{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Information","Basic Flow Diagram","Diagrams","Levelized Cost","Financial Model"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":2,"comments":2,"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":"Information","index":0,"n_rows":162,"n_cols":13,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
["Information"]
[null,"Based on Alklaline A-Series from NEL and Haber Bosch from Haldor Topsoe"]
[null,"Economic Analysis done by Massimiliano Cervo and Ed Bodmer with Excel, with Matlab and Information from Global Solar Atlas, HiSys"]
[null,"Cost Approximations done with Lead Software"]
[null,"Oxygen Sales Revenue is not considered in this Analysis."]
[null,"Based on AdAstra Project it could improve the IRR of the Overall Project Leveling the Ammonia Price"]
[null,"79% of Ammonia Demand for Fertilizer"]
[null,"CAGR 1.9% p.a for Ammonia Demand"]
[null,"Tipical Ammonia Plant produced 1500 Tn/Day"]
[null,"Mass and Energy Balance done with Sci Kit Learn with Curve Optimiser"]
[null,"Business Case for Investors -> Trasnporting Renewable Energy Overseas in the way of Ammonia"]
[null,"Ammonia is currently shipped at -33 Celsius and Ambient Pressure in LPG ships."]
[null,"Shipping Cost Depends on shipping distance and speed."]
[null,"Deadweight Tonnage is 90% of cargo weight."]
[null,"Shipping Cost -> 43 to 59 EUR/TnNH3 Distance: 13500 km"]
[null,"China consumes 33.7% of Global Ammonia Production"]
[null,"Europe Consumes 21.5% of Global Ammonia Production."]
[]
[]
[null,"Inputs for the simulation"]
[null,null,null,"Energy Load Curves vs Time"]
[null,null,null,"Electricity Costs "]
[null,null,null,"Component CapEx + Size with Economies of Scale"]
[null,null,null,"OpEx vs Time"]
[null,null,null,"WorldWide Data 2021"]
[]
[null,"Renewable Energy"]
[null,null,null,"Unregulated Market","USD/MWh",34.880000000000003]
[null,null,null,"Regulated Market","USD/MWh",11.02]
[]
[null,null,null,"Peixoto -> Installed CapEx for Solar","USD/MW",150000]
[]
[null,"Electrolysis Plant"]
[null,null,null,"Capacity","MW",400]
[null,null,null,"System CapEx","USD/kWe",630]
[null,null,null,"Electrolyzer Stack Weighting Factor","%",0.46]
[null,null,null,"Plant Lifetime","Years",25]
[null,null,null,"Stack Lifetime","Hours",67500]
[null,null,null,"Electrolyzer Load Factor - Maximum Possible","%",0.96]
[null,null,null,"Electrolyzer Efficiency","kWh/kg",56]
[null,null,null,"Learning Curve for Stack Replacement","%",0.01]
[null,null,null,"OpEx as a Function of CapEx","%",1.4999999999999999E-2]
[null,null,null,"Degradation of the Stack for Electricity Use","% p.a.",0.01]
[null,null,null,"Water Requirement","L/m3H2",1]
[null,null,null,"Area for 400 MW","km2",30]
[null,null,null,"Operating Pressure","Bar",5]
[null,null,null,"O2:H2 Mass Ratio","Ratio","8:1"]
[null,null,null,"Largest Size Unit","MW",20]
[null,null,null,"Water Cost","USD/m3",0.5]
[]
[null,"Economic Inputs"]
[null,null,null,"Inflation","% p.a.",1.4999999999999999E-2]
[null,null,null,"Tax Rate","%",0.25]
[null,null,null,"Cost of Equity","%",0.12]
