{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Key Concepts","Working Exercise Blank","Working Exercise Completed","Colour Test","Advertising"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"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":"Key Concepts","index":0,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Begin with Capacity and Output -- Nothing with Money"]
[]
[null,"Use Switches for Output and Capacity -- Keep in Sight"]
[]
[null,"Use LOOKUP and not VLOOKUP or HLOOKUP"]
[]
[null,"Use Indices for Inflation"]

{"sheet":"Working Exercise Blank","index":1,"n_rows":102,"n_cols":15,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Start of Period"]
[null,"End of Period"]
[null,"Construction Phase"]
[null,"Operation Phase"]
[null,"Commercial Operation"]
[null,"Decommissioning"]
[null,"Last Construction Month"]
[null,"Days"]
[null,"Hours"]
[null,"Year"]
[]
[]
["Assumptions"]
[null,"Timing Assumptions"]
[null,null,"Model Start ",null,"date","2015-03-01"]
[null,null,"Commercial Operation",null,"date","2018-07-01"]
[null,null,"Construction Period",null,"months",{"$f":"DAYS360(F16,F17)/30","v":40}]
[null,null,"Plant Life",null,"years",25]
[null,null,"Decomissioning ",null,"date",{"$f":"EDATE(F17,F19*12)","v":"2043-07-01"}]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity",null,"MW",300]
[]
[null,null,"Capacity Factor",null,"Code Number",1,null,1,2,3,4]
[null,null,null,null,"%","Month","Date","P25","P50","P75","P95"]
[null,null,null,null,null,0,{"$f":"EDATE($F$17,F27)","v":"2018-07-01"},0.35,0.33,0.3,0.25]
[null,null,null,null,null,12,{"$f":"EDATE($F$17,F28)","v":"2019-07-01"},0.36,0.35,0.3,0.26]
[null,null,null,null,null,50,"2022-09-01",0.36499999999999999,0.35499999999999998,0.3,0.255]
[null,null,null,null,null,120,"2028-07-01",0.36499999999999999,0.34,0.3,0.253]
[null,null,null,null,null,250,"2039-05-01",0.36499999999999999,0.33,0.3,0.24]
[]
[null,"Capital Expenditures"]
[null,null,"Capex/kW",null,"USD/kW",2000]
[null,null,"Construction Year",null,null,null,1,2,3,4]
[null,null,"Percent",null,null,null,0.2,0.65,{"$f":"1-SUM(G36:H36)","v":0.14999999999999991},0]
[]
[null,"Revenue Assumptions"]
[null,null,"Merchant Revenues",null,"USD/MWH",56.63]
[]
[null,null,"Year",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Revenue Growth",null,null,-0.03,0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Low Case Growth",null,null,-0.04,-0.01,0,0,0.01,0.01,0.01,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"High Case Growth",null,null,0,1.4999999999999999E-2,0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D43:D45,$F$42)","v":"Base Case Revenue Growth"},null,null,{"$f":"INDEX(G43:G45,$F$42)","v":-0.03},0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Operating Expenses",null,null,"Base Period","2016-01-01"]
[null,null,"Fixed OM",null,null,"Age","USD/kW-year"]
[null,null,null,null,null,1,35]
[null,null,null,null,null,10,42]
[null,null,null,null,null,15,45]
[]
[null,null,"O&M Escalation (General Inflation)",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Inflation Case",null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[null,null,null,"Low Inflation Case",null,null,0,2E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"High Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D57:D59,$F$56)","v":"Base Case Inflation Case"},null,null,{"$f":"INDEX(G57:G59,$F$56)","v":1.4999999999999999E-2},0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[]
["Capacity, Output and Capital Expenditures"]
[null,"Plant Capacity"]
[null,"Capacity Factor"]
[null,null,"Row Number"]
[null,null,"Capacity Factor"]
[]
[null,null,"Generation"]
[]
[null,"Capital Expenditures"]
[null,null,"Construction Period"]
[null,null,"Construction Year"]
[null,null,"Unadjusted S-Curve"]
[null,null,"Accumulated S-Curve"]
[null,null,"Adjustment"]
[null,null,"Adjusted S-Curve"]
[null,null,"Total Capital Expenditues"]
[]
["EBITDA"]
[null,"Revenues"]
[null,null,"Base Merchant Price"]
[null,null,"Annual Growth"]
[null,null,"Periodic/Monthly Growth"]
[null,null,"Price Index"]
[null,null,"Nominal Price"]
[null,null,"Generation"]
[null,null,"Merchant Revenues"]
[]
[null,"Operating Expense"]
[null,null,"Age of Project in Months"]
[null,null,"Age of Project in Years"]
[null,null,"Real Operting Cost/kW"]
[null,null,"Periodic Inflation Rate"]
[null,null,"Inflation Index"]
[null,null,"Nominal Opexp per kW"]
[null,null,"Nominal OpEX"]
[]
[]
[null,"Pre-tax Cashflow"]
[null,"Pre-tax IRR"]
[null,"Pre-tax IRR"]

{"sheet":"Working Exercise Completed","index":2,"n_rows":102,"n_cols":395,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Start of Period",null,null,"Date",null,null,null,null,null,{"$f":"J3+1","v":"2015-03-01"},{"$f":"K3+1","v":"2015-04-01"},"2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01",{"$f":"BW3+1","v":"2020-08-01"},"2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01",{"$f":"EI3+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01",{"$f":"GU3+1","v":"2031-04-01"},"2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01",{"$f":"JG3+1","v":"2036-08-01"},"2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01",{"$f":"LS3+1","v":"2041-12-01"},"2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01"]
[null,"End of Period",null,null,"Date",null,null,null,null,{"$f":"F16-1","v":"2015-02-28"},{"$f":"EDATE(K2,1)-1","v":"2015-03-31"},{"$f":"EDATE(L2,1)-1","v":"2015-04-30"},"2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31",{"$f":"EDATE(BX2,1)-1","v":"2020-08-31"},"2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30",{"$f":"EDATE(EJ2,1)-1","v":"2025-12-31"},"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31",{"$f":"EDATE(GV2,1)-1","v":"2031-04-30"},"2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31",{"$f":"EDATE(JH2,1)-1","v":"2036-08-31"},"2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30",{"$f":"EDATE(LT2,1)-1","v":"2041-12-31"},"2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31",{"$f":"EDATE(MJ2,1)-1","v":"2043-04-30"},{"$f":"EDATE(MK2,1)-1","v":"2043-05-31"},{"$f":"EDATE(ML2,1)-1","v":"2043-06-30"},{"$f":"EDATE(MM2,1)-1","v":"2043-07-31"},{"$f":"EDATE(MN2,1)-1","v":"2043-08-31"},{"$f":"EDATE(MO2,1)-1","v":"2043-09-30"},{"$f":"EDATE(MP2,1)-1","v":"2043-10-31"},{"$f":"EDATE(MQ2,1)-1","v":"2043-11-30"},{"$f":"EDATE(MR2,1)-1","v":"2043-12-31"},{"$f":"EDATE(MS2,1)-1","v":"2044-01-31"},{"$f":"EDATE(MT2,1)-1","v":"2044-02-29"},{"$f":"EDATE(MU2,1)-1","v":"2044-03-31"},{"$f":"EDATE(MV2,1)-1","v":"2044-04-30"},{"$f":"EDATE(MW2,1)-1","v":"2044-05-31"},{"$f":"EDATE(MX2,1)-1","v":"2044-06-30"},{"$f":"EDATE(MY2,1)-1","v":"2044-07-31"},{"$f":"EDATE(MZ2,1)-1","v":"2044-08-31"},{"$f":"EDATE(NA2,1)-1","v":"2044-09-30"},{"$f":"EDATE(NB2,1)-1","v":"2044-10-31"},{"$f":"EDATE(NC2,1)-1","v":"2044-11-30"},{"$f":"EDATE(ND2,1)-1","v":"2044-12-31"},{"$f":"EDATE(NE2,1)-1","v":"2045-01-31"},{"$f":"EDATE(NF2,1)-1","v":"2045-02-28"},{"$f":"EDATE(NG2,1)-1","v":"2045-03-31"},{"$f":"EDATE(NH2,1)-1","v":"2045-04-30"},{"$f":"EDATE(NI2,1)-1","v":"2045-05-31"},{"$f":"EDATE(NJ2,1)-1","v":"2045-06-30"},{"$f":"EDATE(NK2,1)-1","v":"2045-07-31"},{"$f":"EDATE(NL2,1)-1","v":"2045-08-31"},{"$f":"EDATE(NM2,1)-1","v":"2045-09-30"},{"$f":"EDATE(NN2,1)-1","v":"2045-10-31"},{"$f":"EDATE(NO2,1)-1","v":"2045-11-30"},{"$f":"EDATE(NP2,1)-1","v":"2045-12-31"},{"$f":"EDATE(NQ2,1)-1","v":"2046-01-31"},{"$f":"EDATE(NR2,1)-1","v":"2046-02-28"},{"$f":"EDATE(NS2,1)-1","v":"2046-03-31"},{"$f":"EDATE(NT2,1)-1","v":"2046-04-30"},{"$f":"EDATE(NU2,1)-1","v":"2046-05-31"},{"$f":"EDATE(NV2,1)-1","v":"2046-06-30"},{"$f":"EDATE(NW2,1)-1","v":"2046-07-31"},{"$f":"EDATE(NX2,1)-1","v":"2046-08-31"},{"$f":"EDATE(NY2,1)-1","v":"2046-09-30"},{"$f":"EDATE(NZ2,1)-1","v":"2046-10-31"},{"$f":"EDATE(OA2,1)-1","v":"2046-11-30"},{"$f":"EDATE(OB2,1)-1","v":"2046-12-31"},{"$f":"EDATE(OC2,1)-1","v":"2047-01-31"},{"$f":"EDATE(OD2,1)-1","v":"2047-02-28"},{"$f":"EDATE(OE2,1)-1","v":"2047-03-31"}]
