{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Readme","Case 1","Case 2","Case 3","Case 4","MC_Simu"],"not_rendered":{"charts":162,"images":4,"macros":1,"external_links":5,"defined_names":90,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Readme","index":0,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Teamer VT Project Plots"]
[]
["Created by",null,"Mirko Previsic"]
["Company",null,"RE Vision Consulting, LLC"]
["Contact",null,"mirko@re-vision.net"]
["Date",null,"2023-05-20"]
[]
["Disclaimer"]

{"sheet":"Case 1","index":1,"n_rows":355,"n_cols":21,"rows_kept":355,"cut":false,"hidden":false,"merged":[]}
[]
["CAPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %","in % Total"," +%"," -%","MC"]
[null,null,1.1000000000000001,"Marine Energy Converter (MEC)",334334077.42011333,1255187.0487004276,3343.3407742011332,95.438135943902552,0.63900183605434546,0.44284553302510282]
[null,null,"1.1.1","Structural Assembly",111700291.71797511,419355.27656154917,1117.0029171797512,31.885674676703935,0.21348913053186158,0.14795373420086289,0.5,-0.5,1]
[null,null,"1.1.2","Power Take-Off System (PTO)",141191435.62387556,530073.5801448616,1411.9143562387555,40.304139892547944,0.26985459362981984,0.18701652266474331,0.5,-0.5,1]
[null,null,"1.1.3","Mooring, Foundation, and Sub-Structure ",81442350.078262642,305758.19199401693,814.42350078262632,23.248321374650672,0.15565811189266404,0.10787527615949662,0.5,-0.5,1]
[null,null,1.2,"Balance of System (BOS)",141314118.30130213,530534.16648112144,1413.1411830130214,40.339160570477489,0.27008907303656349,0.30036889665508337]
[null,null,"1.2.1","Project Development",14857203.858714079,55778.250327521193,148.57203858714078,4.2410987613221547,2.839608997566356E-2,1.9679257384844242E-2,1,-0.5,1]
[null,null,"1.2.2","Engineering and Management",9326435.2102238331,35014.141474148018,93.264352102238334,2.6622999316545104,1.7825311942958999E-2,1.2353422671616637E-2,1,-0.5,1]
[null,null,"1.2.3","Electrical Infrastructure",31675779.831304844,118920.06016419367,316.75779831304845,9.0420857036074676,6.0540886609123518E-2,4.1956469743147137E-2,1,-0.5,1]
[null,null,"1.2.6","Assembly & Installation",85454699.401059389,320821.71451525856,854.54699401059395,24.393676173893354,0.16332678450881744,0.11318987342773769,1,-0.5,1]
[null,null,"1.2.6.1","Device",66835431.556931607,250919.58537971516,668.3543155693161,19.078668414600859,0.12774038413289954,8.852753671173208E-2,1,-0.5,1]
[null,null,"1.2.6.2","Subsea Cables",18619267.844127785,69902.129135543422,186.19267844127788,5.3150077592924987,3.5586400375917919E-2,2.4662336716005623E-2,1,-0.5,1]
[null,null,1.3,"Financial Costs ",47564819.57214155,178572.12151815492,475.6481957214155,13.577729651438004,9.0909090909090912E-2,6.3002455625244841E-2]
[null,null,"1.3.2","Insurance During Construction",9512963.9144283105,35714.424303630985,95.129639144283104,2.7155459302876008,1.8181818181818181E-2,1.260049112504897E-2,0.5,-0.3,1]
[null,null,"1.3.3","Construction Financing Costs",38051855.657713242,142857.69721452394,380.51855657713241,10.862183721150403,7.2727272727272724E-2,5.0401964500195878E-2,0.5,-0.3,1]
[]
[null,null,"Total CAPEX",null,797546652.56806028,2994221.3392142388,5232.1301529355705,149.35502616581806,0.99999999999999989,0.80621688530543101]
[]
["OPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %",null," +%"," -%","MC"]
[null,null,2.1,"Operations",8096466.5256806025,30396.482469541599,53.531301529355709,33.017089583217647,0.49907859797752635,0.15320364852905261]
[null,null,"2.1.1","Environmental Monitoring",121000,454.26907739921251,1.21,0.49343350298524269,7.458625335353233E-3,2.289596506478123E-3,1,-0.5,1]
[null,null,"2.1.3","Insurance",7975466.5256806025,29942.213392142388,52.321301529355708,32.523656080232406,0.49161997264217311,0.15091405202257449,1,-0.5,1]
[null,null,2.2000000000000002,"Maintenance",8126362.0197445955,30508.718820837836,81.26362019744596,33.13900229693229,0.50092140202247359,0.15376933959325392,1,-0.5,1]
[]
[null,null,"Total OPEX",null,16222828.545425199,60905.201290379438,134.79492172680168,66.156091880149944,1,0.30697298812230656]
[]
[null,null,"$/MWh",null,null,null,null,215.511118045968]
[]
[null,null,"Technology LCoE",null,464836157.09461164,1745129.687811278,4620.9282072186661,193.7571923871061,1.8501926857609825,0.89905891697790807]
[]
["Tables for Plots"]
[null,null,null,"LCOE Table","%","LCoE",null,null,"CAPEX","%"]
[null,null,null,"Structural Assembly",0.14795373420086291,31.885674676703935,null,null,"Structural Assembly",0.21348913053186164]
[null,null,null,"Power Take-Off System (PTO)",0.18701652266474333,40.304139892547944,null,null,"Power Take-Off System (PTO)",0.26985459362981989]
[null,null,null,"Mooring, Foundation, and Sub-Structure ",0.10787527615949663,23.248321374650672,null,null,"Mooring, Foundation, and Sub-Structure ",0.15565811189266407]
[null,null,null,"Device Installation",8.8527536711732094E-2,19.078668414600859,null,null,"Device Installation",0.12774038413289954]
[null,null,null,"Project Development",1.9679257384844242E-2,4.2410987613221547,null,null,"Project Development",2.839608997566356E-2]
[null,null,null,"Engineering and Management",1.2353422671616638E-2,2.6622999316545104,null,null,"Engineering and Management",1.7825311942959002E-2]
[null,null,null,"Subsea Cables",6.6618806459152774E-2,14.357093462899966,null,null,"Subsea Cables",9.6127286985041457E-2]
[null,null,null,"Construction Financing and Insurance",6.3002455625244855E-2,13.577729651438004,null,null,"Construction Financing and Insurance",9.0909090909090898E-2]
[null,null,null,"Operations",0.15320364852905261,33.017089583217647]
[null,null,null,"Annual Maintennce & Repair",0.15376933959325395,33.13900229693229]
[]
[null,null,null,null,1,215.51111804596798," /MWh",null,null,1]
[]
["Study 1 - Device Trade-Offs - 1-Body WEC",null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"Steel Mass","M/P"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit","mT","mT/kW"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,573.18970000000002,576.92859999999996,223.65430000000001,224.9513,0.7238229473870883,0.25500460087280641]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,349.98660000000001,244.5993,162.9375,121.8078,2.0809909737378791,0.3640464003920551]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,268.10169999999999,165.09229999999999,146.65430000000001,98.954599999999999,5.0969199211840799,0.52863939868420362]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,240.91569999999999,137.33779999999999,148.364,91.849900000000005,10.00597260168349,0.72644460360603769]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,197.08199999999999,119.9027,142.22929999999999,89.020899999999997,27.218155564912479,0.8842459233411315]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,200.57919999999999,120.13460000000001,158.149,93.206000000000003,61.573389697830642,1.2051350124697549]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,217.93350000000001,123.45610000000001,181.29560000000001,98.116699999999994,118.31449048445478,1.6148616242421623]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,307.95620000000002,130.01220000000001,270.05,105.3974,203.89226186079924,3.0427432446525167]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,310.31279999999998,155.8005,281.67149999999998,131.7628,581.57726176657775,3.3836706664369687]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,417.27499999999998,194.1944,389.61989999999997,170.21340000000001,1073.5061565556339,5.2653031361269287]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Steel Mass",null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T","M/P"]
["Study 2 - Device Trade-Offs - 2-Body WEC",null,null,null,"Device Index","Diameter","Height","React Mass","mT","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s","mT/kW"]
[null,null,null,null,36,2,1,128,14.592701414176883,5.0400061172947686,2.8172138577788446,2.0053547169521337,1.120933778031227,708.94910000000004,null,500.27980000000002,null,3220.1324699295378,0.49064924715571573,12.805859468047879,2.8953737504607511]
[null,null,null,null,37,2,1,160,16.311847434266539,4.6977289001486406,2.8172138577788446,1.8691669394107735,1.120933778031227,801.71310000000005,null,579.79250000000002,null,3220.1324699295378,0.43993094313244341,14.282208163038902,3.472283688773615]
[null,null,null,null,38,2,1,192,17.881003145246829,4.5068565478224567,2.8172138577788446,1.7932875378457889,1.120933778031227,876.98220000000003,null,646.78250000000003,null,3220.1324699295378,0.40226205801110387,15.619631983800341,3.9675110480022391]
[null,null,null,null,39,2,1,224,19.336503502823696,4.2432431920591887,2.8172138577788446,1.6885225155465398,1.120933778031227,969.85860000000002,null,727.03660000000002,null,3220.1324699295378,0.37286186574058,16.851241396595743,4.5570104346152149]
[null,null,null,null,40,2,1,256,20.702022740713169,4.2399303270965083,2.8172138577788446,1.6875610838567663,1.120933778031227,1011.8819999999999,null,768.89139999999998,null,3220.1324699295378,0.34908967878964509,17.998771344270295,4.8826327660176085]
[null,null,null,null,41,2,1,288,21.994005037815676,4.194225731031195,2.8172138577788446,1.6688917104131067,1.120933778031227,1061.2268999999999,null,815.88379999999995,null,3220.1324699295378,0.32935228069835637,19.077400326048334,5.2438772846897335]
[null,null,null,null,42,2,1,320,23.224423300695634,4.0677728374485884,2.8172138577788446,1.618756970407546,1.120933778031227,1129.7168999999999,null,877.58219999999994,null,3220.1324699295378,0.31262389578244953,20.098224710090506,5.7093707610434281]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,545.9384,null,327.05270000000002,null,3220.1324699295378,0.94705648044932267,6.634435682440591,1.5722715348759024]
[null,null,null,null,44,2,1,64,10.401679917220859,5.4396840173709311,2.8172138577788446,2.1643815005564071,1.120933778031227,561.60270000000003,null,366.31189999999998,null,3220.1324699295378,0.68552246385666704,9.1655425437572688,1.9121845835170632]
[null,null,null,null,45,2,1,96,12.662399849105192,5.3675404162520985,2.8172138577788446,2.1356764737301286,1.120933778031227,623.84360000000004,null,426.2921,null,3220.1324699295378,0.56424987490602518,11.135466017118816,2.3590693068216804]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,325.27030000000002,null,235.55420000000001,null,7245.2980573414598,0.68552246385666704,9.1655425437572688,1.1702496039378156]
[null,null,null,null,47,3,1.5,216,20.339004618997958,13.175496277504356,9.5080967700035988,1.5540186273949577,1.1209337780312274,381.93119999999999,null,286.30860000000001,null,7245.2980573414598,0.56424987490602518,11.135466017118816,1.5436993180837117]
[null,null,null,null,48,3,1.5,288,23.351173064166467,11.793910064492065,9.5080967700035988,1.3925049555892659,1.1209337780312274,449.47379999999998,null,345.56180000000001,null,7245.2980573414598,0.49064924715571573,12.805859468047879,1.9799348084287893]
[null,null,null,null,49,3,1.5,360,26.046608191861939,10.485548367929644,9.5080967700035988,1.2411895438327696,1.1209337780312274,527.25689999999997,null,413.54610000000002,null,7245.2980573414598,0.43993094313244341,14.282208163038902,2.4840482612741792]
[null,null,null,null,50,3,1.5,432,28.517057855893341,9.8240470942364375,9.5080967700035988,1.167132660714054,1.1209337780312274,588.73490000000004,null,469.06950000000001,null,7245.2980573414598,0.40226205801110387,15.619631983800341,2.902781061852167]
[null,null,null,null,51,3,1.5,576,32.982019444214799,9.8284264028887822,9.5080967700035988,1.1666819476834043,1.1209337780312274,646.04650000000004,null,526.41970000000003,null,7245.2980573414598,0.34908967878964509,17.998771344270295,3.3557782387748953]
[null,null,null,null,52,3,1.5,648,35.036708987429549,8.932230813143093,9.5080967700035988,1.0608556177505959,1.1209337780312274,730.03989999999999,null,601.01400000000001,null,7245.2980573414598,0.32935228069835637,19.077400326048334,3.9225037642193166]
[null,null,null,null,53,3,1.5,720,36.99905247931045,8.1731771683717884,9.5080967700035988,0.98089872988475235,1.1209337780312274,819.00229999999999,null,680.33100000000002,null,7245.2980573414598,0.31262389578244953,20.098224710090506,4.5268873679244104]
[null,null,null,null,54,3,1.5,72,12.365933726269247,11.448653466241375,9.5080967700035988,1.3503852360179707,1.1209337780312274,333.28609999999998,null,227.0008,null,7245.2980573414598,0.94705648044932267,6.634435682440591,1.0801212354564365]
[null,null,null,null,65,4,2,1024,47.543262922470383,13.696680632908105,22.536640270432667,0.7144768797771841,1.1208805311635082,614.35220000000004,null,521.40989999999999,null,12880.529879718151,0.34908967878964509,17.998771344270295,3.4711521861903782]
[null,null,null,null,66,4,2,1152,50.438470443504677,13.388546065642576,22.536640270432667,0.6913240379004788,1.1208805311635082,652.7559,null,558.24180000000001,null,12880.529879718151,0.32935228069835637,19.077400326048334,3.767285125375853]
[null,null,null,null,67,4,2,1280,53.210549896093859,13.221946034193113,22.536640270432667,0.6791627523923609,1.1208805311635082,685.21730000000002,null,589.82709999999997,null,12880.529879718151,0.31262389578244953,20.098224710090506,4.0244113656557596]
[null,null,null,null,68,4,2,128,18.965798387973873,18.790266791680562,22.536640270432667,0.93635661882396204,1.1208805311635082,277.98079999999999,null,203.53309999999999,null,12880.529879718151,0.94705648044932267,6.634435682440591,1.0093416234180894]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,265.69749999999999,null,203.3827,null,12880.529879718151,0.68552246385666704,9.1655425437572688,1.0110567746372385]
[null,null,null,null,70,4,2,384,29.907802505108087,23.312150926866806,22.536640270432667,1.1620322502076854,1.1208805311635082,304.0403,null,239.28319999999999,null,12880.529879718151,0.56424987490602518,11.135466017118816,1.2829276285544255]
[null,null,null,null,71,4,2,512,34.079648562080742,20.687620628053093,22.536640270432667,1.039124233015073,1.1208805311635082,356.85989999999998,null,286.99029999999999,null,12880.529879718151,0.49064924715571573,12.805859468047879,1.6473450076645169]
[null,null,null,null,72,4,2,640,37.82918352908932,19.092121000436876,22.536640270432667,0.96525225265217462,1.1208805311635082,403.96800000000002,null,330.29660000000001,null,12880.529879718151,0.43993094313244341,14.282208163038902,1.9814028796603422]
[null,null,null,null,73,4,2,768,41.278737877879166,16.514454511724548,22.536640270432667,0.84277019561256294,1.1208805311635082,478.49829999999997,null,397.22300000000001,null,12880.529879718151,0.40226205801110387,15.619631983800341,2.4995520044923705]
[null,null,null,null,74,4,2,896,44.500981519862165,16.124905801545083,22.536640270432667,0.8215209356159705,1.1208805311635082,512.71579999999994,null,430.0659,null,12880.529879718151,0.37286186574058,16.851241396595743,2.759766913838225]
[null,null,null,null,55,5,2.5,1000,51.89393625790651,26.825451391746004,43.949251872878108,0.71387676234278929,1.1191585089214868,372.34750000000003,null,312.90690000000001,null,20125.82793705961,0.43993094313244346,14.2822081630389,1.9345037479545972]
[null,null,null,null,56,5,2.5,1200,56.400406023162105,22.617877049900738,43.949251872878108,0.61332486274488507,1.1191585089214868,448.41550000000001,null,382.46249999999998,null,20125.82793705961,0.40226205801110393,15.619631983800339,2.4936206832643308]
[null,null,null,null,57,5,2.5,1400,60.622737404909138,21.705234224674232,43.949251872878108,0.5958561442038034,1.1191585089214868,486.97359999999998,null,419.2774,null,20125.82793705961,0.37286186574058006,16.851241396595743,2.7930008392166523]
[null,null,null,null,58,5,2.5,1600,64.6201159874377,20.010140808087382,43.949251872878108,0.54549201352703014,1.1191585089214868,544.33709999999996,null,472.94299999999998,null,20125.82793705961,0.34908967878964509,17.998771344270295,3.2293683791230778]
[null,null,null,null,59,5,2.5,1800,68.433652217998855,18.549188755224257,43.949251872878108,0.50437671788675342,1.1191585089214868,604.28110000000004,null,529.1662,null,20125.82793705961,0.32935228069835637,19.077400326048334,3.6893070161208512]
[null,null,null,null,60,5,2.5,2000,72.093278363003634,18.871137768019917,43.949251872878108,0.50458547053333913,1.1191585089214868,618.56700000000001,null,544.32619999999997,null,20125.82793705961,0.31262389578244953,20.098224710090506,3.820293150801799]
[null,null,null,null,61,5,2.5,200,27.536597514439023,25.04975257131375,43.949251872878108,0.64008294766914819,1.1191585089214868,266.86340000000001,null,204.92240000000001,null,20125.82793705961,0.94705648044932278,6.6344356824405901,1.0992762278208343]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,246.02379999999999,null,195.06890000000001,null,20125.82793705961,0.68552246385666704,9.1655425437572688,1.0051763723748772]
[null,null,null,null,63,5,2.5,600,41.603156319393392,32.035013688910738,43.949251872878108,0.83079410574539614,1.1191585089214868,286.43049999999999,null,232.77019999999999,null,20125.82793705961,0.56424987490602518,11.135466017118816,1.2986776507542048]
[null,null,null,null,64,5,2.5,800,47.012490719877491,30.041568426177385,43.949251872878108,0.7874190212344756,1.1191585089214868,322.21140000000003,null,266.56189999999998,null,20125.82793705961,0.49064924715571578,12.805859468047878,1.5649146560174974]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,256.91950000000003,null,215.64439999999999,null,51522.119518872605,0.68552246385666704,9.1655425437572688,1.2815669869944994]
[null,null,null,null,76,8,2.9,1536,80.574835854711708,53.118010531495756,125.65147918472255,0.46605155151847222,1.0774813587853977,286.28800000000001,null,244.59059999999999,null,51522.119518872605,0.56424987490602518,11.135466017118816,1.5169023660427892]
[null,null,null,null,77,8,2.9,2048,90.16349967597408,49.659234033059533,125.65147918472255,0.44188035605317888,1.0774813587853977,323.00959999999998,null,280.0249,null,51522.119518872605,0.49064924715571573,12.805859468047879,1.8156441884695549]
[null,null,null,null,78,8,2.9,2560,98.907541317308315,46.153433071876158,125.65147918472255,0.41310886500806898,1.0774813587853977,362.80500000000001,null,318.31549999999999,null,51522.119518872605,0.43993094313244341,14.282208163038902,2.1430159087684024]
[null,null,null,null,79,8,2.9,3072,107.05162172220511,42.931604069280397,125.65147918472255,0.38039745486596543,1.0774813587853977,404.91739999999999,null,358.84719999999999,null,51522.119518872605,0.40226205801110387,15.619631983800341,2.4935388286319737]
[null,null,null,null,80,8,2.9,3584,114.74108071348817,41.246812339805487,125.65147918472255,0.36580949493553394,1.0774813587853977,438.92849999999999,null,391.93729999999999,null,51522.119518872605,0.37286186574058,16.851241396595743,2.7818169260744687]
[null,null,null,null,81,8,2.9,4096,122.07061522602169,39.094157373126876,125.65147918472255,0.3505351553433646,1.0774813587853977,478.96129999999999,null,430.68439999999998,null,51522.119518872605,0.34908967878964509,17.998771344270295,3.1224772044820286]
[null,null,null,null,82,8,2.9,4608,129.10600197540734,38.367661508644716,125.65147918472255,0.3394770157911588,1.0774813587853977,504.14929999999998,null,455.40699999999998,null,51522.119518872605,0.32935228069835637,19.077400326048334,3.3649692709658141]
[null,null,null,null,83,8,2.9,5120,135.89513258790276,37.857345551800371,125.65147918472255,0.33378914002386917,1.0774813587853977,524.17089999999996,null,475.08920000000001,null,51522.119518872605,0.31262389578244953,20.098224710090506,3.5896635278339013]
[null,null,null,null,84,8,2.9,512,56.200884205809139,44.15385060309481,125.65147918472255,0.37965195445359251,1.0774813587853977,255.22929999999999,null,209.79470000000001,null,51522.119518872605,0.94705648044932267,6.634435682440591,1.2728421969582406]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,215.5111,null,183.73740000000001,null,97409.007215368518,0.68538765177509742,9.1673453569037253,1.0853607272613859]
[null,null,null,null,86,11,3.3,2905.2,138.80932681121985,130.66695785460874,239.22251784858648,0.5422309829584403,0.95350478874259215,214.88550000000001,null,184.37219999999999,null,97409.007215368518,0.5641371117202536,11.137691842360685,1.0623139092720824]
[null,null,null,null,87,11,3.3,3873.6,153.28157838056086,128.27821531983685,239.22251784858648,0.54086210482074382,0.95350478874259215,230.399,null,199.7345,null,97409.007215368518,0.49055039093466873,12.808440118063993,1.1949151147635082]
[null,null,null,null,88,11,3.3,4842,166.59223452780077,101.12640200472691,239.22251784858648,0.43922312739098984,0.95350478874259215,276.51029999999997,null,243.65899999999999,null,97409.007215368518,0.4398418686127471,14.285100522596071,1.6473663773780245]
[null,null,null,null,89,11,3.3,5810.4,179.07777354901026,85.398357531903955,239.22251784858648,0.38692823095346635,0.95350478874259215,320.9873,null,286.29320000000001,null,97409.007215368518,0.40218034184463614,15.622805625857282,2.0969697629384574]
[null,null,null,null,90,11,3.3,6778.8,190.93807898602978,81.584917507025352,239.22251784858648,0.35885001447657666,0.95350478874259215,343.13619999999997,null,307.88369999999998,null,97409.007215368518,0.37278594312642876,16.854673366931838,2.3403600177641648]
[null,null,null,null,91,11,3.3,7747.2,202.30338602405732,73.863101370525484,239.22251784858648,0.33737533518163276,0.95350478874259215,380.8218,null,344.29360000000003,null,97409.007215368518,0.34901847059330066,18.002443528271513,2.7388964485694474]
[null,null,null,null,92,11,3.3,8715.6,213.26415633168199,67.683685113822065,239.22251784858648,0.29537085396549323,0.95350478874259215,419.27769999999998,null,381.51589999999999,null,97409.007215368518,0.32928500575759523,19.081297955622624,3.150894576337572]
[null,null,null,null,93,11,3.3,9684,223.88625449917853,67.62295678382597,239.22251784858648,0.29322846462736535,0.95350478874259215,431.92419999999998,null,394.14890000000003,null,97409.007215368518,0.31255996718829354,20.10233544526336,3.3108025018025766]
[null,null,null,null,94,11,3.3,968.4,102.71798950261037,68.803649003490776,239.22251784858648,0.27550525146493055,0.95350478874259215,254.6782,null,217.1609,null,97409.007215368518,0.9468787477882723,6.6356809906821814,1.4929148524869507]
[null,null,null,null,95,14,3.7,10978.8,294.38522632740393,110.17493801448637,369.48611736856651,0.28495538779349261,0.8108905566343434,344.69319999999999,null,312.64609999999999,null,157786.49102654736,0.37281498966883486,16.853360195524413,2.6719799587152626]
[null,null,null,null,96,14,3.7,12547.2,310.48298792132192,107.52442098125677,369.48611736856651,0.27031522310796696,0.8108905566343434,362.09010000000001,null,329.87209999999999,null,157786.49102654736,0.34904571348036123,18.001038444304243,2.8875578690671961]
[null,null,null,null,97,14,3.7,14115.6,326.06592527593523,97.480247814062153,369.48611736856651,0.23175735980935763,0.8108905566343434,401.32479999999998,null,368.1096,null,157786.49102654736,0.32931074384996017,19.079806609778625,3.3449435407456782]
[null,null,null,null,98,14,3.7,15684,341.21785942660807,88.032552776488956,369.48611736856651,0.20987077678593616,0.8108905566343434,446.6046,null,412.2688,null,157786.49102654736,0.3125844250279885,20.100762559161403,3.8760418579811748]
[null,null,null,null,99,14,3.7,1568.4,172.31017479706207,91.566055619530374,369.48611736856651,0.20231862212746801,0.8108905566343434,272.82409999999999,null,238.95869999999999,null,157786.49102654736,0.94694674591532901,6.6352044972773951,1.8818127922101906]
[null,null,null,null,100,14,3.7,3136.8,199.14394525166884,144.65603673607848,369.48611736856651,0.32910482356759735,0.8108905566343434,232.27119999999999,null,202.46459999999999,null,157786.49102654736,0.68543922863599693,9.1666555468132938,1.3766722063248715]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,231.47749999999999,null,202.40110000000001,null,157786.49102654736,0.56418025291273877,11.136840176062314,1.3760680333302482]
[null,null,null,null,102,14,3.7,6273.6,241.56065306088885,148.13405313418033,369.48611736856651,0.35953227591623538,0.8108905566343434,253.94120000000001,null,224.2953,null,157786.49102654736,0.49058821151214987,12.807452685853983,1.6306895541572901]
[null,null,null,null,103,14,3.7,7842,260.13411784827281,136.29255008502773,369.48611736856651,0.34028069604787753,0.8108905566343434,278.18950000000001,null,247.94,null,157786.49102654736,0.43987594685929526,14.283993821533988,1.9086451730926235]
[null,null,null,null,104,14,3.7,9410.4,277.65751656051191,123.14923302465051,369.48611736856651,0.31355358943132988,0.8108905566343434,308.38380000000001,null,277.32369999999997,null,157786.49102654736,0.40221160490341951,15.621591298163381,2.2546426781637674]
[null,null,null,null,105,17,4.0999999999999996,11562,386.01542697816586,141.91486629645695,510.16955062697662,0.21963946485166802,0.68565970171731427,328.86270000000002,null,298.91300000000001,null,232654.57095240912,0.43989364237118272,14.283419222226058,2.7200492594749615]
[null,null,null,null,106,17,4.0999999999999996,13874.4,409.27710340093989,134.46109936591753,510.16955062697662,0.21390498793267124,0.68565970171731427,354.86259999999999,null,324.50729999999999,null,232654.57095240912,0.40222783860692557,15.620960818974508,3.0438327912755505]
[null,null,null,null,107,17,4.0999999999999996,16186.8,431.57262575328639,128.84200996226477,510.16955062697662,0.19888124585908148,0.68565970171731427,379.16250000000002,null,348.46609999999998,null,232654.57095240912,0.37283007242698063,16.852678396564048,3.3496266154159295]
[null,null,null,null,108,17,4.0999999999999996,18499.2,453.10324242856348,112.82026656011556,510.16955062697662,0.18544188723730254,0.68565970171731427,432.80840000000001,null,400.98349999999999,null,232654.57095240912,0.34905985967375036,18.000308924240617,4.0161511423759162]
[null,null,null,null,109,17,4.0999999999999996,20811.599999999999,474.00874103821013,104.68036048600301,510.16955062697662,0.17212516609232212,0.68565970171731427,473.21469999999999,null,440.72789999999998,null,232654.57095240912,0.3293241086640763,19.07903230245644,4.5281535030784559]
[null,null,null,null,110,17,4.0999999999999996,23124,494.39090009125039,101.61722629754065,510.16955062697662,0.15588757332459169,0.68565970171731427,499.26710000000003,null,466.4853,null,232654.57095240912,0.3125971250580063,20.099945916053013,4.8652272661295388]