[null,null,null,"Cost of Debt","%",6.2E-2]
[null,null,null,"Interest Rate - Same as cost of Debt","%",{"$f":"F55","v":6.2E-2}]
[null,null,null,"Ideal Debt Amount in %","%",0.7]
[null,null,null,"Maximum Equity % possible","%",0.3]
[]
[null,"Ammonia - Haber Bosch "]
[null,null,null,"Working Pressure","Bar",150]
[null,null,null,"Operating Temperature","Celsius",400]
[null,null,null,"Conversion Efficiency","%",0.97]
[null,null,null,"Catalyst Lifetime","Hours",80000]
[null,null,null,"Catalyst Replacement Cost as % of CapEx","%",0.3]
[null,null,null,"H2:N2 Mass Ratio","Ratio","6:28"]
[null,null,null,"Power Consumption for the Haber Bosch Process","MWh/TnNH3","0.648"]
[null,null,null,"Load Factor","%","96%"]
[null,null,null,"Spilled Energy","%","0.4%"]
[null,null,null,"Air Separation Unit CapEx","USD/TnN2","22.2"]
[null,null,null,"Haber Bosch Reactor CapEx","USD/TnNH3","3018"]
[null,null,null,"Air Separation Unit Power Consumption","MWh/TnNH3","0.90"]
[null,null,null,"Minimum Load","%","50%"]
[]
[null,"Compression"]
[null,null,null,"Hydrogen Compression Efficiency","%","70%"]
[null,null,null,"Nitrogen Compression Efficiency","%",0.85]
[null,null,null,"Nitrogen Amount in Air for Every Tonne","Tn",0.75600000000000001]
[null,null,null,"Oxygen Amount in Air for Every Tonne","Tn",0.23100000000000001]
[null,null,null,"CapEx","USD/kW",200]
[null,null,null,"Power Consumption","MWh/TnNH3",1]
[null,null,null,"Nitrogen Compression Stages","Stages",5]
[null,null,null,"Final Pressure For N2 and H2","Bar",150]
[]
[null,"Cooling Unit"]
[null,null,null,"Water Consumption","TnH20/TnNH3",170]
[]
[null,"Additional"]
[null,null,null,"EPC as % of CapEx","%",0.28000000000000003]
[null,null,null,"Cost of Services and Civil Work as % of TCI","%",0.1]
[]
[null,"Accronyms"]
[null,null,null,"PEC = Purchased Equipment Cost"]
[null,null,null,"TCI = Total Capitasl Invested"]
[null,null,null,"ASU = Air Separation Unit"]
[null,null,null,"LCOE = Levelized Cost of Energy"]
[null,null,null,"OpEx = Operating Expenditures"]
[null,null,null,"WACC = Weighted Average Cost of Capital"]
[null,null,null,"p.a. = Per Annum"]
[null,null,null,"CapEx = Capital Expenditures"]
[null,null,null,"LCOA = Levelized Cost of Ammonia"]
[null,null,null,"LCOH = Levelized Cost of Hydrogen"]
[]
[null,"Benchmark Prices"]
[null,null,null,"Target Electricity Price","USD/MWh",20]
[null,null,null,"Maximum Electricity Price","USD/MWh",35]
[null,null,null,"Levelized cost of Hydrogen","USD/kg",2]
[null,null,null,"Minimum Ammonia Price in Spot Market","USD/TnNH3",300]
[null,null,null,"Maximum Ammonia Price in Spot Market","USD/TnNH3",500]
[]
[null,"Carbon Footprint"]
[null,null,null,"Natural Gas Required for Ammonia production Formula","= 25000 * X / 200"]
[null,null,null,"Emissions Mitigated Only for the Haber Bosch","= 68000 * X / 25000"]
[]
[null,"Storage Unit"]
[null,null,null,"Storage Pressure","Bar",18]
[null,null,null,"Double Isolation","m",1]
[null,null,null,"Suggested Storage Limit","Days",30]
[null,null,null,"Freeboard","%",0.1]
[null,null,null,"Height for 9000 Tn","m",22]
[null,null,null,"Widht for 9000 Tn","m",29]