[null,"Construction Phase",null,null,null,null,{"$f":"F16","v":"2015-03-01"},{"$f":"F17","v":"2018-07-01"},{"$f":"COUNTIF(K4:MI4,TRUE)=F18","v":true},null,{"$f":"AND(K$2>=$G4,K$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(U$2>=$G4,U$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AE$2>=$G4,AE$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AO$2>=$G4,AO$2<$H4)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AY$2>=$G4,AY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BI$2>=$G4,BI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BS$2>=$G4,BS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CC$2>=$G4,CC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CM$2>=$G4,CM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CW$2>=$G4,CW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DG$2>=$G4,DG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(DQ$2>=$G4,DQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EA$2>=$G4,EA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EK$2>=$G4,EK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(EU$2>=$G4,EU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FE$2>=$G4,FE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FO$2>=$G4,FO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(FY$2>=$G4,FY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GI$2>=$G4,GI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(GS$2>=$G4,GS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HC$2>=$G4,HC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HM$2>=$G4,HM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(HW$2>=$G4,HW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IG$2>=$G4,IG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(IQ$2>=$G4,IQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JA$2>=$G4,JA$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JK$2>=$G4,JK$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(JU$2>=$G4,JU$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KE$2>=$G4,KE$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KO$2>=$G4,KO$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(KY$2>=$G4,KY$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LI$2>=$G4,LI$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$G4,LS$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MC$2>=$G4,MC$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MM$2>=$G4,MM$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(MW$2>=$G4,MW$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NG$2>=$G4,NG$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(NQ$2>=$G4,NQ$2<$H4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Phase",null,null,null,null,{"$f":"F17","v":"2018-07-01"},{"$f":"F20","v":"2043-07-01"},{"$f":"COUNTIF(K5:OE5,TRUE)=F19*12","v":true},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Commercial Operation",null,null,null,null,{"$f":"F17","v":"2018-07-01"},null,null,null,{"$f":"K$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"U$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AY$2=$G6","v":true},false,false,false,false,false,false,false,false,false,{"$f":"BI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"BS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"CW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"EU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"FY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"GS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"HW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JA$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JK$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"JU$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KE$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KO$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"KY$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LI$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"LS$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MC$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MM$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"MW$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NG$2=$G6","v":false},false,false,false,false,false,false,false,false,false,{"$f":"NQ$2=$G6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Decommissioning",null,null,null,null,{"$f":"F20","v":"2043-07-01"},null,null,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Last Construction Month",null,null,null,null,{"$f":"EDATE(G6,-1)","v":"2018-06-01"},null,null,null,{"$f":"K2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$G$8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Days",null,null,"Days",null,null,null,null,null,{"$f":"K3-K2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"BW3-BW2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"EI3-EI2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,{"$f":"GU3-GU2+1","v":31},30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,{"$f":"JG3-JG2+1","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,{"$f":"LS3-LS2+1","v":30},31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[null,"Hours",null,null,"Hours",null,null,null,null,null,{"$f":"K9*24","v":744},{"$f":"L9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"BX9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"EJ9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"GV9*24","v":720},744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,{"$f":"JH9*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"LT9*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,{"$f":"MJ9*24","v":720},{"$f":"MK9*24","v":744},{"$f":"ML9*24","v":720},{"$f":"MM9*24","v":744},{"$f":"MN9*24","v":744},{"$f":"MO9*24","v":720},{"$f":"MP9*24","v":744},{"$f":"MQ9*24","v":720},{"$f":"MR9*24","v":744},{"$f":"MS9*24","v":744},{"$f":"MT9*24","v":696},{"$f":"MU9*24","v":744},{"$f":"MV9*24","v":720},{"$f":"MW9*24","v":744},{"$f":"MX9*24","v":720},{"$f":"MY9*24","v":744},{"$f":"MZ9*24","v":744},{"$f":"NA9*24","v":720},{"$f":"NB9*24","v":744},{"$f":"NC9*24","v":720},{"$f":"ND9*24","v":744},{"$f":"NE9*24","v":744},{"$f":"NF9*24","v":672},{"$f":"NG9*24","v":744},{"$f":"NH9*24","v":720},{"$f":"NI9*24","v":744},{"$f":"NJ9*24","v":720},{"$f":"NK9*24","v":744},{"$f":"NL9*24","v":744},{"$f":"NM9*24","v":720},{"$f":"NN9*24","v":744},{"$f":"NO9*24","v":720},{"$f":"NP9*24","v":744},{"$f":"NQ9*24","v":744},{"$f":"NR9*24","v":672},{"$f":"NS9*24","v":744},{"$f":"NT9*24","v":720},{"$f":"NU9*24","v":744},{"$f":"NV9*24","v":720},{"$f":"NW9*24","v":744},{"$f":"NX9*24","v":744},{"$f":"NY9*24","v":720},{"$f":"NZ9*24","v":744},{"$f":"OA9*24","v":720},{"$f":"OB9*24","v":744},{"$f":"OC9*24","v":744},{"$f":"OD9*24","v":672},{"$f":"OE9*24","v":744}]
[null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(K3)","v":2015},2015,2015,2015,2015,2015,2015,2015,2015,2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,{"$f":"YEAR(BW3)","v":2020},2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,{"$f":"YEAR(EI3)","v":2025},2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,{"$f":"YEAR(GU3)","v":2031},2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(JG3)","v":2036},2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,{"$f":"YEAR(LS3)","v":2041},2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047]
[]
[]
["Assumptions"]
[null,"Timing Assumptions"]
[null,null,"Model Start ",null,"date","2015-03-01"]
[null,null,"Commercial Operation",null,"date","2018-07-01"]
[null,null,"Construction Period",null,"months",{"$f":"DAYS360(F16,F17)/30","v":40}]
[null,null,"Plant Life",null,"years",25]
[null,null,"Decomissioning ",null,"date",{"$f":"EDATE(F17,F19*12)","v":"2043-07-01"}]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity",null,"MW",300]
[]
[null,null,"Capacity Factor",null,"Code Number",1,null,1,2,3,4]
[null,null,null,null,"%","Month","Date","P25","P50","P75","P95"]
[null,null,null,null,null,0,{"$f":"EDATE($F$17,F27)","v":"2018-07-01"},0.35,0.33,0.3,0.25]
[null,null,null,null,null,12,{"$f":"EDATE($F$17,F28)","v":"2019-07-01"},0.36,0.35,0.3,0.26]
[null,null,null,null,null,50,"2022-09-01",0.36499999999999999,0.35499999999999998,0.3,0.255]
[null,null,null,null,null,120,"2028-07-01",0.36499999999999999,0.34,0.3,0.253]
[null,null,null,null,null,250,"2039-05-01",0.36499999999999999,0.33,0.3,0.24]
[]
[null,"Capital Expenditures"]
[null,null,"Capex/kW",null,"USD/kW",2000]
[null,null,"Construction Year",null,null,null,1,2,3,4]
[null,null,"Percent",null,null,null,0.2,0.65,{"$f":"1-SUM(G36:H36)","v":0.14999999999999991},0]
[]
[null,"Revenue Assumptions"]
[null,null,"Merchant Revenues",null,"USD/MWH",56.63]
[]
[null,null,"Year",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Revenue Growth",null,null,-0.03,0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Low Case Growth",null,null,-0.04,-0.01,0,0,0.01,0.01,0.01,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"High Case Growth",null,null,0,1.4999999999999999E-2,0.02,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,null,null,{"$f":"INDEX(D43:D45,$F$42)","v":"Base Case Revenue Growth"},null,null,{"$f":"INDEX(G43:G45,$F$42)","v":-0.03},0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Operating Expenses",null,null,"Base Period","2016-01-01"]
[null,null,"Fixed OM",null,null,"Age","USD/kW-year"]
[null,null,null,null,null,1,35]
[null,null,null,null,null,10,42]
[null,null,null,null,null,15,45]
[]
[null,null,"O&M Escalation (General Inflation)",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Inflation Case",null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[null,null,null,"Low Inflation Case",null,null,0,2E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"High Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D57:D59,$F$56)","v":"Base Case Inflation Case"},null,null,{"$f":"INDEX(G57:G59,$F$56)","v":1.4999999999999999E-2},0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03]
[]
["Capacity, Output and Capital Expenditures"]
[null,"Plant Capacity",null,null,"MW","Total Cap",{"$f":"F23","v":300},null,null,null,{"$f":"$G$64*K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$64*BW5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$64*EI5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$64*GU5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$64*JG5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"$G$64*LS5","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capacity Factor",null,null,"%"]
