{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Model","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":"Model","index":0,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Assumptions"]
[null,"Timing Assumptions"]
[null,null,"Model Start ",null,"date","2015-03-01"]
[null,null,"Commercial Operation",null,"date","2019-07-01"]
[null,null,"Construction Period",null,"months",{"$f":"DAYS360(F3,F4)/30","v":52}]
[null,null,"Plant Life",null,"years",25]
[null,null,"Decomissioning ",null,"date",{"$f":"EDATE(F4,F6*12)","v":"2044-07-01"}]
[]
[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$4,F14)","v":"2019-07-01"},0.35,0.33,0.3,0.25]
[null,null,null,null,null,12,{"$f":"EDATE($F$4,F15)","v":"2020-07-01"},0.36,0.35,0.3,0.26]
[null,null,null,null,null,50,"2023-09-01",0.36499999999999999,0.35499999999999998,0.3,0.255]
[null,null,null,null,null,120,"2029-07-01",0.36499999999999999,0.34,0.3,0.253]
[null,null,null,null,null,250,"2040-05-01",0.36499999999999999,0.33,0.3,0.24]
[null,"Capex"]
[null,null,"Capex/kW",null,"USD/kW",2000]
[null,null,"Construction Year",null,null,null,1,2,3]
[null,null,"Percent",null,null,null,0.2,0.65,{"$f":"1-SUM(G22:H22)","v":0.14999999999999991}]
[]
[null,"Revenue Assumptions"]
[null,null,"Merchant Revenues",null,"USD/kW-mo",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,{"$f":"INDEX(D29:D31,$F$28)","v":"Base Case Revenue Growth"},null,null,{"$f":"INDEX(G29:G31,$F$28)","v":-0.03},0,0.01,2.5000000000000001E-2,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,"Operating Expenses"]
[null,null,"Fixed OM",null,null,"Age","USD/kW-year"]
[null,null,null,null,null,1,35]
[null,null,null,null,null,10,42]
[null,null,null,null,null,15,45]
[]
[null,null,"O&M Escalation (General Inflation)",null,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023]
[null,null,"Scenario Number",null,"Code",1]
[null,null,null,"Base Case Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Low Inflation Case",null,null,0,2E-3,5.0000000000000001E-3,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"High Inflation Case",null,null,1.4999999999999999E-2,1.7500000000000002E-2,1.9E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D43:D45,$F$42)","v":"Base Case Inflation Case"},null,null,{"$f":"INDEX(G43:G45,$F$42)","v":1.4999999999999999E-2},1.7500000000000002E-2,1.9E-2,0.02,0.02,0.02,0.02,0.02,0.02]

{"sheet":"Colour Test","index":1,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Input 1",100]
[null,null,"Input 2",200]
[null,null,"Total",{"$f":"SUM(D5:D6)","v":300}]

{"sheet":"Advertising","index":2,"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"]