99,838,088 	103,875,400	108,011,098	112,252,089	116,605,763	121,080,020	456,123,459
+Federal taxable income ($)                       	             	           	           	           	            	            	0           	11,284,428 	-1,996,232 	1,061,935  	4,090,985  	7,122,308  	10,167,549 	13,232,987 	16,322,911 	19,440,763 	22,589,609 	25,772,377 	28,991,975 	32,251,374 	35,553,652 	38,902,036 	42,299,928 	45,750,932 	49,258,878 	52,827,840 	56,462,162 	74,210,209 	92,033,202 	95,892,702 	99,838,088 	103,875,400	108,011,098	112,252,089	116,605,763	121,080,020	456,123,459
 
-Federal income tax rate (frac)                   	          	           	           	           	            	            	0.0          	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
-Federal tax benefit (liability) ($)              	          	           	           	           	            	            	0            	-2,369,730 	419,209    	-223,006   	-859,107   	-1,495,685 	-2,135,185 	-2,778,927 	-3,427,811 	-4,082,560 	-4,743,818 	-5,412,199 	-6,088,315 	-6,772,789 	-7,466,267 	-8,169,428 	-8,882,985 	-9,607,696 	-10,344,364	-11,093,846	-11,857,054	-15,584,144	-19,326,972	-20,137,467	-20,965,998	-21,813,834	-22,682,331	-23,572,939	-24,487,210	-25,426,804	-95,785,926
+Federal income tax rate (frac)                   	             	           	           	           	            	            	0.0         	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21       	0.21
+Federal tax benefit (liability) ($)              	             	           	           	           	            	            	0           	-2,369,730 	419,209    	-223,006   	-859,107   	-1,495,685 	-2,135,185 	-2,778,927 	-3,427,811 	-4,082,560 	-4,743,818 	-5,412,199 	-6,088,315 	-6,772,789 	-7,466,267 	-8,169,428 	-8,882,985 	-9,607,696 	-10,344,364	-11,093,846	-11,857,054	-15,584,144	-19,326,972	-20,137,467	-20,965,998	-21,813,834	-22,682,331	-23,572,939	-24,487,210	-25,426,804	-95,785,926
 