[null,null,null,null,111,17,4.0999999999999996,2312.4,271.43989625326952,69.047517759192985,510.16955062697662,9.3350494507763254E-2,0.68565970171731427,430.06529999999998,null,392.60120000000001,null,232654.57095240912,0.94698205424991466,6.6349571029161378,3.9312042642855185]
[null,null,null,null,112,17,4.0999999999999996,4624.8,306.00656014468137,108.38422694086567,510.16955062697662,0.14847540061082137,0.68565970171731427,339.21600000000001,null,307.08210000000003,null,232654.57095240912,0.68546601036385502,9.1662973979473943,2.8233495664607937]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,296.14530000000002,null,266.34649999999999,null,232654.57095240912,0.564202654409663,11.136397991168288,2.3129725724635009]
[null,null,null,null,114,17,4.0999999999999996,9249.6,361.47872264573977,142.87875548810834,510.16955062697662,0.20880984869934607,0.68565970171731427,313.76839999999999,null,283.86329999999998,null,232654.57095240912,0.49060785025435155,12.806940011094648,2.5299683036210747]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,318.73379999999997,null,292.08150000000001,null,503145.6984264903,0.68544415531677283,9.1665896607957205,3.1181774396637665]
[null,null,null,null,17,25,5.3,15003.6,847.43039764669004,279.21587635534297,768.58481071538995,0.14548328620487344,0.39786718190422315,314.99360000000001,null,288.69900000000001,null,503145.6984264903,0.56418437381708064,11.136758830574621,3.0350365771042731]
[null,null,null,null,18,25,5.3,20004.8,893.93825024126829,297.07161705519206,768.58481071538995,0.16452434819053705,0.39786718190422315,314.54730000000001,null,288.47590000000002,null,503145.6984264903,0.49059182418795072,12.807358372879108,3.0091674832577024]
[null,null,null,null,19,25,5.3,25006,937.80634180925529,282.88454230414305,768.58481071538995,0.16108614370150245,0.39786718190422315,336.62569999999999,null,310.38440000000003,null,503145.6984264903,0.43987920206431175,14.283888116767486,3.3151558376808503]
[null,null,null,null,20,25,5.3,30007.200000000001,979.79932954140918,229.36972506585434,768.58481071538995,0.15146157853899186,0.39786718190422315,403.94529999999997,null,376.81819999999999,null,503145.6984264903,0.40221459119874925,15.621475313596541,4.2717029427493056]
[null,null,null,null,21,25,5.3,35008.400000000001,1020.3714548832179,212.55169310111452,768.58481071538995,0.11826641397654965,0.39786718190422315,441.44159999999999,null,413.9452,null,503145.6984264903,0.37281776423995711,16.853234770045809,4.8005802259020802]
[null,null,null,null,22,25,5.3,40009.599999999999,1059.8186812653521,217.91688760514251,768.58481071538995,0.11675076384632978,0.39786718190422315,445.90620000000001,null,418.6003,null,503145.6984264903,0.34904831576409734,18.000904239933497,4.8634077556472128]
[null,null,null,null,23,25,5.3,45010.8,1098.3465855888555,210.04491227432615,768.58481071538995,0.11325567946124923,0.39786718190422315,471.70839999999998,null,444.22219999999999,null,503145.6984264903,0.3293132023937585,19.07966416623287,5.2291034983716989]
[null,null,null,null,24,25,5.3,50012,1136.1048471440658,199.28839285767953,768.58481071538995,0.1041139709126456,0.39786718190422315,504.96780000000001,null,477.17770000000002,null,503145.6984264903,0.31258676128033375,20.100612327419416,5.7008079138628389]
[null,null,null,null,25,25,5.3,5001.2,738.17329382051025,186.29388376537543,768.58481071538995,9.0924295585407711E-2,0.39786718190422315,372.4212,null,344.25060000000002,null,503145.6984264903,0.94695324113753421,6.635158985919797,3.9624129300465372]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,354.59019999999998,null,328.76069999999999,null,724529.80573414604,0.6854499550290778,9.16651210067268,4.0363397817600761]
[null,null,null,null,27,30,6,21604.799999999999,1350.668793710912,339.76141990417824,781.90938972547735,0.10936634671110033,0.27393489650638658,355.3963,null,329.79199999999997,null,724529.80573414604,0.56418922496733936,11.136663071761635,3.9753447995709359]
[null,null,null,null,28,30,6,28806.400000000001,1412.314563213097,332.03383868475254,781.90938972547735,0.11669102856055735,0.27393489650638658,373.94310000000002,null,348.26929999999999,null,724529.80573414604,0.49059607704972835,12.807247348907568,4.2535259924335911]
[null,null,null,null,29,30,6,36008,1470.7926476341918,305.88961581388338,781.90938972547735,0.11355388984676279,0.27393489650638658,407.35539999999997,null,381.4024,null,724529.80573414604,0.43988303410997487,14.283763682526413,4.8082464117679837]
[null,null,null,null,30,30,6,43209.599999999999,1527.0206274486845,275.45042143281006,781.90938972547735,9.829199735965985E-2,0.27393489650638658,471.5102,null,445.16030000000001,null,724529.80573414604,0.40221810668269609,15.621338778108013,5.543722240487357]
[null,null,null,null,31,30,6,50411.199999999997,1581.5435875470591,282.35888362039248,781.90938972547735,9.6735492763855194E-2,0.27393489650638658,476.30270000000002,null,450.05119999999999,null,724529.80573414604,0.37282103048114268,16.853087120838776,5.6011823225413728]
[null,null,null,null,32,30,6,57612.800000000003,1634.7166808899208,257.70348840807634,781.90938972547735,8.7467728738752415E-2,0.27393489650638658,526.08169999999996,null,499.46370000000002,null,724529.80573414604,0.34905137918770679,18.000746256328998,6.3434014455455436]
[null,null,null,null,33,30,6,64814.400000000001,1686.7865975662185,260.72698724175592,781.90938972547735,8.3975341073851045E-2,0.27393489650638658,535.08190000000002,null,508.51569999999998,null,724529.80573414604,0.32931609660597122,19.079496483578989,6.4695512168142617]
[null,null,null,null,34,30,6,72016,1737.9329511281535,241.387231156301,781.90938972547735,7.6823660082618886E-2,0.27393489650638658,583.91890000000001,null,557.02020000000005,null,724529.80573414604,0.3125895115304031,20.100435476602581,7.1997716813894845]
[null,null,null,null,35,30,6,7201.6,1207.8877495429017,205.77770481936093,781.90938972547735,6.1802739815380467E-2,0.27393489650638658,477.89190000000002,null,450.29300000000001,null,724529.80573414604,0.9469608873361508,6.6351054105882943,5.8698669547472546]
[]
[]
["Configuration Comparisons",null,null,null,"1-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,573.18970000000002,576.92859999999996,223.65430000000001,224.9513]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,349.98660000000001,244.5993,162.9375,121.8078]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,268.10169999999999,165.09229999999999,146.65430000000001,98.954599999999999]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,240.91569999999999,137.33779999999999,148.364,91.849900000000005]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,197.08199999999999,119.9027,142.22929999999999,89.020899999999997]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,200.57919999999999,120.13460000000001,158.149,93.206000000000003]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,217.93350000000001,123.45610000000001,181.29560000000001,98.116699999999994]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,307.95620000000002,130.01220000000001,270.05,105.3974]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,310.31279999999998,155.8005,281.67149999999998,131.7628]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,417.27499999999998,194.1944,389.61989999999997,170.21340000000001]
[]
[null,null,null,null,"2-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T"]
[null,null,null,null,"Device Index","Diameter","Height","React Mass","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s"]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,545.9384,0,327.05270000000002,0,3220.1324699295378,0.94705648044932267,6.634435682440591]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,325.27030000000002,0,235.55420000000001,0,7245.2980573414598,0.68552246385666704,9.1655425437572688]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,265.69749999999999,0,203.3827,0,12880.529879718151,0.68552246385666704,9.1655425437572688]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,246.02379999999999,0,195.06890000000001,0,20125.82793705961,0.68552246385666704,9.1655425437572688]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,256.91950000000003,0,215.64439999999999,0,51522.119518872605,0.68552246385666704,9.1655425437572688]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,215.5111,0,183.73740000000001,0,97409.007215368518,0.68538765177509742,9.1673453569037253]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,231.47749999999999,0,202.40110000000001,0,157786.49102654736,0.56418025291273877,11.136840176062314]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,296.14530000000002,0,266.34649999999999,0,232654.57095240912,0.564202654409663,11.136397991168288]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,318.73379999999997,0,292.08150000000001,0,503145.6984264903,0.68544415531677283,9.1665896607957205]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,354.59019999999998,0,328.76069999999999,0,724529.80573414604,0.6854499550290778,9.16651210067268]
[]
[]
["Plant Capacity vs. LCoE "]
[null,null,null,null,"Plant Capacity",null,"LCoE "]
[null,null,null,null,1,null,1106.4872]
[null,null,null,null,2,null,695.8288]
[null,null,null,null,4,null,416.16239999999999]
[null,null,null,null,10,null,305.79349999999999]
[null,null,null,null,20,null,260.25389999999999]
[null,null,null,null,40,null,234.56049999999999]
[null,null,null,null,80,null,219.26830000000001]
[null,null,null,null,160,null,208.84909999999999]
[null,null,null,null,320,null,201.17679999999999]
[null,null,null,null,640,null,195.1018]
[]
["Sensitivity to Capacity Factor"]
[null,null,null,null,"Capacity Factor","LCoE"]
[null,null,null,null,0.1,414.56]
[null,null,null,null,0.2,261.3451]
[null,null,null,null,0.3,215.5111]
[null,null,null,null,0.4,200.00659999999999]
[null,null,null,null,0.5,197.2039]
[null,null,null,null,0.6,204.72130000000001]
[null,null,null,null,0.7,225.86850000000001]
[null,null,null,null,0.8,274.89839999999998]
[null,null,null,null,0.9,416.97390000000001]
[null,null,null,null,0.9,416.97390000000001]
[]
["Sensitivity to FCR"]
[null,null,null,null,"FCR","LCoE"]
[null,null,null,null,0.05,172.8383]
[null,null,null,null,0.06,194.1747]
[null,null,null,null,7.0000000000000007E-2,215.5111]
[null,null,null,null,0.08,236.8476]
[null,null,null,null,0.09,258.18400000000003]
[null,null,null,null,0.1,279.5204]
[null,null,null,null,0.11,300.85680000000002]
[null,null,null,null,0.12,322.19330000000002]
[null,null,null,null,0.13,343.52969999999999]
[null,null,null,null,0.14000000000000001,364.86610000000002]
[]
["Sensitivity to Structural Cost"]
[null,null,null,null,"Multiplier","Structural ($/kW)","LCoE ($/MWh)"]
[null,null,null,null,0.1,111.7003,170.8338]
[null,null,null,null,0.2,223.4006,175.798]
[null,null,null,null,0.4,446.80119999999999,185.72630000000001]
[null,null,null,null,0.6,670.20180000000005,195.65450000000001]
[null,null,null,null,0.8,893.60230000000001,205.58279999999999]
[null,null,null,null,1,1117.0029,215.5111]
[null,null,null,null,1.2,1340.4034999999999,225.43940000000001]
[null,null,null,null,1.4,1563.8041000000001,235.36770000000001]
[null,null,null,null,1.6,1787.2047,245.29599999999999]
[null,null,null,null,1.8,2010.6052999999999,255.2243]
[]
["Sensitivity to PTO Cost"]
[null,null,null,null,"Multiplier","$/kW PTO","LCoE"]
[null,null,null,null,0,0,152.76329999999999]
[null,null,null,null,0.2,282.38290000000001,165.31290000000001]
[null,null,null,null,0.4,564.76570000000004,177.86240000000001]
[null,null,null,null,0.6,847.14859999999999,190.41200000000001]
[null,null,null,null,0.8,1129.5315000000001,202.9616]
[null,null,null,null,1,1411.9143999999999,215.5111]
[null,null,null,null,1.2,1694.2972,228.0607]
[null,null,null,null,1.4,1976.6801,240.61019999999999]
[null,null,null,null,1.6,2259.0630000000001,253.15979999999999]
[null,null,null,null,1.8,2541.4458,265.70929999999998]
[]
["Sensitivity to Mooring Cost"]
[null,null,null,null,"Multiplier","$/kW Mooring","LCoE"]
[null,null,null,null,0,0,179.3168]
[null,null,null,null,0.2,162.88470000000001,186.5557]
[null,null,null,null,0.4,325.76940000000002,193.7945]
[null,null,null,null,0.6,488.65410000000003,201.0334]
[null,null,null,null,0.8,651.53880000000004,208.2723]
[null,null,null,null,1,814.42349999999999,215.5111]
[null,null,null,null,1.2,977.30820000000006,222.75]
[null,null,null,null,1.4,1140.1929,229.9888]
[null,null,null,null,1.6,1303.0776000000001,237.2277]
[null,null,null,null,1.8,1465.9622999999999,244.4666]
[]
["Sensitivity to Installation Cost"]
[null,null,null,null,"Multiplier","$/kW Installation","LCoE"]
[null,null,null,null,0,0,212.02629999999999]
[null,null,null,null,0.2,170.91,212.72329999999999]
[null,null,null,null,0.4,341.82,213.42019999999999]
[null,null,null,null,0.6,512.73,214.1172]
[null,null,null,null,0.8,683.64,214.8142]
[null,null,null,null,1,854.55,215.5111]
[null,null,null,null,1.2,1025.46,216.2081]
[null,null,null,null,1.4,1196.3699999999999,216.905]
[null,null,null,null,1.6,1367.28,217.602]
[null,null,null,null,1.8,1538.18,218.29900000000001]
[]
["Sensitivity to O&M Cost"]
[null,null,null,null,"O&M % of CAPEX","LCoE"]
[null,null,null,null,0,182.37209999999999]
[null,null,null,null,4.0000000000000001E-3,189.7363]
[null,null,null,null,8.0000000000000002E-3,197.10059999999999]
[null,null,null,null,1.2E-2,204.4648]
[null,null,null,null,1.6E-2,211.82900000000001]
[null,null,null,null,0.02,219.19319999999999]
[null,null,null,null,2.4E-2,226.5575]
[null,null,null,null,2.8000000000000001E-2,233.92169999999999]
[null,null,null,null,3.2000000000000001E-2,241.2859]
[null,null,null,null,3.5999999999999997E-2,248.65010000000001]
[]
["Sensitivity to Insurance Cost"]
[null,null,null,null,"Multiplier","LCOE ($/MWh)"]
[null,null,null,null,0,182.98750000000001]
[null,null,null,null,4.0000000000000001E-3,195.99690000000001]
[null,null,null,null,8.0000000000000002E-3,209.00640000000001]
[null,null,null,null,1.2E-2,222.01580000000001]
[null,null,null,null,1.6E-2,235.02529999999999]
[null,null,null,null,0.02,248.03479999999999]
[null,null,null,null,2.4E-2,261.04419999999999]
[null,null,null,null,2.8000000000000001E-2,274.05369999999999]
[null,null,null,null,3.2000000000000001E-2,287.06319999999999]
[null,null,null,null,3.5999999999999997E-2,300.07260000000002]
[]
["Sensitivity to PTO Efficiency"]
[null,null,null,null,"PTO Efficiency","LCoE"]
[null,null,null,null,0.55000000000000004,268.65780000000001]
[null,null,null,null,0.6,254.46039999999999]
[null,null,null,null,0.65,242.46100000000001]
[null,null,null,null,0.7,232.1891]
[null,null,null,null,0.75,223.29239999999999]
[null,null,null,null,0.8,215.5111]
[null,null,null,null,0.85,208.6481]
[null,null,null,null,0.9,202.83090000000001]
[null,null,null,null,0.94999999999999896,197.42949999999999]
[null,null,null,null,0.999999999999999,192.5771]
[]
["Sensitivity to Availability"]
[null,null,null,null,"Farm Availability","LCoE"]
[null,null,null,null,0.64,319.89929999999998]
[null,null,null,null,0.68,301.08170000000001]
[null,null,null,null,0.72,284.35489999999999]
[null,null,null,null,0.76,269.38889999999998]
[null,null,null,null,0.8,255.9195]
[null,null,null,null,0.84,243.7328]
[null,null,null,null,0.88,232.654]
[null,null,null,null,0.92,222.53870000000001]
[null,null,null,null,0.96,213.2662]
[null,null,null,null,1,204.73560000000001]
[]
[]
[]
[]
[]
[]
["Monte Carlo"]
[null,null,"Outputs"]
[null,null,null,null,null,"LCoE ($/MWh)"]
[null,null,null,"50 Percentile",null,232.63711578947346]
[null,null,null,"10 Percentile",null,206.78854736842089]
[null,null,null,"90 Percentile",null,258.48568421052602]
[null,null,null,"1 Percentile",null,192.01793684210514]
[null,null,null,"99 Percentile",null,284.33425263157858]

{"sheet":"Case 2","index":2,"n_rows":350,"n_cols":21,"rows_kept":350,"cut":false,"hidden":false,"merged":[]}
[]
["CAPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %","in % Total"," +%"," -%","MC"]
[null,null,1.1000000000000001,"Marine Energy Converter (MEC)",346782971.82966411,355220.13530318567,3467.8297182966412,99.050392887975846,0.61195181313378544,0.42232770084102844]
[null,null,"1.1.1","Structural Assembly",105777261.58316211,108350.80215538191,1057.7726158316211,30.212784852575531,0.18666022346085007,0.12882024584419219,0.5,-0.5,1]
[null,null,"1.1.2","Power Take-Off System (PTO)",125614691.10529864,128670.87254909774,1256.1469110529865,35.878879637126524,0.22166641450862717,0.15297914833146595,0.5,-0.5,1]
[null,null,"1.1.3","Mooring, Foundation, and Sub-Structure ",115391019.14120333,118198.46059870603,1153.9101914120333,32.958728398273792,0.20362517516430823,0.14052830666537028,0.5,-0.5,1]
[null,null,1.2,"Balance of System (BOS)",168383811.48854244,172480.5574629131,1683.8381148854241,48.094872121077707,0.29713909595712362,0.33625887861440923]
[null,null,"1.2.1","Project Development",19139660.991593223,19605.325288089232,191.39660991593223,5.4667936287574275,3.3774871311514486E-2,2.3309128988682482E-2,1,-0.5,1]
[null,null,"1.2.2","Engineering and Management",10101309.476827579,10347.072407178408,101.01309476827579,2.8852012746873248,1.7825311942959002E-2,1.2301823196000884E-2,1,-0.5,1]
[null,null,"1.2.3","Electrical Infrastructure",31416766.754547358,32181.130689486508,314.16766754547359,8.9734598959383618,5.543970996271945E-2,3.8260733510940725E-2,1,-0.5,1]
[null,null,"1.2.6","Assembly & Installation",107726074.26557426,110347.02907815894,1077.2607426557427,30.769417321694593,0.19009920273993069,0.13119359645939258,1,-0.5,1]
[null,null,"1.2.6.1","Device",48404066.251413397,49581.727938755248,484.040662514134,13.825482128727719,8.5416408854555245E-2,5.8948621102876124E-2,1,-0.5,1]
[null,null,"1.2.6.2","Subsea Cables",59322008.014160857,60765.301139403688,593.22008014160861,16.943935192966872,0.10468279388537545,7.224497535651643E-2,1,-0.5,1]
[null,null,1.3,"Financial Costs ",51516678.331820659,52770.069276609873,515.16678331820651,14.714526500905354,9.0909090909090912E-2,6.2739298299604493E-2]
[null,null,"1.3.2","Insurance During Construction",10303335.666364131,10554.013855321975,103.0333566636413,2.9429053001810708,1.8181818181818181E-2,1.2547859659920899E-2,0.5,-0.3,1]
[null,null,"1.3.3","Construction Financing Costs",41213342.665456526,42216.0554212879,412.1334266545652,11.771621200724283,7.2727272727272724E-2,5.0191438639683596E-2,0.5,-0.3,1]
[]
[null,null,"Total CAPEX",null,894310025.73596442,916068.41786039073,5666.8346165002722,161.85979150995891,1,0.82132587775504207]
[]
["OPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %",null," +%"," -%","MC"]
[null,null,2.1,"Operations",9064100.2573596444,9284.6280854944616,57.878346165002725,36.984955375509799,0.50891134176572306,0.15769519649571465]
[null,null,"2.1.1","Environmental Monitoring",121000,123.94390689055392,1.21,0.49372573927600139,6.79364422339147E-3,2.1051310371913035E-3,1,-0.5,1]
[null,null,"2.1.3","Insurance",8943100.2573596444,9160.6841786039076,56.668346165002724,36.491229636233797,0.5021176975423316,0.15559006545852333,1,-0.5,1]
[null,null,2.2000000000000002,"Maintenance",8746664.6312961429,8959.4693112749592,87.46664631296143,35.689698027156538,0.49108865823427689,0.15217252220863581,1,-0.5,1]
[]
[null,null,"Total OPEX",null,17810764.888655789,18244.097396769423,145.34499247796415,72.674653402666337,1,0.30986771870435048]
[]
[null,null,"$/MWh",null,null,null,null,234.53444491262525]
[]
[null,null,"Technology LCoE",null,464393481.30155396,475692.08600842964,4611.1721566069455,199.77132918099926,1.7814836686740401,0.85177820791066816]
[]
["Tables for Plots"]
[null,null,null,"LCOE Table","%","LCoE",null,null,"CAPEX","%"]
[null,null,null,"Structural Assembly",0.12882024584419219,30.212784852575531,null,null,"Structural Assembly",0.18666022346085007]
[null,null,null,"Power Take-Off System (PTO)",0.15297914833146595,35.878879637126524,null,null,"Power Take-Off System (PTO)",0.22166641450862715]
[null,null,null,"Mooring, Foundation, and Sub-Structure ",0.14052830666537028,32.958728398273792,null,null,"Mooring, Foundation, and Sub-Structure ",0.2036251751643082]
[null,null,null,"Device Installation",5.8948621102876138E-2,13.825482128727719,null,null,"Device Installation",8.5416408854555245E-2]
[null,null,null,"Project Development",2.3309128988682485E-2,5.4667936287574275,null,null,"Project Development",3.3774871311514493E-2]
[null,null,null,"Engineering and Management",1.2301823196000886E-2,2.8852012746873248,null,null,"Engineering and Management",1.7825311942959002E-2]
[null,null,null,"Subsea Cables",0.11050570886745717,25.917395088905234,null,null,"Subsea Cables",0.1601225038480949]
[null,null,null,"Construction Financing and Insurance",6.2739298299604507E-2,14.714526500905354,null,null,"Construction Financing and Insurance",9.0909090909090898E-2]
[null,null,null,"Operations",0.15769519649571465,36.984955375509799]
[null,null,null,"Annual Maintennce & Repair",0.15217252220863584,35.689698027156538]
[]
[null,null,null,null,1,234.53444491262522," /MWh",null,null,1]
[]
["Study 1 - Device Trade-Offs - 1-Body WEC",null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"Steel Mass","M/P"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit","mT","mT/kW"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,573.18970000000002,576.92859999999996,223.65430000000001,224.9513,0.7238229473870883,0.25500460087280641]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,349.98660000000001,244.5993,162.9375,121.8078,2.0809909737378791,0.3640464003920551]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,268.10169999999999,165.09229999999999,146.65430000000001,98.954599999999999,5.0969199211840799,0.52863939868420362]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,240.91569999999999,137.33779999999999,148.364,91.849900000000005,10.00597260168349,0.72644460360603769]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,197.08199999999999,119.9027,142.22929999999999,89.020899999999997,27.218155564912479,0.8842459233411315]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,200.57919999999999,120.13460000000001,158.149,93.206000000000003,61.573389697830642,1.2051350124697549]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,217.93350000000001,123.45610000000001,181.29560000000001,98.116699999999994,118.31449048445478,1.6148616242421623]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,307.95620000000002,130.01220000000001,270.05,105.3974,203.89226186079924,3.0427432446525167]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,310.31279999999998,155.8005,281.67149999999998,131.7628,581.57726176657775,3.3836706664369687]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,417.27499999999998,194.1944,389.61989999999997,170.21340000000001,1073.5061565556339,5.2653031361269287]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Steel Mass",null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T","M/P"]
["Study 2 - Device Trade-Offs - 2-Body WEC",null,null,null,"Device Index","Diameter","Height","React Mass","mT","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s","mT/kW"]
[null,null,null,null,36,2,1,128,14.592701414176883,5.0400061172947686,2.8172138577788446,2.0053547169521337,1.120933778031227,708.94910000000004,null,500.27980000000002,null,3220.1324699295378,0.49064924715571573,12.805859468047879,2.8953737504607511]
[null,null,null,null,37,2,1,160,16.311847434266539,4.6977289001486406,2.8172138577788446,1.8691669394107735,1.120933778031227,801.71310000000005,null,579.79250000000002,null,3220.1324699295378,0.43993094313244341,14.282208163038902,3.472283688773615]
[null,null,null,null,38,2,1,192,17.881003145246829,4.5068565478224567,2.8172138577788446,1.7932875378457889,1.120933778031227,876.98220000000003,null,646.78250000000003,null,3220.1324699295378,0.40226205801110387,15.619631983800341,3.9675110480022391]
[null,null,null,null,39,2,1,224,19.336503502823696,4.2432431920591887,2.8172138577788446,1.6885225155465398,1.120933778031227,969.85860000000002,null,727.03660000000002,null,3220.1324699295378,0.37286186574058,16.851241396595743,4.5570104346152149]
[null,null,null,null,40,2,1,256,20.702022740713169,4.2399303270965083,2.8172138577788446,1.6875610838567663,1.120933778031227,1011.8819999999999,null,768.89139999999998,null,3220.1324699295378,0.34908967878964509,17.998771344270295,4.8826327660176085]
[null,null,null,null,41,2,1,288,21.994005037815676,4.194225731031195,2.8172138577788446,1.6688917104131067,1.120933778031227,1061.2268999999999,null,815.88379999999995,null,3220.1324699295378,0.32935228069835637,19.077400326048334,5.2438772846897335]
[null,null,null,null,42,2,1,320,23.224423300695634,4.0677728374485884,2.8172138577788446,1.618756970407546,1.120933778031227,1129.7168999999999,null,877.58219999999994,null,3220.1324699295378,0.31262389578244953,20.098224710090506,5.7093707610434281]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,545.9384,null,327.05270000000002,null,3220.1324699295378,0.94705648044932267,6.634435682440591,1.5722715348759024]
[null,null,null,null,44,2,1,64,10.401679917220859,5.4396840173709311,2.8172138577788446,2.1643815005564071,1.120933778031227,561.60270000000003,null,366.31189999999998,null,3220.1324699295378,0.68552246385666704,9.1655425437572688,1.9121845835170632]
[null,null,null,null,45,2,1,96,12.662399849105192,5.3675404162520985,2.8172138577788446,2.1356764737301286,1.120933778031227,623.84360000000004,null,426.2921,null,3220.1324699295378,0.56424987490602518,11.135466017118816,2.3590693068216804]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,325.27030000000002,null,235.55420000000001,null,7245.2980573414598,0.68552246385666704,9.1655425437572688,1.1702496039378156]
[null,null,null,null,47,3,1.5,216,20.339004618997958,13.175496277504356,9.5080967700035988,1.5540186273949577,1.1209337780312274,381.93119999999999,null,286.30860000000001,null,7245.2980573414598,0.56424987490602518,11.135466017118816,1.5436993180837117]
[null,null,null,null,48,3,1.5,288,23.351173064166467,11.793910064492065,9.5080967700035988,1.3925049555892659,1.1209337780312274,449.47379999999998,null,345.56180000000001,null,7245.2980573414598,0.49064924715571573,12.805859468047879,1.9799348084287893]
[null,null,null,null,49,3,1.5,360,26.046608191861939,10.485548367929644,9.5080967700035988,1.2411895438327696,1.1209337780312274,527.25689999999997,null,413.54610000000002,null,7245.2980573414598,0.43993094313244341,14.282208163038902,2.4840482612741792]
[null,null,null,null,50,3,1.5,432,28.517057855893341,9.8240470942364375,9.5080967700035988,1.167132660714054,1.1209337780312274,588.73490000000004,null,469.06950000000001,null,7245.2980573414598,0.40226205801110387,15.619631983800341,2.902781061852167]
