{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Assumptions","Operating Model"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Assumptions","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Time Assumptions"]
[null,null,"Periods per Year in Model Pre-COD",null,"Months",3]
[null,null,"Periods per Year in Model Post-COD",null,"Months",6]
[]
[null,null,"Start of Develompent",null,"Date","2015-09-01"]
[null,null,"Development Periods",null,"Periods",4]
[null,null,"Months",null,"Months",{"$f":"F7*F3","v":12}]
[null,null,"Financial Close",null,"Date",{"$f":"EDATE(F6,F8)","v":"2016-09-01"}]
[null,null,"Construction",null,"Periods",20]
[null,null,"Months",null,"Months",{"$f":"F10*F3","v":60}]
[null,null,"Total Pre-COD Periods",null,"Periods",{"$f":"(F10+F7)","v":24}]
[]
[null,null,"Commercial Operation",null,"Date",{"$f":"EDATE(F9,F11)","v":"2021-09-01"}]
[null,null,"Operation Period",null,"Years",20]
[null,null,"Operation Period",null,"Periods",{"$f":"F15*12","v":240}]
[null,null,"Decommissioning",null,"Date",{"$f":"EDATE(F14,F16)","v":"2041-09-01"}]

{"sheet":"Operating Model","index":1,"n_rows":28,"n_cols":121,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,"Unit","Driver","Driver","Sum","Start"]
[null,"Timeline"]
[null,null,"Period",null,null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,"Pre-COD/Post COD",null,null,"Flag",{"$f":"Assumptions!F12","v":24},null,null,null,{"$f":"K3<=$G$4","v":true},{"$f":"L3<=$G$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX3<=$G$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CV3<=$G$4","v":false},false,false,false,false,false,false,false,false,false,{"$f":"DF3<=$G$4","v":false},false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Months in Period",null,null,"Months",{"$f":"Assumptions!F3","v":3},{"$f":"Assumptions!F4","v":6},null,null,{"$f":"IF(K4,$G$5,$H$5)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(DE4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,"Start of Period",null,null,"Date",null,null,null,null,{"$f":"J7+1","v":"2015-09-01"},{"$f":"K7+1","v":"2015-12-01"},"2016-03-01","2016-06-01","2016-09-01","2016-12-01","2017-03-01","2017-06-01","2017-09-01","2017-12-01","2018-03-01","2018-06-01","2018-09-01","2018-12-01","2019-03-01","2019-06-01","2019-09-01","2019-12-01","2020-03-01","2020-06-01","2020-09-01","2020-12-01","2021-03-01","2021-06-01","2021-09-01","2022-03-01","2022-09-01","2023-03-01","2023-09-01","2024-03-01","2024-09-01","2025-03-01","2025-09-01","2026-03-01","2026-09-01","2027-03-01","2027-09-01","2028-03-01","2028-09-01","2029-03-01","2029-09-01","2030-03-01","2030-09-01","2031-03-01","2031-09-01","2032-03-01","2032-09-01","2033-03-01","2033-09-01","2034-03-01","2034-09-01","2035-03-01","2035-09-01","2036-03-01","2036-09-01","2037-03-01","2037-09-01","2038-03-01","2038-09-01","2039-03-01","2039-09-01","2040-03-01","2040-09-01","2041-03-01","2041-09-01",{"$f":"BW7+1","v":"2042-03-01"},"2042-09-01","2043-03-01","2043-09-01","2044-03-01","2044-09-01","2045-03-01","2045-09-01","2046-03-01","2046-09-01","2047-03-01","2047-09-01","2048-03-01","2048-09-01","2049-03-01","2049-09-01","2050-03-01","2050-09-01","2051-03-01","2051-09-01","2052-03-01","2052-09-01","2053-03-01","2053-09-01","2054-03-01","2054-09-01","2055-03-01","2055-09-01","2056-03-01","2056-09-01","2057-03-01","2057-09-01","2058-03-01","2058-09-01","2059-03-01","2059-09-01","2060-03-01","2060-09-01","2061-03-01","2061-09-01","2062-03-01","2062-09-01","2063-03-01","2063-09-01","2064-03-01","2064-09-01"]
[null,null,"End of Period",null,null,"Date",null,null,null,{"$f":"Assumptions!F6-1","v":"2015-08-31"},{"$f":"EDATE(K6,K5)-1","v":"2015-11-30"},{"$f":"EDATE(L6,L5)-1","v":"2016-02-29"},{"$f":"EDATE(M6,M5)-1","v":"2016-05-31"},"2016-08-31","2016-11-30","2017-02-28","2017-05-31","2017-08-31","2017-11-30","2018-02-28","2018-05-31","2018-08-31","2018-11-30","2019-02-28","2019-05-31","2019-08-31","2019-11-30","2020-02-29","2020-05-31","2020-08-31","2020-11-30","2021-02-28","2021-05-31","2021-08-31","2022-02-28","2022-08-31","2023-02-28","2023-08-31","2024-02-29","2024-08-31","2025-02-28","2025-08-31","2026-02-28","2026-08-31","2027-02-28","2027-08-31","2028-02-29","2028-08-31","2029-02-28","2029-08-31","2030-02-28","2030-08-31","2031-02-28","2031-08-31","2032-02