[null,null,"Row Number",null,null,null,null,null,null,null,{"$f":"MATCH(K2,$G$27:$G$31,1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"MATCH(BW2,$G$27:$G$31,1)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"MATCH(EI2,$G$27:$G$31,1)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(GU2,$G$27:$G$31,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(JG2,$G$27:$G$31,1)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"MATCH(LS2,$G$27:$G$31,1)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Capacity Factor",null,null,null,null,null,null,null,{"$f":"INDEX($H$27:$K$31,K66,$F$25)","v":{"$error":"#N/A"}},{"$f":"INDEX($H$27:$K$31,L66,$F$25)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,{"$f":"INDEX($H$27:$K$31,BX66,$F$25)","v":0.36},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,{"$f":"INDEX($H$27:$K$31,EJ66,$F$25)","v":0.36499999999999999},0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,{"$f":"INDEX($H$27:$K$31,GV66,$F$25)","v":0.36499999999999999},0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,{"$f":"INDEX($H$27:$K$31,JH66,$F$25)","v":0.36499999999999999},0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,{"$f":"INDEX($H$27:$K$31,LT66,$F$25)","v":0.36499999999999999},0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999,0.36499999999999999]
[]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"IF(K5,K64*K67*K10)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,80352,80352,77760,80352,77760,80352,80352,75168,80352,77760,80352,77760,{"$f":"IF(BW5,BW64*BW67*BW10)","v":80352},80352,77760,80352,77760,80352,80352,72576,80352,77760,80352,77760,80352,80352,77760,80352,77760,80352,80352,72576,80352,77760,80352,77760,80352,80352,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,{"$f":"IF(EI5,EI64*EI67*EI10)","v":78840},81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,{"$f":"IF(GU5,GU64*GU67*GU10)","v":81468},78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,{"$f":"IF(JG5,JG64*JG67*JG10)","v":81468},81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,{"$f":"IF(LS5,LS64*LS67*LS10)","v":78840},81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Capital Expenditures"]
[null,null,"Construction Period",null,null,null,null,null,null,null,{"$f":"J72+K4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"BV72+BW4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"EH72+EI4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"GT72+GU4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"JF72+JG4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"LR72+LS4","v":40},40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"Construction Year",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K72/12,0)","v":1},{"$f":"ROUNDUP(L72/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(BX72/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(EJ72/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(GV72/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(JH72/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(LT72/12,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,"Unadjusted S-Curve",null,null,null,null,null,null,null,{"$f":"LOOKUP(K73,35:35,36:36)/12*K4","v":1.6666666666666666E-2},{"$f":"LOOKUP(L73,35:35,36:36)/12*L4","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BX73,35:35,36:36)/12*BX4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(EJ73,35:35,36:36)/12*EJ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GV73,35:35,36:36)/12*GV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(JH73,35:35,36:36)/12*JH4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LT73,35:35,36:36)/12*LT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated S-Curve",null,null,null,null,null,null,null,{"$f":"J75+K74","v":1.6666666666666666E-2},{"$f":"K75+L74","v":3.3333333333333333E-2},0.05,6.6666666666666666E-2,8.3333333333333329E-2,9.9999999999999992E-2,0.11666666666666665,0.13333333333333333,0.15,0.16666666666666666,0.18333333333333332,0.19999999999999998,0.25416666666666665,0.30833333333333335,0.36250000000000004,0.41666666666666674,0.47083333333333344,0.52500000000000013,0.57916666666666683,0.63333333333333353,0.68750000000000022,0.74166666666666692,0.79583333333333361,0.85000000000000031,0.86250000000000027,0.87500000000000022,0.88750000000000018,0.90000000000000013,0.91250000000000009,0.92500000000000004,0.9375,0.95,0.96249999999999991,0.97499999999999987,0.98749999999999982,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"BW75+BX74","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"EI75+EJ74","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"GU75+GV74","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"JG75+JH74","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,{"$f":"LS75+LT74","v":0.99999999999999978},0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978,0.99999999999999978]
[null,null,"Adjustment",null,null,null,null,null,null,null,{"$f":"(1-K75)*K8","v":0},{"$f":"(1-L75)*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-BX75)*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-EJ75)*EJ8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-GV75)*GV8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-JH75)*JH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1-LT75)*LT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Adjusted S-Curve",null,null,null,null,null,{"$f":"SUM(K77:OE77)=1","v":true},null,{"$f":"K74+K76","v":1.6666666666666666E-2},{"$f":"L74+L76","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,5.4166666666666669E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,1.2499999999999992E-2,0,0,0,2.2204460492503131E-16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX74+BX76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ74+EJ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV74+GV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH74+JH76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT74+LT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditues",null,"USD 000's","Cost/kW",{"$f":"F34","v":2000},null,null,null,{"$f":"$G$78*$G$64*K77","v":10000},{"$f":"$G$78*$G$64*L77","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,32500,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,7499.9999999999955,0,0,0,1.3322676295501878E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$78*$G$64*BX77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$78*$G$64*EJ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$78*$G$64*GV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$78*$G$64*JH77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$78*$G$64*LT77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["EBITDA"]
[null,"Revenues"]
[null,null,"Base Merchant Price",null,"USD/MWH","Base Price",{"$f":"F39","v":56.63},null,null,null,{"$f":"$G$82","v":56.63},{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,{"$f":"$G$82","v":56.63},56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63,56.63]
[null,null,"Annual Growth",null,null,null,null,null,null,null,{"$f":"LOOKUP(K11,41:41,47:47)","v":-0.03},-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,-0.03,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(BW11,41:41,47:47)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(EI11,41:41,47:47)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(GU11,41:41,47:47)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(JG11,41:41,47:47)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"LOOKUP(LS11,41:41,47:47)","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Periodic/Monthly Growth",null,null,null,null,null,null,null,{"$f":"(1+K83)^(1/12)-1","v":-2.5350486138366879E-3},{"$f":"(1+L83)^(1/12)-1","v":-2.5350486138366879E-3},-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,-2.5350486138366879E-3,0,0,0,0,0,0,0,0,0,0,0,0,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,2.0598362698427408E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+BX83)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+EJ83)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+GV83)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+JH83)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"(1+LT83)^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3]