[null,null,null,"Boil-Off","% p.day",2.9999999999999997E-4]
[null,null,null,"CapEx","USD/TnNH3",728]
[null,null,null,"Fix OpEx as % of CapEx","% p.a.",4]
[null,null,null,"OpEx Variable","USD/TnNH3",1.1999999999999999E-3]
[null,null,null,"Lifetime","Years",30]
[]
[null,"Stoichiomestry"]
[null,null,null,"Multiplying Factor Calculating N2 from H2","Factor",4.5999999999999996]
[null,null,null,"Multiplying Factor to Calculate NH3 from H2","Factor",5.6]
[]
[null,null,null,"Nitrogen Density","kg/m3",1.1499999999999999]
[null,null,null,"Hydrogen Density","kg/m3",8.2000000000000003E-2]
[]
[null,"Equations Based on Economies of Scale for Haber Bosch based on Brown"]
[null,null,null,"CAPEX synthesis loop = 23850000 * Capacity (TnNH3/day)^-1.340 + 173500"]
[]
[null,null,null,"CAPEX asu = 1606000 * Capacity (TnN2/day)^-0.6249 + 9318"]
[]
[null,null,null,"CAPEX nh3 storage = 46600 * Capacity (TnNH3)^-0.8636 + 536.9"]
[]
[null,"PV Information from Vendors"]
[null,null,"Fixed Titled"]
[null,null,null,"Maximum CapEx","USD/kWp",678,null,null,null,"kWp",null,1]
[null,null,null,"Minimum CapEx","USD/kWp",505,null,null,null,"kWh",null,0.28000000000000003,{"$f":"L145*8760","v":2452.8000000000002}]
[null,null,null,"Fix OpEx Max","USD/kWp p.a.",15.44,null,null,null,"Cost Cap",null,3.5000000000000003E-2]
[null,null,null,"Fix OpEx Min","USD/kWp p.a.",9.08,null,null,null,"Capital",null,{"$f":"L144*F152","v":555}]
[null,null,null,"Lifetime","Years",30,null,null,null,"Recovery",null,{"$f":"PMT(L146,F155,-1)","v":5.4371331607423551E-2}]
[null,null,null,null,null,null,null,null,null,"CCR",null,{"$f":"L147*L148","v":30.176089042120072}]
[null,null,"Single Axis Tracking",null,null,null,"vs Tilted",null,null,"O&M",null,{"$f":"F154","v":9.99}]
[null,null,null,"Maximum CapEx","USD/kWp",746,{"$f":"F151/F144","v":1.1002949852507375},null,null,"Total Cost",null,{"$f":"L149+L150","v":40.16608904212007}]
[null,null,null,"Minimum CapEx","USD/kWp",555,{"$f":"F152/F145","v":1.0990099009900991},null,null,"Cost/kWh",null,{"$f":"L151/M145","v":1.6375607078489916E-2}]
[null,null,null,"Fix OpEx Max","USD/kWp p.a.",17.55,{"$f":"F153/F146","v":1.1366580310880829},null,null,"Cost/MWH",null,{"$f":"L152*1000","v":16.375607078489917}]
[null,null,null,"Fix OpEx Min","USD/kWp p.a.",9.99,{"$f":"F154/F147","v":1.1002202643171806}]
[null,null,null,"Lifetime","Years",30]
[]
[null,null,null,"Degradation","% p.a.",5.0000000000000001E-3]
[]
[null,"Wind Onshore from Vestas"]
[null,null,null,"CapEx","USD/kWp",1345]
[null,null,null,"Fix OpEx as % of CapEx","% p.a.",0.02]
[null,null,null,"Lifetime","Year",25]

{"sheet":"Basic Flow Diagram","index":1,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,"Power to Ammonia configuration. Commercially available today, Hydrogen compression can be done in one cycle vs the one from nitrgoen in 5 stages. LT = Low Temperature <100. HT = High Temperature >150 "]
[null,"Green Arrows mean Electricity Flow"]
[null,"Blue arrows mean the hydrogen ammonia flow."]
[null,"Orange arrows are waste heat."]
[null,"Red arrows are for the ammonia."]