[null,null,null,null,51,3,1.5,576,32.982019444214799,9.8284264028887822,9.5080967700035988,1.1666819476834043,1.1209337780312274,646.04650000000004,null,526.41970000000003,null,7245.2980573414598,0.34908967878964509,17.998771344270295,3.3557782387748953]
[null,null,null,null,52,3,1.5,648,35.036708987429549,8.932230813143093,9.5080967700035988,1.0608556177505959,1.1209337780312274,730.03989999999999,null,601.01400000000001,null,7245.2980573414598,0.32935228069835637,19.077400326048334,3.9225037642193166]
[null,null,null,null,53,3,1.5,720,36.99905247931045,8.1731771683717884,9.5080967700035988,0.98089872988475235,1.1209337780312274,819.00229999999999,null,680.33100000000002,null,7245.2980573414598,0.31262389578244953,20.098224710090506,4.5268873679244104]
[null,null,null,null,54,3,1.5,72,12.365933726269247,11.448653466241375,9.5080967700035988,1.3503852360179707,1.1209337780312274,333.28609999999998,null,227.0008,null,7245.2980573414598,0.94705648044932267,6.634435682440591,1.0801212354564365]
[null,null,null,null,65,4,2,1024,47.543262922470383,13.696680632908105,22.536640270432667,0.7144768797771841,1.1208805311635082,614.35220000000004,null,521.40989999999999,null,12880.529879718151,0.34908967878964509,17.998771344270295,3.4711521861903782]
[null,null,null,null,66,4,2,1152,50.438470443504677,13.388546065642576,22.536640270432667,0.6913240379004788,1.1208805311635082,652.7559,null,558.24180000000001,null,12880.529879718151,0.32935228069835637,19.077400326048334,3.767285125375853]
[null,null,null,null,67,4,2,1280,53.210549896093859,13.221946034193113,22.536640270432667,0.6791627523923609,1.1208805311635082,685.21730000000002,null,589.82709999999997,null,12880.529879718151,0.31262389578244953,20.098224710090506,4.0244113656557596]
[null,null,null,null,68,4,2,128,18.965798387973873,18.790266791680562,22.536640270432667,0.93635661882396204,1.1208805311635082,277.98079999999999,null,203.53309999999999,null,12880.529879718151,0.94705648044932267,6.634435682440591,1.0093416234180894]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,265.69749999999999,null,203.3827,null,12880.529879718151,0.68552246385666704,9.1655425437572688,1.0110567746372385]
[null,null,null,null,70,4,2,384,29.907802505108087,23.312150926866806,22.536640270432667,1.1620322502076854,1.1208805311635082,304.0403,null,239.28319999999999,null,12880.529879718151,0.56424987490602518,11.135466017118816,1.2829276285544255]
[null,null,null,null,71,4,2,512,34.079648562080742,20.687620628053093,22.536640270432667,1.039124233015073,1.1208805311635082,356.85989999999998,null,286.99029999999999,null,12880.529879718151,0.49064924715571573,12.805859468047879,1.6473450076645169]
[null,null,null,null,72,4,2,640,37.82918352908932,19.092121000436876,22.536640270432667,0.96525225265217462,1.1208805311635082,403.96800000000002,null,330.29660000000001,null,12880.529879718151,0.43993094313244341,14.282208163038902,1.9814028796603422]
[null,null,null,null,73,4,2,768,41.278737877879166,16.514454511724548,22.536640270432667,0.84277019561256294,1.1208805311635082,478.49829999999997,null,397.22300000000001,null,12880.529879718151,0.40226205801110387,15.619631983800341,2.4995520044923705]
[null,null,null,null,74,4,2,896,44.500981519862165,16.124905801545083,22.536640270432667,0.8215209356159705,1.1208805311635082,512.71579999999994,null,430.0659,null,12880.529879718151,0.37286186574058,16.851241396595743,2.759766913838225]
[null,null,null,null,55,5,2.5,1000,51.89393625790651,26.825451391746004,43.949251872878108,0.71387676234278929,1.1191585089214868,372.34750000000003,null,312.90690000000001,null,20125.82793705961,0.43993094313244346,14.2822081630389,1.9345037479545972]
[null,null,null,null,56,5,2.5,1200,56.400406023162105,22.617877049900738,43.949251872878108,0.61332486274488507,1.1191585089214868,448.41550000000001,null,382.46249999999998,null,20125.82793705961,0.40226205801110393,15.619631983800339,2.4936206832643308]
[null,null,null,null,57,5,2.5,1400,60.622737404909138,21.705234224674232,43.949251872878108,0.5958561442038034,1.1191585089214868,486.97359999999998,null,419.2774,null,20125.82793705961,0.37286186574058006,16.851241396595743,2.7930008392166523]
[null,null,null,null,58,5,2.5,1600,64.6201159874377,20.010140808087382,43.949251872878108,0.54549201352703014,1.1191585089214868,544.33709999999996,null,472.94299999999998,null,20125.82793705961,0.34908967878964509,17.998771344270295,3.2293683791230778]
[null,null,null,null,59,5,2.5,1800,68.433652217998855,18.549188755224257,43.949251872878108,0.50437671788675342,1.1191585089214868,604.28110000000004,null,529.1662,null,20125.82793705961,0.32935228069835637,19.077400326048334,3.6893070161208512]
[null,null,null,null,60,5,2.5,2000,72.093278363003634,18.871137768019917,43.949251872878108,0.50458547053333913,1.1191585089214868,618.56700000000001,null,544.32619999999997,null,20125.82793705961,0.31262389578244953,20.098224710090506,3.820293150801799]
[null,null,null,null,61,5,2.5,200,27.536597514439023,25.04975257131375,43.949251872878108,0.64008294766914819,1.1191585089214868,266.86340000000001,null,204.92240000000001,null,20125.82793705961,0.94705648044932278,6.6344356824405901,1.0992762278208343]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,246.02379999999999,null,195.06890000000001,null,20125.82793705961,0.68552246385666704,9.1655425437572688,1.0051763723748772]
[null,null,null,null,63,5,2.5,600,41.603156319393392,32.035013688910738,43.949251872878108,0.83079410574539614,1.1191585089214868,286.43049999999999,null,232.77019999999999,null,20125.82793705961,0.56424987490602518,11.135466017118816,1.2986776507542048]
[null,null,null,null,64,5,2.5,800,47.012490719877491,30.041568426177385,43.949251872878108,0.7874190212344756,1.1191585089214868,322.21140000000003,null,266.56189999999998,null,20125.82793705961,0.49064924715571578,12.805859468047878,1.5649146560174974]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,256.91950000000003,null,215.64439999999999,null,51522.119518872605,0.68552246385666704,9.1655425437572688,1.2815669869944994]
[null,null,null,null,76,8,2.9,1536,80.574835854711708,53.118010531495756,125.65147918472255,0.46605155151847222,1.0774813587853977,286.28800000000001,null,244.59059999999999,null,51522.119518872605,0.56424987490602518,11.135466017118816,1.5169023660427892]
[null,null,null,null,77,8,2.9,2048,90.16349967597408,49.659234033059533,125.65147918472255,0.44188035605317888,1.0774813587853977,323.00959999999998,null,280.0249,null,51522.119518872605,0.49064924715571573,12.805859468047879,1.8156441884695549]
[null,null,null,null,78,8,2.9,2560,98.907541317308315,46.153433071876158,125.65147918472255,0.41310886500806898,1.0774813587853977,362.80500000000001,null,318.31549999999999,null,51522.119518872605,0.43993094313244341,14.282208163038902,2.1430159087684024]
[null,null,null,null,79,8,2.9,3072,107.05162172220511,42.931604069280397,125.65147918472255,0.38039745486596543,1.0774813587853977,404.91739999999999,null,358.84719999999999,null,51522.119518872605,0.40226205801110387,15.619631983800341,2.4935388286319737]
[null,null,null,null,80,8,2.9,3584,114.74108071348817,41.246812339805487,125.65147918472255,0.36580949493553394,1.0774813587853977,438.92849999999999,null,391.93729999999999,null,51522.119518872605,0.37286186574058,16.851241396595743,2.7818169260744687]
[null,null,null,null,81,8,2.9,4096,122.07061522602169,39.094157373126876,125.65147918472255,0.3505351553433646,1.0774813587853977,478.96129999999999,null,430.68439999999998,null,51522.119518872605,0.34908967878964509,17.998771344270295,3.1224772044820286]
[null,null,null,null,82,8,2.9,4608,129.10600197540734,38.367661508644716,125.65147918472255,0.3394770157911588,1.0774813587853977,504.14929999999998,null,455.40699999999998,null,51522.119518872605,0.32935228069835637,19.077400326048334,3.3649692709658141]
[null,null,null,null,83,8,2.9,5120,135.89513258790276,37.857345551800371,125.65147918472255,0.33378914002386917,1.0774813587853977,524.17089999999996,null,475.08920000000001,null,51522.119518872605,0.31262389578244953,20.098224710090506,3.5896635278339013]
[null,null,null,null,84,8,2.9,512,56.200884205809139,44.15385060309481,125.65147918472255,0.37965195445359251,1.0774813587853977,255.22929999999999,null,209.79470000000001,null,51522.119518872605,0.94705648044932267,6.634435682440591,1.2728421969582406]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,215.5111,null,183.73740000000001,null,97409.007215368518,0.68538765177509742,9.1673453569037253,1.0853607272613859]
[null,null,null,null,86,11,3.3,2905.2,138.80932681121985,130.66695785460874,239.22251784858648,0.5422309829584403,0.95350478874259215,214.88550000000001,null,184.37219999999999,null,97409.007215368518,0.5641371117202536,11.137691842360685,1.0623139092720824]
[null,null,null,null,87,11,3.3,3873.6,153.28157838056086,128.27821531983685,239.22251784858648,0.54086210482074382,0.95350478874259215,230.399,null,199.7345,null,97409.007215368518,0.49055039093466873,12.808440118063993,1.1949151147635082]
[null,null,null,null,88,11,3.3,4842,166.59223452780077,101.12640200472691,239.22251784858648,0.43922312739098984,0.95350478874259215,276.51029999999997,null,243.65899999999999,null,97409.007215368518,0.4398418686127471,14.285100522596071,1.6473663773780245]
[null,null,null,null,89,11,3.3,5810.4,179.07777354901026,85.398357531903955,239.22251784858648,0.38692823095346635,0.95350478874259215,320.9873,null,286.29320000000001,null,97409.007215368518,0.40218034184463614,15.622805625857282,2.0969697629384574]
[null,null,null,null,90,11,3.3,6778.8,190.93807898602978,81.584917507025352,239.22251784858648,0.35885001447657666,0.95350478874259215,343.13619999999997,null,307.88369999999998,null,97409.007215368518,0.37278594312642876,16.854673366931838,2.3403600177641648]
[null,null,null,null,91,11,3.3,7747.2,202.30338602405732,73.863101370525484,239.22251784858648,0.33737533518163276,0.95350478874259215,380.8218,null,344.29360000000003,null,97409.007215368518,0.34901847059330066,18.002443528271513,2.7388964485694474]
[null,null,null,null,92,11,3.3,8715.6,213.26415633168199,67.683685113822065,239.22251784858648,0.29537085396549323,0.95350478874259215,419.27769999999998,null,381.51589999999999,null,97409.007215368518,0.32928500575759523,19.081297955622624,3.150894576337572]
[null,null,null,null,93,11,3.3,9684,223.88625449917853,67.62295678382597,239.22251784858648,0.29322846462736535,0.95350478874259215,431.92419999999998,null,394.14890000000003,null,97409.007215368518,0.31255996718829354,20.10233544526336,3.3108025018025766]
[null,null,null,null,94,11,3.3,968.4,102.71798950261037,68.803649003490776,239.22251784858648,0.27550525146493055,0.95350478874259215,254.6782,null,217.1609,null,97409.007215368518,0.9468787477882723,6.6356809906821814,1.4929148524869507]
[null,null,null,null,95,14,3.7,10978.8,294.38522632740393,110.17493801448637,369.48611736856651,0.28495538779349261,0.8108905566343434,344.69319999999999,null,312.64609999999999,null,157786.49102654736,0.37281498966883486,16.853360195524413,2.6719799587152626]
[null,null,null,null,96,14,3.7,12547.2,310.48298792132192,107.52442098125677,369.48611736856651,0.27031522310796696,0.8108905566343434,362.09010000000001,null,329.87209999999999,null,157786.49102654736,0.34904571348036123,18.001038444304243,2.8875578690671961]
[null,null,null,null,97,14,3.7,14115.6,326.06592527593523,97.480247814062153,369.48611736856651,0.23175735980935763,0.8108905566343434,401.32479999999998,null,368.1096,null,157786.49102654736,0.32931074384996017,19.079806609778625,3.3449435407456782]
[null,null,null,null,98,14,3.7,15684,341.21785942660807,88.032552776488956,369.48611736856651,0.20987077678593616,0.8108905566343434,446.6046,null,412.2688,null,157786.49102654736,0.3125844250279885,20.100762559161403,3.8760418579811748]
[null,null,null,null,99,14,3.7,1568.4,172.31017479706207,91.566055619530374,369.48611736856651,0.20231862212746801,0.8108905566343434,272.82409999999999,null,238.95869999999999,null,157786.49102654736,0.94694674591532901,6.6352044972773951,1.8818127922101906]
[null,null,null,null,100,14,3.7,3136.8,199.14394525166884,144.65603673607848,369.48611736856651,0.32910482356759735,0.8108905566343434,232.27119999999999,null,202.46459999999999,null,157786.49102654736,0.68543922863599693,9.1666555468132938,1.3766722063248715]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,231.47749999999999,null,202.40110000000001,null,157786.49102654736,0.56418025291273877,11.136840176062314,1.3760680333302482]
[null,null,null,null,102,14,3.7,6273.6,241.56065306088885,148.13405313418033,369.48611736856651,0.35953227591623538,0.8108905566343434,253.94120000000001,null,224.2953,null,157786.49102654736,0.49058821151214987,12.807452685853983,1.6306895541572901]
[null,null,null,null,103,14,3.7,7842,260.13411784827281,136.29255008502773,369.48611736856651,0.34028069604787753,0.8108905566343434,278.18950000000001,null,247.94,null,157786.49102654736,0.43987594685929526,14.283993821533988,1.9086451730926235]
[null,null,null,null,104,14,3.7,9410.4,277.65751656051191,123.14923302465051,369.48611736856651,0.31355358943132988,0.8108905566343434,308.38380000000001,null,277.32369999999997,null,157786.49102654736,0.40221160490341951,15.621591298163381,2.2546426781637674]
[null,null,null,null,105,17,4.0999999999999996,11562,386.01542697816586,141.91486629645695,510.16955062697662,0.21963946485166802,0.68565970171731427,328.86270000000002,null,298.91300000000001,null,232654.57095240912,0.43989364237118272,14.283419222226058,2.7200492594749615]
[null,null,null,null,106,17,4.0999999999999996,13874.4,409.27710340093989,134.46109936591753,510.16955062697662,0.21390498793267124,0.68565970171731427,354.86259999999999,null,324.50729999999999,null,232654.57095240912,0.40222783860692557,15.620960818974508,3.0438327912755505]
[null,null,null,null,107,17,4.0999999999999996,16186.8,431.57262575328639,128.84200996226477,510.16955062697662,0.19888124585908148,0.68565970171731427,379.16250000000002,null,348.46609999999998,null,232654.57095240912,0.37283007242698063,16.852678396564048,3.3496266154159295]
[null,null,null,null,108,17,4.0999999999999996,18499.2,453.10324242856348,112.82026656011556,510.16955062697662,0.18544188723730254,0.68565970171731427,432.80840000000001,null,400.98349999999999,null,232654.57095240912,0.34905985967375036,18.000308924240617,4.0161511423759162]
[null,null,null,null,109,17,4.0999999999999996,20811.599999999999,474.00874103821013,104.68036048600301,510.16955062697662,0.17212516609232212,0.68565970171731427,473.21469999999999,null,440.72789999999998,null,232654.57095240912,0.3293241086640763,19.07903230245644,4.5281535030784559]
[null,null,null,null,110,17,4.0999999999999996,23124,494.39090009125039,101.61722629754065,510.16955062697662,0.15588757332459169,0.68565970171731427,499.26710000000003,null,466.4853,null,232654.57095240912,0.3125971250580063,20.099945916053013,4.8652272661295388]
[null,null,null,null,111,17,4.0999999999999996,2312.4,271.43989625326952,69.047517759192985,510.16955062697662,9.3350494507763254E-2,0.68565970171731427,430.06529999999998,null,392.60120000000001,null,232654.57095240912,0.94698205424991466,6.6349571029161378,3.9312042642855185]
[null,null,null,null,112,17,4.0999999999999996,4624.8,306.00656014468137,108.38422694086567,510.16955062697662,0.14847540061082137,0.68565970171731427,339.21600000000001,null,307.08210000000003,null,232654.57095240912,0.68546601036385502,9.1662973979473943,2.8233495664607937]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,296.14530000000002,null,266.34649999999999,null,232654.57095240912,0.564202654409663,11.136397991168288,2.3129725724635009]
[null,null,null,null,114,17,4.0999999999999996,9249.6,361.47872264573977,142.87875548810834,510.16955062697662,0.20880984869934607,0.68565970171731427,313.76839999999999,null,283.86329999999998,null,232654.57095240912,0.49060785025435155,12.806940011094648,2.5299683036210747]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,318.73379999999997,null,292.08150000000001,null,503145.6984264903,0.68544415531677283,9.1665896607957205,3.1181774396637665]
[null,null,null,null,17,25,5.3,15003.6,847.43039764669004,279.21587635534297,768.58481071538995,0.14548328620487344,0.39786718190422315,314.99360000000001,null,288.69900000000001,null,503145.6984264903,0.56418437381708064,11.136758830574621,3.0350365771042731]
[null,null,null,null,18,25,5.3,20004.8,893.93825024126829,297.07161705519206,768.58481071538995,0.16452434819053705,0.39786718190422315,314.54730000000001,null,288.47590000000002,null,503145.6984264903,0.49059182418795072,12.807358372879108,3.0091674832577024]
[null,null,null,null,19,25,5.3,25006,937.80634180925529,282.88454230414305,768.58481071538995,0.16108614370150245,0.39786718190422315,336.62569999999999,null,310.38440000000003,null,503145.6984264903,0.43987920206431175,14.283888116767486,3.3151558376808503]
[null,null,null,null,20,25,5.3,30007.200000000001,979.79932954140918,229.36972506585434,768.58481071538995,0.15146157853899186,0.39786718190422315,403.94529999999997,null,376.81819999999999,null,503145.6984264903,0.40221459119874925,15.621475313596541,4.2717029427493056]
[null,null,null,null,21,25,5.3,35008.400000000001,1020.3714548832179,212.55169310111452,768.58481071538995,0.11826641397654965,0.39786718190422315,441.44159999999999,null,413.9452,null,503145.6984264903,0.37281776423995711,16.853234770045809,4.8005802259020802]
[null,null,null,null,22,25,5.3,40009.599999999999,1059.8186812653521,217.91688760514251,768.58481071538995,0.11675076384632978,0.39786718190422315,445.90620000000001,null,418.6003,null,503145.6984264903,0.34904831576409734,18.000904239933497,4.8634077556472128]
[null,null,null,null,23,25,5.3,45010.8,1098.3465855888555,210.04491227432615,768.58481071538995,0.11325567946124923,0.39786718190422315,471.70839999999998,null,444.22219999999999,null,503145.6984264903,0.3293132023937585,19.07966416623287,5.2291034983716989]
[null,null,null,null,24,25,5.3,50012,1136.1048471440658,199.28839285767953,768.58481071538995,0.1041139709126456,0.39786718190422315,504.96780000000001,null,477.17770000000002,null,503145.6984264903,0.31258676128033375,20.100612327419416,5.7008079138628389]
[null,null,null,null,25,25,5.3,5001.2,738.17329382051025,186.29388376537543,768.58481071538995,9.0924295585407711E-2,0.39786718190422315,372.4212,null,344.25060000000002,null,503145.6984264903,0.94695324113753421,6.635158985919797,3.9624129300465372]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,354.59019999999998,null,328.76069999999999,null,724529.80573414604,0.6854499550290778,9.16651210067268,4.0363397817600761]
[null,null,null,null,27,30,6,21604.799999999999,1350.668793710912,339.76141990417824,781.90938972547735,0.10936634671110033,0.27393489650638658,355.3963,null,329.79199999999997,null,724529.80573414604,0.56418922496733936,11.136663071761635,3.9753447995709359]
[null,null,null,null,28,30,6,28806.400000000001,1412.314563213097,332.03383868475254,781.90938972547735,0.11669102856055735,0.27393489650638658,373.94310000000002,null,348.26929999999999,null,724529.80573414604,0.49059607704972835,12.807247348907568,4.2535259924335911]
[null,null,null,null,29,30,6,36008,1470.7926476341918,305.88961581388338,781.90938972547735,0.11355388984676279,0.27393489650638658,407.35539999999997,null,381.4024,null,724529.80573414604,0.43988303410997487,14.283763682526413,4.8082464117679837]
[null,null,null,null,30,30,6,43209.599999999999,1527.0206274486845,275.45042143281006,781.90938972547735,9.829199735965985E-2,0.27393489650638658,471.5102,null,445.16030000000001,null,724529.80573414604,0.40221810668269609,15.621338778108013,5.543722240487357]
[null,null,null,null,31,30,6,50411.199999999997,1581.5435875470591,282.35888362039248,781.90938972547735,9.6735492763855194E-2,0.27393489650638658,476.30270000000002,null,450.05119999999999,null,724529.80573414604,0.37282103048114268,16.853087120838776,5.6011823225413728]
[null,null,null,null,32,30,6,57612.800000000003,1634.7166808899208,257.70348840807634,781.90938972547735,8.7467728738752415E-2,0.27393489650638658,526.08169999999996,null,499.46370000000002,null,724529.80573414604,0.34905137918770679,18.000746256328998,6.3434014455455436]
[null,null,null,null,33,30,6,64814.400000000001,1686.7865975662185,260.72698724175592,781.90938972547735,8.3975341073851045E-2,0.27393489650638658,535.08190000000002,null,508.51569999999998,null,724529.80573414604,0.32931609660597122,19.079496483578989,6.4695512168142617]
[null,null,null,null,34,30,6,72016,1737.9329511281535,241.387231156301,781.90938972547735,7.6823660082618886E-2,0.27393489650638658,583.91890000000001,null,557.02020000000005,null,724529.80573414604,0.3125895115304031,20.100435476602581,7.1997716813894845]
[null,null,null,null,35,30,6,7201.6,1207.8877495429017,205.77770481936093,781.90938972547735,6.1802739815380467E-2,0.27393489650638658,477.89190000000002,null,450.29300000000001,null,724529.80573414604,0.9469608873361508,6.6351054105882943,5.8698669547472546]
[]
[]
["Configuration Comparisons",null,null,null,"1-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,573.18970000000002,576.92859999999996,223.65430000000001,224.9513]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,349.98660000000001,244.5993,162.9375,121.8078]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,268.10169999999999,165.09229999999999,146.65430000000001,98.954599999999999]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,240.91569999999999,137.33779999999999,148.364,91.849900000000005]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,197.08199999999999,119.9027,142.22929999999999,89.020899999999997]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,200.57919999999999,120.13460000000001,158.149,93.206000000000003]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,217.93350000000001,123.45610000000001,181.29560000000001,98.116699999999994]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,307.95620000000002,130.01220000000001,270.05,105.3974]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,310.31279999999998,155.8005,281.67149999999998,131.7628]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,417.27499999999998,194.1944,389.61989999999997,170.21340000000001]
[]
[null,null,null,null,"2-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T"]
[null,null,null,null,"Device Index","Diameter","Height","React Mass","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s"]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,545.9384,0,327.05270000000002,0,3220.1324699295378,0.94705648044932267,6.634435682440591]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,325.27030000000002,0,235.55420000000001,0,7245.2980573414598,0.68552246385666704,9.1655425437572688]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,265.69749999999999,0,203.3827,0,12880.529879718151,0.68552246385666704,9.1655425437572688]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,246.02379999999999,0,195.06890000000001,0,20125.82793705961,0.68552246385666704,9.1655425437572688]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,256.91950000000003,0,215.64439999999999,0,51522.119518872605,0.68552246385666704,9.1655425437572688]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,215.5111,0,183.73740000000001,0,97409.007215368518,0.68538765177509742,9.1673453569037253]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,231.47749999999999,0,202.40110000000001,0,157786.49102654736,0.56418025291273877,11.136840176062314]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,296.14530000000002,0,266.34649999999999,0,232654.57095240912,0.564202654409663,11.136397991168288]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,318.73379999999997,0,292.08150000000001,0,503145.6984264903,0.68544415531677283,9.1665896607957205]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,354.59019999999998,0,328.76069999999999,0,724529.80573414604,0.6854499550290778,9.16651210067268]
[]
[]
["Plant Capacity vs. LCoE "]
[null,null,null,null,"Plant Capacity",null,"LCoE "]
[null,null,null,null,1,null,1046.4179999999999]
[null,null,null,null,2,null,675.39099999999996]
[null,null,null,null,4,null,413.42720000000003]
[null,null,null,null,10,null,312.19349999999997]
[null,null,null,null,20,null,276.82069999999999]
[null,null,null,null,40,null,253.43709999999999]
[null,null,null,null,80,null,238.298]
[null,null,null,null,160,null,227.81790000000001]
[null,null,null,null,320,null,220.02119999999999]
[null,null,null,null,640,null,213.8133]
[]
["Sensitivity to Capacity Factor"]
[null,null,null,null,"Capacity Factor","LCoE"]
[null,null,null,null,0.1,420.31450000000001]
[null,null,null,null,0.2,277.9889]
[null,null,null,null,0.3,234.53440000000001]
[null,null,null,null,0.4,217.59909999999999]
[null,null,null,null,0.5,214.2978]
[null,null,null,null,0.6,219.22329999999999]
[null,null,null,null,0.7,237.215]
[null,null,null,null,0.8,267.78660000000002]
[null,null,null,null,0.9,352.06319999999999]
[null,null,null,null,0.9,352.06319999999999]
[]
["Sensitivity to FCR"]
[null,null,null,null,"FCR","LCoE"]
[null,null,null,null,0.05,188.28880000000001]
[null,null,null,null,0.06,211.41159999999999]
[null,null,null,null,7.0000000000000007E-2,234.53440000000001]
[null,null,null,null,0.08,257.65730000000002]
[null,null,null,null,0.09,280.7801]
[null,null,null,null,0.1,303.90289999999999]
[null,null,null,null,0.11,327.0258]
[null,null,null,null,0.12,350.14859999999999]
[null,null,null,null,0.13,373.27140000000003]
[null,null,null,null,0.14000000000000001,396.39420000000001]
[]
["Sensitivity to Structural Cost"]
[null,null,null,null,"Multiplier","Structural ($/kW)","LCoE ($/MWh)"]
[null,null,null,null,0.1,105.7773,192.2012]
[null,null,null,null,0.2,211.55449999999999,196.9049]
[null,null,null,null,0.4,423.10899999999998,206.31229999999999]
[null,null,null,null,0.6,634.66359999999997,215.71960000000001]
[null,null,null,null,0.8,846.21810000000005,225.12700000000001]
[null,null,null,null,1,1057.7726,234.53440000000001]
[null,null,null,null,1.2,1269.3271,243.9418]
[null,null,null,null,1.4,1480.8816999999999,253.3492]
[null,null,null,null,1.6,1692.4362000000001,262.75659999999999]
[null,null,null,null,1.8,1903.9907000000001,272.16399999999999]
[]
["Sensitivity to PTO Cost"]
[null,null,null,null,"Multiplier","$/kW PTO","LCoE"]
[null,null,null,null,0,0,178.67619999999999]
[null,null,null,null,0.2,251.2294,189.84780000000001]
[null,null,null,null,0.4,502.4588,201.01949999999999]
[null,null,null,null,0.6,753.68809999999996,212.19110000000001]