 CASH INCENTIVES
-Federal IBI income ($)                           	          	           	           	           	            	            	0
-State IBI income ($)                             	          	           	           	           	            	            	0
-Utility IBI income ($)                           	          	           	           	           	            	            	0
-Other IBI income ($)                             	          	           	           	           	            	            	0
-Total IBI income ($)                             	          	           	           	           	            	            	0
-
-Federal CBI income ($)                           	          	           	           	           	            	            	0
-State CBI income ($)                             	          	           	           	           	            	            	0
-Utility CBI income ($)                           	          	           	           	           	            	            	0
-Other CBI income ($)                             	          	           	           	           	            	            	0
-Total CBI income ($)                             	          	           	           	           	            	            	0
-
-Federal PBI income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PBI income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Utility PBI income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Other PBI income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Total PBI income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal IBI income ($)                           	             	           	           	           	            	            	0
+State IBI income ($)                             	             	           	           	           	            	            	0
+Utility IBI income ($)                           	             	           	           	           	            	            	0
+Other IBI income ($)                             	             	           	           	           	            	            	0
+Total IBI income ($)                             	             	           	           	           	            	            	0
+
+Federal CBI income ($)                           	             	           	           	           	            	            	0
+State CBI income ($)                             	             	           	           	           	            	            	0
+Utility CBI income ($)                           	             	           	           	           	            	            	0
+Other CBI income ($)                             	             	           	           	           	            	            	0
+Total CBI income ($)                             	             	           	           	           	            	            	0
+
+Federal PBI income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PBI income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Utility PBI income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Other PBI income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Total PBI income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 TAX CREDITS
-Federal PTC income ($)                           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State PTC income ($)                             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal PTC income ($)                           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State PTC income ($)                             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-Federal ITC amount income ($)                    	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC percent income ($)                   	          	           	           	           	            	            	0            	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Federal ITC total income ($)                     	          	           	           	           	            	            	0            	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC amount income ($)                    	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC percent income ($)                   	             	           	           	           	            	            	0           	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Federal ITC total income ($)                     	             	           	           	           	            	            	0           	213,187,505	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
-State ITC amount income ($)                      	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC percent income ($)                     	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-State ITC total income ($)                       	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC amount income ($)                      	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC percent income ($)                     	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+State ITC total income ($)                       	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 
 DEBT REPAYMENT
-Debt balance ($)                                 	          	           	           	           	            	            	430,543,342  	425,985,436	421,108,477	415,890,131	410,306,501	404,332,017	397,939,318	391,099,131	383,780,131	375,948,800	367,569,277	358,603,187	349,009,471	338,744,194	327,760,348	316,007,633	303,432,228	289,976,544	275,578,963	260,173,551	243,689,760	226,052,104	207,179,812	186,986,459	165,379,572	142,260,202	117,522,477	91,053,111 	62,730,889 	32,426,112 	0
-Debt interest payment ($)                        	          	           	           	           	            	            	0            	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
-Debt principal payment ($)                       	          	           	           	           	            	            	0            	4,557,906  	4,876,959  	5,218,346  	5,583,630  	5,974,484  	6,392,698  	6,840,187  	7,319,000  	7,831,330  	8,379,523  	8,966,090  	9,593,716  	10,265,277 	10,983,846 	11,752,715 	12,575,405 	13,455,684 	14,397,581 	15,405,412 	16,483,791 	17,637,656 	18,872,292 	20,193,353 	21,606,887 	23,119,369 	24,737,725 	26,469,366 	28,322,222 	30,304,777 	32,426,112
-Debt total payment ($)                           	          	           	           	           	            	            	0            	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939
+Debt balance ($)                                 	             	           	           	           	            	            	430,543,342 	425,985,436	421,108,477	415,890,131	410,306,501	404,332,017	397,939,318	391,099,131	383,780,131	375,948,800	367,569,277	358,603,187	349,009,471	338,744,194	327,760,348	316,007,633	303,432,228	289,976,544	275,578,963	260,173,551	243,689,760	226,052,104	207,179,812	186,986,459	165,379,572	142,260,202	117,522,477	91,053,111 	62,730,889 	32,426,112 	0
+Debt interest payment ($)                        	             	           	           	           	            	            	0           	30,138,034 	29,818,981 	29,477,593 	29,112,309 	28,721,455 	28,303,241 	27,855,752 	27,376,939 	26,864,609 	26,316,416 	25,729,849 	25,102,223 	24,430,663 	23,712,094 	22,943,224 	22,120,534 	21,240,256 	20,298,358 	19,290,527 	18,212,149 	17,058,283 	15,823,647 	14,502,587 	13,089,052 	11,576,570 	9,958,214  	8,226,573  	6,373,718  	4,391,162  	2,269,828
+Debt principal payment ($)                       	             	           	           	           	            	            	0           	4,557,906  	4,876,959  	5,218,346  	5,583,630  	5,974,484  	6,392,698  	6,840,187  	7,319,000  	7,831,330  	8,379,523  	8,966,090  	9,593,716  	10,265,277 	10,983,846 	11,752,715 	12,575,405 	13,455,684 	14,397,581 	15,405,412 	16,483,791 	17,637,656 	18,872,292 	20,193,353 	21,606,887 	23,119,369 	24,737,725 	26,469,366 	28,322,222 	30,304,777 	32,426,112
+Debt total payment ($)                           	             	           	           	           	            	            	0           	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939
 
 DSCR (DEBT FRACTION)
-EBITDA ($)                                       	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+EBITDA ($)                                       	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
 minus:
-Reserves major equipment 1 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables funding ($)                 	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables funding ($)                 	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
 equals:
-Cash available for debt service (CAFDS) ($)      	          	           	           	           	            	            	0            	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
-Debt total payment ($)                           	          	           	           	           	            	            	0            	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939
-DSCR (pre-tax)                                   	          	           	           	           	            	            	0.0          	1.65       	1.67       	1.75       	1.84       	1.92       	2.0        	2.08       	2.17       	2.25       	2.33       	2.41       	2.49       	2.57       	2.66       	2.74       	2.82       	2.90       	2.98       	3.06       	3.15       	3.23       	3.31       	3.39       	3.47       	3.55       	3.63       	3.72       	3.80       	3.88       	14.20
+Cash available for debt service (CAFDS) ($)      	             	           	           	           	            	            	0           	57,372,609 	57,874,058 	60,821,023 	63,712,781 	66,581,414 	69,437,653 	72,286,334 	75,130,020 	77,970,218 	80,807,882 	83,643,646 	86,477,953 	89,311,123 	92,143,390 	94,974,934 	97,805,891 	100,636,370	103,466,456	106,296,219	109,125,714	111,954,988	114,784,079	117,613,019	120,441,834	123,270,548	126,099,179	128,927,745	131,756,258	134,584,732	492,725,160
+Debt total payment ($)                           	             	           	           	           	            	            	0           	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939 	34,695,939
+DSCR (pre-tax)                                   	             	           	           	           	            	            	0.0         	1.65       	1.67       	1.75       	1.84       	1.92       	2.0        	2.08       	2.17       	2.25       	2.33       	2.41       	2.49       	2.57       	2.66       	2.74       	2.82       	2.90       	2.98       	3.06       	3.15       	3.23       	3.31       	3.39       	3.47       	3.55       	3.63       	3.72       	3.80       	3.88       	14.20
 