-29","2032-08-31","2033-02-28","2033-08-31","2034-02-28","2034-08-31","2035-02-28","2035-08-31","2036-02-29","2036-08-31","2037-02-28","2037-08-31","2038-02-28","2038-08-31","2039-02-28","2039-08-31","2040-02-29","2040-08-31","2041-02-28","2041-08-31","2042-02-28",{"$f":"EDATE(BX6,BX5)-1","v":"2042-08-31"},"2043-02-28","2043-08-31","2044-02-29","2044-08-31","2045-02-28","2045-08-31","2046-02-28","2046-08-31","2047-02-28","2047-08-31","2048-02-29","2048-08-31","2049-02-28","2049-08-31","2050-02-28","2050-08-31","2051-02-28","2051-08-31","2052-02-29","2052-08-31","2053-02-28","2053-08-31","2054-02-28","2054-08-31","2055-02-28","2055-08-31","2056-02-29","2056-08-31","2057-02-28","2057-08-31","2058-02-28","2058-08-31",{"$f":"EDATE(DE6,DE5)-1","v":"2059-02-28"},"2059-08-31","2060-02-29","2060-08-31","2061-02-28","2061-08-31","2062-02-28","2062-08-31","2063-02-28","2063-08-31","2064-02-29","2064-08-31","2065-02-28"]
[null,null,"Development Period",null,null,"Flag",{"$f":"Assumptions!F7","v":4},null,{"$f":"SUM(K8:DQ8)","v":4},null,{"$f":"(K3<=$G$8)*1","v":1},{"$f":"(L3<=$G$8)*1","v":1},1,{"$f":"(N3<=$G$8)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX3<=$G$8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction Period",null,null,"Flag",{"$f":"Assumptions!F9","v":"2016-09-01"},{"$f":"Assumptions!F14","v":"2021-09-01"},{"$f":"SUM(K9:DQ9)","v":20},null,{"$f":"AND(K$6>=$G9,K$6<$H9)*1","v":0},{"$f":"AND(L$6>=$G9,L$6<$H9)*1","v":0},0,0,{"$f":"AND(O$6>=$G9,O$6<$H9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BT$6>=$G9,BT$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CO$6>=$G9,CO$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DE$6>=$G9,DE$6<$H9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Period",null,null,"Flag",{"$f":"Assumptions!F14","v":"2021-09-01"},{"$f":"Assumptions!F17","v":"2041-09-01"},{"$f":"SUM(K10:DQ10)","v":40},null,{"$f":"AND(K$6>=$G10,K$6<$H10)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CV$6>=$G10,CV$6<$H10)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Array Function (\"FindMonthThree\")"]
[null,null,null,"January Month",null,"2020-01-01",null,null,null,null,{"$f":"FindMonth(K6:DQ6,K7:DQ7,F13:F24)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,null,"February Month",null,"2020-02-01",null,null,null,null,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,null,"March Month",null,"2020-03-01",null,null,null,null,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"April Month",null,"2020-04-01",null,null,null,null,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"May Month",null,"2020-05-01",null,null,null,null,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"June Month",null,"2020-06-01",null,null,null,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"July Month",null,"2020-07-01",null,null,null,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"August Month",null,"2020-08-01",null,null,null,null,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0]
[null,null,null,"September Month",null,"2020-09-01",null,null,null,null,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,null,"October Month",null,"2020-10-01",null,null,null,null,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,null,"November Month",null,"2020-11-01",null,null,null,null,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[null,null,null,"December Month",null,"2020-12-01",null,null,null,null,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1]
[]
[null,null,null,null,null,null,null,null,null,"Months in period counter",{"$f":"SUM(K13:K25)","v":3},{"$f":"SUM(L13:L25)","v":3},{"$f":"SUM(M13:M25)","v":3},{"$f":"SUM(N13:N25)","v":3},{"$f":"SUM(O13:O25)","v":3},{"$f":"SUM(P13:P25)","v":3},{"$f":"SUM(Q13:Q25)","v":3},{"$f":"SUM(R13:R25)","v":3},{"$f":"SUM(S13:S25)","v":3},{"$f":"SUM(T13:T25)","v":3},{"$f":"SUM(U13:U25)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"SUM(BA13:BA25)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"SUM(CG13:CG25)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"SUM(DM13:DM25)","v":6},6,6,6,6]
[]
[null,null,null,null,null,null,null,"Test",{"$f":"AND(K28:DQ28)","v":true},null,{"$f":"K26=K5","v":true},{"$f":"L26=L5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX26=BX5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]