[null,null,null,null,0.8,1004.9175,223.36279999999999]
[null,null,null,null,1,1256.1469,234.53440000000001]
[null,null,null,null,1.2,1507.3762999999999,245.70609999999999]
[null,null,null,null,1.4,1758.6057000000001,256.87779999999998]
[null,null,null,null,1.6,2009.8351,268.04939999999999]
[null,null,null,null,1.8,2261.0644000000002,279.22109999999998]
[]
["Sensitivity to Mooring Cost"]
[null,null,null,null,"Multiplier","$/kW Mooring","LCoE"]
[null,null,null,null,0,0,183.22239999999999]
[null,null,null,null,0.2,230.78200000000001,193.48480000000001]
[null,null,null,null,0.4,461.5641,203.74719999999999]
[null,null,null,null,0.6,692.34609999999998,214.00960000000001]
[null,null,null,null,0.8,923.12819999999999,224.27199999999999]
[null,null,null,null,1,1153.9102,234.53440000000001]
[null,null,null,null,1.2,1384.6922,244.79689999999999]
[null,null,null,null,1.4,1615.4743000000001,255.05930000000001]
[null,null,null,null,1.6,1846.2563,265.32170000000002]
[null,null,null,null,1.8,2077.0383000000002,275.58409999999998]
[]
["Sensitivity to Installation Cost"]
[null,null,null,null,"Multiplier","$/kW Installation","LCoE"]
[null,null,null,null,0,0,230.1388]
[null,null,null,null,0.2,215.45,231.0179]
[null,null,null,null,0.4,430.9,231.89709999999999]
[null,null,null,null,0.6,646.36,232.77619999999999]
[null,null,null,null,0.8,861.81,233.65530000000001]
[null,null,null,null,1,1077.26,234.53440000000001]
[null,null,null,null,1.2,1292.71,235.4136]
[null,null,null,null,1.4,1508.17,236.2927]
[null,null,null,null,1.6,1723.62,237.17179999999999]
[null,null,null,null,1.8,1939.07,238.05090000000001]
[]
["Sensitivity to O&M Cost"]
[null,null,null,null,"O&M % of CAPEX","LCoE"]
[null,null,null,null,0,198.84469999999999]
[null,null,null,null,4.0000000000000001E-3,206.7758]
[null,null,null,null,8.0000000000000002E-3,214.70679999999999]
[null,null,null,null,1.2E-2,222.6379]
[null,null,null,null,1.6E-2,230.56890000000001]
[null,null,null,null,0.02,238.5]
[null,null,null,null,2.4E-2,246.43100000000001]
[null,null,null,null,2.8000000000000001E-2,254.3621]
[null,null,null,null,3.2000000000000001E-2,262.29309999999998]
[null,null,null,null,3.5999999999999997E-2,270.22410000000002]
[]
["Sensitivity to Insurance Cost"]
[null,null,null,null,"Multiplier","LCOE ($/MWh)"]
[null,null,null,null,0,198.04320000000001]
[null,null,null,null,4.0000000000000001E-3,212.6397]
[null,null,null,null,8.0000000000000002E-3,227.2362]
[null,null,null,null,1.2E-2,241.83269999999999]
[null,null,null,null,1.6E-2,256.42919999999998]
[null,null,null,null,0.02,271.02569999999997]
[null,null,null,null,2.4E-2,285.62220000000002]
[null,null,null,null,2.8000000000000001E-2,300.21870000000001]
[null,null,null,null,3.2000000000000001E-2,314.8152]
[null,null,null,null,3.5999999999999997E-2,329.41160000000002]
[]
["Sensitivity to PTO Efficiency"]
[null,null,null,null,"PTO Efficiency","LCoE"]
[null,null,null,null,0.55000000000000004,299.13380000000001]
[null,null,null,null,0.6,282.04629999999997]
[null,null,null,null,0.65,267.43430000000001]
[null,null,null,null,0.7,254.90170000000001]
[null,null,null,null,0.75,244.0378]
[null,null,null,null,0.8,234.53440000000001]
[null,null,null,null,0.85,226.1481]
[null,null,null,null,0.9,218.67019999999999]
[null,null,null,null,0.94999999999999896,212.2808]
[null,null,null,null,0.999999999999999,206.3193]
[]
["Sensitivity to Availability"]
[null,null,null,null,"Farm Availability","LCoE"]
[null,null,null,null,0.64,348.13709999999998]
[null,null,null,null,0.68,327.65839999999997]
[null,null,null,null,0.72,309.45519999999999]
[null,null,null,null,0.76,293.16809999999998]
[null,null,null,null,0.8,278.50970000000001]
[null,null,null,null,0.84,265.2473]
[null,null,null,null,0.88,253.19059999999999]
[null,null,null,null,0.92,242.1823]
[null,null,null,null,0.96,232.09139999999999]
[null,null,null,null,1,222.80770000000001]
[]
[]
["Monte Carlo"]
[null,null,null,"LCoE ($/MWh)"]
[null,"50 Percentile",null,251.34538105263161]
[null,"10 Percentile",null,227.78175157894739]
[null,"90 Percentile",null,278.83628210526302]
[null,"1 Percentile",null,212.07266526315792]
[null,"99 Percentile",null,306.32718315789441]

{"sheet":"Case 3","index":3,"n_rows":341,"n_cols":21,"rows_kept":341,"cut":false,"hidden":false,"merged":[]}
[]
["CAPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %","in % Total"," +%"," -%","MC"]
[null,null,1.1000000000000001,"Marine Energy Converter (MEC)",198517098.17214012,830730.64783096826,1985.1709817214009,56.746212541096753,0.62821615445170786,0.43764427189842675]
[null,null,"1.1.1","Structural Assembly",25892251.459207859,108350.80215538191,258.92251459207858,7.4013131261755047,8.1937177157886482E-2,5.7081206818014422E-2,0.5,-0.5,1]
[null,null,"1.1.2","Power Take-Off System (PTO)",142577324.24768081,596640.56158818188,1425.773242476808,40.755799977914521,0.45119226089645936,0.31432128433337703,0.5,-0.5,1]
[null,null,"1.1.3","Mooring, Foundation, and Sub-Structure ",30047522.465251438,125739.28408740455,300.47522465251438,8.5890994370067268,9.508671639736202E-2,6.6241780747035295E-2,0.5,-0.5,1]
[null,null,1.2,"Balance of System (BOS)",88756777.178789198,371418.76283718593,887.56777178789207,25.371169479230158,0.28087475463920114,0.27693340974178871]
[null,null,"1.2.1","Project Development",14546076.020928025,60870.68200939431,145.46076020928024,4.1580031600440464,4.6031702177641666E-2,3.2067801251245656E-2,1,-0.5,1]
[null,null,"1.2.2","Engineering and Management",5632821.0853123404,23571.557071924592,56.328210853123394,1.6101447454966058,1.7825311942958999E-2,1.2417932285500165E-2,1,-0.5,1]
[null,null,"1.2.3","Electrical Infrastructure",31716614.427700669,132723.90082833928,317.16614427700671,9.0662102154931734,0.10036863187834935,6.9921406045628964E-2,1,-0.5,1]
[null,null,"1.2.6","Assembly & Installation",36861265.644848168,154252.62292752776,368.61265644848169,10.536811358196331,0.11664910864025113,8.1263135079706963E-2,1,-0.5,1]
[null,null,"1.2.6.1","Device",19812750.160153128,82910.031062336959,198.12750160153129,5.6634846165078709,6.2698325883904282E-2,4.3678538009994619E-2,1,-0.5,1]
[null,null,"1.2.6.2","Subsea Cables",17048515.48469504,71342.5918651908,170.48515484695039,4.8733267416884614,5.3950782756346863E-2,3.7584597069712344E-2,1,-0.5,1]
[null,null,1.3,"Financial Costs ",28727387.535092935,120214.94106681545,287.27387535092936,8.2117382020326914,9.0909090909090925E-2,6.3331454656050862E-2]
[null,null,"1.3.2","Insurance During Construction",5745477.5070185866,24042.988213363089,57.454775070185867,1.6423476404065385,1.8181818181818184E-2,1.2666290931210172E-2,0.5,-0.3,1]
[null,null,"1.3.3","Construction Financing Costs",22981910.028074346,96171.952853452356,229.81910028074347,6.5693905616261539,7.2727272727272738E-2,5.0665163724840687E-2,0.5,-0.3,1]
[]
[null,null,"Total CAPEX",null,470346693.24475259,1968250.6785664989,3160.0126288602223,90.329120222359606,0.99999999999999989,0.77790913629626623]
[]
["OPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %",null," +%"," -%","MC"]
[null,null,2.1,"Operations",4824466.9324475257,20188.853137254235,32.81012628860222,19.701090051250613,0.5008698617582461,0.15194087543447304]
[null,null,"2.1.1","Environmental Monitoring",121000,506.34635158924527,1.21,0.49411301384792994,1.2562062114083518E-2,3.8107517752731961E-3,1,-0.5,1]
[null,null,"2.1.3","Insurance",4703466.9324475257,19682.506785664991,31.600126288602223,19.206977037402684,0.4883077996441626,0.14813012365919984,1,-0.5,1]
[null,null,2.2000000000000002,"Maintenance",4807709.6084044008,20118.729088563035,48.077096084044008,19.632660200945036,0.4991301382417539,0.15141312334896753,1,-0.5,1]
[]
[null,null,"Total OPEX",null,9632176.5408519264,40307.58222581727,80.887222372646221,39.333750252195649,1,0.3033539987834406]
[]
[null,null,"$/MWh",null,null,null,null,129.66287047455526]
[]
[null,null,"Technology LCoE",null,256568412.40823811,1073656.8558343486,2550.2495810465075,109.46107259798504,1.7692615091306196,0.84419751157263956]
[]
["Tables for Plots"]
[null,null,null,"LCOE Table","%","LCoE",null,null,"CAPEX","%"]
[null,null,null,"Structural Assembly",5.7081206818014422E-2,7.4013131261755047,null,null,"Structural Assembly",8.1937177157886482E-2]
[null,null,null,"Power Take-Off System (PTO)",0.31432128433337703,40.755799977914521,null,null,"Power Take-Off System (PTO)",0.45119226089645947]
[null,null,null,"Mooring, Foundation, and Sub-Structure ",6.6241780747035295E-2,8.5890994370067268,null,null,"Mooring, Foundation, and Sub-Structure ",9.5086716397362034E-2]
[null,null,null,"Device Installation",4.3678538009994619E-2,5.6634846165078709,null,null,"Device Installation",6.2698325883904296E-2]
[null,null,null,"Project Development",3.2067801251245656E-2,4.1580031600440464,null,null,"Project Development",4.6031702177641673E-2]
[null,null,null,"Engineering and Management",1.2417932285500165E-2,1.6101447454966058,null,null,"Engineering and Management",1.7825311942958999E-2]
[null,null,null,"Subsea Cables",0.10750600311534131,13.939536957181634,null,null,"Subsea Cables",0.15431941463469623]
[null,null,null,"Construction Financing and Insurance",6.3331454656050848E-2,8.2117382020326914,null,null,"Construction Financing and Insurance",9.0909090909090912E-2]
[null,null,null,"Operations",0.15194087543447304,19.701090051250613]
[null,null,null,"Annual Maintennce & Repair",0.15141312334896753,19.632660200945036]
[]
[null,null,null,null,0.99999999999999978,129.66287047455526," /MWh",null,null,1]
[]
["Study 1 - Device Trade-Offs - 1-Body WEC",null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"Steel Mass","M/P"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit","mT","mT/kW"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,67284.590700000001,67788.998999999996,1131.1274000000001,1138.8882000000001,0.7238229473870883,0.25500460087280641]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,33654.408100000001,20351.525600000001,669.13810000000001,445.99059999999997,2.0809909737378791,0.3640464003920551]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,20133.4542,8749.8513999999996,501.23480000000001,277.0016,5.0969199211840799,0.52863939868420362]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,14235.982099999999,4607.5214999999998,449.58890000000002,215.7569,10.00597260168349,0.72644460360603769]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,6598.6977999999999,1759.3812,367.66739999999999,172.6362,27.218155564912479,0.8842459233411315]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,4223.6544999999996,1045.0826999999999,433.6986,178.6568,61.573389697830642,1.2051350124697549]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,3175.8715999999999,772.65700000000004,508.14909999999998,188.32130000000001,118.31449048445478,1.6148616242421623]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,3714.5275000000001,642.00120000000004,805.11929999999995,200.7861,203.89226186079924,3.0427432446525167]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,1961.5944999999999,578.24959999999999,782.60130000000004,261.36619999999999,581.57726176657775,3.3836706664369687]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,2095.2433999999998,674.93299999999999,1090.5637999999999,364.98680000000002,1073.5061565556339,5.2653031361269287]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Steel Mass",null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T","M/P"]
["Study 2 - Device Trade-Offs - 2-Body WEC",null,null,null,"Device Index","Diameter","Height","React Mass","mT","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s","mT/kW"]
[null,null,null,null,36,2,1,128,14.592701414176883,5.0400061172947686,2.8172138577788446,2.0053547169521337,1.120933778031227,39567.025199999996,null,2185.8125,null,3220.1324699295378,0.49064924715571573,12.805859468047879,2.8953737504607511]
[null,null,null,null,37,2,1,160,16.311847434266539,4.6977289001486406,2.8172138577788446,1.8691669394107735,1.120933778031227,42718.217700000001,null,2631.2467000000001,null,3220.1324699295378,0.43993094313244341,14.282208163038902,3.472283688773615]
[null,null,null,null,38,2,1,192,17.881003145246829,4.5068565478224567,2.8172138577788446,1.7932875378457889,1.120933778031227,44789.773500000003,null,3015.6296000000002,null,3220.1324699295378,0.40226205801110387,15.619631983800341,3.9675110480022391]
[null,null,null,null,39,2,1,224,19.336503502823696,4.2432431920591887,2.8172138577788446,1.6885225155465398,1.120933778031227,47820.493199999997,null,3467.4502000000002,null,3220.1324699295378,0.37286186574058,16.851241396595743,4.5570104346152149]
[null,null,null,null,40,2,1,256,20.702022740713169,4.2399303270965083,2.8172138577788446,1.6875610838567663,1.120933778031227,48110.525000000001,null,3723.0367000000001,null,3220.1324699295378,0.34908967878964509,17.998771344270295,4.8826327660176085]
[null,null,null,null,41,2,1,288,21.994005037815676,4.194225731031195,2.8172138577788446,1.6688917104131067,1.120933778031227,48871.019800000002,null,4002.777,null,3220.1324699295378,0.32935228069835637,19.077400326048334,5.2438772846897335]
[null,null,null,null,42,2,1,320,23.224423300695634,4.0677728374485884,2.8172138577788446,1.618756970407546,1.120933778031227,50613.037400000001,null,4358.4098000000004,null,3220.1324699295378,0.31262389578244953,20.098224710090506,5.7093707610434281]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,40528.688300000002,null,1060.5429999999999,null,3220.1324699295378,0.94705648044932267,6.634435682440591,1.5722715348759024]
[null,null,null,null,44,2,1,64,10.401679917220859,5.4396840173709311,2.8172138577788446,2.1643815005564071,1.120933778031227,36055.764499999997,null,1404.0062,null,3220.1324699295378,0.68552246385666704,9.1655425437572688,1.9121845835170632]
[null,null,null,null,45,2,1,96,12.662399849105192,5.3675404162520985,2.8172138577788446,2.1356764737301286,1.120933778031227,36881.548199999997,null,1767.1786,null,3220.1324699295378,0.56424987490602518,11.135466017118816,2.3590693068216804]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,14143.3637,null,934.61350000000004,null,7245.2980573414598,0.68552246385666704,9.1655425437572688,1.1702496039378156]
[null,null,null,null,47,3,1.5,216,20.339004618997958,13.175496277504356,9.5080967700035988,1.5540186273949577,1.1209337780312274,15628.526900000001,null,1222.1877999999999,null,7245.2980573414598,0.56424987490602518,11.135466017118816,1.5436993180837117]
[null,null,null,null,48,3,1.5,288,23.351173064166467,11.793910064492065,9.5080967700035988,1.3925049555892659,1.1209337780312274,17630.299200000001,null,1552.8136,null,7245.2980573414598,0.49064924715571573,12.805859468047879,1.9799348084287893]
[null,null,null,null,49,3,1.5,360,26.046608191861939,10.485548367929644,9.5080967700035988,1.2411895438327696,1.1209337780312274,19996.293699999998,null,1931.5369000000001,null,7245.2980573414598,0.43993094313244341,14.282208163038902,2.4840482612741792]
[null,null,null,null,50,3,1.5,432,28.517057855893341,9.8240470942364375,9.5080967700035988,1.167132660714054,1.1209337780312274,21516.858499999998,null,2246.2768999999998,null,7245.2980573414598,0.40226205801110387,15.619631983800341,2.902781061852167]
[null,null,null,null,51,3,1.5,576,32.982019444214799,9.8284264028887822,9.5080967700035988,1.1666819476834043,1.1209337780312274,21848.887999999999,null,2586.7997,null,7245.2980573414598,0.34908967878964509,17.998771344270295,3.3557782387748953]
[null,null,null,null,52,3,1.5,648,35.036708987429549,8.932230813143093,9.5080967700035988,1.0608556177505959,1.1209337780312274,24183.542000000001,null,3005.6208999999999,null,7245.2980573414598,0.32935228069835637,19.077400326048334,3.9225037642193166]
[null,null,null,null,53,3,1.5,720,36.99905247931045,8.1731771683717884,9.5080967700035988,0.98089872988475235,1.1209337780312274,26580.145799999998,null,3451.1716000000001,null,7245.2980573414598,0.31262389578244953,20.098224710090506,4.5268873679244104]
[null,null,null,null,54,3,1.5,72,12.365933726269247,11.448653466241375,9.5080967700035988,1.3503852360179707,1.1209337780312274,17386.703300000001,null,828.80460000000005,null,7245.2980573414598,0.94705648044932267,6.634435682440591,1.0801212354564365]
[null,null,null,null,65,4,2,1024,47.543262922470383,13.696680632908105,22.536640270432667,0.7144768797771841,1.1208805311635082,16440.820899999999,null,2577.4187000000002,null,12880.529879718151,0.34908967878964509,17.998771344270295,3.4711521861903782]
[null,null,null,null,66,4,2,1152,50.438470443504677,13.388546065642576,22.536640270432667,0.6913240379004788,1.1208805311635082,16966.239799999999,null,2786.8717000000001,null,12880.529879718151,0.32935228069835637,19.077400326048334,3.767285125375853]
[null,null,null,null,67,4,2,1280,53.210549896093859,13.221946034193113,22.536640270432667,0.6791627523923609,1.1208805311635082,17323.299200000001,null,2966.9991,null,12880.529879718151,0.31262389578244953,20.098224710090506,4.0244113656557596]
[null,null,null,null,68,4,2,128,18.965798387973873,18.790266791680562,22.536640270432667,0.93635661882396204,1.1208805311635082,10899.4712,null,759.99620000000004,null,12880.529879718151,0.94705648044932267,6.634435682440591,1.0093416234180894]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,8507.3210999999992,null,798.18190000000004,null,12880.529879718151,0.68552246385666704,9.1655425437572688,1.0110567746372385]
[null,null,null,null,70,4,2,384,29.907802505108087,23.312150926866806,22.536640270432667,1.1620322502076854,1.1208805311635082,9197.2788,null,1002.6130000000001,null,12880.529879718151,0.56424987490602518,11.135466017118816,1.2829276285544255]
[null,null,null,null,71,4,2,512,34.079648562080742,20.687620628053093,22.536640270432667,1.039124233015073,1.1208805311635082,10488.8138,null,1268.6505,null,12880.529879718151,0.49064924715571573,12.805859468047879,1.6473450076645169]
[null,null,null,null,72,4,2,640,37.82918352908932,19.092121000436876,22.536640270432667,0.96525225265217462,1.1208805311635082,11492.840899999999,null,1511.7551000000001,null,12880.529879718151,0.43993094313244341,14.282208163038902,1.9814028796603422]
[null,null,null,null,73,4,2,768,41.278737877879166,16.514454511724548,22.536640270432667,0.84277019561256294,1.1208805311635082,13403.4007,null,1883.5188000000001,null,12880.529879718151,0.40226205801110387,15.619631983800341,2.4995520044923705]
[null,null,null,null,74,4,2,896,44.500981519862165,16.124905801545083,22.536640270432667,0.8215209356159705,1.1208805311635082,13866.084999999999,null,2070.8881999999999,null,12880.529879718151,0.37286186574058,16.851241396595743,2.759766913838225]
[null,null,null,null,55,5,2.5,1000,51.89393625790651,26.825451391746004,43.949251872878108,0.71387676234278929,1.1191585089214868,8544.5246999999999,null,1409.3004000000001,null,20125.82793705961,0.43993094313244346,14.2822081630389,1.9345037479545972]
[null,null,null,null,56,5,2.5,1200,56.400406023162105,22.617877049900738,43.949251872878108,0.61332486274488507,1.1191585089214868,10234.066000000001,null,1791.4096999999999,null,20125.82793705961,0.40226205801110393,15.619631983800339,2.4936206832643308]
[null,null,null,null,57,5,2.5,1400,60.622737404909138,21.705234224674232,43.949251872878108,0.5958561442038034,1.1191585089214868,10790.010200000001,null,1997.04,null,20125.82793705961,0.37286186574058006,16.851241396595743,2.7930008392166523]
[null,null,null,null,58,5,2.5,1600,64.6201159874377,20.010140808087382,43.949251872878108,0.54549201352703014,1.1191585089214868,11822.012000000001,null,2293.6120000000001,null,20125.82793705961,0.34908967878964509,17.998771344270295,3.2293683791230778]
[null,null,null,null,59,5,2.5,1800,68.433652217998855,18.549188755224257,43.949251872878108,0.50437671788675342,1.1191585089214868,12874.180899999999,null,2604.3728999999998,null,20125.82793705961,0.32935228069835637,19.077400326048334,3.6893070161208512]
[null,null,null,null,60,5,2.5,2000,72.093278363003634,18.871137768019917,43.949251872878108,0.50458547053333913,1.1191585089214868,12787.420599999999,null,2690.8589000000002,null,20125.82793705961,0.31262389578244953,20.098224710090506,3.820293150801799]
[null,null,null,null,61,5,2.5,200,27.536597514439023,25.04975257131375,43.949251872878108,0.64008294766914819,1.1191585089214868,8406.4154999999992,null,772.79039999999998,null,20125.82793705961,0.94705648044932278,6.6344356824405901,1.0992762278208343]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,6217.5069999999996,null,754.4905,null,20125.82793705961,0.68552246385666704,9.1655425437572688,1.0051763723748772]
[null,null,null,null,63,5,2.5,600,41.603156319393392,32.035013688910738,43.949251872878108,0.83079410574539614,1.1191585089214868,6955.5960999999998,null,964.54280000000006,null,20125.82793705961,0.56424987490602518,11.135466017118816,1.2986776507542048]
[null,null,null,null,64,5,2.5,800,47.012490719877491,30.041568426177385,43.949251872878108,0.7874190212344756,1.1191585089214868,7535.6012000000001,null,1153.4405999999999,null,20125.82793705961,0.49064924715571578,12.805859468047878,1.5649146560174974]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,4404.2755999999999,null,837.00609999999995,null,51522.119518872605,0.68552246385666704,9.1655425437572688,1.2815669869944994]
[null,null,null,null,76,8,2.9,1536,80.574835854711708,53.118010531495756,125.65147918472255,0.46605155151847222,1.0774813587853977,4645.4894999999997,null,996.84190000000001,null,51522.119518872605,0.56424987490602518,11.135466017118816,1.5169023660427892]
[null,null,null,null,77,8,2.9,2048,90.16349967597408,49.659234033059533,125.65147918472255,0.44188035605317888,1.0774813587853977,5085.0811999999996,null,1188.184,null,51522.119518872605,0.49064924715571573,12.805859468047879,1.8156441884695549]
[null,null,null,null,78,8,2.9,2560,98.907541317308315,46.153433071876158,125.65147918472255,0.41310886500806898,1.0774813587853977,5579.9310999999998,null,1393.5193999999999,null,51522.119518872605,0.43993094313244341,14.282208163038902,2.1430159087684024]
[null,null,null,null,79,8,2.9,3072,107.05162172220511,42.931604069280397,125.65147918472255,0.38039745486596543,1.0774813587853977,6104.2305999999999,null,1610.2329999999999,null,51522.119518872605,0.40226205801110387,15.619631983800341,2.4935388286319737]
[null,null,null,null,80,8,2.9,3584,114.74108071348817,41.246812339805487,125.65147918472255,0.36580949493553394,1.0774813587853977,6461.0429999999997,null,1787.1253999999999,null,51522.119518872605,0.37286186574058,16.851241396595743,2.7818169260744687]
[null,null,null,null,81,8,2.9,4096,122.07061522602169,39.094157373126876,125.65147918472255,0.3505351553433646,1.0774813587853977,6919.6728000000003,null,1993.3859,null,51522.119518872605,0.34908967878964509,17.998771344270295,3.1224772044820286]
[null,null,null,null,82,8,2.9,4608,129.10600197540734,38.367661508644716,125.65147918472255,0.3394770157911588,1.0774813587853977,7115.9732000000004,null,2098.1415000000002,null,51522.119518872605,0.32935228069835637,19.077400326048334,3.3649692709658141]
[null,null,null,null,83,8,2.9,5120,135.89513258790276,37.857345551800371,125.65147918472255,0.33378914002386917,1.0774813587853977,7230.8855000000003,null,2146.6473999999998,null,51522.119518872605,0.31262389578244953,20.098224710090506,3.5896635278339013]
[null,null,null,null,84,8,2.9,512,56.200884205809139,44.15385060309481,125.65147918472255,0.37965195445359251,1.0774813587853977,5154.9169000000002,null,782.91150000000005,null,51522.119518872605,0.94705648044932267,6.634435682440591,1.2728421969582406]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,2388.3328000000001,null,630.44579999999996,null,97409.007215368518,0.68538765177509742,9.1673453569037253,1.0853607272613859]
[null,null,null,null,86,11,3.3,2905.2,138.80932681121985,130.66695785460874,239.22251784858648,0.5422309829584403,0.95350478874259215,2168.5306,null,640.09490000000005,null,97409.007215368518,0.5641371117202536,11.137691842360685,1.0623139092720824]
[null,null,null,null,87,11,3.3,3873.6,153.28157838056086,128.27821531983685,239.22251784858648,0.54086210482074382,0.95350478874259215,2275.3779,null,719.80380000000002,null,97409.007215368518,0.49055039093466873,12.808440118063993,1.1949151147635082]
[null,null,null,null,88,11,3.3,4842,166.59223452780077,101.12640200472691,239.22251784858648,0.43922312739098984,0.95350478874259215,2854.4447,null,900.6671,null,97409.007215368518,0.4398418686127471,14.285100522596071,1.6473663773780245]
[null,null,null,null,89,11,3.3,5810.4,179.07777354901026,85.398357531903955,239.22251784858648,0.38692823095346635,0.95350478874259215,3363.7696000000001,null,1064.0402999999999,null,97409.007215368518,0.40218034184463614,15.622805625857282,2.0969697629384574]
[null,null,null,null,90,11,3.3,6778.8,190.93807898602978,81.584917507025352,239.22251784858648,0.35885001447657666,0.95350478874259215,3529.7190999999998,null,1126.0561,null,97409.007215368518,0.37278594312642876,16.854673366931838,2.3403600177641648]
[null,null,null,null,91,11,3.3,7747.2,202.30338602405732,73.863101370525484,239.22251784858648,0.33737533518163276,0.95350478874259215,3897.3362999999999,null,1250.5425,null,97409.007215368518,0.34901847059330066,18.002443528271513,2.7388964485694474]
[null,null,null,null,92,11,3.3,8715.6,213.26415633168199,67.683685113822065,239.22251784858648,0.29537085396549323,0.95350478874259215,4255.03,null,1373.8009999999999,null,97409.007215368518,0.32928500575759523,19.081297955622624,3.150894576337572]
[null,null,null,null,93,11,3.3,9684,223.88625449917853,67.62295678382597,239.22251784858648,0.29322846462736535,0.95350478874259215,4277.0299000000005,null,1393.2842000000001,null,97409.007215368518,0.31255996718829354,20.10233544526336,3.3108025018025766]
[null,null,null,null,94,11,3.3,968.4,102.71798950261037,68.803649003490776,239.22251784858648,0.27550525146493055,0.95350478874259215,3602.2865999999999,null,766.67920000000004,null,97409.007215368518,0.9468787477882723,6.6356809906821814,1.4929148524869507]
[null,null,null,null,95,14,3.7,10978.8,294.38522632740393,110.17493801448637,369.48611736856651,0.28495538779349261,0.8108905566343434,2760.0861,null,960.62030000000004,null,157786.49102654736,0.37281498966883486,16.853360195524413,2.6719799587152626]
[null,null,null,null,96,14,3.7,12547.2,310.48298792132192,107.52442098125677,369.48611736856651,0.27031522310796696,0.8108905566343434,2840.3876,null,998.56730000000005,null,157786.49102654736,0.34904571348036123,18.001038444304243,2.8875578690671961]