[null,null,"Price Index",null,null,null,null,null,null,1,{"$f":"J85*(1+K84)","v":0.99746495138616331},{"$f":"K85*(1+L84)","v":0.99493632924380115},0.99241411728149587,0.98989829924912942,0.98738885893777861,0.98488578017961059,0.98238904684777884,0.979898642856319,0.97741455216004569,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.97493675875444852,0.9757455059549125,0.97655492404200406,0.97736501357224936,0.97817577510263598,0.97898720919061377,0.97979931639409479,0.98061209727145404,0.98142555238152962,0.98223968228362335,0.98305448753750091,0.98386996870339227,0.98468612634199226,0.98671441853944242,0.98874688868672678,0.9907835453897379,0.99282439727209504,0.99486945297518081,0.9969187211581777,0.99897221049810458,1.0010299296898535,1.0030918874462267,1.0051580924979735,1.0072285535938268,1.0093032795005406,1.0109702259249305,1.0126399254468661,1.014312382613312,1.0159876019787424,1.0176655881051533,1.0193463455620755,1.0210298789265866,1.0227161927833237,1.0244052917244957,1.0260971803498959,1.027791863266915,1.0294893450905525,1.0307674434666978,1.0320471285862776,1.0333284024192142,1.0346112669378758,1.0358957241170792,1.0371817759340929,1.0384694243686401,{"$f":"BW85*(1+BX84)","v":1.0397586714029019},1.0410495190215203,1.0423419692116009,1.0436360239627167,1.0449316852669104,1.0462289551186978,1.0475278355150712,1.0488283284555018,1.0501304359419432,1.0514341599788346,1.0527395025731034,1.0540464657341688,1.0553550514739445,1.0566652618068422,1.0579770987497741,1.0592905643221566,1.0606056605459131,1.0619223894454775,1.0632407530477965,1.0645607533823336,1.0658823924810716,1.0672056723785164,1.0685305951116992,1.0698571627201807,1.0711853772460531,1.0725152407339442,1.07384675523102,1.0751799227869883,1.0765147454541011,1.0778512252871588,1.0791893643435126,1.0805291646830679,1.0818706283682871,1.0832137574641936,1.0845585540383742,1.0859050201609828,1.0872531579047433,1.0886029693449528,1.0899544565594848,1.0913076216287925,1.0926624666359122,1.0940189936664657,1.0953772048086647,1.0967371021533132,1.0980986877938108,1.0994619638261558,1.1008269323489492,1.102193595463397,1.1035619552733138,1.1049320138851264,1.1063037734078764,1.1076772359532239,1.1090524036354503,1.1104292785714622,1.1118078628807944,1.1131881586856125,1.1145701681107174,1.1159538932835478,1.117339336334183,1.1187264993953474,1.120115384602413,1.1215059940934027,1.1228983300089939,1.1242923944925214,{"$f":"EI85*(1+EJ84)","v":1.1256881896899813},1.1270857177500335,1.1284849808240056,1.1298859810658961,1.1312887206323776,1.1326932016828004,1.1340994263791953,1.1355073968862772,1.1369171153714488,1.1383285840048034,1.1397418049591286,1.141156780409909,1.1425735125353307,1.1439920035162836,1.1454122555363653,1.1468342707818842,1.148258051441863,1.1496835997080421,1.1511109177748828,1.1525400078395711,1.1539708721020203,1.1554035127648752,1.1568379320335151,1.1582741321160572,1.1597121152233603,1.1611518835690275,1.1625934393694104,1.1640367848436119,1.1654819222134905,1.1669288537036622,1.1683775815415054,1.169828107957164,1.17128043518355,1.1727345654563477,1.1741905010140172,1.1756482440977976,1.1771077969517101,1.1785691618225622,1.1800323409599509,1.1814973366162655,1.1829641510466922,1.1844327865092166,1.1859032452646276,1.1873755295765209,1.1888496417113026,1.1903255839381923,1.1918033585292269,1.193282967759264,1.1947644139059852,1.1962476992499003,1.1977328260743498,1.1992197966655092,1.2007086133123921,1.2021992783068542,1.2036917939435965,1.2051861625201683,1.2066823863369718,1.2081804676972647,1.2096804089071649,1.2111822122756524,1.2126858801145743,1.2141914147386481,1.2156988184654642,1.217208093615491,{"$f":"GU85*(1+GV84)","v":1.2187192425120772},1.2202322674814563,1.2217471708527496,1.22326395495797,1.2247826221320255,1.2263031747127229,1.2278256150407714,1.2293499454597863,1.2308761683162921,1.2324042859597268,1.2339343007424453,1.2354662150197224,1.2370000311497575,1.2385357514936772,1.24007337841554,1.2416129142823387,1.243154361464005,1.244697722333413,1.2462429992663824,1.2477901946416825,1.249339310841036,1.2508903502491224,1.2524433152535817,1.2539982082450181,1.2555550316170037,1.2571137877660823,1.258674479091773,1.2602371079965735,1.2618016768859648,1.2633681881684138,1.2649366442553776,1.2665070475613072,1.2680794005036509,1.2696537055028585,1.2712299649823846,1.2728081813686924,1.2743883570912578,1.2759704945825725,1.2775545962781485,1.2791406646165211,1.2807287020392533,1.2823187109909391,1.2839106939192073,1.2855046532747259,1.2871005915112048,1.2886985110854006,1.2902984144571195,1.2919003040892219,1.2935041824476257,1.2951100520013101,1.2967179152223198,1.298327774585768,1.2999396325698411,1.3015534916558023,1.3031693543279945,1.3047872230738458,1.306407100383872,1.3080289887516807,1.3096528906739755,1.3112788086505596,1.3129067451843395,1.3145367027813293,1.3161686839506541,1.317802691204554,{"$f":"JG85*(1+JH84)","v":1.3194387270583883},1.3210767940306387,1.322716894642914,1.3243590314199531,1.3260032068896297,1.3276494235829555,1.3292976840340847,1.3309479907803174,1.3326003463621041,1.3342547533230487,1.3359112142099132,1.3375697315726216,1.3392303079642633,1.3408929459410976,1.342557648062557,1.3442244168912516,1.3458932549929732,1.3475641649366989,1.3492371492945952,1.3509122106420215,1.3525893515575349,1.3542685746228937,1.3559498824230614,1.3576332775462103,1.3593187625837266,1.3610063401302133,1.3626960127834946,1.3643877831446198,1.3660816538178673,1.3677776274107489,1.3694757065340135,1.3711758938016512,1.3728781918308972,1.3745826032422364,1.3762891306594065,1.3779977767094027,1.3797085440224819,1.3814214352321659,1.3831364529752463,1.3848535998917884,1.3865728786251346,1.3882942918219094,1.3900178421320231,1.3917435322086753,1.3934713647083601,1.3952013422908693,1.396933467619297,1.3986677433600432,1.4004041721828184,1.4021427567606477,1.4038834997698744,1.4056264038901645,1.4073714718045109,1.4091187061992374,1.4108681097640026,1.4126196851918045,1.4143734351789845,1.4161293624252314,1.4178874696335855,1.4196477595104429,1.4214102347655597,1.4231748981120564,1.4249417522664216,1.426710799948516,{"$f":"LS85*(1+LT84)","v":1.4284820438815775},1.4302554867922248,1.4320311314104615,1.4338089804696805,1.4355890367066684,1.4373713028616089,1.4391557816780882,1.4409424759030984,1.4427313882870421,1.4445225215837363,1.4463158785504169,1.4481114619477427,1.4499092745398001,1.4517093190941071,1.4535115983816174,1.4553161151767247,1.4571228722572673,1.4589318724045319,1.4607431184032584,1.4625566130416439,1.4643723591113467,1.4661903594074912,1.4680106167286719,1.4698331338769577,1.471657913657896,1.4734849588805177,1.4753142723573407,1.4771458569043747,1.4789797153411255,1.4808158504905991,1.4826542651793064,1.4844949622372676,1.486337944498016,1.4881832147986027,1.4900307759796012,1.4918806308851114,1.4937327823627637,1.4955872332637248,1.4974439864427,1.4993030447579394,1.5011644110712414,1.5030280882479572,1.5048940791569954,1.506762386670826,1.5086330136654855,1.510505963020581,1.5123812376192944,1.5142588403483872,1.5161387740982044,1.5180210417626798,1.5199056462393397,1.5217925904293077,1.5236818772373093,1.5255735095716758,1.5274674903443495,1.5293638224708876,1.5312625088704672,1.5331635524658893,1.5350669561835835,1.5369727229536125,1.5388808557096771,1.5407913573891197,1.5427042309329295,1.5446194792857471]
[null,null,"Nominal Price",null,null,null,null,null,null,null,{"$f":"K85*K82","v":56.48644019699843},{"$f":"L85*L82","v":56.343244325076462},56.200411461651115,56.057940686478204,55.915831081646402,55.77408173157135,55.632691722989719,55.49166014495335,55.35098608882339,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.210668648264424,55.256468002226697,55.302305348498692,55.348180718596481,55.394094144062279,55.440045656464463,55.486035287397591,55.532063068482444,55.578129031366025,55.624233207721595,55.670375629248682,55.716556327673104,55.762775334747026,55.87763752188863,55.992736306329341,56.108072175420858,56.223645617518741,56.339457121984495,56.455507179187606,56.571796280507662,56.688324918336406,56.805093586079821,56.922102778160244,57.039352990018415,57.156844718115615,57.251243894128812,57.345798978056031,57.440510227391862,57.535377900056183,57.630402254394831,57.725583549180335,57.820922043612605,57.916417997319627,58.012071670358196,58.107883323214608,58.203853216805399,58.299981612477985,58.372360323519096,58.444828891840899,58.517387429000102,58.590036046691907,58.662774856750197,58.735603971147683,58.808523501996092,{"$f":"BX85*BX82","v":58.881533561546334},58.954634262188698,59.027825716452966,59.10110803700865,59.174481336665139,59.24794572837186,59.321501325218485,59.39514824043507,59.468886587392248,59.54271647960141,59.616638030714853,59.690651354525983,59.764756564969481,59.838953776121478,59.913243102199708,59.987624657563735,60.062098556715064,60.136664914297391,60.211323845096722,60.286075464041552,60.360919886203092,60.435857226795385,60.510887601175533,60.586011124843836,60.661227913443987,60.736538082763261,60.811941748732664,60.887439027427149,60.963030035065749,61.038714888011803,61.114493702773125,61.190366596002136,61.266333684496097,61.342395085197282,61.418550915193137,61.494801291716456,61.571146332145616,61.647586154004678,61.724120874963624,61.80075061283852,61.87747548559171,61.954295611331958,62.031211108314686,62.108222094942128,62.185328689763509,62.262531011475204,62.339829178921001,62.417223311092172,62.494713527127765,62.572299946314715,62.649982688088045,62.727761872031074,62.805637617875554,62.883610045501911,62.961679274939385,63.039845426366242,63.118108620109929,63.19646897664731,63.274926616604787,63.353481660758526,63.432134230034649,63.510884445509397,63.589732428409327,63.668678300111488,{"$f":"EJ85*EJ82","v":63.747722182143647},63.826864196184403,63.906104464063439,63.985443107761697,64.064880249411544,64.144416011296997,64.224050515853833,64.303783885669887,64.38361624348515,64.463547712192025,64.543578414835451,64.623708474613153,64.703938014875774,64.78426715912714,64.864696031024366,64.945224754378103,65.025853453152706,65.106582251466435,65.187411273591621,65.268340643954915,65.349370487137421,65.430500927874888,65.511732091057965,65.593064101732324,65.674497085098892,65.756031166514035,65.837666471489712,65.919403125693748,66.001241254949974,66.083180985238386,66.165222442695452,66.247365753614204,66.329611044444434,