 RESERVES
-Reserves working capital funding ($)             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital disbursement ($)        	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves working capital balance ($)             	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves debt service funding ($)                	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service disbursement ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves debt service balance ($)                	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves receivables funding ($)                 	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables disbursement ($)            	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves receivables balance ($)                 	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 1 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 disbursement ($)      	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 1 balance ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 2 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 disbursement ($)      	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 2 balance ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves major equipment 3 funding ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 disbursement ($)      	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Reserves major equipment 3 balance ($)           	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-
-Reserves total reserves balance ($)              	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
-Interest on reserves (%/year)                    	          	           	           	           	            	            	1.75
-Interest earned on reserves ($)                  	          	           	           	           	            	            	0            	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
+Reserves working capital funding ($)             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital disbursement ($)        	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves working capital balance ($)             	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves debt service funding ($)                	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service disbursement ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves debt service balance ($)                	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves receivables funding ($)                 	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables disbursement ($)            	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves receivables balance ($)                 	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 1 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 disbursement ($)      	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 1 balance ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 2 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 disbursement ($)      	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 2 balance ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves major equipment 3 funding ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 disbursement ($)      	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Reserves major equipment 3 balance ($)           	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+
+Reserves total reserves balance ($)              	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+Interest on reserves (%/year)                    	             	           	           	           	            	            	1.75
+Interest earned on reserves ($)                  	             	           	           	           	            	            	0           	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0          	0
+-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
diff --git a/tests/examples/example_SAM-single-owner-PPA.out b/tests/examples/example_SAM-single-owner-PPA.out
index 8f3fee6ea..27cb5cf4d 100644
--- a/tests/examples/example_SAM-single-owner-PPA.out
+++ b/tests/examples/example_SAM-single-owner-PPA.out
@@ -4,10 +4,10 @@
 
 Simulation Metadata
 ----------------------
- GEOPHIRES Version: 3.11.3
- Simulation Date: 2026-01-17
- Simulation Time:  09:41
- Calculation Time:      1.703 sec
+ GEOPHIRES Version: 3.11.9
+ Simulation Date: 2026-01-28
+ Simulation Time:  12:07
+ Calculation Time:      1.275 sec
 
                            ***SUMMARY OF RESULTS***
 
@@ -310,13 +310,13 @@ After-tax cumulative NPV ($)                     	-135,485,121 	-59,880,129	-45,
 AFTER-TAX LCOE AND PPA PRICE
 Annual costs ($)                                 	-135,485,121 	49,002,062 	-17,560,699	-17,985,061	-18,405,081	-18,824,489	-19,244,598	-19,666,059	-20,089,270	-20,514,516	-20,942,027	-21,372,001	-21,804,622	-22,240,066	-22,678,507	-23,120,121	-23,565,084	-24,013,582	-24,465,803	-24,921,943	57,568,641
 PPA revenue ($)                                  	0            	34,284,397 	34,499,207 	35,955,353 	37,387,962 	38,810,736 	40,228,246 	41,642,549 	43,054,733 	44,465,440 	45,875,072 	47,283,899 	48,692,110 	50,099,838 	51,507,184 	52,914,222 	54,321,010 	55,727,598 	57,134,026 	58,540,317 	59,946,188
-Electricity to grid (kWh)                        	0.0          	428,554,957	431,240,089	432,051,822	432,530,792	432,865,667	433,120,646	433,325,167	433,495,101	433,639,945	433,765,810	433,876,853	433,976,022	434,065,480	434,146,861	434,221,417	434,290,137	434,353,843	434,413,216	434,468,735	434,518,614
+Electricity to grid (kWh)                        	0            	428,554,957	431,240,089	432,051,822	432,530,792	432,865,667	433,120,646	433,325,167	433,495,101	433,639,945	433,765,810	433,876,853	433,976,022	434,065,480	434,146,861	434,221,417	434,290,137	434,353,843	434,413,216	434,468,735	434,518,614
 
-Present value of annual costs ($)                	230,967,710
+Present value of annual costs ($)                	230,967,711
 Present value of annual energy nominal (kWh)     	3,643,623,190
 LCOE Levelized cost of energy nominal (cents/kWh)	6.34
 
-Present value of PPA revenue ($)                 	357,085,538
+Present value of PPA revenue ($)                 	357,085,539
 Present value of annual energy nominal (kWh)     	3,643,623,190
 LPPA Levelized PPA price nominal (cents/kWh)     	9.80
 
diff --git a/tests/geophires_x_tests/test_economics_sam.py b/tests/geophires_x_tests/test_economics_sam.py
index f79f49fd9..1ff070a31 100644
--- a/tests/geophires_x_tests/test_economics_sam.py
+++ b/tests/geophires_x_tests/test_economics_sam.py
@@ -1116,6 +1116,23 @@ def test_sam_cash_flow_total_after_tax_returns_all_years(self):
             sam_econ.sam_after_tax_net_cash_flow_all_years,
         )
 