[null,null,null,null,97,14,3.7,14115.6,326.06592527593523,97.480247814062153,369.48611736856651,0.23175735980935763,0.8108905566343434,3132.6271999999999,null,1108.5998999999999,null,157786.49102654736,0.32931074384996017,19.079806609778625,3.3449435407456782]
[null,null,null,null,98,14,3.7,15684,341.21785942660807,88.032552776488956,369.48611736856651,0.20987077678593616,0.8108905566343434,3468.6197000000002,null,1235.4411,null,157786.49102654736,0.3125844250279885,20.100762559161403,3.8760418579811748]
[null,null,null,null,99,14,3.7,1568.4,172.31017479706207,91.566055619530374,369.48611736856651,0.20231862212746801,0.8108905566343434,2952.5616,null,802.72739999999999,null,157786.49102654736,0.94694674591532901,6.6352044972773951,1.8818127922101906]
[null,null,null,null,100,14,3.7,3136.8,199.14394525166884,144.65603673607848,369.48611736856651,0.32910482356759735,0.8108905566343434,2056.8685,null,669.16150000000005,null,157786.49102654736,0.68543922863599693,9.1666555468132938,1.3766722063248715]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,1892.6688999999999,null,638.46709999999996,null,157786.49102654736,0.56418025291273877,11.136840176062314,1.3760680333302482]
[null,null,null,null,102,14,3.7,6273.6,241.56065306088885,148.13405313418033,369.48611736856651,0.35953227591623538,0.8108905566343434,2057.4463999999998,null,700.63099999999997,null,157786.49102654736,0.49058821151214987,12.807452685853983,1.6306895541572901]
[null,null,null,null,103,14,3.7,7842,260.13411784827281,136.29255008502773,369.48611736856651,0.34028069604787753,0.8108905566343434,2236.6307999999999,null,768.13170000000002,null,157786.49102654736,0.43987594685929526,14.283993821533988,1.9086451730926235]
[null,null,null,null,104,14,3.7,9410.4,277.65751656051191,123.14923302465051,369.48611736856651,0.31355358943132988,0.8108905566343434,2472.6884,null,855.13419999999996,null,157786.49102654736,0.40221160490341951,15.621591298163381,2.2546426781637674]
[null,null,null,null,105,17,4.0999999999999996,11562,386.01542697816586,141.91486629645695,510.16955062697662,0.21963946485166802,0.68565970171731427,2244.2743,null,831.12220000000002,null,232654.57095240912,0.43989364237118272,14.283419222226058,2.7200492594749615]
[null,null,null,null,106,17,4.0999999999999996,13874.4,409.27710340093989,134.46109936591753,510.16955062697662,0.21390498793267124,0.68565970171731427,2378.5,null,890.96640000000002,null,232654.57095240912,0.40222783860692557,15.620960818974508,3.0438327912755505]
[null,null,null,null,107,17,4.0999999999999996,16186.8,431.57262575328639,128.84200996226477,510.16955062697662,0.19888124585908148,0.68565970171731427,2494.0160999999998,null,944.72170000000006,null,232654.57095240912,0.37283007242698063,16.852678396564048,3.3496266154159295]
[null,null,null,null,108,17,4.0999999999999996,18499.2,453.10324242856348,112.82026656011556,510.16955062697662,0.18544188723730254,0.68565970171731427,2843.7858000000001,null,1084.8049000000001,null,232654.57095240912,0.34905985967375036,18.000308924240617,4.0161511423759162]
[null,null,null,null,109,17,4.0999999999999996,20811.599999999999,474.00874103821013,104.68036048600301,510.16955062697662,0.17212516609232212,0.68565970171731427,3072.6514000000002,null,1182.7593999999999,null,232654.57095240912,0.3293241086640763,19.07903230245644,4.5281535030784559]
[null,null,null,null,110,17,4.0999999999999996,23124,494.39090009125039,101.61722629754065,510.16955062697662,0.15588757332459169,0.68565970171731427,3182.0142999999998,null,1237.3824,null,232654.57095240912,0.3125971250580063,20.099945916053013,4.8652272661295388]
[null,null,null,null,111,17,4.0999999999999996,2312.4,271.43989625326952,69.047517759192985,510.16955062697662,9.3350494507763254E-2,0.68565970171731427,4168.5169999999998,null,1342.6515999999999,null,232654.57095240912,0.94698205424991466,6.6349571029161378,3.9312042642855185]
[null,null,null,null,112,17,4.0999999999999996,4624.8,306.00656014468137,108.38422694086567,510.16955062697662,0.14847540061082137,0.68565970171731427,2794.8092000000001,null,967.04449999999997,null,232654.57095240912,0.68546601036385502,9.1662973979473943,2.8233495664607937]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,2160.7462999999998,null,775.23220000000003,null,232654.57095240912,0.564202654409663,11.136397991168288,2.3129725724635009]
[null,null,null,null,114,17,4.0999999999999996,9249.6,361.47872264573977,142.87875548810834,510.16955062697662,0.20880984869934607,0.68565970171731427,2210.4711000000002,null,806.35749999999996,null,232654.57095240912,0.49060785025435155,12.806940011094648,2.5299683036210747]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,1470.4930999999999,null,655.03779999999995,null,503145.6984264903,0.68544415531677283,9.1665896607957205,3.1181774396637665]
[null,null,null,null,17,25,5.3,15003.6,847.43039764669004,279.21587635534297,768.58481071538995,0.14548328620487344,0.39786718190422315,1381.5169000000001,null,629.55629999999996,null,503145.6984264903,0.56418437381708064,11.136758830574621,3.0350365771042731]
[null,null,null,null,18,25,5.3,20004.8,893.93825024126829,297.07161705519206,768.58481071538995,0.16452434819053705,0.39786718190422315,1326.7215000000001,null,615.93190000000004,null,503145.6984264903,0.49059182418795072,12.807358372879108,3.0091674832577024]
[null,null,null,null,19,25,5.3,25006,937.80634180925529,282.88454230414305,768.58481071538995,0.16108614370150245,0.39786718190422315,1401.5293999999999,null,658.46569999999997,null,503145.6984264903,0.43987920206431175,14.283888116767486,3.3151558376808503]
[null,null,null,null,20,25,5.3,30007.200000000001,979.79932954140918,229.36972506585434,768.58481071538995,0.15146157853899186,0.39786718190422315,1707.4031,null,806.64549999999997,null,503145.6984264903,0.40221459119874925,15.621475313596541,4.2717029427493056]
[null,null,null,null,21,25,5.3,35008.400000000001,1020.3714548832179,212.55169310111452,768.58481071538995,0.11826641397654965,0.39786718190422315,1849.1605999999999,null,882.5086,null,503145.6984264903,0.37281776423995711,16.853234770045809,4.8005802259020802]
[null,null,null,null,22,25,5.3,40009.599999999999,1059.8186812653521,217.91688760514251,768.58481071538995,0.11675076384632978,0.39786718190422315,1826.9191000000001,null,882.59130000000005,null,503145.6984264903,0.34904831576409734,18.000904239933497,4.8634077556472128]
[null,null,null,null,23,25,5.3,45010.8,1098.3465855888555,210.04491227432615,768.58481071538995,0.11325567946124923,0.39786718190422315,1908.2877000000001,null,931.12699999999995,null,503145.6984264903,0.3293132023937585,19.07966416623287,5.2291034983716989]
[null,null,null,null,24,25,5.3,50012,1136.1048471440658,199.28839285767953,768.58481071538995,0.1041139709126456,0.39786718190422315,2022.0306,null,995.71990000000005,null,503145.6984264903,0.31258676128033375,20.100612327419416,5.7008079138628389]
[null,null,null,null,25,25,5.3,5001.2,738.17329382051025,186.29388376537543,768.58481071538995,9.0924295585407711E-2,0.39786718190422315,1913.5957000000001,null,820.46400000000006,null,503145.6984264903,0.94695324113753421,6.635158985919797,3.9624129300465372]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,1357.1137000000001,null,688.98680000000002,null,724529.80573414604,0.6854499550290778,9.16651210067268,4.0363397817600761]
[null,null,null,null,27,30,6,21604.799999999999,1350.668793710912,339.76141990417824,781.90938972547735,0.10936634671110033,0.27393489650638658,1303.7888,null,674.03579999999999,null,724529.80573414604,0.56418922496733936,11.136663071761635,3.9753447995709359]
[null,null,null,null,28,30,6,28806.400000000001,1412.314563213097,332.03383868475254,781.90938972547735,0.11669102856055735,0.27393489650638658,1350.4609,null,707.59529999999995,null,724529.80573414604,0.49059607704972835,12.807247348907568,4.2535259924335911]
[null,null,null,null,29,30,6,36008,1470.7926476341918,305.88961581388338,781.90938972547735,0.11355388984676279,0.27393489650638658,1471.6489999999999,null,779.47770000000003,null,724529.80573414604,0.43988303410997487,14.283763682526413,4.8082464117679837]
[null,null,null,null,30,30,6,43209.599999999999,1527.0206274486845,275.45042143281006,781.90938972547735,9.829199735965985E-2,0.27393489650638658,1636.7837999999999,null,875.44860000000006,null,724529.80573414604,0.40221810668269609,15.621338778108013,5.543722240487357]
[null,null,null,null,31,30,6,50411.199999999997,1581.5435875470591,282.35888362039248,781.90938972547735,9.6735492763855194E-2,0.27393489650638658,1621.4921999999999,null,877.16049999999996,null,724529.80573414604,0.37282103048114268,16.853087120838776,5.6011823225413728]
[null,null,null,null,32,30,6,57612.800000000003,1634.7166808899208,257.70348840807634,781.90938972547735,8.7467728738752415E-2,0.27393489650638658,1781.4867999999999,null,972.33569999999997,null,724529.80573414604,0.34905137918770679,18.000746256328998,6.3434014455455436]
[null,null,null,null,33,30,6,64814.400000000001,1686.7865975662185,260.72698724175592,781.90938972547735,8.3975341073851045E-2,0.27393489650638658,1783.6931,null,983.15729999999996,null,724529.80573414604,0.32931609660597122,19.079496483578989,6.4695512168142617]
[null,null,null,null,34,30,6,72016,1737.9329511281535,241.387231156301,781.90938972547735,7.6823660082618886E-2,0.27393489650638658,1934.4571000000001,null,1075.1649,null,724529.80573414604,0.3125895115304031,20.100435476602581,7.1997716813894845]
[null,null,null,null,35,30,6,7201.6,1207.8877495429017,205.77770481936093,781.90938972547735,6.1802739815380467E-2,0.27393489650638658,1958.2717,null,962.23829999999998,null,724529.80573414604,0.9469608873361508,6.6351054105882943,5.8698669547472546]
[]
[]
["Configuration Comparisons",null,null,null,"1-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,67284.590700000001,67788.998999999996,1131.1274000000001,1138.8882000000001]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,33654.408100000001,20351.525600000001,669.13810000000001,445.99059999999997]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,20133.4542,8749.8513999999996,501.23480000000001,277.0016]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,14235.982099999999,4607.5214999999998,449.58890000000002,215.7569]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,6598.6977999999999,1759.3812,367.66739999999999,172.6362]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,4223.6544999999996,1045.0826999999999,433.6986,178.6568]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,3175.8715999999999,772.65700000000004,508.14909999999998,188.32130000000001]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,3714.5275000000001,642.00120000000004,805.11929999999995,200.7861]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,1961.5944999999999,578.24959999999999,782.60130000000004,261.36619999999999]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,2095.2433999999998,674.93299999999999,1090.5637999999999,364.98680000000002]
[]
[null,null,null,null,"2-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T"]
[null,null,null,null,"Device Index","Diameter","Height","React Mass","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s"]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,40528.688300000002,0,1060.5429999999999,0,3220.1324699295378,0.94705648044932267,6.634435682440591]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,14143.3637,0,934.61350000000004,0,7245.2980573414598,0.68552246385666704,9.1655425437572688]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,8507.3210999999992,0,798.18190000000004,0,12880.529879718151,0.68552246385666704,9.1655425437572688]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,6217.5069999999996,0,754.4905,0,20125.82793705961,0.68552246385666704,9.1655425437572688]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,4404.2755999999999,0,837.00609999999995,0,51522.119518872605,0.68552246385666704,9.1655425437572688]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,2388.3328000000001,0,630.44579999999996,0,97409.007215368518,0.68538765177509742,9.1673453569037253]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,1892.6688999999999,0,638.46709999999996,0,157786.49102654736,0.56418025291273877,11.136840176062314]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,2160.7462999999998,0,775.23220000000003,0,232654.57095240912,0.564202654409663,11.136397991168288]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,1470.4930999999999,0,655.03779999999995,0,503145.6984264903,0.68544415531677283,9.1665896607957205]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,1357.1137000000001,0,688.98680000000002,0,724529.80573414604,0.6854499550290778,9.16651210067268]
[]
[]
["Plant Capacity vs. LCoE "]
[null,null,null,null,"Plant Capacity",null,"LCoE "]
[null,null,null,null,1,null,868.9384]
[null,null,null,null,2,null,527.74310000000003]
[null,null,null,null,4,null,285.22669999999999]
[null,null,null,null,10,null,200.7422]
[null,null,null,null,20,null,166.48490000000001]
[null,null,null,null,40,null,145.17269999999999]
[null,null,null,null,80,null,132.87190000000001]
[null,null,null,null,160,null,123.9468]
[null,null,null,null,320,null,117.3319]
[null,null,null,null,640,null,112.08540000000001]
[]
["Sensitivity to Capacity Factor"]
[null,null,null,null,"Capacity Factor","LCoE"]
[null,null,null,null,0.1,332.84809999999999]
[null,null,null,null,0.2,179.0934]
[null,null,null,null,0.3,129.66290000000001]
[null,null,null,null,0.4,105.3728]
[null,null,null,null,0.5,91.074200000000005]
[null,null,null,null,0.6,81.721299999999999]
[null,null,null,null,0.7,76.007400000000004]
[null,null,null,null,0.8,73.951899999999995]
[null,null,null,null,0.9,76.8172]
[null,null,null,null,0.9,76.8172]
[]
["Sensitivity to FCR"]
[null,null,null,null,"FCR","LCoE"]
[null,null,null,null,0.05,103.8546]
[null,null,null,null,0.06,116.7587]
[null,null,null,null,7.0000000000000007E-2,129.66290000000001]
[null,null,null,null,0.08,142.56700000000001]
[null,null,null,null,0.09,155.47120000000001]
[null,null,null,null,0.1,168.37540000000001]
[null,null,null,null,0.11,181.27950000000001]
[null,null,null,null,0.12,194.18369999999999]
[null,null,null,null,0.13,207.08779999999999]
[null,null,null,null,0.14000000000000001,219.99199999999999]
[]
["Sensitivity to Structural Cost"]
[null,null,null,null,"Multiplier","Structural ($/kW)","LCoE ($/MWh)"]
[null,null,null,null,0.1,25.892299999999999,119.2924]
[null,null,null,null,0.2,51.784500000000001,120.44459999999999]
[null,null,null,null,0.4,103.569,122.7492]
[null,null,null,null,0.6,155.3535,125.0538]
[null,null,null,null,0.8,207.13800000000001,127.3583]
[null,null,null,null,1,258.92250000000001,129.66290000000001]
[null,null,null,null,1.2,310.70699999999999,131.9674]
[null,null,null,null,1.4,362.49149999999997,134.27199999999999]
[null,null,null,null,1.6,414.27600000000001,136.57650000000001]
[null,null,null,null,1.8,466.06049999999999,138.8811]
[]
["Sensitivity to PTO Cost"]
[null,null,null,null,"Multiplier","$/kW PTO","LCoE"]
[null,null,null,null,0,0,66.2119]
[null,null,null,null,0.2,285.15460000000002,78.902100000000004]
[null,null,null,null,0.4,570.30930000000001,91.592299999999994]
[null,null,null,null,0.6,855.46389999999997,104.2825]
[null,null,null,null,0.8,1140.6186,116.9727]
[null,null,null,null,1,1425.7732000000001,129.66290000000001]
[null,null,null,null,1.2,1710.9278999999999,142.35310000000001]
[null,null,null,null,1.4,1996.0825,155.04329999999999]
[null,null,null,null,1.6,2281.2372,167.73339999999999]
[null,null,null,null,1.8,2566.3917999999999,180.42359999999999]
[]
["Sensitivity to Mooring Cost"]
[null,null,null,null,"Multiplier","$/kW Mooring","LCoE"]
[null,null,null,null,0,0,116.29089999999999]
[null,null,null,null,0.2,60.094999999999999,118.9653]
[null,null,null,null,0.4,120.1901,121.6397]
[null,null,null,null,0.6,180.2851,124.3141]
[null,null,null,null,0.8,240.3802,126.9885]
[null,null,null,null,1,300.47519999999997,129.66290000000001]
[null,null,null,null,1.2,360.57029999999997,132.3373]
[null,null,null,null,1.4,420.6653,135.01169999999999]
[null,null,null,null,1.6,480.7604,137.68610000000001]
[null,null,null,null,1.8,540.85540000000003,140.3605]
[]
["Sensitivity to Installation Cost"]
[null,null,null,null,"Multiplier","$/kW Installation","LCoE"]
[null,null,null,null,0,0,128.1576]
[null,null,null,null,0.2,73.72,128.45869999999999]
[null,null,null,null,0.4,147.44999999999999,128.75970000000001]
[null,null,null,null,0.6,221.17,129.0608]
[null,null,null,null,0.8,294.89,129.36179999999999]
[null,null,null,null,1,368.61,129.66290000000001]
[null,null,null,null,1.2,442.34,129.9639]
[null,null,null,null,1.4,516.05999999999995,130.26499999999999]
[null,null,null,null,1.6,589.78,130.566]
[null,null,null,null,1.8,663.5,130.86709999999999]
[]
["Sensitivity to O&M Cost"]
[null,null,null,null,"O&M % of CAPEX","LCoE"]
[null,null,null,null,0,110.03019999999999]
[null,null,null,null,4.0000000000000001E-3,114.393]
[null,null,null,null,8.0000000000000002E-3,118.75579999999999]
[null,null,null,null,1.2E-2,123.1187]
[null,null,null,null,1.6E-2,127.4815]
[null,null,null,null,0.02,131.8443]
[null,null,null,null,2.4E-2,136.2071]
[null,null,null,null,2.8000000000000001E-2,140.56989999999999]
[null,null,null,null,3.2000000000000001E-2,144.93270000000001]
[null,null,null,null,3.5999999999999997E-2,149.2955]
[]
["Sensitivity to Insurance Cost"]
[null,null,null,null,"Multiplier","LCOE ($/MWh)"]
[null,null,null,null,0,110.4559]
[null,null,null,null,4.0000000000000001E-3,118.1387]
[null,null,null,null,8.0000000000000002E-3,125.8215]
[null,null,null,null,1.2E-2,133.5043]
[null,null,null,null,1.6E-2,141.18709999999999]
[null,null,null,null,0.02,148.8698]
[null,null,null,null,2.4E-2,156.55260000000001]
[null,null,null,null,2.8000000000000001E-2,164.2354]
[null,null,null,null,3.2000000000000001E-2,171.91820000000001]
[null,null,null,null,3.5999999999999997E-2,179.601]
[]
["Sensitivity to PTO Efficiency"]
[null,null,null,null,"PTO Efficiency","LCoE"]
[null,null,null,null,0.55000000000000004,144.52269999999999]
[null,null,null,null,0.6,140.51349999999999]
[null,null,null,null,0.65,137.15379999999999]
[null,null,null,null,0.7,134.3031]
[null,null,null,null,0.75,131.8278]
[null,null,null,null,0.8,129.66290000000001]
[null,null,null,null,0.85,127.7516]
[null,null,null,null,0.9,126.0521]
[null,null,null,null,0.94999999999999896,124.5343]
[null,null,null,null,0.999999999999999,123.5266]
[]
["Sensitivity to Availability"]
[null,null,null,null,"Farm Availability","LCoE"]
[null,null,null,null,0.64,192.4683]
[null,null,null,null,0.68,181.14670000000001]
[null,null,null,null,0.72,171.083]
[null,null,null,null,0.76,162.07859999999999]
[null,null,null,null,0.8,153.97470000000001]
[null,null,null,null,0.84,146.64250000000001]
[null,null,null,null,0.88,139.977]
[null,null,null,null,0.92,133.89099999999999]
[null,null,null,null,0.96,128.31219999999999]
[null,null,null,null,1,123.1797]

{"sheet":"Case 4","index":4,"n_rows":343,"n_cols":21,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["I/O - Screen"]
[]
[]
["CAPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %","in % Total"," +%"," -%","MC"]
[null,null,1.1000000000000001,"Marine Energy Converter (MEC)",830730.64783096826,830730.64783096826,41536.532391548419,225.86817527482373,8.8190627068813181E-3,5.6963989545223059E-3]
[null,null,"1.1.1","Structural Assembly",108350.80215538191,108350.80215538191,5417.5401077690958,29.459606475695068,1.150255526317881E-3,7.429717414797444E-4,0.5,-0.5,1]
[null,null,"1.1.2","Power Take-Off System (PTO)",596640.56158818188,596640.56158818188,29832.028079409094,162.22119081886726,6.3339549827054172E-3,4.0912209994063767E-3,0.5,-0.5,1]
[null,null,"1.1.3","Mooring, Foundation, and Sub-Structure ",125739.28408740455,125739.28408740455,6286.9642043702279,34.187377980261417,1.3348521978580204E-3,8.6220621363618537E-4,0.5,-0.5,1]
[null,null,1.2,"Balance of System (BOS)",84803049.828303009,84803049.828303009,4240152.4914151505,23057.18486788771,0.9002718463840278,0.83426376680994629]
[null,null,"1.2.1","Project Development",14546076.020928025,14546076.020928025,727303.80104640126,3954.9469576381794,0.15442160091549806,9.9743824853896879E-2,1,-0.5,1]
[null,null,"1.2.2","Engineering and Management",1679093.7348261566,1679093.7348261566,83954.686741307829,456.53045182671633,1.7825311942958999E-2,1.1513705219113156E-2,1,-0.5,1]
[null,null,"1.2.3","Electrical Infrastructure",31716614.427700669,31716614.427700669,1585830.7213850333,8623.4615821439347,0.33670457713121799,0.21748383755754108,1,-0.5,1]
[null,null,"1.2.6","Assembly & Installation",36861265.644848168,36861265.644848168,1843063.2822424085,10022.245876278881,0.39132035639435275,0.25276119958969756,1,-0.5,1]
[null,null,"1.2.6.1","Device",19812750.160153128,19812750.160153128,990637.50800765643,5386.9081844207067,0.21033277936041217,0.13585790965241026,1,-0.5,1]
[null,null,"1.2.6.2","Subsea Cables",17048515.48469504,17048515.48469504,852425.77423475194,4635.3376918581735,0.18098757703394056,0.11690328993728727,1,-0.5,1]
[null,null,1.3,"Financial Costs ",8563378.0476133991,8563378.0476133991,428168.9023806699,2328.3053043162536,9.0909090909090925E-2,5.8719896617477098E-2]
[null,null,"1.3.2","Insurance During Construction",1712675.6095226798,1712675.6095226798,85633.780476133979,465.66106086325073,1.8181818181818184E-2,1.174397932349542E-2,0.5,-0.3,1]
[null,null,"1.3.3","Construction Financing Costs",6850702.4380907193,6850702.4380907193,342535.12190453592,1862.6442434530029,7.2727272727272738E-2,4.6975917293981678E-2,0.5,-0.3,1]
[]
[null,null,"Total CAPEX",null,224424852.04451194,224424852.04451194,4709857.9261873681,25611.358347478788,1,0.89868006238194575]
[]
["OPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %",null," +%"," -%","MC"]
[null,null,2.1,"Operations",2365248.5204451196,2365248.5204451196,53148.579261873681,9186.9964759214909,0.65435904980141935,0.23169619649587053]
[null,null,"2.1.1","Environmental Monitoring",121000,121000,6050,469.98299078411497,3.3475317431367092E-2,1.185297846448894E-2,1,-0.5,1]
[null,null,"2.1.3","Insurance",2244248.5204451196,2244248.5204451196,47098.579261873681,8717.013485137375,0.62088373237005223,0.2198432180313816,1,-0.5,1]
[null,null,2.2000000000000002,"Maintenance",1249354.9929668363,1249354.9929668363,62467.749648341814,4852.690877236535,0.3456409501985806,0.12238494071188136,1,-0.5,1]
[]
[null,null,"Total OPEX",null,3614603.5134119559,3614603.5134119559,115616.3289102155,14039.687353158026,1,0.35408113720775192]
[]
[null,null,"$/MWh",null,null,null,null,39651.045700636816]
[]
[null,null,"Technology LCoE",null,32700462.36900945,32700462.36900945,1569909.2716900902,21510.786026385696,1.276585615545017,0.54250236396767271]
[]
["Tables for Plots"]
[null,null,null,"LCOE Table","%","LCoE",null,null,"CAPEX","%"]
[null,null,null,"Structural Assembly",7.429717414797444E-4,29.459606475695068,null,null,"Structural Assembly",1.150255526317881E-3]
[null,null,null,"Power Take-Off System (PTO)",4.0912209994063767E-3,162.22119081886726,null,null,"Power Take-Off System (PTO)",6.3339549827054172E-3]
[null,null,null,"Mooring, Foundation, and Sub-Structure ",8.6220621363618537E-4,34.187377980261417,null,null,"Mooring, Foundation, and Sub-Structure ",1.3348521978580202E-3]
[null,null,null,"Device Installation",0.13585790965241026,5386.9081844207067,null,null,"Device Installation",0.21033277936041217]
[null,null,null,"Project Development",9.9743824853896879E-2,3954.9469576381794,null,null,"Project Development",0.15442160091549806]
[null,null,null,"Engineering and Management",1.1513705219113156E-2,456.53045182671633,null,null,"Engineering and Management",1.7825311942958999E-2]
[null,null,null,"Subsea Cables",0.3343871274948283,13258.799274002107,null,null,"Subsea Cables",0.51769215416515846]
[null,null,null,"Construction Financing and Insurance",5.8719896617477098E-2,2328.3053043162536,null,null,"Construction Financing and Insurance",9.0909090909090912E-2]
[null,null,null,"Operations",0.23169619649587056,9186.9964759214909]
[null,null,null,"Annual Maintennce & Repair",0.12238494071188136,4852.690877236535]
[]
[null,null,null,null,1,39651.045700636816," /MWh",null,null,0.99999999999999989]
[]
["Study 1 - Device Trade-Offs - 1-Body WEC",null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"Steel Mass","M/P"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit","mT","mT/kW"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,67284.590700000001,67788.998999999996,1131.1274000000001,1138.8882000000001,0.7238229473870883,0.25500460087280641]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,33654.408100000001,20351.525600000001,669.13810000000001,445.99059999999997,2.0809909737378791,0.3640464003920551]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,20133.4542,8749.8513999999996,501.23480000000001,277.0016,5.0969199211840799,0.52863939868420362]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,14235.982099999999,4607.5214999999998,449.58890000000002,215.7569,10.00597260168349,0.72644460360603769]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,6598.6977999999999,1759.3812,367.66739999999999,172.6362,27.218155564912479,0.8842459233411315]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,4223.6544999999996,1045.0826999999999,433.6986,178.6568,61.573389697830642,1.2051350124697549]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,3175.8715999999999,772.65700000000004,508.14909999999998,188.32130000000001,118.31449048445478,1.6148616242421623]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,3714.5275000000001,642.00120000000004,805.11929999999995,200.7861,203.89226186079924,3.0427432446525167]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,1961.5944999999999,578.24959999999999,782.60130000000004,261.36619999999999,581.57726176657775,3.3836706664369687]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,2095.2433999999998,674.93299999999999,1090.5637999999999,364.98680000000002,1073.5061565556339,5.2653031361269287]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Steel Mass",null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T","M/P"]
["Study 2 - Device Trade-Offs - 2-Body WEC",null,null,null,"Device Index","Diameter","Height","React Mass","mT","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s","mT/kW"]
[null,null,null,null,36,2,1,128,14.592701414176883,5.0400061172947686,2.8172138577788446,2.0053547169521337,1.120933778031227,39567.025199999996,null,2185.8125,null,3220.1324699295378,0.49064924715571573,12.805859468047879,2.8953737504607511]