66.411958441792976,66.494408072423795,66.576960063258284,66.659614541375348,66.742371634011704,66.825231468562023,66.908194172579115,66.991259873774183,67.074428700016938,67.157700779335869,67.241076239918385,67.324555210111072,67.408137818419831,67.491824193510126,67.575614464207121,67.659508759495949,67.743507208521862,67.827609940590435,67.911817085167783,67.996128771880763,68.080545130517166,68.165066291025866,68.249692383517129,68.334423538262712,68.419259885696107,68.504201556412752,68.58924868117019,68.674401390888349,68.759659816649645,68.845024089699237,68.930494341445254,{"$f":"GV85*GV82","v":69.016070703458936},69.10175330747488,69.187542285391217,69.273437769269847,69.359439891336606,69.445548783981494,69.531764579758885,69.618087411387705,69.704517411751624,69.791054713899328,69.877699451044677,69.964451756566888,70.051311764010777,70.138279607086943,70.225355419672027,70.312539335808836,70.399831489706614,70.487232015741185,70.574741048455238,70.66235872255848,70.750085172927868,70.837920534607804,70.925864942810335,71.013918532915383,71.102081440470926,71.19035380119324,71.278735750967101,71.367227425845968,71.455828962052195,71.544540495977273,71.633362164182032,71.722294103396834,71.81133645052175,71.900489342626884,71.98975291695244,72.079127310909058,72.168612662077933,72.258209108211091,72.347916787231554,72.437735837233589,72.527666396482914,72.617708603416887,72.707862596644716,72.798128514947734,72.888506497279536,72.978996682766237,73.069599210706684,73.16031422057263,73.251141852009042,73.342082244834202,73.433135539039981,73.524301874792044,73.615581392430101,73.706974232468085,73.798480535594337,73.890100442671894,73.981834094738673,74.073681633007681,74.16564319886723,74.257718933881193,74.349908979789149,74.442213478506687,74.534632572125545,74.6271664029139,{"$f":"JH85*JH82","v":74.719815113316528},74.812578845955073,74.905457743628219,74.998451949311956,75.091561606159729,75.184786857502772,75.278127846850211,75.371584717889377,75.46515761448596,75.558846680684255,75.652652060707382,75.746573898957564,75.840612340016236,75.934767528644358,76.0290396097826,76.123428728551588,76.217935030252079,76.312558660365269,76.407299764552931,76.502158488657685,76.59713497870321,76.692229380894474,76.787441841617962,76.882772507441899,76.978221525116439,77.073789041573974,77.169475203929309,77.265280159479829,77.361204055705826,77.457247040270715,77.553409261021187,77.649690865987509,77.746092003383708,77.842612821607844,77.939253469242189,78.036014095053474,78.132894847993157,78.229895877197563,78.327017331988202,78.424259361871975,78.52162211654138,78.619105745874734,78.716710399936474,78.814436228977286,78.912283383434442,79.010252013931932,79.10834227128079,79.206554306479248,79.304888270713008,79.403344315355483,79.501922591967983,79.600623252300011,79.699446448289464,79.798392332062818,79.897461055935466,79.996652772411892,80.095967634185897,80.195405794140854,80.294967405349951,80.394652621076389,80.494461594773654,80.594394480085754,80.694451430847465,80.794632601084459,{"$f":"LT85*LT82","v":80.894938145013739},80.995368217043691,81.095922971774442,81.196602563998013,81.297407148698639,81.398336881052913,81.499391916430142,81.600572410392473,81.701878518695196,81.803310397286992,81.904868202310112,82.006552090100669,82.108362217188883,82.21029874029928,82.312361816351,82.414551602457919,82.516868255929054,82.619311934268651,82.721882795176526,82.824580996548292,82.927406696475572,83.030360053246227,83.133441225344697,83.236650371452114,83.339987650446659,83.443453221403715,83.547047243596211,83.650769876494749,83.754621279767946,83.85860161328263,83.962711037104128,84.066949711496463,84.171317796922651,84.275815454044874,84.380442843724822,84.485200127023859,84.590087465203311,84.695105019724735,84.800252952250105,84.905531424642106,85.01094059896441,85.116480637481814,85.222151702660653,85.327953957168873,85.433887563876453,85.539952685855511,85.646149486380651,85.75247812892917,85.858938777181322,85.965531595020565,86.07225674653381,86.179114396011698,86.286104707948823,86.393227847044002,86.500483978200521,86.607873266526369,86.715395877334558,86.823051976143319,86.930841728676342,87.038765300863076,87.146822858839016,87.255014568945853,87.363340597731806,87.471801111951862]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"K69","v":false},{"$f":"L69","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,78120,78120,75600,78120,75600,78120,78120,70560,78120,75600,78120,75600,80352,80352,77760,80352,77760,80352,80352,75168,80352,77760,80352,77760,80352,{"$f":"BX69","v":80352},77760,80352,77760,80352,80352,72576,80352,77760,80352,77760,80352,80352,77760,80352,77760,80352,80352,72576,80352,77760,80352,77760,80352,80352,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,{"$f":"EJ69","v":81468},81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,{"$f":"GV69","v":78840},81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,{"$f":"JH69","v":81468},78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,76212,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,{"$f":"LT69","v":81468},81468,73584,81468,78840,81468,78840,81468,81468,78840,81468,78840,81468,81468,73584,81468,78840,81468,78840,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Merchant Revenues",null,"USD 000's",null,null,null,null,null,{"$f":"K86*K87/1000","v":0},{"$f":"L86*L87/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4419.3887254332585,4428.4919426204406,4294.4650751076342,4446.7546690298786,4312.1750860453922,4465.0927093791915,4472.4671730093423,4046.3195758916336,4487.2526589638528,4349.6745692442482,4502.0870241133243,4364.0541163180333,4646.0267280483604,4653.7000189206265,4511.0186930870532,4669.0846407869403,4525.9316261387876,4684.5201225258306,4690.3358967154063,4393.1808981418963,4701.9891146950167,4555.961202990763,4713.6712852895926,4567.2805647964442,4725.3824804323904,{"$f":"BX86*BX87/1000","v":4731.2489847373708},4584.3123602277938,4743.0038519684294,4595.7021609577923,4754.7879243637171,4760.6909351661352,4305.3172801790561,4772.518951415439,4624.3006210356216,4784.3763545689326,4635.7897732683869,4796.2632176388715,4802.2177195084278,4653.0770456312066,4814.1489097479507,4664.6376933721567,4826.1097432291681,4832.1012991936241,4369.8970393817399,4844.106735686667,4693.6651303511526,4856.1419998874626,4705.3266198674091,4868.2071659034518,4874.2509853010515,4788.4686624450551,4954.2272703857525,4800.3656929223562,4966.5361308967367,4972.7020244965461,4497.0489046248576,4985.0567858431023,4830.2377476856727,4997.442242800852,4842.238554153827,5009.8584716335563,5016.0781493872391,4860.2956923817283,5028.5406794415367,4872.3711783161889,5041.0341728601852,5047.2925548639923,4727.5226609868787,5059.8326376307459,4902.6913139009548,5072.4038764428615,4914.8721324661319,5085.006348708057,5091.3193216280442,4933.2001277674517,5103.968789633157,4945.4567459909304,5116.6496854530851,5123.0019431869496,4632.9722077671404,5135.7301271952047,4976.2316836094669,5148.4899345895037,4988.595214453122,5161.2814439386757,5167.6891114524633,5007.1981296839613,5180.5283214776509,5019.6385971807895,{"$f":"EJ86*EJ87/1000","v":5193.3994307348785},5199.8469723347507,4702.4667908836445,5212.7660791031303,5050.875158863606,5225.7172836083437,5063.4241426699164,5238.7006655977548,5245.2044481242483,5082.3061016292186,5258.2362462998144,5094.933176138501,5271.300422195899,5277.8446769197699,4773.0037927468966,5290.9575702896755,5126.6382862465598,5304.1030428624672,5139.3755048099638,5317.2811755817183,5323.8825148461119,5158.5406931536563,5337.1097899943106,5171.357173780576,5350.3699285288367,5357.0123470735653,5017.6202371251738,5370.3219338440176,5203.5378605402557,5383.6645885054004,5216.46613738211,5397.0403932154422,5403.7407525687995,5235.9188035509587,5417.1664368442216,5248.9275313872831,5430.6254774567669,5437.3675322796653,4917.2678323826676,5450.8767628516753,5281.5909284483569,5464.4195573329798,5294.71312944284,5477.9959991136702,5484.7968638573293,5314.4575856042193,5498.4239333968835,5327.6614443580893,5512.0848596186161,5518.9280452638595,4991.0268498684063,5532.6399142944483,5360.8147923750794,5546.3858506929728,5374.1338263844791,5560.1659391003732,5567.0688168151864,5394.1744493882816,5580.9002923978342,5407.5763660234579,5594.766132512892,5601.7119659428126,5065.8922526164288,5615.629513008862,{"$f":"GV86*GV87/1000","v":5441.2270142607031},5629.5816384533637,5454.7458337802436,5643.5684281868762,5650.5748490674105,5475.0870661291001,5664.6137967837967,5488.6900115138069,5678.6876245005815,5685.737645431951,5325.5192305630162,5699.8639557039915,5522.8454194746091,5714.0253630301586,5536.5670212869427,5728.221954609674,5735.3334718034184,5557.2133721210348,5749.5830037355518,5571.020361686511,5763.8679388680875,5771.0237101134289,5219.0088459517556,5785.3619150395507,5605.688100766728,5799.7357434756104,5619.615526606246,5814.1452839288186,5821.3634738804676,5640.5715727028482,5835.8267487915818,5654.5856671118063,5850.3259579511059,5857.5890657651262,5297.2939786410288,5872.1423437651392,5689.7734222782246,5886.7317796277412,5703.9097595053363,5901.3574631877455,5908.6839259886701,5725.1801462933881,5923.3641500234517,5739.4044521184796,5938.0808473203697,5945