{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Exam Sheet"],"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":"Exam Sheet","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Cap Exp","Unit"]
["Beginning","Date","2020-01-01",null,null,null,"1. Get Timelines worked out"]
["End","Date","2020-12-31",null,null,null,"2. Start with operation never P&L, BS, CF"]
["Construction Duration","Months",12,null,null,null,"3. Put together Cap exp, Rev and Expenses -- Project IRR -- pre-tax"]
["Capexp","m€",50,null,null,null,"4. Put depreciation without IDC and then after-tax Project IRR"]
["Amortization duration","years",20,null,null,null,"5. Financing -- Sorces and Uses and Debt Repayment and Debt Balance"]
[null,null,null,null,null,null,"6. Cash Flow waterfall -- define CFADS and Equity Cash Flow to get Equity IRR"]
["Revenues",null,null,null,null,null,"7. Resolve Circular Reference -- for IDC"]
["Production","MWH/Year",100000,null,null,null,"8. Financial"]
["Electricity Price - 1","m€/MWH",60]
["Electricity Price - 2","m€/MWH",35]
["Part 1 Duration","Years",10]
["Inflation Revenues","%/Year",0.01]
[]
["Opexp"]
["Beginning","Date","2021-01-01"]
["End","Date","2040-01-01"]
["Operation Duration","Years",20]
["Total Costs","m€",1]
["Inflation Revenues","%/Year",0.01]
["Income Tax","%",0.3]
[]
["Financing"]
["Gearing","%",0.8]
["Interest Rate","%",0.03]
["Debt Tenor","Years",20]