[null,null,null,null,37,2,1,160,16.311847434266539,4.6977289001486406,2.8172138577788446,1.8691669394107735,1.120933778031227,42718.217700000001,null,2631.2467000000001,null,3220.1324699295378,0.43993094313244341,14.282208163038902,3.472283688773615]
[null,null,null,null,38,2,1,192,17.881003145246829,4.5068565478224567,2.8172138577788446,1.7932875378457889,1.120933778031227,44789.773500000003,null,3015.6296000000002,null,3220.1324699295378,0.40226205801110387,15.619631983800341,3.9675110480022391]
[null,null,null,null,39,2,1,224,19.336503502823696,4.2432431920591887,2.8172138577788446,1.6885225155465398,1.120933778031227,47820.493199999997,null,3467.4502000000002,null,3220.1324699295378,0.37286186574058,16.851241396595743,4.5570104346152149]
[null,null,null,null,40,2,1,256,20.702022740713169,4.2399303270965083,2.8172138577788446,1.6875610838567663,1.120933778031227,48110.525000000001,null,3723.0367000000001,null,3220.1324699295378,0.34908967878964509,17.998771344270295,4.8826327660176085]
[null,null,null,null,41,2,1,288,21.994005037815676,4.194225731031195,2.8172138577788446,1.6688917104131067,1.120933778031227,48871.019800000002,null,4002.777,null,3220.1324699295378,0.32935228069835637,19.077400326048334,5.2438772846897335]
[null,null,null,null,42,2,1,320,23.224423300695634,4.0677728374485884,2.8172138577788446,1.618756970407546,1.120933778031227,50613.037400000001,null,4358.4098000000004,null,3220.1324699295378,0.31262389578244953,20.098224710090506,5.7093707610434281]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,40528.688300000002,null,1060.5429999999999,null,3220.1324699295378,0.94705648044932267,6.634435682440591,1.5722715348759024]
[null,null,null,null,44,2,1,64,10.401679917220859,5.4396840173709311,2.8172138577788446,2.1643815005564071,1.120933778031227,36055.764499999997,null,1404.0062,null,3220.1324699295378,0.68552246385666704,9.1655425437572688,1.9121845835170632]
[null,null,null,null,45,2,1,96,12.662399849105192,5.3675404162520985,2.8172138577788446,2.1356764737301286,1.120933778031227,36881.548199999997,null,1767.1786,null,3220.1324699295378,0.56424987490602518,11.135466017118816,2.3590693068216804]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,14143.3637,null,934.61350000000004,null,7245.2980573414598,0.68552246385666704,9.1655425437572688,1.1702496039378156]
[null,null,null,null,47,3,1.5,216,20.339004618997958,13.175496277504356,9.5080967700035988,1.5540186273949577,1.1209337780312274,15628.526900000001,null,1222.1877999999999,null,7245.2980573414598,0.56424987490602518,11.135466017118816,1.5436993180837117]
[null,null,null,null,48,3,1.5,288,23.351173064166467,11.793910064492065,9.5080967700035988,1.3925049555892659,1.1209337780312274,17630.299200000001,null,1552.8136,null,7245.2980573414598,0.49064924715571573,12.805859468047879,1.9799348084287893]
[null,null,null,null,49,3,1.5,360,26.046608191861939,10.485548367929644,9.5080967700035988,1.2411895438327696,1.1209337780312274,19996.293699999998,null,1931.5369000000001,null,7245.2980573414598,0.43993094313244341,14.282208163038902,2.4840482612741792]
[null,null,null,null,50,3,1.5,432,28.517057855893341,9.8240470942364375,9.5080967700035988,1.167132660714054,1.1209337780312274,21516.858499999998,null,2246.2768999999998,null,7245.2980573414598,0.40226205801110387,15.619631983800341,2.902781061852167]
[null,null,null,null,51,3,1.5,576,32.982019444214799,9.8284264028887822,9.5080967700035988,1.1666819476834043,1.1209337780312274,21848.887999999999,null,2586.7997,null,7245.2980573414598,0.34908967878964509,17.998771344270295,3.3557782387748953]
[null,null,null,null,52,3,1.5,648,35.036708987429549,8.932230813143093,9.5080967700035988,1.0608556177505959,1.1209337780312274,24183.542000000001,null,3005.6208999999999,null,7245.2980573414598,0.32935228069835637,19.077400326048334,3.9225037642193166]
[null,null,null,null,53,3,1.5,720,36.99905247931045,8.1731771683717884,9.5080967700035988,0.98089872988475235,1.1209337780312274,26580.145799999998,null,3451.1716000000001,null,7245.2980573414598,0.31262389578244953,20.098224710090506,4.5268873679244104]
[null,null,null,null,54,3,1.5,72,12.365933726269247,11.448653466241375,9.5080967700035988,1.3503852360179707,1.1209337780312274,17386.703300000001,null,828.80460000000005,null,7245.2980573414598,0.94705648044932267,6.634435682440591,1.0801212354564365]
[null,null,null,null,65,4,2,1024,47.543262922470383,13.696680632908105,22.536640270432667,0.7144768797771841,1.1208805311635082,16440.820899999999,null,2577.4187000000002,null,12880.529879718151,0.34908967878964509,17.998771344270295,3.4711521861903782]
[null,null,null,null,66,4,2,1152,50.438470443504677,13.388546065642576,22.536640270432667,0.6913240379004788,1.1208805311635082,16966.239799999999,null,2786.8717000000001,null,12880.529879718151,0.32935228069835637,19.077400326048334,3.767285125375853]
[null,null,null,null,67,4,2,1280,53.210549896093859,13.221946034193113,22.536640270432667,0.6791627523923609,1.1208805311635082,17323.299200000001,null,2966.9991,null,12880.529879718151,0.31262389578244953,20.098224710090506,4.0244113656557596]
[null,null,null,null,68,4,2,128,18.965798387973873,18.790266791680562,22.536640270432667,0.93635661882396204,1.1208805311635082,10899.4712,null,759.99620000000004,null,12880.529879718151,0.94705648044932267,6.634435682440591,1.0093416234180894]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,8507.3210999999992,null,798.18190000000004,null,12880.529879718151,0.68552246385666704,9.1655425437572688,1.0110567746372385]
[null,null,null,null,70,4,2,384,29.907802505108087,23.312150926866806,22.536640270432667,1.1620322502076854,1.1208805311635082,9197.2788,null,1002.6130000000001,null,12880.529879718151,0.56424987490602518,11.135466017118816,1.2829276285544255]
[null,null,null,null,71,4,2,512,34.079648562080742,20.687620628053093,22.536640270432667,1.039124233015073,1.1208805311635082,10488.8138,null,1268.6505,null,12880.529879718151,0.49064924715571573,12.805859468047879,1.6473450076645169]
[null,null,null,null,72,4,2,640,37.82918352908932,19.092121000436876,22.536640270432667,0.96525225265217462,1.1208805311635082,11492.840899999999,null,1511.7551000000001,null,12880.529879718151,0.43993094313244341,14.282208163038902,1.9814028796603422]
[null,null,null,null,73,4,2,768,41.278737877879166,16.514454511724548,22.536640270432667,0.84277019561256294,1.1208805311635082,13403.4007,null,1883.5188000000001,null,12880.529879718151,0.40226205801110387,15.619631983800341,2.4995520044923705]
[null,null,null,null,74,4,2,896,44.500981519862165,16.124905801545083,22.536640270432667,0.8215209356159705,1.1208805311635082,13866.084999999999,null,2070.8881999999999,null,12880.529879718151,0.37286186574058,16.851241396595743,2.759766913838225]
[null,null,null,null,55,5,2.5,1000,51.89393625790651,26.825451391746004,43.949251872878108,0.71387676234278929,1.1191585089214868,8544.5246999999999,null,1409.3004000000001,null,20125.82793705961,0.43993094313244346,14.2822081630389,1.9345037479545972]
[null,null,null,null,56,5,2.5,1200,56.400406023162105,22.617877049900738,43.949251872878108,0.61332486274488507,1.1191585089214868,10234.066000000001,null,1791.4096999999999,null,20125.82793705961,0.40226205801110393,15.619631983800339,2.4936206832643308]
[null,null,null,null,57,5,2.5,1400,60.622737404909138,21.705234224674232,43.949251872878108,0.5958561442038034,1.1191585089214868,10790.010200000001,null,1997.04,null,20125.82793705961,0.37286186574058006,16.851241396595743,2.7930008392166523]
[null,null,null,null,58,5,2.5,1600,64.6201159874377,20.010140808087382,43.949251872878108,0.54549201352703014,1.1191585089214868,11822.012000000001,null,2293.6120000000001,null,20125.82793705961,0.34908967878964509,17.998771344270295,3.2293683791230778]
[null,null,null,null,59,5,2.5,1800,68.433652217998855,18.549188755224257,43.949251872878108,0.50437671788675342,1.1191585089214868,12874.180899999999,null,2604.3728999999998,null,20125.82793705961,0.32935228069835637,19.077400326048334,3.6893070161208512]
[null,null,null,null,60,5,2.5,2000,72.093278363003634,18.871137768019917,43.949251872878108,0.50458547053333913,1.1191585089214868,12787.420599999999,null,2690.8589000000002,null,20125.82793705961,0.31262389578244953,20.098224710090506,3.820293150801799]
[null,null,null,null,61,5,2.5,200,27.536597514439023,25.04975257131375,43.949251872878108,0.64008294766914819,1.1191585089214868,8406.4154999999992,null,772.79039999999998,null,20125.82793705961,0.94705648044932278,6.6344356824405901,1.0992762278208343]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,6217.5069999999996,null,754.4905,null,20125.82793705961,0.68552246385666704,9.1655425437572688,1.0051763723748772]
[null,null,null,null,63,5,2.5,600,41.603156319393392,32.035013688910738,43.949251872878108,0.83079410574539614,1.1191585089214868,6955.5960999999998,null,964.54280000000006,null,20125.82793705961,0.56424987490602518,11.135466017118816,1.2986776507542048]
[null,null,null,null,64,5,2.5,800,47.012490719877491,30.041568426177385,43.949251872878108,0.7874190212344756,1.1191585089214868,7535.6012000000001,null,1153.4405999999999,null,20125.82793705961,0.49064924715571578,12.805859468047878,1.5649146560174974]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,4404.2755999999999,null,837.00609999999995,null,51522.119518872605,0.68552246385666704,9.1655425437572688,1.2815669869944994]
[null,null,null,null,76,8,2.9,1536,80.574835854711708,53.118010531495756,125.65147918472255,0.46605155151847222,1.0774813587853977,4645.4894999999997,null,996.84190000000001,null,51522.119518872605,0.56424987490602518,11.135466017118816,1.5169023660427892]
[null,null,null,null,77,8,2.9,2048,90.16349967597408,49.659234033059533,125.65147918472255,0.44188035605317888,1.0774813587853977,5085.0811999999996,null,1188.184,null,51522.119518872605,0.49064924715571573,12.805859468047879,1.8156441884695549]
[null,null,null,null,78,8,2.9,2560,98.907541317308315,46.153433071876158,125.65147918472255,0.41310886500806898,1.0774813587853977,5579.9310999999998,null,1393.5193999999999,null,51522.119518872605,0.43993094313244341,14.282208163038902,2.1430159087684024]
[null,null,null,null,79,8,2.9,3072,107.05162172220511,42.931604069280397,125.65147918472255,0.38039745486596543,1.0774813587853977,6104.2305999999999,null,1610.2329999999999,null,51522.119518872605,0.40226205801110387,15.619631983800341,2.4935388286319737]
[null,null,null,null,80,8,2.9,3584,114.74108071348817,41.246812339805487,125.65147918472255,0.36580949493553394,1.0774813587853977,6461.0429999999997,null,1787.1253999999999,null,51522.119518872605,0.37286186574058,16.851241396595743,2.7818169260744687]
[null,null,null,null,81,8,2.9,4096,122.07061522602169,39.094157373126876,125.65147918472255,0.3505351553433646,1.0774813587853977,6919.6728000000003,null,1993.3859,null,51522.119518872605,0.34908967878964509,17.998771344270295,3.1224772044820286]
[null,null,null,null,82,8,2.9,4608,129.10600197540734,38.367661508644716,125.65147918472255,0.3394770157911588,1.0774813587853977,7115.9732000000004,null,2098.1415000000002,null,51522.119518872605,0.32935228069835637,19.077400326048334,3.3649692709658141]
[null,null,null,null,83,8,2.9,5120,135.89513258790276,37.857345551800371,125.65147918472255,0.33378914002386917,1.0774813587853977,7230.8855000000003,null,2146.6473999999998,null,51522.119518872605,0.31262389578244953,20.098224710090506,3.5896635278339013]
[null,null,null,null,84,8,2.9,512,56.200884205809139,44.15385060309481,125.65147918472255,0.37965195445359251,1.0774813587853977,5154.9169000000002,null,782.91150000000005,null,51522.119518872605,0.94705648044932267,6.634435682440591,1.2728421969582406]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,2388.3328000000001,null,630.44579999999996,null,97409.007215368518,0.68538765177509742,9.1673453569037253,1.0853607272613859]
[null,null,null,null,86,11,3.3,2905.2,138.80932681121985,130.66695785460874,239.22251784858648,0.5422309829584403,0.95350478874259215,2168.5306,null,640.09490000000005,null,97409.007215368518,0.5641371117202536,11.137691842360685,1.0623139092720824]
[null,null,null,null,87,11,3.3,3873.6,153.28157838056086,128.27821531983685,239.22251784858648,0.54086210482074382,0.95350478874259215,2275.3779,null,719.80380000000002,null,97409.007215368518,0.49055039093466873,12.808440118063993,1.1949151147635082]
[null,null,null,null,88,11,3.3,4842,166.59223452780077,101.12640200472691,239.22251784858648,0.43922312739098984,0.95350478874259215,2854.4447,null,900.6671,null,97409.007215368518,0.4398418686127471,14.285100522596071,1.6473663773780245]
[null,null,null,null,89,11,3.3,5810.4,179.07777354901026,85.398357531903955,239.22251784858648,0.38692823095346635,0.95350478874259215,3363.7696000000001,null,1064.0402999999999,null,97409.007215368518,0.40218034184463614,15.622805625857282,2.0969697629384574]
[null,null,null,null,90,11,3.3,6778.8,190.93807898602978,81.584917507025352,239.22251784858648,0.35885001447657666,0.95350478874259215,3529.7190999999998,null,1126.0561,null,97409.007215368518,0.37278594312642876,16.854673366931838,2.3403600177641648]
[null,null,null,null,91,11,3.3,7747.2,202.30338602405732,73.863101370525484,239.22251784858648,0.33737533518163276,0.95350478874259215,3897.3362999999999,null,1250.5425,null,97409.007215368518,0.34901847059330066,18.002443528271513,2.7388964485694474]
[null,null,null,null,92,11,3.3,8715.6,213.26415633168199,67.683685113822065,239.22251784858648,0.29537085396549323,0.95350478874259215,4255.03,null,1373.8009999999999,null,97409.007215368518,0.32928500575759523,19.081297955622624,3.150894576337572]
[null,null,null,null,93,11,3.3,9684,223.88625449917853,67.62295678382597,239.22251784858648,0.29322846462736535,0.95350478874259215,4277.0299000000005,null,1393.2842000000001,null,97409.007215368518,0.31255996718829354,20.10233544526336,3.3108025018025766]
[null,null,null,null,94,11,3.3,968.4,102.71798950261037,68.803649003490776,239.22251784858648,0.27550525146493055,0.95350478874259215,3602.2865999999999,null,766.67920000000004,null,97409.007215368518,0.9468787477882723,6.6356809906821814,1.4929148524869507]
[null,null,null,null,95,14,3.7,10978.8,294.38522632740393,110.17493801448637,369.48611736856651,0.28495538779349261,0.8108905566343434,2760.0861,null,960.62030000000004,null,157786.49102654736,0.37281498966883486,16.853360195524413,2.6719799587152626]
[null,null,null,null,96,14,3.7,12547.2,310.48298792132192,107.52442098125677,369.48611736856651,0.27031522310796696,0.8108905566343434,2840.3876,null,998.56730000000005,null,157786.49102654736,0.34904571348036123,18.001038444304243,2.8875578690671961]
[null,null,null,null,97,14,3.7,14115.6,326.06592527593523,97.480247814062153,369.48611736856651,0.23175735980935763,0.8108905566343434,3132.6271999999999,null,1108.5998999999999,null,157786.49102654736,0.32931074384996017,19.079806609778625,3.3449435407456782]
[null,null,null,null,98,14,3.7,15684,341.21785942660807,88.032552776488956,369.48611736856651,0.20987077678593616,0.8108905566343434,3468.6197000000002,null,1235.4411,null,157786.49102654736,0.3125844250279885,20.100762559161403,3.8760418579811748]
[null,null,null,null,99,14,3.7,1568.4,172.31017479706207,91.566055619530374,369.48611736856651,0.20231862212746801,0.8108905566343434,2952.5616,null,802.72739999999999,null,157786.49102654736,0.94694674591532901,6.6352044972773951,1.8818127922101906]
[null,null,null,null,100,14,3.7,3136.8,199.14394525166884,144.65603673607848,369.48611736856651,0.32910482356759735,0.8108905566343434,2056.8685,null,669.16150000000005,null,157786.49102654736,0.68543922863599693,9.1666555468132938,1.3766722063248715]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,1892.6688999999999,null,638.46709999999996,null,157786.49102654736,0.56418025291273877,11.136840176062314,1.3760680333302482]
[null,null,null,null,102,14,3.7,6273.6,241.56065306088885,148.13405313418033,369.48611736856651,0.35953227591623538,0.8108905566343434,2057.4463999999998,null,700.63099999999997,null,157786.49102654736,0.49058821151214987,12.807452685853983,1.6306895541572901]
[null,null,null,null,103,14,3.7,7842,260.13411784827281,136.29255008502773,369.48611736856651,0.34028069604787753,0.8108905566343434,2236.6307999999999,null,768.13170000000002,null,157786.49102654736,0.43987594685929526,14.283993821533988,1.9086451730926235]
[null,null,null,null,104,14,3.7,9410.4,277.65751656051191,123.14923302465051,369.48611736856651,0.31355358943132988,0.8108905566343434,2472.6884,null,855.13419999999996,null,157786.49102654736,0.40221160490341951,15.621591298163381,2.2546426781637674]
[null,null,null,null,105,17,4.0999999999999996,11562,386.01542697816586,141.91486629645695,510.16955062697662,0.21963946485166802,0.68565970171731427,2244.2743,null,831.12220000000002,null,232654.57095240912,0.43989364237118272,14.283419222226058,2.7200492594749615]
[null,null,null,null,106,17,4.0999999999999996,13874.4,409.27710340093989,134.46109936591753,510.16955062697662,0.21390498793267124,0.68565970171731427,2378.5,null,890.96640000000002,null,232654.57095240912,0.40222783860692557,15.620960818974508,3.0438327912755505]
[null,null,null,null,107,17,4.0999999999999996,16186.8,431.57262575328639,128.84200996226477,510.16955062697662,0.19888124585908148,0.68565970171731427,2494.0160999999998,null,944.72170000000006,null,232654.57095240912,0.37283007242698063,16.852678396564048,3.3496266154159295]
[null,null,null,null,108,17,4.0999999999999996,18499.2,453.10324242856348,112.82026656011556,510.16955062697662,0.18544188723730254,0.68565970171731427,2843.7858000000001,null,1084.8049000000001,null,232654.57095240912,0.34905985967375036,18.000308924240617,4.0161511423759162]
[null,null,null,null,109,17,4.0999999999999996,20811.599999999999,474.00874103821013,104.68036048600301,510.16955062697662,0.17212516609232212,0.68565970171731427,3072.6514000000002,null,1182.7593999999999,null,232654.57095240912,0.3293241086640763,19.07903230245644,4.5281535030784559]
[null,null,null,null,110,17,4.0999999999999996,23124,494.39090009125039,101.61722629754065,510.16955062697662,0.15588757332459169,0.68565970171731427,3182.0142999999998,null,1237.3824,null,232654.57095240912,0.3125971250580063,20.099945916053013,4.8652272661295388]
[null,null,null,null,111,17,4.0999999999999996,2312.4,271.43989625326952,69.047517759192985,510.16955062697662,9.3350494507763254E-2,0.68565970171731427,4168.5169999999998,null,1342.6515999999999,null,232654.57095240912,0.94698205424991466,6.6349571029161378,3.9312042642855185]
[null,null,null,null,112,17,4.0999999999999996,4624.8,306.00656014468137,108.38422694086567,510.16955062697662,0.14847540061082137,0.68565970171731427,2794.8092000000001,null,967.04449999999997,null,232654.57095240912,0.68546601036385502,9.1662973979473943,2.8233495664607937]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,2160.7462999999998,null,775.23220000000003,null,232654.57095240912,0.564202654409663,11.136397991168288,2.3129725724635009]
[null,null,null,null,114,17,4.0999999999999996,9249.6,361.47872264573977,142.87875548810834,510.16955062697662,0.20880984869934607,0.68565970171731427,2210.4711000000002,null,806.35749999999996,null,232654.57095240912,0.49060785025435155,12.806940011094648,2.5299683036210747]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,1470.4930999999999,null,655.03779999999995,null,503145.6984264903,0.68544415531677283,9.1665896607957205,3.1181774396637665]
[null,null,null,null,17,25,5.3,15003.6,847.43039764669004,279.21587635534297,768.58481071538995,0.14548328620487344,0.39786718190422315,1381.5169000000001,null,629.55629999999996,null,503145.6984264903,0.56418437381708064,11.136758830574621,3.0350365771042731]
[null,null,null,null,18,25,5.3,20004.8,893.93825024126829,297.07161705519206,768.58481071538995,0.16452434819053705,0.39786718190422315,1326.7215000000001,null,615.93190000000004,null,503145.6984264903,0.49059182418795072,12.807358372879108,3.0091674832577024]
[null,null,null,null,19,25,5.3,25006,937.80634180925529,282.88454230414305,768.58481071538995,0.16108614370150245,0.39786718190422315,1401.5293999999999,null,658.46569999999997,null,503145.6984264903,0.43987920206431175,14.283888116767486,3.3151558376808503]
[null,null,null,null,20,25,5.3,30007.200000000001,979.79932954140918,229.36972506585434,768.58481071538995,0.15146157853899186,0.39786718190422315,1707.4031,null,806.64549999999997,null,503145.6984264903,0.40221459119874925,15.621475313596541,4.2717029427493056]
[null,null,null,null,21,25,5.3,35008.400000000001,1020.3714548832179,212.55169310111452,768.58481071538995,0.11826641397654965,0.39786718190422315,1849.1605999999999,null,882.5086,null,503145.6984264903,0.37281776423995711,16.853234770045809,4.8005802259020802]
[null,null,null,null,22,25,5.3,40009.599999999999,1059.8186812653521,217.91688760514251,768.58481071538995,0.11675076384632978,0.39786718190422315,1826.9191000000001,null,882.59130000000005,null,503145.6984264903,0.34904831576409734,18.000904239933497,4.8634077556472128]
[null,null,null,null,23,25,5.3,45010.8,1098.3465855888555,210.04491227432615,768.58481071538995,0.11325567946124923,0.39786718190422315,1908.2877000000001,null,931.12699999999995,null,503145.6984264903,0.3293132023937585,19.07966416623287,5.2291034983716989]
[null,null,null,null,24,25,5.3,50012,1136.1048471440658,199.28839285767953,768.58481071538995,0.1041139709126456,0.39786718190422315,2022.0306,null,995.71990000000005,null,503145.6984264903,0.31258676128033375,20.100612327419416,5.7008079138628389]
[null,null,null,null,25,25,5.3,5001.2,738.17329382051025,186.29388376537543,768.58481071538995,9.0924295585407711E-2,0.39786718190422315,1913.5957000000001,null,820.46400000000006,null,503145.6984264903,0.94695324113753421,6.635158985919797,3.9624129300465372]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,1357.1137000000001,null,688.98680000000002,null,724529.80573414604,0.6854499550290778,9.16651210067268,4.0363397817600761]
[null,null,null,null,27,30,6,21604.799999999999,1350.668793710912,339.76141990417824,781.90938972547735,0.10936634671110033,0.27393489650638658,1303.7888,null,674.03579999999999,null,724529.80573414604,0.56418922496733936,11.136663071761635,3.9753447995709359]
[null,null,null,null,28,30,6,28806.400000000001,1412.314563213097,332.03383868475254,781.90938972547735,0.11669102856055735,0.27393489650638658,1350.4609,null,707.59529999999995,null,724529.80573414604,0.49059607704972835,12.807247348907568,4.2535259924335911]
[null,null,null,null,29,30,6,36008,1470.7926476341918,305.88961581388338,781.90938972547735,0.11355388984676279,0.27393489650638658,1471.6489999999999,null,779.47770000000003,null,724529.80573414604,0.43988303410997487,14.283763682526413,4.8082464117679837]
[null,null,null,null,30,30,6,43209.599999999999,1527.0206274486845,275.45042143281006,781.90938972547735,9.829199735965985E-2,0.27393489650638658,1636.7837999999999,null,875.44860000000006,null,724529.80573414604,0.40221810668269609,15.621338778108013,5.543722240487357]
[null,null,null,null,31,30,6,50411.199999999997,1581.5435875470591,282.35888362039248,781.90938972547735,9.6735492763855194E-2,0.27393489650638658,1621.4921999999999,null,877.16049999999996,null,724529.80573414604,0.37282103048114268,16.853087120838776,5.6011823225413728]
[null,null,null,null,32,30,6,57612.800000000003,1634.7166808899208,257.70348840807634,781.90938972547735,8.7467728738752415E-2,0.27393489650638658,1781.4867999999999,null,972.33569999999997,null,724529.80573414604,0.34905137918770679,18.000746256328998,6.3434014455455436]
[null,null,null,null,33,30,6,64814.400000000001,1686.7865975662185,260.72698724175592,781.90938972547735,8.3975341073851045E-2,0.27393489650638658,1783.6931,null,983.15729999999996,null,724529.80573414604,0.32931609660597122,19.079496483578989,6.4695512168142617]
[null,null,null,null,34,30,6,72016,1737.9329511281535,241.387231156301,781.90938972547735,7.6823660082618886E-2,0.27393489650638658,1934.4571000000001,null,1075.1649,null,724529.80573414604,0.3125895115304031,20.100435476602581,7.1997716813894845]
[null,null,null,null,35,30,6,7201.6,1207.8877495429017,205.77770481936093,781.90938972547735,6.1802739815380467E-2,0.27393489650638658,1958.2717,null,962.23829999999998,null,724529.80573414604,0.9469608873361508,6.6351054105882943,5.8698669547472546]
[]
[]
["Configuration Comparisons",null,null,null,"1-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy"]
[null,null,null,null,"Device Index","Diameter","Height","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ","LCoE - Upper Limit","LCoE ","LCoE - Upper Limit"]
[null,null,null,null,6,2,1,3.1415926535897931,2.8384701488116422,2.8172138577788446,1.1330393782907215,1.120933778031227,67284.590700000001,67788.998999999996,1131.1274000000001,1138.8882000000001]
[null,null,null,null,7,3,1.5,10.602875205865551,5.7162794948577504,9.5080967700035988,0.68631648127120159,1.1209337780312274,33654.408100000001,20351.525600000001,669.13810000000001,445.99059999999997]
[null,null,null,null,8,4,2,25.132741228718345,9.6415816412292354,22.536640270432667,0.48912953716401725,1.1208805311635082,20133.4542,8749.8513999999996,501.23480000000001,277.0016]
[null,null,null,null,9,5,2.5,49.087385212340521,13.773896250332511,43.949251872878108,0.3607776655320668,1.1191585089214868,14235.982099999999,4607.5214999999998,449.58890000000002,215.7569]
[null,null,null,null,10,8,2.9,145.7698991265664,30.781205597271427,125.65147918472255,0.27070208594154782,1.0774813587853977,6598.6977999999999,1759.3812,367.66739999999999,172.6362]
[null,null,null,null,11,11,3.3,313.60948664460108,51.092524124450279,239.22251784858648,0.21031712719054416,0.95350478874259215,4223.6544999999996,1045.0826999999999,433.6986,178.6568]
[null,null,null,null,12,14,3.7,569.57074809582946,73.266023978976236,369.48611736856651,0.16697979562100296,0.8108905566343434,3175.8715999999999,772.65700000000004,508.14909999999998,188.32130000000001]
[null,null,null,null,13,17,4.0999999999999996,930.61828380963641,67.009354870520426,510.16955062697662,9.4038507979139804E-2,0.68565970171731427,3714.5275000000001,642.00120000000004,805.11929999999995,200.7861]
[null,null,null,null,14,24,5.3,2397.6635132197302,171.87762022330119,760.78857402243955,9.3280070115700164E-2,0.42078269940335133,1961.5944999999999,578.24959999999999,782.60130000000004,261.36619999999999]
[null,null,null,null,15,30,6,4241.1500823462211,203.88306785035127,781.90938972547735,6.3805078285458713E-2,0.27393489650638658,2095.2433999999998,674.93299999999999,1090.5637999999999,364.98680000000002]
[]
[null,null,null,null,"2-Body"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected",null,"Blue Economy",null,"AM","Omega","T"]