.4529017516006,5376.7533883206406,5960.2244789216111,5775.1200236123932,5975.0327563221526,5789.4684058979119,5989.8778251355579,5997.3141848784953,5811.0578484877842,6012.2146122737995,5825.4955189002521,6027.1520600301701,6034.6346952778695,5652.3119994720691,6049.6278461054335,5861.7468239665768,6064.6582476669828,5876.3104319863778,6079.7259925125891,{"$f":"JH86*JH87/1000","v":6087.2738976516703},5898.2237162150986,6102.3978314579035,5912.8779516837549,6117.5593409306211,6125.1542157070353,5539.265759482626,6140.3722637970122,5949.6730263260733,6155.6281213819848,5964.4550884661703,6170.9218824002755,6178.5830061164424,5986.6970719583214,6193.9337989297683,6001.5711209590072,6209.3227310445764,6217.031528942638,5622.3547458748635,6232.4778477539639,6038.9181217209616,6247.9625432027115,6053.9219147931599,6263.485710636277,6271.2617512081861,6076.4975280376921,6286.8428059137132,6091.5946877733895,6302.4625720102422,6310.2870018767744,5706.690067062983,6325.9650154702704,6129.5018935467715,6341.6819813507482,6144.7307435150542,6357.4379962958164,6365.3306774763068,6167.6449909582561,6381.1454480024149,6182.9686080899864,6396.9995105903927,6404.9413069049233,5999.1579329999586,6420.8544907023215,6221.4444219499719,6436.8072110710073,6236.9017046677782,6452.7995662402509,6460.8106376384467,6260.1596658226263,6476.8626297224482,6275.7131372113327,6492.954503249246,6501.0154265084939,5879.1747743399555,6517.1673080628525,6314.766088279217,6533.3593192370672,6330.4552302377906,6549.5915597338508,6557.7227972030205,6354.0620608099607,6574.0155691682821,6369.8488342694982,{"$f":"LT86*LT87/1000","v":6590.348820797979},6598.5306579061153,5967.3623959550505,6614.92481768379,6409.4875796034012,6631.3597090256189,6425.4120586913523,6647.8354331298533,6656.0886391610602,6449.3729917221071,6672.6258027058002,6465.3965667835373,6689.2040531099437,6697.5086177747016,6056.8728318943713,6714.1486899490419,6505.6298932974469,6730.8301046609977,6521.793239571718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense"]
[null,null,"Age of Project in Months",null,null,null,null,null,null,null,{"$f":"J91+K5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"BV91+BW5","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"EH91+EI5","v":89},90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,{"$f":"GT91+GU5","v":153},154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,{"$f":"JF91+JG5","v":217},218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,{"$f":"LR91+LS5","v":281},282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,"Age of Project in Years",null,null,null,null,null,null,null,{"$f":"ROUNDUP(K91/12,0)","v":0},{"$f":"ROUNDUP(L91/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,{"$f":"ROUNDUP(BX91/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,{"$f":"ROUNDUP(EJ91/12,0)","v":8},8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(GV91/12,0)","v":13},13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,{"$f":"ROUNDUP(JH91/12,0)","v":19},19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,{"$f":"ROUNDUP(LT91/12,0)","v":24},24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Real Operting Cost/kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"lookup1(K92,$F$51:$F$53,$G$51:$G$53)/12","v":0},{"$f":"lookup1(L92,$F$51:$F$53,$G$51:$G$53)/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(BX92,$F$51:$F$53,$G$51:$G$53)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,{"$f":"lookup1(EJ92,$F$51:$F$53,$G$51:$G$53)/12","v":2.9166666666666665},2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,2.9166666666666665,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"lookup1(GV92,$F$51:$F$53,$G$51:$G$53)/12","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(JH92,$F$51:$F$53,$G$51:$G$53)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,{"$f":"lookup1(LT92,$F$51:$F$53,$G$51:$G$53)/12","v":3.75},3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75,3.75]
[null,null,"Periodic Inflation Rate",null,"%",null,null,null,null,null,{"$f":"(1+lookup1(K11,55:55,61:61))^(1/12)-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(BW11,55:55,61:61))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(EI11,55:55,61:61))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(GU11,55:55,61:61))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(JG11,55:55,61:61))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+lookup1(LS11,55:55,61:61))^(1/12)-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,"Inflation Index",null,"Index","Base Period",{"$f":"F49","v":"2016-01-01"},null,null,1,{"$f":"J95*(1+K94*(K2>=$G$95))","v":1},1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0851017297167795,1.0877778833126546,1.090460637025249,1.0931500071322313,1.0958460099514151,1.098548661840858,{"$f":"BV95*(1+BW94*(BW2>=$G$95))","v":1.1012579791989607},1.1039739784645675,1.1066966761170645,1.1094260886764808,1.1121622327035887,1.1149051248000033,1.117654781608284,1.1204112198120353,1.1231744561360075,1.1259445073461993,1.1287213902499587,1.1315051216960847,1.1342957185749305,1.1370931978185053,1.1398975764005772,1.1427088713367761,1.1455270996846973,1.1483522785440043,1.1511844250565335,1.1540235564063972,1.1568696898200888,1.1597228425665864,1.1625830319574586,1.1654502753469684,1.1683245901321797,1.1712059937530619,1.174094503692596,1.176990137476881,1.1798929126752398,1.182802846900326,1.1857199578082309,1.1886442630985905,1.1915757805146927,1.1945145278435854,1.1974605229161837,1.2004137836073787,1.2033743278361464,1.206342173565655,1.2093173388033751,1.2122998416011885,1.2152897000554981,1.2182869323073369,1.2212915565424791,1.2243035909915496,1.227323053930135,1.2303499636788944,1.2333843386036705,1.2364261971156014,1.239475557671232,1.2425324387726258,1.2455968589674775,1.2486688368492254,1.2517483910571643,1.2548355402765583,1.2579303032387548,1.2610326987212974,1.2641427455480403,1.2672604625892625,1.2703858687617819,1.273518983029071,1.2766598244013705,1.2798084119358062,1.2829647647365034,1.2861289019547038,{"$f":"EH95*(1+EI94*(EI2>=$G$95))","v":1.2893008427888808},1.2924806064848566,1.2956682123359189,1.2988636796829378,1.302067027914483,1.3052782764669417,1.3084974448246367,1.3117245525199444,1.314959619133413,1.3182026642938818,1.3214537076785999,1.3247127690133462,1.3279798680725485,1.3312550246794037,1.334538258705998,1.3378295900734274,1.341129038751919,1.3444366247609516,1.3477523681693775,1.3510762890955443,1.354408407707417,1.3577487442226999,1.3610973189089597,1.3644541520837485,1.3678192641147269,1.3711926754197876,1.3745744064671797,1.3779644777756319,1.3813629099144782,1.3847697235037817,1.3881849392144605,1.3916085777684124,1.3950406599386411,1.3984812065493823,1.4019302384762298,1.4053877766462621,1.40885384203817,1.4123284556823827,1.4158116386611965,1.4193034121089023,1.4228037972119141,1.4263128152088966,1.4298304873908958,1.4333568351014663,1.436891879736802,1.4404356427458656,1.4439881456305186,1.4475494099456521,1.4511194572993171,1.4546983093528563,1.4582859878210346,1.4618825144721717,1.4654879111282737,1.4691021996651659,1.4727254020126248,1.4763575401545124,1.4799986361289081,1.4836487120282436,1.487307789999436,1.4909758922440235,1.4946530410182985,1.4983392586334439,1.5020345674556674,1.5057389899063387,{"$f":"GT95*(1+GU94*(GU2>=$G$95))","v":1.5094525484621237},1.5131752656551227,1.5169071640730056,1.5206482663591498,1.5243985952127774,1.528158173389093,1.5319270236994214,1.5357051690113463,1.5394926322488496,1.5432894363924492,1.5470956044793396,1.550911159603531,1.5547361249159897,1.5585705236247784,1.5624143789951979,1.5662677143499264,1.5701305530691627,1.5740029185907676,1.5778848344104057,1.5817763240816884,1.5856774112163168,1.5895881194842243,1.5935084726137212,1.5974384943916382,1.6013782086634707,1.6053276393335232,1.6092868103650551,1.6132557457804253,1.6172344696612388,1.621223006148492,1.6252213794427193,1.6292296138041404,1.6332477335528075,1.6372757630687522,1.6413137267921341,1.6453616492233887,1.6494195549233761,1.6534874685135301,1.6575654146760079,1.6616534181538394,1.6657515037510773,1.669859696332948,1.6739780208260022,1.6781065022182662,1.6822451655593933,1.6863940359608165,1.6905531385958998,1.694722498700092,1.698902141571079,1.7030920925689377,1.7072923771162898,1.7115030206984563,1.7157240488636114,1.7199554872229381,1.7241973614507839,1.7284496972848158,1.7327125205261769,1.7369858570396426,1.7412697327537785,1.7455641736610965,1.749869205818213,1.7541848553460075,1.7585111484297804,1.7628481113194119,{"$f":"JF95*(1+JG94*(JG2>=$G$95))","v":1.7671957703295216},1.7715541518396283,1.7759232822943094,1.7803031882033622,1.7846938961419641,1.7890954327508339,1.7935078247363938,1.7979310988709314,1.8023652819927616,1.8068104010063899,1.8112664828826759,1.8157335546589963,1.8202116434394093,1.8247007763948191,1.8292009807631406,1.8337122838494651,1.8382347130262249,1.8427682957333609,1.8473130594784877,1.8518690318370614,1.8564362404525465,1.8610147130365837,1.8656044773691582,1.8702055612987682,1.8748179927425936,1.8794417996866657,1.8840770101860369,1.8887236523649511,1.8933817544170137,1.8980513446053637,1.9027324512628443,1.9074251027921751,1.9121293276661246,1.916845154427683,1.9215726116902347,1.9263117281377