+    def test_post_processed_levelized_metrics(self):
+        r: GeophiresXResult = GeophiresXResult(
+            self._get_test_file_path('../examples/example_SAM-single-owner-PPA-5.out')
+        )
+
+        def _row(row_name: str) -> list[float]:
+            return EconomicsSamTestCase._get_cash_flow_row(r.result['SAM CASH FLOW PROFILE'], row_name)
+
+        lcoe_row = _row('LCOE Levelized cost of energy nominal (cents/kWh)')
+        pv_annual_costs_row = _row('Present value of annual costs ($)')
+        pv_annual_energy_row = _row('Present value of annual energy nominal (kWh)')
+
+        for row in [lcoe_row, pv_annual_costs_row, pv_annual_energy_row]:
+            self.assertEqual(1, len(row))
+
+        self.assertEqual(lcoe_row[0], round(pv_annual_costs_row[0] * 100 / pv_annual_energy_row[0], 2))
+
     @staticmethod
     def _new_model(input_file: Path, additional_params: dict[str, Any] | None = None, read_and_calculate=True) -> Model:
         if additional_params is not None:
diff --git a/tests/regenerate-example-result.sh b/tests/regenerate-example-result.sh
index 76f091cbc..b6fda0ee9 100755
--- a/tests/regenerate-example-result.sh
+++ b/tests/regenerate-example-result.sh
@@ -44,6 +44,12 @@ then
     python regenerate_example_result_csv.py example1_addons
 fi
 
+if [[ $1 == "example_SAM-single-owner-PPA-5" ]]
+then
+    echo "Regenerating example_SAM-single-owner-PPA-5 cash flow CSV..."
+    python regenerate_example_result_csv.py example_SAM-single-owner-PPA-5 --output-path examples --csv-type cash-flow
+fi
+
 if [[ $1 == "Fervo_Project_Cape-5" ]]
 then
     python ../src/geophires_docs/generate_fervo_project_cape_5_docs.py
diff --git a/tests/regenerate_example_result_csv.py b/tests/regenerate_example_result_csv.py
index 30a863060..85922d62b 100644
--- a/tests/regenerate_example_result_csv.py
+++ b/tests/regenerate_example_result_csv.py
@@ -1,5 +1,9 @@
 import argparse
+import csv
 import os
+from io import StringIO
+from pathlib import Path
+from typing import Any
 
 from geophires_x_client import GeophiresXResult
 
@@ -9,7 +13,7 @@ def _get_file_path(file_name: str) -> str:
 
 
 if __name__ == '__main__':
-    parser = argparse.ArgumentParser(description='Regenerate a CSV result file from a GEOPHIRES-X example .out file.')
+    parser = argparse.ArgumentParser(description='Regenerate a CSV result file from a GEOPHIRES example .out file.')
     parser.add_argument(
         'example_name',
         type=str,
@@ -17,10 +21,39 @@ def _get_file_path(file_name: str) -> str:
         default='example1_addons',
         help='The base name of the example file (e.g., "example1_addons"). Defaults to "example1_addons".',
     )
+    parser.add_argument(
+        '--output-path',
+        type=str,
+        default=None,
+        help='Optional CSV output path relative to tests/ directory.',
+    )
+    parser.add_argument(
+        '--csv-type',
+        type=str,
+        default='result',
+        help='Optional CSV type: "result" (default) or "cash-flow".',
+    )
     args = parser.parse_args()
 
     example_name = args.example_name
     example_relative_path = f'{"examples/" if example_name.startswith("example") else ""}{example_name}.out'
 
-    with open(_get_file_path(f'{example_name}.csv'), 'w', encoding='utf-8') as csvfile:
-        csvfile.write(GeophiresXResult(_get_file_path(example_relative_path)).as_csv())
+    output_path = _get_file_path(Path(args.output_path, f'{example_name}.csv'))
+    with open(output_path, 'w', encoding='utf-8') as csvfile:
+        geophires_result: GeophiresXResult = GeophiresXResult(_get_file_path(example_relative_path))
+        if args.csv_type == 'result':
+            csv_content = geophires_result.as_csv()
+        elif args.csv_type == 'cash-flow':
+            # TODO port to GeophiresXResult convenience method
+            sam_cash_flow_profile: list[list[Any]] = geophires_result.result['SAM CASH FLOW PROFILE']
+            f = StringIO()
+            w = csv.writer(f)
+            for row in sam_cash_flow_profile:
+                w.writerow(row)
+
+            csv_content = f.getvalue()
+
+        else:
+            raise NotImplementedError
+
+        csvfile.write(csv_content)