[null,null,null,null,"Device Index","Diameter","Height","React Mass","Volume","Pavg-Mech","Pavg-Upper","P/V","P/V - Theory","LCoE ",null,"LCoE ",null,"(kg)","(rad/s)","s"]
[null,null,null,null,43,2,1,32,7.5026407173673508,4.7718479607019821,2.8172138577788446,1.8986579765717537,1.120933778031227,40528.688300000002,0,1060.5429999999999,0,3220.1324699295378,0.94705648044932267,6.634435682440591]
[null,null,null,null,46,3,1.5,144,16.831208623610486,14.382580064094478,9.5080967700035988,1.6955990456411751,1.1209337780312274,14143.3637,0,934.61350000000004,0,7245.2980573414598,0.68552246385666704,9.1655425437572688]
[null,null,null,null,69,4,2,256,25.075119714510159,24.800901733245368,22.536640270432667,1.2351486694475904,1.1208805311635082,8507.3210999999992,0,798.18190000000004,0,12880.529879718151,0.68552246385666704,9.1655425437572688]
[null,null,null,null,62,5,2.5,400,35.367776001877672,35.185642016550879,43.949251872878108,0.90580184702516009,1.1191585089214868,6217.5069999999996,0,754.4905,0,20125.82793705961,0.68552246385666704,9.1655425437572688]
[null,null,null,null,75,8,2.9,1024,69.664498566198787,54.35884294240001,125.65147918472255,0.47440445879106069,1.0774813587853977,4404.2755999999999,0,837.00609999999995,0,51522.119518872605,0.68552246385666704,9.1655425437572688]
[null,null,null,null,85,11,3.3,1936.8,122.51939878777324,112.88357475115005,239.22251784858648,0.46909311148273736,0.95350478874259215,2388.3328000000001,0,630.44579999999996,0,97409.007215368518,0.68538765177509742,9.1673453569037253]
[null,null,null,null,101,14,3.7,4705.2,221.50891093891636,160.97235425405418,369.48611736856651,0.37937450938989098,0.8108905566343434,1892.6688999999999,0,638.46709999999996,0,157786.49102654736,0.56418025291273877,11.136840176062314]
[null,null,null,null,113,17,4.0999999999999996,6937.2,335.14704092625129,144.89883923236187,510.16955062697662,0.20499283965988377,0.68565970171731427,2160.7462999999998,0,775.23220000000003,0,232654.57095240912,0.564202654409663,11.136397991168288]
[null,null,null,null,16,25,5.3,10002.4,796.79181986913761,255.53126314551741,768.58481071538995,0.13006742177583103,0.39786718190422315,1470.4930999999999,0,655.03779999999995,0,503145.6984264903,0.68544415531677283,9.1665896607957205]
[null,null,null,null,26,30,6,14403.2,1284.0661980398504,318.12638862626272,781.90938972547735,9.9512457711609312E-2,0.27393489650638658,1357.1137000000001,0,688.98680000000002,0,724529.80573414604,0.6854499550290778,9.16651210067268]
[]
[]
["Plant Capacity vs. LCoE "]
[null,null,null,null,"Plant Capacity",null,"LCoE "]
[null,null,null,null,1,null,1106.4872]
[null,null,null,null,2,null,695.8288]
[null,null,null,null,4,null,416.16239999999999]
[null,null,null,null,10,null,305.79349999999999]
[null,null,null,null,20,null,260.25389999999999]
[null,null,null,null,40,null,234.56049999999999]
[null,null,null,null,80,null,219.26830000000001]
[null,null,null,null,160,null,208.84909999999999]
[null,null,null,null,320,null,201.17679999999999]
[null,null,null,null,640,null,195.1018]
[]
["Sensitivity to Capacity Factor"]
[null,null,null,null,"Capacity Factor","LCoE"]
[null,null,null,null,0.1,414.56]
[null,null,null,null,0.2,261.3451]
[null,null,null,null,0.3,215.5111]
[null,null,null,null,0.4,200.00659999999999]
[null,null,null,null,0.5,197.2039]
[null,null,null,null,0.6,204.72130000000001]
[null,null,null,null,0.7,225.86850000000001]
[null,null,null,null,0.8,274.89839999999998]
[null,null,null,null,0.9,416.97390000000001]
[null,null,null,null,0.9,416.97390000000001]
[]
["Sensitivity to FCR"]
[null,null,null,null,"FCR","LCoE"]
[null,null,null,null,0.05,172.8383]
[null,null,null,null,0.06,194.1747]
[null,null,null,null,7.0000000000000007E-2,215.5111]
[null,null,null,null,0.08,236.8476]
[null,null,null,null,0.09,258.18400000000003]
[null,null,null,null,0.1,279.5204]
[null,null,null,null,0.11,300.85680000000002]
[null,null,null,null,0.12,322.19330000000002]
[null,null,null,null,0.13,343.52969999999999]
[null,null,null,null,0.14000000000000001,364.86610000000002]
[]
["Sensitivity to Structural Cost"]
[null,null,null,null,"Multiplier","Structural ($/kW)","LCoE ($/MWh)"]
[null,null,null,null,0.1,111.7003,170.8338]
[null,null,null,null,0.2,223.4006,175.798]
[null,null,null,null,0.4,446.80119999999999,185.72630000000001]
[null,null,null,null,0.6,670.20180000000005,195.65450000000001]
[null,null,null,null,0.8,893.60230000000001,205.58279999999999]
[null,null,null,null,1,1117.0029,215.5111]
[null,null,null,null,1.2,1340.4034999999999,225.43940000000001]
[null,null,null,null,1.4,1563.8041000000001,235.36770000000001]
[null,null,null,null,1.6,1787.2047,245.29599999999999]
[null,null,null,null,1.8,2010.6052999999999,255.2243]
[]
["Sensitivity to PTO Cost"]
[null,null,null,null,"Multiplier","$/kW PTO","LCoE"]
[null,null,null,null,0,0,152.76329999999999]
[null,null,null,null,0.2,282.38290000000001,165.31290000000001]
[null,null,null,null,0.4,564.76570000000004,177.86240000000001]
[null,null,null,null,0.6,847.14859999999999,190.41200000000001]
[null,null,null,null,0.8,1129.5315000000001,202.9616]
[null,null,null,null,1,1411.9143999999999,215.5111]
[null,null,null,null,1.2,1694.2972,228.0607]
[null,null,null,null,1.4,1976.6801,240.61019999999999]
[null,null,null,null,1.6,2259.0630000000001,253.15979999999999]
[null,null,null,null,1.8,2541.4458,265.70929999999998]
[]
["Sensitivity to Mooring Cost"]
[null,null,null,null,"Multiplier","$/kW Mooring","LCoE"]
[null,null,null,null,0,0,179.3168]
[null,null,null,null,0.2,162.88470000000001,186.5557]
[null,null,null,null,0.4,325.76940000000002,193.7945]
[null,null,null,null,0.6,488.65410000000003,201.0334]
[null,null,null,null,0.8,651.53880000000004,208.2723]
[null,null,null,null,1,814.42349999999999,215.5111]
[null,null,null,null,1.2,977.30820000000006,222.75]
[null,null,null,null,1.4,1140.1929,229.9888]
[null,null,null,null,1.6,1303.0776000000001,237.2277]
[null,null,null,null,1.8,1465.9622999999999,244.4666]
[]
["Sensitivity to Installation Cost"]
[null,null,null,null,"Multiplier","$/kW Installation","LCoE"]
[null,null,null,null,0,0,1280.1485]
[null,null,null,null,0.2,5571.2,1294.6999000000001]
[null,null,null,null,0.4,11142.4,1309.2512999999999]
[null,null,null,null,0.6,16713.599999999999,1323.8027]
[null,null,null,null,0.8,22284.799999999999,1338.354]
[null,null,null,null,1,27856,1352.9054000000001]
[null,null,null,null,1.2,33427.199999999997,1367.4567999999999]
[null,null,null,null,1.4,38998.400000000001,1382.0082]
[null,null,null,null,1.6,44569.599999999999,1396.5596]
[null,null,null,null,1.8,50140.800000000003,1411.1108999999999]
[]
["Sensitivity to O&M Cost"]
[null,null,null,null,"O&M % of CAPEX","LCoE"]
[null,null,null,null,0,1153.4830999999999]
[null,null,null,null,4.0000000000000001E-3,1197.7991]
[null,null,null,null,8.0000000000000002E-3,1242.1152]
[null,null,null,null,1.2E-2,1286.4313]
[null,null,null,null,1.6E-2,1330.7474]
[null,null,null,null,0.02,1375.0635]
[null,null,null,null,2.4E-2,1419.3795]
[null,null,null,null,2.8000000000000001E-2,1463.6956]
[null,null,null,null,3.2000000000000001E-2,1508.0117]
[null,null,null,null,3.5999999999999997E-2,1552.3278]
[]
["Sensitivity to Insurance Cost"]
[null,null,null,null,"Multiplier","LCOE ($/MWh)"]
[null,null,null,null,0,1069.5686000000001]
[null,null,null,null,4.0000000000000001E-3,1182.9033999999999]
[null,null,null,null,8.0000000000000002E-3,1296.2381]
[null,null,null,null,1.2E-2,1409.5727999999999]
[null,null,null,null,1.6E-2,1522.9075]
[null,null,null,null,0.02,1636.2421999999999]
[null,null,null,null,2.4E-2,1749.5769]
[null,null,null,null,2.8000000000000001E-2,1862.9115999999999]
[null,null,null,null,3.2000000000000001E-2,1976.2463]
[null,null,null,null,3.5999999999999997E-2,2089.5810999999999]
[]
["Sensitivity to PTO Efficiency"]
[null,null,null,null,"PTO Efficiency","LCoE"]
[null,null,null,null,0.55000000000000004,268.65780000000001]
[null,null,null,null,0.6,254.46039999999999]
[null,null,null,null,0.65,242.46100000000001]
[null,null,null,null,0.7,232.1891]
[null,null,null,null,0.75,223.29239999999999]
[null,null,null,null,0.8,215.5111]
[null,null,null,null,0.85,208.6481]
[null,null,null,null,0.9,202.83090000000001]
[null,null,null,null,0.94999999999999896,197.42949999999999]
[null,null,null,null,0.999999999999999,192.5771]
[]
["Sensitivity to Availability"]
[null,null,null,null,"Farm Availability","LCoE"]
[null,null,null,null,0.64,319.89929999999998]
[null,null,null,null,0.68,301.08170000000001]
[null,null,null,null,0.72,284.35489999999999]
[null,null,null,null,0.76,269.38889999999998]
[null,null,null,null,0.8,255.9195]
[null,null,null,null,0.84,243.7328]
[null,null,null,null,0.88,232.654]
[null,null,null,null,0.92,222.53870000000001]
[null,null,null,null,0.96,213.2662]
[null,null,null,null,1,204.73560000000001]

{"sheet":"MC_Simu","index":5,"n_rows":577,"n_cols":29,"rows_kept":577,"cut":false,"hidden":true,"merged":[]}
["I/O - Screen"]
[]
["WEC Device",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup 1"]
[null,"Topology",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One Body"]
[null,"Device Selection",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Two Body"]
[null,"Absorber Buoy Diameter",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m"]
[null,"Absorber Buoy Height",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m"]
[null,"Absorber Volume",null,null,{"$f":"(E6/2)^2*PI()*E7","v":{"$error":"#REF!"}},"m^3"]
[null,"Steel Weight",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"mT"]
[null,"Reaction Mass",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"mT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup 2"]
[null,"Reaction Tube Length",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oregon"]
[null,"Rho",null,null,1025,"kg/m^3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"California"]
[null,"Reaction Tube Volume",null,null,{"$f":"E10*1000/E12","v":{"$error":"#REF!"}},"m^3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cape Cod"]
[null,"Reaction Tube Diameter",null,null,{"$f":"SQRT(E13/E11/PI())*2","v":{"$error":"#REF!"}},"m"]
[null,"Water Depth",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m"]
[]
["WEC Farm"]
[null,"Wave Resource",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Power Export",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup 3"]
[null,"Distance to Shore",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blue Economy"]
[null,"# of WECs",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grid Connected"]
[]
["Economics"]
[null,"Fixed Charge Rate",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Construction Financing Rate",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Insurance Rate (annual percent of Capex)",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"O&M as percentage of CAPEX",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Plant Scale Target",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"MW"]
["Performance",null,null,null,"Per Unit",null,"Farm",null,null,null,"# Units",null,{"$f":"M28*1000/E31","v":{"$error":"#REF!"}}]
[null,"Compute Upper Theretical Limit",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Rated Power",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},"kW",{"$f":"E31*E21","v":{"$error":"#REF!"}},"kW"]
[null,"PTO Efficiency",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"E32","v":{"$error":"#REF!"}}]
[null,"Availability",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"E33","v":{"$error":"#REF!"}}]
[null,"Transmission Efficiency",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"E34","v":{"$error":"#REF!"}}]
[null,"Average Mechanical Power",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,"Average Electric Power",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,"Annual Electrical Energy Output",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}},"MWh",{"$f":"E37*E21","v":{"$error":"#REF!"}},"MWh"]
[null,"Equivalent # US Households",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,"Capacity Factor",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}},null,{"$f":"E39","v":{"$error":"#REF!"}},null,null,null,"CF Target",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"P/V",null,null,{"$f":"IF(E30=1,#REF!,#REF!)","v":{"$error":"#REF!"}},"kW/m^3",{"$f":"E40","v":{"$error":"#REF!"}}]
[]
["CAPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier","Min","$/Farm from IO Screen","Max","Lower Range","Higher Range","Total Range","Cumm. Probability",null,"Value"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %","in % Total"," +%"," -%","MC"]
[null,null,1.1000000000000001,"Marine Energy Converter (MEC)",{"$f":"SUM(E46:E48)","v":{"$error":"#REF!"}},{"$f":"SUM(F46:F48)","v":{"$error":"#REF!"}},{"$f":"F45/E31","v":{"$error":"#REF!"}},{"$f":"SUM(H46:H48)","v":{"$error":"#REF!"}},{"$f":"SUM(I46:I48)","v":{"$error":"#REF!"}},{"$f":"SUM(J46:J48)","v":{"$error":"#REF!"}}]
[null,null,"1.1.1","Structural Assembly",{"$f":"V46","v":{"$error":"#REF!"}},{"$f":"E46/$M$29","v":{"$error":"#REF!"}},{"$f":"F46/E31","v":{"$error":"#REF!"}},{"$f":"(F46*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H46/$H$60","v":{"$error":"#REF!"}},{"$f":"H46/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O46+O46*L46","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O46+O46*K46","v":{"$error":"#REF!"}},{"$f":"O46-N46","v":{"$error":"#REF!"}},{"$f":"P46-O46","v":{"$error":"#REF!"}},{"$f":"P46-N46","v":{"$error":"#REF!"}},{"$f":"RAND()","v":0.93699422285790002},null,{"$f":"IF(T46<(Q46/S46),N46+SQRT(T46*Q46*S46),P46-SQRT((1-T46)*R46*S46))","v":{"$error":"#REF!"}}]
[null,null,"1.1.2","Power Take-Off System (PTO)",{"$f":"V47","v":{"$error":"#REF!"}},{"$f":"E47/$M$29","v":{"$error":"#REF!"}},{"$f":"F47/E31","v":{"$error":"#REF!"}},{"$f":"(F47*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H47/$H$60","v":{"$error":"#REF!"}},{"$f":"H47/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O47+O47*L47","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O47+O47*K47","v":{"$error":"#REF!"}},{"$f":"O47-N47","v":{"$error":"#REF!"}},{"$f":"P47-O47","v":{"$error":"#REF!"}},{"$f":"P47-N47","v":{"$error":"#REF!"}},{"$f":"RAND()","v":0.50836030489820305},null,{"$f":"IF(T47<(Q47/S47),N47+SQRT(T47*Q47*S47),P47-SQRT((1-T47)*R47*S47))","v":{"$error":"#REF!"}}]
[null,null,"1.1.3","Mooring, Foundation, and Sub-Structure ",{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F48/E31","v":{"$error":"#REF!"}},{"$f":"(F48*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H48/$H$60","v":{"$error":"#REF!"}},{"$f":"H48/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.64580818708097154,null,{"$error":"#REF!"}]
[null,null,1.2,"Balance of System (BOS)",{"$f":"SUM(E50:E55)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(G50:G55)","v":{"$error":"#REF!"}},{"$f":"SUM(H50:H53)","v":{"$error":"#REF!"}},{"$f":"SUM(I50:I53)","v":{"$error":"#REF!"}},{"$f":"SUM(J50:J55)","v":{"$error":"#REF!"}}]
[null,null,"1.2.1","Project Development",{"$f":"V50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F50/$E$31","v":{"$error":"#REF!"}},{"$f":"(F50*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H50/$H$60","v":{"$error":"#REF!"}},{"$f":"H50/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O50+O50*L50","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O50+O50*K50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5.5028654545903E-2,null,{"$f":"IF(T50<(Q50/S50),N50+SQRT(T50*Q50*S50),P50-SQRT((1-T50)*R50*S50))","v":{"$error":"#REF!"}}]
[null,null,"1.2.2","Engineering and Management",{"$f":"V51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"F51/$E$31","v":{"$error":"#REF!"}},{"$f":"(F51*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H51/$H$60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O51+O51*L51","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O51+O51*K51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.5138830407443381,null,{"$error":"#REF!"}]
[null,null,"1.2.3","Electrical Infrastructure",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(F52*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.73103111765837048,null,{"$error":"#REF!"}]
[null,null,"1.2.6","Assembly & Installation",{"$f":"E54+E55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(F53*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"1.2.6.1","Device",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(F54*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.78015540043187537,null,{"$error":"#REF!"}]
[null,null,"1.2.6.2","Subsea Cables",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.93049895255406767,null,{"$error":"#REF!"}]
[null,null,1.3,"Financial Costs ",{"$f":"SUM(E57:E58)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"1.3.2","Insurance During Construction",{"$f":"V57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"H58/4","v":{"$error":"#REF!"}},{"$f":"I58/4","v":{"$error":"#REF!"}},{"$f":"H57/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O57+O57*L57","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O57+O57*K57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.83605252256529616,null,{"$error":"#REF!"}]
[null,null,"1.3.3","Construction Financing Costs",{"$f":"V58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(F58*$E$24)/$E$37","v":{"$error":"#REF!"}},{"$f":"H58/$H$60","v":{"$error":"#REF!"}},{"$f":"H58/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O58+O58*L58","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O58+O58*K58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},3.9294408214062715E-2,null,{"$error":"#REF!"}]
[]
[null,null,"Total CAPEX",null,{"$f":"SUM(E46:E58)","v":{"$error":"#REF!"}},{"$f":"SUM(F46:F58)","v":{"$error":"#REF!"}},{"$f":"SUM(G46:G58)","v":{"$error":"#REF!"}},{"$f":"H45+H49+H56","v":{"$error":"#REF!"}},{"$f":"I45+I49+I56","v":{"$error":"#REF!"}},{"$f":"J45+J49+J56","v":{"$error":"#REF!"}}]
[]
["OPEX"]
[null,null,null,null,"Cost",null,null,"Economics",null,null,"Uncertainty",null,"Multiplier"]
[null,null,null,null,"$/Farm","$/WEC","$/kW","$/MWh","in %",null," +%"," -%","MC"]
[null,null,2.1,"Operations",{"$f":"E66+E67","v":{"$error":"#REF!"}},{"$f":"F66+F67","v":{"$error":"#REF!"}},{"$f":"F65/$E$31","v":{"$error":"#REF!"}},{"$f":"H66+H67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"2.1.1","Environmental Monitoring",{"$f":"V66","v":{"$error":"#REF!"}},{"$f":"E66/$E$21","v":{"$error":"#REF!"}},{"$f":"F66/$E$31","v":{"$error":"#REF!"}},{"$f":"F66/$E$37","v":{"$error":"#REF!"}},{"$f":"H66/$H$70","v":{"$error":"#REF!"}},{"$f":"H66/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O66+O66*L66","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O66+O66*K66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.74902846258727274,null,{"$error":"#REF!"}]
[null,null,"2.1.3","Insurance",{"$f":"V67","v":{"$error":"#REF!"}},{"$f":"E67/$E$21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"H67/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"O67+O67*L67","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$f":"O67+O67*K67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.29660720372627314,null,{"$error":"#REF!"}]
[null,null,2.2000000000000002,"Maintenance",{"$f":"V68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"H68/$H$72","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(#REF!=0,1,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.90373071637157854,null,{"$error":"#REF!"}]
[]
[null,null,"Total OPEX",null,{"$f":"E68+E65","v":{"$error":"#REF!"}},{"$f":"F68+F65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"H68+H65","v":{"$error":"#REF!"}},{"$f":"I65+I68","v":{"$error":"#REF!"}},{"$f":"J65+J68","v":{"$error":"#REF!"}}]
[]
[null,null,"$/MWh",null,null,null,null,{"$f":"H70+H60","v":{"$error":"#REF!"}}]
[]
[null,null,"Technology LCoE",null,{"$f":"E45+E54+E68+E67+E57+E58","v":{"$error":"#REF!"}},{"$f":"F45+F54+F68+F67+F57+F58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(90%,K82:L176,2,TRUE)","v":278.83628210526302},"90% Percentile"]
[null,null,null,null,"# Iterations",{"$f":"[4]Monte_Carlo!D7","v":500},"Iteration","LCoE",null,null,null,null,null,{"$f":"VLOOKUP(50%,K82:L176,2,TRUE)","v":251.34538105263161},"50% Percentile"]
[null,null,null,null,"Iteration",null,1,248.124,null,null,null,null,null,{"$f":"VLOOKUP(10%,K82:L176,2,TRUE)","v":227.78175157894739},"10% Percentile"]
[null,null,null,null,"Average",null,2,251.63810000000001,null,null,null,null,null,{"$f":"VLOOKUP(99%,K83:L177,2,TRUE)","v":306.32718315789441},"100% Percentile"]
[null,null,null,null,null,null,3,231.33009999999999,null,null,null,null,null,{"$f":"VLOOKUP(1%,K84:L178,2,TRUE)","v":212.07266526315792},"1% Percentile"]
[null,null,null,null,null,null,4,266.20089999999999,null,"LCoE ($/MWh)","Probability","LCoE","Normalized LCOE"]
[null,null,null,null,null,null,5,285.56220000000002,null,{"$f":"$J$176/95","v":3.9272715789473684},{"$f":"COUNTIF($H$78:$H$10000,\"<\" & J82)/$F$77","v":0},{"$f":"J82","v":3.9272715789473684},{"$f":"J82/$N$77","v":1.5624999999999998E-2}]
[null,null,null,null,null,null,6,222.03200000000001,null,{"$f":"$J$176/95+J82","v":7.8545431578947369},{"$f":"COUNTIF($H$78:$H$10000,\"<\" & J83)/$F$77","v":0},{"$f":"J83","v":7.8545431578947369},{"$f":"J83/$N$77","v":3.1249999999999997E-2}]
[null,null,null,null,null,null,7,246.95419999999999,null,{"$f":"$J$176/95+J83","v":11.781814736842104},{"$f":"COUNTIF($H$78:$H$10000,\"<\" & J84)/$F$77","v":0},11.781814736842104,4.6874999999999993E-2]
[null,null,null,null,null,null,8,267.43860000000001,null,15.709086315789474,0,15.709086315789474,6.2499999999999993E-2]
[null,null,null,null,null,null,9,278.75420000000003,null,19.636357894736843,0,19.636357894736843,7.8125E-2]
[null,null,null,null,null,null,10,248.15610000000001,null,23.563629473684212,0,23.563629473684212,9.375E-2]
[null,null,null,null,null,null,11,252.88220000000001,null,27.490901052631582,0,27.490901052631582,0.109375]
[null,null,null,null,null,null,12,254.55099999999999,null,31.418172631578951,0,31.418172631578951,0.125]
[null,null,null,null,null,null,13,240.45320000000001,null,35.345444210526317,0,35.345444210526317,0.140625]
[null,null,null,null,null,null,14,241.39670000000001,null,39.272715789473686,0,39.272715789473686,0.15625]
[null,null,null,null,null,null,15,245.62559999999999,null,43.199987368421056,0,43.199987368421056,0.171875]
[null,null,null,null,null,null,16,263.61270000000002,null,47.127258947368425,0,47.127258947368425,0.1875]
[null,null,null,null,null,null,17,241.5933,null,51.054530526315794,0,51.054530526315794,0.203125]
[null,null,null,null,null,null,18,269.3578,null,54.981802105263164,0,54.981802105263164,0.21875]
[null,null,null,null,null,null,19,279.05340000000001,null,58.909073684210533,0,58.909073684210533,0.234375]
[null,null,null,null,null,null,20,233.072,null,62.836345263157902,0,62.836345263157902,0.25]
[null,null,null,null,null,null,21,263.5086,null,66.763616842105264,0,66.763616842105264,0.265625]
[null,null,null,null,null,null,22,221.3364,null,70.690888421052634,0,70.690888421052634,0.28125]
[null,null,null,null,null,null,23,263.6139,null,74.618160000000003,0,74.618160000000003,0.296875]
[null,null,null,null,null,null,24,246.99279999999999,null,78.545431578947372,0,78.545431578947372,0.3125]
[null,null,null,null,null,null,25,237.7756,null,82.472703157894742,0,82.472703157894742,0.328125]
[null,null,null,null,null,null,26,235.7362,null,86.399974736842111,0,86.399974736842111,0.34375]
[null,null,null,null,null,null,27,230.34880000000001,null,90.32724631578948,0,90.32724631578948,0.359375]
[null,null,null,null,null,null,28,246.92939999999999,null,94.25451789473685,0,94.25451789473685,0.375]
[null,null,null,null,null,null,29,259.90679999999998,null,98.181789473684219,0,98.181789473684219,0.390625]
[null,null,null,null,null,null,30,288.48790000000002,null,102.10906105263159,0,102.10906105263159,0.40625]
[null,null,null,null,null,null,31,255.779,null,106.03633263157896,0,106.03633263157896,0.421875]
[null,null,null,null,null,null,32,246.31549999999999,null,109.96360421052633,0,109.96360421052633,0.4375]
[null,null,null,null,null,null,33,264.5299,null,113.8908757894737,0,113.8908757894737,0.453125]
[null,null,null,null,null,null,34,251.0986,null,117.81814736842107,0,117.81814736842107,0.46875]
[null,null,null,null,null,null,35,278.85239999999999,null,121.74541894736844,0,121.74541894736844,0.484375]
[null,null,null,null,null,null,36,270.45330000000001,null,125.6726905263158,0,125.6726905263158,0.5]
[null,null,null,null,null,null,37,246.87780000000001,null,129.59996210526316,0,129.59996210526316,0.515625]
[null,null,null,null,null,null,38,280.67250000000001,null,133.52723368421053,0,133.52723368421053,0.53125]
[null,null,null,null,null,null,39,248.4872,null,137.4545052631579,0,137.4545052631579,0.546875]
[null,null,null,null,null,null,40,261.60579999999999,null,141.38177684210527,0,141.38177684210527,0.5625]
[null,null,null,null,null,null,41,251.72200000000001,null,145.30904842105264,0,145.30904842105264,0.578125]
[null,null,null,null,null,null,42,257.30840000000001,null,149.23632000000001,0,149.23632000000001,0.59375]
[null,null,null,null,null,null,43,229.22900000000001,null,153.16359157894738,0,153.16359157894738,0.609375]
[null,null,null,null,null,null,44,251.2407,null,157.09086315789474,0,157.09086315789474,0.625]
[null,null,null,null,null,null,45,243.9718,null,161.01813473684211,0,161.01813473684211,0.640625]
[null,null,null,null,null,null,46,296.20240000000001,null,164.94540631578948,0,164.94540631578948,0.65625]
[null,null,null,null,null,null,47,253.39490000000001,null,168.87267789473685,0,168.87267789473685,0.671875]
[null,null,null,null,null,null,48,244.13210000000001,null,172.79994947368422,0,172.79994947368422,0.6875]
[null,null,null,null,null,null,49,262.05430000000001,null,176.72722105263159,0,176.72722105263159,0.703125]
[null,null,null,null,null,null,50,242.29470000000001,null,180.65449263157896,0,180.65449263157896,0.71875]
[null,null,null,null,null,null,51,235.6754,null,184.58176421052633,0,184.58176421052633,0.734375]
[null,null,null,null,null,null,52,246.53559999999999,null,188.5090357894737,0,188.5090357894737,0.75]
[null,null,null,null,null,null,53,228.4829,null,192.43630736842107,0,192.43630736842107,0.765625]
[null,null,null,null,null,null,54,236.6575,null,196.36357894736844,2E-3,196.36357894736844,0.78125]
[null,null,null,null,null,null,55,258.2518,null,200.29085052631581,2E-3,200.29085052631581,0.796875]