331,1.9310625325248734,1.9358250536772676,1.9405993204916201,1.9453853619359016,1.9501832070495262,1.9549928849435267,1.9598144248007316,1.9646478558759424,1.9694932074961105,1.9743505090605156,1.9792197900409438,1.984101079981867,1.9889944085006215,1.9938998052875876,1.9988173001063705,2.0037469227939804,2.0086887032610137,2.0136426714918341,2.0186088575447552,2.0235872915522224,2.0285780037209955,2.0335810243323329,2.0385963837421741,2.043624112381325,2.0486642407556421,2.0537167994462173,2.0587818191095639,2.0638593304778023,{"$f":"LR95*(1+LS94*(LS2>=$G$95))","v":2.0689493643588466},2.0740519516365916,2.0791671232711004,2.0842949102987918,2.0894353438326281,2.0945884550623055,2.0997542752544418,2.1049328357527672,2.1101241679783138,2.1153283034296062,2.1205452736828532,2.1257751103921385,2.1310178452896142,2.1362735101856916,2.1415421369692358,2.1468237576077578,2.1521184041476094,2.1574261087141768,2.1627469035120774,2.1680808208253528,2.1734278930176658,2.1787881525324968,2.1841616318933412,2.1895483637039055,2.1949483806483054,2.2003617154912654,2.2057884010783155,2.211228470335993,2.2166819562720401,2.2221488919756047,2.2276293106174423,2.2331232454501158,2.238630729808198,2.2441517971084739,2.2496864808501433,2.2552348146150245,2.2607968320677565,2.2663725669560053,2.2719620531106672,2.277565324446075,2.2831824149602031,2.2888133587348749,2.2944581899359675,2.300116942813621,2.3057896517024457,2.3114763510217302,2.3171770752756498,2.3228918590534771,2.3286207370297909,2.3343637439646869,2.3401209147039888,2.3458922841794587,2.3516778874090112,2.357477759496923,2.3632919356340483,2.3691204510980315,2.3749633412535212,2.380820641552384,2.3866923875339214,2.3925786148250836,2.398479359140687,2.40439465628363,2.4103245421451107,2.4162690527048447,{"$f":"OD95*(1+OE94*(OE2>=$G$95))","v":2.4222282240312834}]
[null,null,"Nominal Opexp per kW",null,"USD/kW-mo",null,null,null,null,null,{"$f":"K95*K93","v":0},{"$f":"L95*L93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0697563661300569,3.0748263183458078,3.0799046439998397,3.084991356921567,3.0900864709632443,3.0951900000000041,3.1003019579298949,3.1054223586739185,3.1105512161760691,3.1156885444033708,3.1208343573459141,3.125988669016897,3.1311514934526596,3.1363228447127258,3.1415027368798389,3.1466911840600003,3.1518882003825115,3.1570938000000064,3.1648800450072736,3.1726854929952424,3.1805101913236427,3.1883541874690078,3.1962175290249606,3.2041002637025024,3.2120024393303019,{"$f":"BX95*BX93","v":3.2199241038549884},3.2278653053414379,3.235826091973069,3.2438065120521338,3.2518066140000093,3.2598264463574949,3.2678660577851026,3.2759254970633553,3.2840048130930812,3.2921040548957126,3.3002232716135804,3.3083625125102136,3.3165218269706402,3.3247012645016834,3.3329008747322635,3.3411207074137006,3.3493608124200125,3.3576212397482226,3.3659020395186583,3.3742032619752589,3.3825249574858769,3.3908671765425873,3.3992299697619912,3.4076133878855241,3.4160174817797637,3.4244423024367383,3.4328879009742361,3.4413543286361157,3.4498416367926175,3.4583498769406735,3.4668791007042223,3.4754293598345201,3.4840007062104572,3.4925931918388686,3.5012068688548545,3.5098417895220937,3.5184980062331603,3.5271755715098441,3.5358745380034664,3.5445949584952023,3.5533368858963992,3.5621003732488972,3.5708854737253528,3.5796922406295599,3.5885207273967752,3.5973709875940387,3.6062430749205041,3.6151370432077599,3.6240529464201581,3.6329908386551426,3.6419507741435737,3.6509328072500624,3.6599369924732947,3.6689633844463678,3.6780120379371173,3.6870830078484507,3.6961763492186823,3.7052921172218638,3.7144303671681236,3.723591154503997,3.7327745348127679,3.7419805638148014,3.7512092973678857,3.760460791467569,{"$f":"EJ95*EJ93","v":3.7697351022474983},3.7790322859797634,3.7883523990752352,3.7976954980839088,3.8070616396952466,3.8164508807385236,3.8258632781831707,3.8352988891391209,3.844757770857155,3.8542399807292496,3.8637455762889261,3.8732746152115998,3.8828271553149274,3.8924032545591607,3.9020029710474962,3.9116263630264303,3.9212734888861087,3.9309444071606841,3.9406391765286708,4.7404294269759593,4.7521206047794493,4.7638406161813585,4.7755895322931199,4.7873674244015438,4.7991743639692563,4.8110104226351291,4.8228756722147121,4.8347701847006732,4.8466940322632359,4.8586472872506121,4.8706300221894434,4.8826423097852443,4.8946842229228382,4.9067558346668045,4.9188572182619179,4.9309884471335952,4.9431495948883395,4.9553407353141878,4.9675619423811579,4.9798132902416992,4.992094853231138,5.004406705868135,5.0167489228551316,5.0291215790788071,5.0415247496105291,5.0539585097068151,5.0664229348097827,5.0789181005476101,5.0914440827349967,5.1040009573736214,5.1165888006526004,5.1292076889489575,5.1418576988280806,5.1545389070441869,5.1672513905407929,5.1799952264511786,5.1927704920988527,5.2055772649980261,5.2184156228540823,5.2312856435640445,5.2441874052170538,5.2571209860948365,5.2700864646721852,5.2830839196174333,{"$f":"GV95*GV93","v":5.2961134297929293},5.3091750742555197,5.3222689322570247,5.3353950832447214,5.3485536068618256,5.3617445829479751,5.3749680915397118,5.3882242128709734,5.4015130273735723,5.4148346156776883,5.4281890586123582,5.4415764372059634,5.4549968326867244,5.4684503264831923,5.4819370002247423,5.8879895740093602,5.9025109447153783,5.9170681290390217,5.9316612153063319,5.946290292061188,5.9609554480658407,5.9756567723014546,5.9903943539686431,6.0051682824880155,6.0199786475007118,6.0348255388689562,6.049709046676595,6.064629261229646,6.0795862730568455,6.0945801729101969,6.1096110517655262,6.1246790008230283,6.1397841115078204,6.1549264754705026,6.1701061845877074,6.1853233309626603,6.2005780069257384,6.2158703050350299,6.2312003180768976,6.2465681390665395,6.2619738612485545,6.2774175780975083,6.2928993833184981,6.3084193708477247,6.3239776348530619,6.3395742697346247,6.3552093701253449,6.3708830308915463,6.3865953471335164,6.4023464141860869,6.4181363276192114,6.4339651832385432,6.4498330770860175,6.4657401054404398,6.4816863648180592,6.4976719519731629,6.5136969638986599,6.5297614978266694,6.5458656512291116,6.5620095218182986,6.5781932075475282,6.5944168066116768,6.6106804174477949,6.6269841387357058,{"$f":"JH95*JH93","v":6.6433280693986063},6.6597123086036607,6.6761369557626082,6.6926021105323654,6.7091078728156273,6.7256543427614766,6.7422416207659923,6.7588698074728555,6.7755390037739618,6.7922493108100346,6.8090008299712359,6.8257936628977847,6.8426279114805713,6.8595036778617775,6.8764210644354939,6.8933801738483433,6.9103811090001033,6.9274239730443288,6.9445088693889803,6.9616359016970497,6.9788051738871886,6.9960167901343437,7.013270854870381,7.0305674727847265,7.047906748824996,7.0652887881976385,7.0827136963685664,7.1001815790638014,7.1176925422701141,7.1352466922356665,7.1528441354706569,7.1704849787479672,7.1881693291038111,7.2058972938383805,7.2236689805164991,7.2414844969682752,7.259343951289754,7.277247451843575,7.2951951072596311,7.313187026435723,7.3312233185382256,7.3493040930027433,7.367429459534784,7.3855995281104141,7.4038144089769338,7.4220742126535395,7.4403790499320017,7.4587290318773309,7.4771242698284537,7.4955648753988893,7.5140509604774266,7.5325826372288009,7.5511600180943779,7.5697832157928318,7.5884523433208342,7.6071675139537334,7.6259288412462487,7.6447364390331529,7.6635904214299693,7.6824909028336581,7.701437997923315,7.7204318216608652,7.7394724892917584,7.7585601163456746,{"$f":"LT95*LT93","v":7.7776948186372188},7.7968767122666263,7.8161059136204694,7.8353825393723557,7.854706706483646,7.8740785322041571,7.8934981340728774,7.912965629918677,7.9324811378610232,7.9520447763106992,7.9716566639705198,7.9913169198360539,8.0110256631963441,8.0307830136346343,8.0505890910290923,8.0704440155535355,8.0903479076781633,8.1103008881702898,8.1303030780950731,8.1503545988162465,8.1704555719968628,8.1906061196000302,8.2108063638896454,8.2310564274311453,8.2513564330922442,8.2717065040436832,8.292106763759973,8.3125573360201503,8.3330583449085172,8.3536099148154079,8.374212170437934,8.3948652367807419,8.4155692391567776,8.4363243031880373,8.4571305548063425,8.4779881202540874,8.4988971260850192,8.5198576991650015,8.5408699666727816,8.5619340561007622,8.5830500952557802,8.6042182122598785,8.6254385355510781,8.6467111938841708,8.668036316331488,8.6894140322836861,8.7108444714505389,8.7323277638617149,8.753864039867576,8.775453430139958,8.7970960656729709,8.818792077783792,8.840541598113461,8.8623447586276818,8.8842016916176174,8.9061125297007049,8.9280774058214405,8.9500964532522058,8.9721698055940635,8.9942975967775762,9.016479961063613,9.0387170330441649,9.0610089476431668,9.0833558401173118]
[null,null,"Nominal OpEX",null,"USD 000","Capacity",{"$f":"G64","v":300},null,null,null,{"$f":"K96*$G$97","v":0},{"$f":"L96*$G$97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,920.92690983901707,922.4478955037423,923.97139319995188,925.49740707647015,927.02594128897329,928.55700000000127,930.09058737896851,931.62670760217554,933.16536485282074,934.70656332101123,936.25030720377424,937.79660070506907,939.34544803579786,940.89685341381778,942.45082106395171,944.00735521800004,945.56646011475345,947.12814000000196,949.46401350218207,951.80564789857272,954.15305739709277,956.50625624070233,958.86525870748812,961.23007911075069,963.60073179909057,{"$f":"BX96*$G$97","v":965.97723115649649},968.35959160243135,970.74782759192067,973.14195361564009,975.54198420000273,977.94793390724851,980.35981733553081,982.77764911900658,985.2014439279244,987.63121646871377,990.06698148407418,992.50875375306407,994.95654809119208,997.41037935050497,999.87026241967908,1002.3362122241102,1004.8082437260038,1007.2863719244667,1009.7706118555975,1012.2609785925777,1014.7574872457631,1017.2601529627761,1019.7689909285974,1022.2840163656573,1024.8052445339292,1027.3326907310216,1029.8663702922709,1032.4062985908347,1034.9524910377852,1037.504963082202,1040.0637302112666,1042.6288079503561,1045.2002118631372,1047.7779575516606,1050.3620606564564,1052.9525368566281,1055.549401869948,1058.1526714529532,1060.7623614010399,1063.3784875485608,1066.0010657689197,1068.6301119746693,1071.2656421176059,1073.907672188868,1076.5562182190326,1079.2112962782116,1081.8729224761512,1084.541112962328,1087.2158839260474,1089.8972515965427,1092.5852322430721,1095.2798421750188,1097.9810977419884,1100.6890153339104,1103.4036113811351,1106.1249023545352,1108.8529047656048,1111.587635166559,1114.3291101504371,1117.0773463511991,1119.8323604438303,1122.5941691444405,1125.3627892103657,1128.1382374402706,{"$f":"EJ96*$G$97","v":1130.9205306742494},1133.7096857939291,1136.5057197225706,1139.3086494251727,1142.118491908574,1144.935264221557,1147.7589834549512,1150.5896667417362,1153.4273312571465,1156.2719942187748,1159.1236728866779,1161.9823845634799,1164.8481465944783,1167.7209763677481,1170.6008913142489,1173.4879089079291,1176.3820466658326,1179.2833221482051,1182.1917529586012,1422.1288280927877,1425.6361814338347,1429.1521848544076,1432.676859687936,1436.2102273204632,1439.7523091907769,1443.3031267905387,1446.8627016644136,1450.4310554102019,1454.0082096789708,1457.5941861751837,1461.189006656833,1464.7926929355733,1468.4052668768516,1472.0267504000415,1475.6571654785753,1479.2965341400786,1482.9448784665019,1486.6022205942563,1490.2685827143473,1493.9439870725098,1497.6284559693413,1501.3220117604405,1505.0246768565396,1508.7364737236421,1512.4574248831586,1516.1875529120446,1519.9268804429348,1523.6754301642829,1527.4332248204989,1531.2002872120863,1534.9766401957802,1538.7623066846872,1542.5573096484243,1546.3616721132562,1550.1754171622379,1553.9985679353535,1557.8311476296558,1561.6731794994078,1565.5246868562247,1569.3856930692134,1573.2562215651162,1577.136295828451,1581.0259394016555,1584.9251758852299,{"$f":"GV96*$G$97","v":1588.8340289378789},1592.752522276656,1596.6806796771075,1600.6185249734165,1604.5660820585476,1608.5233748843925,1612.4904274619134,1616.4672638612919,1620.4539082120716,1624.4503847033066,1628.4567175837074,1632.4729311617891,1636.4990498060174,1640.5350979449577,1644.5811000674228,1766.396872202808,1770.7532834146134,1775.1204387117066,1779.4983645918996,1783.8870876183564,1788.2866344197521,1792.6970316904365,1797.1183061905929,1801.5504847464047,1805.9935942502136,1810.4476616606869,1814.9127140029784,1819.3887783688938,1823.8758819170537,1828.374051873059,1832.8833155296579,1837.4037002469086,1841.9352334523462,1846.4779426411508,1851.0318553763123,1855.5969992887981,1860.1734020777214,1864.761091510509,1869.3600954230692,1873.9704417199619,1878.5921583745665,1883.2252734292524,1887.8698149955494,1892.5258112543174,1897.1932904559185,1901.8722809203873,1906.5628110376035,1911.264909267464,1915.9786041400548,1920.703924255826,1925.4408982857635,1930.189554971563,1934.9499231258053,1939.722031632132,1944.5059094454177,1949.3015855919489,1954.1090891695981,1958.9284493480009,1963.7596953687334,1968.6028565454897,1973.4579622642584,1978.3250419835031,1983.2041252343386,1988.0952416207117,{"$f":"JH96*$G$97","v":1992.998420819582},1997.9136925810983,2002.8410867287826,2007.7806331597096,2012.7323618446883,2017.6963028284429,2022.6724862297976,2027.6609422418567,2032.6617011321885,2037.6747932430103,2042.7002489913707,2047.7380988693353,2052.7883734441712,2057.8511033585332,2062.9263193306483,2068.0140521545031,2073.1143327000309,2078.2271919132986,2083.352660816694,2088.490770509115,2093.6415521661565,2098.805037040303,2103.9812564611143,2109.170241835418,2114.3720246474986,2119.5866364592916,2124.8141089105698,2130.0544737191403,2135.3077626810341,2140.5740076706998,2145.8532406411969,2151.1454936243904,2156.4507987311435,2161.7691881515143,2167.1006941549499,2172.4453490904825,2177.8031853869261,2183.1742355530723,2188.5585321778894,2193.9561079307168,2199.3669955614678,2204.7912279008228,2210.2288378604353,2215.6798584331241,2221.1443226930801,2226.6222637960618,2232.1137149796004,2237.6187095631994,2243.137280948536,2248.6694626196668,2254.215288143228,2259.7747911686401,2265.3480054283132,2270.9349647378494,2276.5357029962502,2282.15025418612,2287.7786523738746,2293.4209317099458,2299.0771264289906,2304.7472708500973,2310.4313993769947,2316.1295464982595,2321.8417467875274,2327.5680349037025,{"$f":"LT96*$G$97","v":2333.3084455911658},2339.0630136799878,2344.8317740861407,2350.6147618117066,2356.4120119450936,2362.2235596612472,2368.0494402218633,2373.8896889756029,2379.7443413583069,2385.6134328932098,2391.4969991911557,2397.3950759508161,2403.3076989589031,2409.2349040903905,2415.1767273087275,2421.1332046660605,2427.1043723034491,2433.0902664510868,2439.0909234285218,2445.1063796448739,2451.1366715990589,2457.1818358800092,2463.2419091668935,2469.3169282293434,2475.4069299276734,2481.511951213105,2487.6320291279917,2493.7672008060449,2499.9175034725549,2506.0829744446223,2512.2636511313804,2518.4595710342228,2524.6707717470331,2530.8972909564113,2537.1391664419029,2543.3964360762261,2549.6691378255059,2555.9573097495004,2562.2609900018347,2568.5802168302284,2574.9150285767341,2581.2654636779635,2587.6315606653234,2594.0133581652512,2600.4108948994462,2606.8242096851059,2613.2533414351615,2619.6983291585143,2626.1592119602728,2632.6360290419875,2639.1288197018912,2645.6376233351375,2652.1624794340382,2658.7034275883047,2665.2605074852854,2671.8337589102116,2678.4232217464323,2685.0289359756616,2691.6509416782192,2698.289279033273,2704.9439883190839,2711.6151099132494,2718.3026842929498,2725.0067520351936]
[]
[]
[null,"Pre-tax Cashflow",null,null,"USD"]
[null,"Pre-tax IRR",null,null,"%"]
[null,"Pre-tax IRR",null,null,"%"]

{"sheet":"Colour Test","index":3,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Function lookup1(lookup_value, test_array, result_array)"]
[null,null,"Input 1",100]
[null,null,"Input 2",200,null,null,"found = 0"]
[null,null,"Total",{"$f":"SUM(D5:D6)","v":300}]
[null,null,null,null,null,null,"For i = 1 To test_array.Count"]
[null,null,null,null,null,null,"    If WorksheetFunction.IsNumber(test_array(i)) Then"]
[null,null,null,null,null,null,"        If lookup_value >= test_array(i) Then"]
[null,null,null,null,null,null,"            found = 1"]
[null,null,null,null,null,null,"            Exit For"]
[null,null,null,null,null,null,"        End If"]
[null,null,null,null,null,null,"    End If"]
[null,null,null,null,null,null,"Next i"]
[]
[null,null,null,null,null,null,"If found = 1 Then"]
[null,null,null,null,null,null,"  lookup1 = WorksheetFunction.Lookup(lookup_value, test_array, result_array)"]
[null,null,null,null,null,null,"Else"]
[null,null,null,null,null,null,"    lookup1 = 0"]
[null,null,null,null,null,null,"End If"]
[]
[null,null,null,null,null,null,"End Function"]

{"sheet":"Advertising","index":4,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"High Quality Modelling, Finance and Energy Courses"]
[]
[null,null,"This page is my advertising and publicity - You can of course delete the page without affecting the model"]
[]
[null,null,"I have taught classes for many years and I believe I have learned from my mistakes and can offer high quality courses"]
[]
[null,null,"Here is my simple concept"]
[null,null,null,"1. Deliver the courses at a reasonable price -- I will do quite well if a lot of people attend and I will survive if course numbers are low"]
[null,null,null,null,"USD 1,000 -2,000 for courses in Europe"]
[null,null,null,null,"USD 750 - 1,500 for courses in Africa and Latin America"]
[null,null,null,"2. Do not cancel the classes as long as one student has signed up (I take the risk of low numbers and not you)"]
[null,null,null,"3. Limit the size of the classes to 25 participants"]
[null,null,null,"4. Lunches are offered by not with a four course elaborate menu -- we assume that you are attending the course to learn and not to have a fancy lunch"]
[]
[null,null,"Download Outlines at",null,null,null,null,null,"www.FinanceEnergyInstitute.com"]
[null,null,"Check for upcomming dates",null,null,null,null,null,"www.FinanceEnergyInstitute.com"]
[]
[null,null,"Customised In-Company Courses"]
[]
[null,null,"I also offer courses tailored for single institutions (or combinations of institutions) "]
[null,null,"Depending on various considerations my rate is USD 1,500 to USD 2,000 per day plus expenses"]
[]
[null,null,"Contact Details"]
[null,null,null,"E-mail",null,null,null,null,"edwardbodmer@gmail.com"]
[null,null,null,"Phone",null,null,null,null,"001-630-886-2754"]
[]
[null,null,null,"Skype",null,null,null,null,"edward.bodmer"]
[null,null,null,"Link to Book"]