[null,null,null,null,null,null,56,263.67180000000002,null,204.21812210526318,2E-3,204.21812210526318,0.8125]
[null,null,null,null,null,null,57,259.51389999999998,null,208.14539368421055,4.0000000000000001E-3,208.14539368421055,0.828125]
[null,null,null,null,null,null,58,251.3261,null,212.07266526315792,8.0000000000000002E-3,212.07266526315792,0.84375]
[null,null,null,null,null,null,59,280.07249999999999,null,215.99993684210528,1.6E-2,215.99993684210528,0.859375]
[null,null,null,null,null,null,60,252.03890000000001,null,219.92720842105265,3.5999999999999997E-2,219.92720842105265,0.875]
[null,null,null,null,null,null,61,249.28380000000001,null,223.85448000000002,6.4000000000000001E-2,223.85448000000002,0.890625]
[null,null,null,null,null,null,62,240.32599999999999,null,227.78175157894739,9.1999999999999998E-2,227.78175157894739,0.90625]
[null,null,null,null,null,null,63,266.21449999999999,null,231.70902315789476,0.126,231.70902315789476,0.921875]
[null,null,null,null,null,null,64,294.24169999999998,null,235.63629473684213,0.158,235.63629473684213,0.9375]
[null,null,null,null,null,null,65,245.1352,null,239.5635663157895,0.20799999999999999,239.5635663157895,0.953125]
[null,null,null,null,null,null,66,260.1354,null,243.49083789473687,0.26800000000000002,243.49083789473687,0.96875]
[null,null,null,null,null,null,67,248.119,null,247.41810947368424,0.34599999999999997,247.41810947368424,0.984375]
[null,null,null,null,null,null,68,244.85910000000001,null,251.34538105263161,0.42599999999999999,251.34538105263161,1]
[null,null,null,null,null,null,69,243.96469999999999,null,255.27265263157898,{"$f":"COUNTIF($H$78:$H$10000,\"<\" & J146)/$F$77","v":0.51600000000000001},255.27265263157898,1.015625]
[null,null,null,null,null,null,70,266.64150000000001,null,259.19992421052632,0.56399999999999995,{"$f":"J147","v":259.19992421052632},{"$f":"J147/$N$77","v":1.03125}]
[null,null,null,null,null,null,71,290.9778,null,{"$f":"$J$176/95+J147","v":263.12719578947366},0.626,263.12719578947366,1.0468749999999998]
[null,null,null,null,null,null,72,249.02610000000001,null,267.054467368421,0.69599999999999995,267.054467368421,1.0624999999999998]
[null,null,null,null,null,null,73,253.37049999999999,null,270.98173894736834,0.77,270.98173894736834,1.0781249999999996]
[null,null,null,null,null,null,74,277.23489999999998,null,274.90901052631568,0.83799999999999997,274.90901052631568,1.0937499999999996]
[null,null,null,null,null,null,75,285.54899999999998,null,278.83628210526302,0.86799999999999999,278.83628210526302,1.1093749999999993]
[null,null,null,null,null,null,76,270.90929999999997,null,282.76355368421036,0.90400000000000003,282.76355368421036,1.1249999999999991]
[null,null,null,null,null,null,77,226.26509999999999,null,286.69082526315771,0.92,286.69082526315771,1.1406249999999991]
[null,null,null,null,null,null,78,269.28339999999997,null,290.61809684210505,0.94199999999999995,290.61809684210505,1.1562499999999989]
[null,null,null,null,null,null,79,273.30770000000001,null,294.54536842105239,0.96599999999999997,294.54536842105239,1.1718749999999989]
[null,null,null,null,null,null,80,228.02629999999999,null,298.47263999999973,0.97799999999999998,298.47263999999973,1.1874999999999987]
[null,null,null,null,null,null,81,253.1018,null,302.39991157894707,0.98399999999999999,302.39991157894707,1.2031249999999987]
[null,null,null,null,null,null,82,261.57979999999998,null,306.32718315789441,0.99,306.32718315789441,1.2187499999999984]
[null,null,null,null,null,null,83,252.41739999999999,null,310.25445473684175,0.996,310.25445473684175,1.2343749999999984]
[null,null,null,null,null,null,84,250.06379999999999,null,314.18172631578909,1,314.18172631578909,1.2499999999999982]
[null,null,null,null,null,null,85,230.14080000000001,null,318.10899789473643,1,318.10899789473643,1.2656249999999982]
[null,null,null,null,null,null,86,262.69940000000003,null,322.03626947368377,1,322.03626947368377,1.281249999999998]
[null,null,null,null,null,null,87,272.35109999999997,null,325.96354105263111,1,325.96354105263111,1.296874999999998]
[null,null,null,null,null,null,88,245.8528,null,329.89081263157846,1,329.89081263157846,1.3124999999999978]
[null,null,null,null,null,null,89,241.2467,null,333.8180842105258,1,333.8180842105258,1.3281249999999978]
[null,null,null,null,null,null,90,271.34899999999999,null,337.74535578947314,1,337.74535578947314,1.3437499999999976]
[null,null,null,null,null,null,91,252.4143,null,341.67262736842048,1,341.67262736842048,1.3593749999999976]
[null,null,null,null,null,null,92,266.07429999999999,null,345.59989894736782,1,345.59989894736782,1.3749999999999973]
[null,null,null,null,null,null,93,270.22039999999998,null,349.52717052631516,1,349.52717052631516,1.3906249999999973]
[null,null,null,null,null,null,94,288.03390000000002,null,353.4544421052625,1,353.4544421052625,1.4062499999999971]
[null,null,null,null,null,null,95,282.17540000000002,null,357.38171368420984,1,357.38171368420984,1.4218749999999971]
[null,null,null,null,null,null,96,269.4828,null,361.30898526315718,1,361.30898526315718,1.4374999999999969]
[null,null,null,null,null,null,97,263.9119,null,365.23625684210452,1,365.23625684210452,1.4531249999999969]
[null,null,null,null,null,null,98,244.97290000000001,null,369.16352842105186,1,369.16352842105186,1.4687499999999967]
[null,null,null,null,null,null,99,251.47659999999999,null,{"$f":"MAX(H78:H577)*1.2","v":373.0908},1,{"$f":"J176","v":373.0908},1.4843749999999998]
[null,null,null,null,null,null,100,229.7912]
[null,null,null,null,null,null,101,249.0154]
[null,null,null,null,null,null,102,277.47070000000002]
[null,null,null,null,null,null,103,263.96210000000002]
[null,null,null,null,null,null,104,236.67830000000001]
[null,null,null,null,null,null,105,290.82100000000003]
[null,null,null,null,null,null,106,241.86760000000001]
[null,null,null,null,null,null,107,243.9177]
[null,null,null,null,null,null,108,294.6397]
[null,null,null,null,null,null,109,218.63630000000001]
[null,null,null,null,null,null,110,236.39169999999999]
[null,null,null,null,null,null,111,261.01220000000001]
[null,null,null,null,null,null,112,271.94920000000002]
[null,null,null,null,null,null,113,271.05680000000001]
[null,null,null,null,null,null,114,289.82170000000002]
[null,null,null,null,null,null,115,240.69479999999999]
[null,null,null,null,null,null,116,264.64510000000001]
[null,null,null,null,null,null,117,258.53250000000003]
[null,null,null,null,null,null,118,243.4238]
[null,null,null,null,null,null,119,226.119]
[null,null,null,null,null,null,120,243.3546]
[null,null,null,null,null,null,121,218.32230000000001]
[null,null,null,null,null,null,122,236.23240000000001]
[null,null,null,null,null,null,123,247.3192]
[null,null,null,null,null,null,124,226.29570000000001]
[null,null,null,null,null,null,125,250.2116]
[null,null,null,null,null,null,126,274.05549999999999]
[null,null,null,null,null,null,127,270.1044]
[null,null,null,null,null,null,128,271.89589999999998]
[null,null,null,null,null,null,129,276.54149999999998]
[null,null,null,null,null,null,130,235.87029999999999]
[null,null,null,null,null,null,131,291.62169999999998]
[null,null,null,null,null,null,132,269.27080000000001]
[null,null,null,null,null,null,133,219.94649999999999]
[null,null,null,null,null,null,134,256.87729999999999]
[null,null,null,null,null,null,135,226.82830000000001]
[null,null,null,null,null,null,136,232.75960000000001]
[null,null,null,null,null,null,137,219.68559999999999]
[null,null,null,null,null,null,138,256.74869999999999]
[null,null,null,null,null,null,139,267.81760000000003]
[null,null,null,null,null,null,140,214.71090000000001]
[null,null,null,null,null,null,141,306.8938]
[null,null,null,null,null,null,142,271.017]
[null,null,null,null,null,null,143,230.26580000000001]
[null,null,null,null,null,null,144,306.34339999999997]
[null,null,null,null,null,null,145,235.3349]
[null,null,null,null,null,null,146,229.964]
[null,null,null,null,null,null,147,247.66480000000001]
[null,null,null,null,null,null,148,272.74520000000001]
[null,null,null,null,null,null,149,269.22359999999998]
[null,null,null,null,null,null,150,252.69919999999999]
[null,null,null,null,null,null,151,216.27789999999999]
[null,null,null,null,null,null,152,231.73779999999999]
[null,null,null,null,null,null,153,255.25659999999999]
[null,null,null,null,null,null,154,242.97499999999999]
[null,null,null,null,null,null,155,251.24199999999999]
[null,null,null,null,null,null,156,249.54640000000001]
[null,null,null,null,null,null,157,257.15859999999998]
[null,null,null,null,null,null,158,254.72559999999999]
[null,null,null,null,null,null,159,281.36259999999999]
[null,null,null,null,null,null,160,240.78960000000001]
[null,null,null,null,null,null,161,238.80260000000001]
[null,null,null,null,null,null,162,274.96170000000001]
[null,null,null,null,null,null,163,236.26560000000001]
[null,null,null,null,null,null,164,241.2475]
[null,null,null,null,null,null,165,243.05369999999999]
[null,null,null,null,null,null,166,222.46289999999999]
[null,null,null,null,null,null,167,260.19260000000003]
[null,null,null,null,null,null,168,240.50020000000001]
[null,null,null,null,null,null,169,282.61309999999997]
[null,null,null,null,null,null,170,223.46610000000001]
[null,null,null,null,null,null,171,235.5565]
[null,null,null,null,null,null,172,242.30459999999999]
[null,null,null,null,null,null,173,236.4727]
[null,null,null,null,null,null,174,272.3245]
[null,null,null,null,null,null,175,262.51179999999999]
[null,null,null,null,null,null,176,269.01130000000001]
[null,null,null,null,null,null,177,224.6591]
[null,null,null,null,null,null,178,268.21100000000001]
[null,null,null,null,null,null,179,227.0247]
[null,null,null,null,null,null,180,243.6918]
[null,null,null,null,null,null,181,232.0035]
[null,null,null,null,null,null,182,292.60629999999998]
[null,null,null,null,null,null,183,232.27850000000001]
[null,null,null,null,null,null,184,274.17410000000001]
[null,null,null,null,null,null,185,251.92]
[null,null,null,null,null,null,186,281.2878]
[null,null,null,null,null,null,187,273.28840000000002]
[null,null,null,null,null,null,188,260.46769999999998]
[null,null,null,null,null,null,189,293.02690000000001]
[null,null,null,null,null,null,190,227.0444]
[null,null,null,null,null,null,191,252.51410000000001]
[null,null,null,null,null,null,192,245.84469999999999]
[null,null,null,null,null,null,193,270.88589999999999]
[null,null,null,null,null,null,194,296.76]
[null,null,null,null,null,null,195,263.56009999999998]
[null,null,null,null,null,null,196,237.9811]
[null,null,null,null,null,null,197,223.0856]
[null,null,null,null,null,null,198,247.84909999999999]
[null,null,null,null,null,null,199,265.67500000000001]
[null,null,null,null,null,null,200,244.73179999999999]
[null,null,null,null,null,null,201,267.19380000000001]
[null,null,null,null,null,null,202,248.18270000000001]
[null,null,null,null,null,null,203,248.95859999999999]
[null,null,null,null,null,null,204,269.86239999999998]
[null,null,null,null,null,null,205,294.19839999999999]
[null,null,null,null,null,null,206,237.96129999999999]
[null,null,null,null,null,null,207,288.22640000000001]
[null,null,null,null,null,null,208,286.88159999999999]
[null,null,null,null,null,null,209,253.17150000000001]
[null,null,null,null,null,null,210,240.82249999999999]
[null,null,null,null,null,null,211,230.47720000000001]
[null,null,null,null,null,null,212,259.81200000000001]
[null,null,null,null,null,null,213,248.3844]
[null,null,null,null,null,null,214,247.95249999999999]
[null,null,null,null,null,null,215,268.0204]
[null,null,null,null,null,null,216,243.28059999999999]
[null,null,null,null,null,null,217,260.76830000000001]
[null,null,null,null,null,null,218,221.07159999999999]
[null,null,null,null,null,null,219,219.9522]
[null,null,null,null,null,null,220,253.41589999999999]
[null,null,null,null,null,null,221,267.26429999999999]
[null,null,null,null,null,null,222,245.4092]
[null,null,null,null,null,null,223,220.37039999999999]
[null,null,null,null,null,null,224,256.07819999999998]
[null,null,null,null,null,null,225,310.7962]
[null,null,null,null,null,null,226,283.35969999999998]
[null,null,null,null,null,null,227,259.17630000000003]
[null,null,null,null,null,null,228,292.03899999999999]
[null,null,null,null,null,null,229,254.33459999999999]
[null,null,null,null,null,null,230,272.41879999999998]
[null,null,null,null,null,null,231,279.762]
[null,null,null,null,null,null,232,253.48089999999999]
[null,null,null,null,null,null,233,300.29489999999998]
[null,null,null,null,null,null,234,252.75030000000001]
[null,null,null,null,null,null,235,234.45949999999999]
[null,null,null,null,null,null,236,262.01920000000001]
[null,null,null,null,null,null,237,280.06659999999999]
[null,null,null,null,null,null,238,293.84699999999998]
[null,null,null,null,null,null,239,247.05600000000001]
[null,null,null,null,null,null,240,281.69529999999997]
[null,null,null,null,null,null,241,265.38650000000001]
[null,null,null,null,null,null,242,251.48849999999999]
[null,null,null,null,null,null,243,232.43389999999999]
[null,null,null,null,null,null,244,259.64210000000003]
[null,null,null,null,null,null,245,280.2679]
[null,null,null,null,null,null,246,246.54349999999999]
[null,null,null,null,null,null,247,284.68049999999999]
[null,null,null,null,null,null,248,253.59889999999999]
[null,null,null,null,null,null,249,234.25550000000001]
[null,null,null,null,null,null,250,228.92869999999999]
[null,null,null,null,null,null,251,235.96700000000001]
[null,null,null,null,null,null,252,301.54180000000002]
[null,null,null,null,null,null,253,267.50799999999998]
[null,null,null,null,null,null,254,247.17009999999999]
[null,null,null,null,null,null,255,264.80329999999998]
[null,null,null,null,null,null,256,268.13569999999999]
[null,null,null,null,null,null,257,277.57330000000002]
[null,null,null,null,null,null,258,238.59229999999999]
[null,null,null,null,null,null,259,253.29]
[null,null,null,null,null,null,260,268.27339999999998]
[null,null,null,null,null,null,261,281.84129999999999]
[null,null,null,null,null,null,262,286.61529999999999]
[null,null,null,null,null,null,263,229.04519999999999]
[null,null,null,null,null,null,264,250.19759999999999]
[null,null,null,null,null,null,265,210.38]
[null,null,null,null,null,null,266,224.7294]
[null,null,null,null,null,null,267,291.01119999999997]
[null,null,null,null,null,null,268,219.012]
[null,null,null,null,null,null,269,264.25720000000001]
[null,null,null,null,null,null,270,229.22040000000001]
[null,null,null,null,null,null,271,264.05079999999998]
[null,null,null,null,null,null,272,264.54739999999998]
[null,null,null,null,null,null,273,291.24540000000002]
[null,null,null,null,null,null,274,227.18629999999999]
[null,null,null,null,null,null,275,288.79840000000002]
[null,null,null,null,null,null,276,271.72460000000001]
[null,null,null,null,null,null,277,251.39660000000001]
[null,null,null,null,null,null,278,260.73399999999998]
[null,null,null,null,null,null,279,256.87099999999998]
[null,null,null,null,null,null,280,258.29140000000001]
[null,null,null,null,null,null,281,239.5874]
[null,null,null,null,null,null,282,231.1808]
[null,null,null,null,null,null,283,302.9631]
[null,null,null,null,null,null,284,244.63640000000001]
[null,null,null,null,null,null,285,253.53299999999999]
[null,null,null,null,null,null,286,271.14659999999998]
[null,null,null,null,null,null,287,271.02589999999998]
[null,null,null,null,null,null,288,271.77589999999998]
[null,null,null,null,null,null,289,251.35570000000001]
[null,null,null,null,null,null,290,233.14529999999999]
[null,null,null,null,null,null,291,249.57929999999999]
[null,null,null,null,null,null,292,253.1576]
[null,null,null,null,null,null,293,286.63209999999998]
[null,null,null,null,null,null,294,245.02600000000001]
[null,null,null,null,null,null,295,265.40289999999999]
[null,null,null,null,null,null,296,274.43709999999999]
[null,null,null,null,null,null,297,268.34679999999997]
[null,null,null,null,null,null,298,249.65880000000001]
[null,null,null,null,null,null,299,250.47120000000001]
[null,null,null,null,null,null,300,248.78530000000001]
[null,null,null,null,null,null,301,256.05149999999998]
[null,null,null,null,null,null,302,298.5831]
[null,null,null,null,null,null,303,266.11329999999998]
[null,null,null,null,null,null,304,279.80090000000001]
[null,null,null,null,null,null,305,269.72750000000002]
[null,null,null,null,null,null,306,251.62270000000001]
[null,null,null,null,null,null,307,262.35449999999997]
[null,null,null,null,null,null,308,215.6087]
[null,null,null,null,null,null,309,255.71600000000001]
[null,null,null,null,null,null,310,252.97550000000001]
[null,null,null,null,null,null,311,274.64389999999997]
[null,null,null,null,null,null,312,250.28989999999999]
[null,null,null,null,null,null,313,274.22919999999999]
[null,null,null,null,null,null,314,276.2353]
[null,null,null,null,null,null,315,228.4367]
[null,null,null,null,null,null,316,261.52510000000001]
[null,null,null,null,null,null,317,275.04259999999999]
[null,null,null,null,null,null,318,277.37]
[null,null,null,null,null,null,319,306.19529999999997]
[null,null,null,null,null,null,320,275.49630000000002]
[null,null,null,null,null,null,321,262.61410000000001]
[null,null,null,null,null,null,322,218.71889999999999]
[null,null,null,null,null,null,323,269.62009999999998]
[null,null,null,null,null,null,324,281.25479999999999]
[null,null,null,null,null,null,325,235.31800000000001]
[null,null,null,null,null,null,326,215.6951]
[null,null,null,null,null,null,327,257.5403]
[null,null,null,null,null,null,328,273.22820000000002]
[null,null,null,null,null,null,329,245.33580000000001]
[null,null,null,null,null,null,330,250.8518]
[null,null,null,null,null,null,331,242.79390000000001]
[null,null,null,null,null,null,332,252.17580000000001]
[null,null,null,null,null,null,333,217.13200000000001]
[null,null,null,null,null,null,334,250.0609]
[null,null,null,null,null,null,335,268.90539999999999]
[null,null,null,null,null,null,336,274.48849999999999]
[null,null,null,null,null,null,337,272.51990000000001]
[null,null,null,null,null,null,338,275.82010000000002]
[null,null,null,null,null,null,339,258.3254]
[null,null,null,null,null,null,340,288.2235]
[null,null,null,null,null,null,341,270.71789999999999]
[null,null,null,null,null,null,342,268.14179999999999]
[null,null,null,null,null,null,343,250.9599]
[null,null,null,null,null,null,344,244.43209999999999]
[null,null,null,null,null,null,345,271.5086]
[null,null,null,null,null,null,346,252.65610000000001]
[null,null,null,null,null,null,347,253.10040000000001]
[null,null,null,null,null,null,348,238.52680000000001]
[null,null,null,null,null,null,349,244.4659]
[null,null,null,null,null,null,350,231.46350000000001]
[null,null,null,null,null,null,351,245.76920000000001]
[null,null,null,null,null,null,352,251.1121]
[null,null,null,null,null,null,353,264.79390000000001]
[null,null,null,null,null,null,354,285.60270000000003]
[null,null,null,null,null,null,355,276.06920000000002]
[null,null,null,null,null,null,356,261.25099999999998]
[null,null,null,null,null,null,357,241.40479999999999]
[null,null,null,null,null,null,358,265.2627]
[null,null,null,null,null,null,359,242.90469999999999]
[null,null,null,null,null,null,360,219.00479999999999]
[null,null,null,null,null,null,361,225.67060000000001]
[null,null,null,null,null,null,362,226.10489999999999]
[null,null,null,null,null,null,363,265.36439999999999]
[null,null,null,null,null,null,364,235.86709999999999]
[null,null,null,null,null,null,365,270.392]
[null,null,null,null,null,null,366,235.70769999999999]
[null,null,null,null,null,null,367,242.0941]
[null,null,null,null,null,null,368,243.97450000000001]
[null,null,null,null,null,null,369,288.49059999999997]
[null,null,null,null,null,null,370,250.3691]
[null,null,null,null,null,null,371,262.6422]
[null,null,null,null,null,null,372,292.5718]
[null,null,null,null,null,null,373,235.19649999999999]
[null,null,null,null,null,null,374,269.51459999999997]
[null,null,null,null,null,null,375,285.02999999999997]
[null,null,null,null,null,null,376,253.3578]
[null,null,null,null,null,null,377,273.00810000000001]
[null,null,null,null,null,null,378,278.49259999999998]
[null,null,null,null,null,null,379,263.75569999999999]
[null,null,null,null,null,null,380,295.8288]
[null,null,null,null,null,null,381,262.3929]
[null,null,null,null,null,null,382,237.34950000000001]
[null,null,null,null,null,null,383,216.75059999999999]
[null,null,null,null,null,null,384,268.90620000000001]
[null,null,null,null,null,null,385,240.10169999999999]
[null,null,null,null,null,null,386,271.85599999999999]
[null,null,null,null,null,null,387,246.75360000000001]
[null,null,null,null,null,null,388,266.6447]
[null,null,null,null,null,null,389,298.3408]
[null,null,null,null,null,null,390,261.30399999999997]
[null,null,null,null,null,null,391,246.54949999999999]
[null,null,null,null,null,null,392,268.33769999999998]
[null,null,null,null,null,null,393,269.55070000000001]
[null,null,null,null,null,null,394,252.03569999999999]
[null,null,null,null,null,null,395,239.1893]
[null,null,null,null,null,null,396,218.33420000000001]
[null,null,null,null,null,null,397,261.02449999999999]
[null,null,null,null,null,null,398,245.92789999999999]
[null,null,null,null,null,null,399,259.97129999999999]
[null,null,null,null,null,null,400,252.4716]
[null,null,null,null,null,null,401,262.16730000000001]
[null,null,null,null,null,null,402,222.09059999999999]
[null,null,null,null,null,null,403,269.04910000000001]
[null,null,null,null,null,null,404,235.3212]
[null,null,null,null,null,null,405,244.51929999999999]
[null,null,null,null,null,null,406,246.9238]
[null,null,null,null,null,null,407,243.32220000000001]
[null,null,null,null,null,null,408,255.63339999999999]
[null,null,null,null,null,null,409,277.24979999999999]
[null,null,null,null,null,null,410,193.1217]
[null,null,null,null,null,null,411,246.404]
[null,null,null,null,null,null,412,236.45670000000001]
[null,null,null,null,null,null,413,303.67410000000001]
[null,null,null,null,null,null,414,227.70580000000001]
[null,null,null,null,null,null,415,254.22540000000001]
[null,null,null,null,null,null,416,260.75290000000001]
[null,null,null,null,null,null,417,247.88669999999999]
[null,null,null,null,null,null,418,231.595]
[null,null,null,null,null,null,419,221.38589999999999]
[null,null,null,null,null,null,420,296.14210000000003]
[null,null,null,null,null,null,421,258.73349999999999]
[null,null,null,null,null,null,422,253.6037]
[null,null,null,null,null,null,423,249.50530000000001]
[null,null,null,null,null,null,424,268.94369999999998]
[null,null,null,null,null,null,425,204.63630000000001]
[null,null,null,null,null,null,426,241.07749999999999]
[null,null,null,null,null,null,427,239.1044]
[null,null,null,null,null,null,428,281.87079999999997]
[null,null,null,null,null,null,429,273.46280000000002]
[null,null,null,null,null,null,430,259.01420000000002]
[null,null,null,null,null,null,431,236.60640000000001]
[null,null,null,null,null,null,432,307.72129999999999]
[null,null,null,null,null,null,433,263.33359999999999]
[null,null,null,null,null,null,434,272.14429999999999]
[null,null,null,null,null,null,435,282.44560000000001]
[null,null,null,null,null,null,436,276.10500000000002]
[null,null,null,null,null,null,437,260.86630000000002]
[null,null,null,null,null,null,438,269.62189999999998]
[null,null,null,null,null,null,439,253.05869999999999]
[null,null,null,null,null,null,440,233.43379999999999]
[null,null,null,null,null,null,441,254.97730000000001]
[null,null,null,null,null,null,442,239.41630000000001]
[null,null,null,null,null,null,443,249.59190000000001]
[null,null,null,null,null,null,444,250.9657]
[null,null,null,null,null,null,445,225.51310000000001]
[null,null,null,null,null,null,446,239.4091]
[null,null,null,null,null,null,447,287.149]
[null,null,null,null,null,null,448,220.8279]
[null,null,null,null,null,null,449,272.92020000000002]
[null,null,null,null,null,null,450,258.2319]
[null,null,null,null,null,null,451,266.92540000000002]
[null,null,null,null,null,null,452,257.7269]
[null,null,null,null,null,null,453,263.22120000000001]
[null,null,null,null,null,null,454,212.91380000000001]
[null,null,null,null,null,null,455,272.45920000000001]
[null,null,null,null,null,null,456,271.02710000000002]
[null,null,null,null,null,null,457,273.59559999999999]
[null,null,null,null,null,null,458,258.48079999999999]
[null,null,null,null,null,null,459,242.48759999999999]
[null,null,null,null,null,null,460,261.97879999999998]
[null,null,null,null,null,null,461,248.0925]
[null,null,null,null,null,null,462,247.9179]
[null,null,null,null,null,null,463,246.54400000000001]
[null,null,null,null,null,null,464,287.29930000000002]
[null,null,null,null,null,null,465,271.1583]
[null,null,null,null,null,null,466,252.96870000000001]
[null,null,null,null,null,null,467,221.08240000000001]
[null,null,null,null,null,null,468,256.94319999999999]
[null,null,null,null,null,null,469,269.87259999999998]
[null,null,null,null,null,null,470,263.56799999999998]
[null,null,null,null,null,null,471,241.96090000000001]
[null,null,null,null,null,null,472,266.74169999999998]
[null,null,null,null,null,null,473,250.85509999999999]
[null,null,null,null,null,null,474,255.2954]
[null,null,null,null,null,null,475,281.29700000000003]
[null,null,null,null,null,null,476,254.81659999999999]
[null,null,null,null,null,null,477,254.07550000000001]
[null,null,null,null,null,null,478,266.94729999999998]
[null,null,null,null,null,null,479,247.73869999999999]
[null,null,null,null,null,null,480,209.5787]
[null,null,null,null,null,null,481,290.41059999999999]
[null,null,null,null,null,null,482,246.6473]
[null,null,null,null,null,null,483,226.369]
[null,null,null,null,null,null,484,250.80719999999999]
[null,null,null,null,null,null,485,273.39620000000002]
[null,null,null,null,null,null,486,265.38350000000003]
[null,null,null,null,null,null,487,245.14529999999999]
[null,null,null,null,null,null,488,257.03480000000002]
[null,null,null,null,null,null,489,260.20429999999999]
[null,null,null,null,null,null,490,268.78989999999999]
[null,null,null,null,null,null,491,310.90899999999999]
[null,null,null,null,null,null,492,254.36709999999999]
[null,null,null,null,null,null,493,233.29220000000001]
[null,null,null,null,null,null,494,253.68119999999999]
[null,null,null,null,null,null,495,261.49709999999999]
[null,null,null,null,null,null,496,242.922]
[null,null,null,null,null,null,497,222.20480000000001]
[null,null,null,null,null,null,498,264.20330000000001]
[null,null,null,null,null,null,499,243.3672]
[null,null,null,null,null,null,500,263.47559999999999]