{"sheet":"Diagrams","index":2,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nitrogen Cost",null,{"$f":"'Levelized Cost'!F166","v":5684984.8529244391}]
[null,"Hydrogen Cost",null,{"$f":"'Levelized Cost'!F159","v":129286648.05154435}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Ammonia LCOA",null,{"$f":"'Levelized Cost'!F143","v":477.77018389443242}]

{"sheet":"Levelized Cost","index":3,"n_rows":193,"n_cols":42,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
["Green Ammonia Pre-Feasibility",null,null,null,null,"Cost of Electricity","USD/MWH",{"$f":"F13","v":21}]
[null,null,null,null,null,"Cost of Hydrogen","USD/kg",{"$f":"F70","v":2.0521833340590061}]
[null,null,null,null,null,"Cost of Compression","USD/kg",{"$f":"F90","v":0.12247673985682105}]
[null,null,null,null,null,"Cost of Air Separation","USD/NH3",{"$f":"F111","v":20.787831378854644}]
[null,null,null,null,null,"Cost of Ammonia","USD/NH3",{"$f":"F143","v":477.77018389443242}]
[]
[]
[]
[null,"Electrolyzer Project"]
[null,null,null,"Project Lifetime","Years",25]
[]
[null,null,"Power Scenarios"]
[null,null,null,"Power Cost Selected","USD/MWh",{"$f":"INDEX(F15:F17,K13)","v":21},null,null,null,null,3]
[]
[null,null,null,"Regulated Market","USD/MWh",11.02]
[null,null,null,"Unregulated Market","USD/MWh",34.880000000000003]
[null,null,null,"Ownership","USD/MWh",21]
[null,null,null,"Total Power Required for the Project","MWh/Yr",{"$f":"F42+F84+(F121*F116)","v":3907908.8639999996}]
[]
[null,null,"Electrolysis Plant"]
[null,null,null,"Electrolyser Capacity","MW",400]
[null,null,null,"Stack Weight - % of CapEx","%",0.46]
[null,null,null,"Load Factor","%",0.96]
[null,null,null,"Efficiency","kWh/kgH2",56,null,null,null,null,"Power Schedule"]
[null,null,null,"Learning Curve","% p.a.",0.01,null,null,null,"Period",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Degradation of the Stack","% p.a.",0.01,null,null,null,"Flag",null,null,{"$f":"M37","v":true},{"$f":"N37","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,"Water Requirement","L/m3",1,null,null,null,"Energy Consumption",null,null,{"$f":"$F$42","v":3329279.9999999995},{"$f":"$F$42","v":3329279.9999999995},3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995,3329279.9999999995]
[null,null,null,"Water Requirement Conversion","L/kg",11,null,null,null,"Degradation Index",null,{"$f":"F26","v":0.01},{"$f":"1*(1+L28)","v":1.01},{"$f":"M28*(1+$L$28)","v":1.0201},{"$f":"N28*(1+$L$28)","v":1.0303009999999999},1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063]
[null,null,null,"Area","km2",30,null,null,null,"Real Energy Required",null,null,{"$f":"M28*M27","v":3362572.7999999993},{"$f":"N28*N27","v":3396198.5279999995},3430160.5132799991,3464462.1184127997,3499106.7395969271,3534097.8069928964,3569438.7850628253,3605133.1729134535,3641184.5046425886,3677596.3496890143,3714372.3131859046,3751516.0363177639,3789031.1966809416,3826921.5086477506,3865190.7237342284,3903842.6309715705,3942881.0572812865,3982309.8678540997,4022132.9665326402,4062354.2961979671,4102977.8391599474,4144007.617551547,4185447.6937270625,4227302.1706643337,4269575.1923709763,4312270.9442946864,4355393.6537376326,4398947.5902750092,4442937.0661777603,4487366.4368395377]
[null,null,null,"Unit Size","MW",20,null,null,null,"PPA price",null,null,{"$f":"F13","v":21},{"$f":"M30","v":21},{"$f":"N30","v":21},21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21]
[null,null,null,"Stack Lifetime","Hours",67500,null,null,null,"Electricity Cost",null,null,{"$f":"M29*M30","v":70614028.799999982},{"$f":"N29*N30","v":71320169.087999985},72033370.778879985,72753704.486668795,73481241.531535462,74216053.946850821,74958214.486319333,75707796.631182522,76464874.597494364,77229523.343469292,78001818.576903999,78781836.762673035,79569655.130299777,80365351.681602761,81169005.198418796,81980695.250402987,82800502.202907011,83628507.224936098,84464792.297185451,85309440.22015731,86162534.622358888,87024159.968582481,87894401.568268314,88773345.583951011,89661079.039790496,90557689.830188408,91463266.728490278,92377899.395775199,93301678.389732972,94234695.173630297]
[]
[null,null,null,"System CapEx","USD/kW",630]
[null,null,null,"Plant OpEx as % of CapEx","% p.a.",1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,"Replacement Schedule"]
[null,null,null,"Water Cost","USD/m3",0.5,null,null,null,"Period",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]
[null,null,null,null,null,null,null,null,null,"Flag",null,null,{"$f":"IF(M36<=$F$10,TRUE,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,"Operational Hours","Hours/Yr",{"$f":"8670*F23","v":8323.1999999999989},null,null,null,"Operating Hours",null,null,{"$f":"$F$38*M37","v":8323.1999999999989},{"$f":"$F$38*N37","v":8323.1999999999989},8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,0,0,0,0,0]
[null,null,null,"Stack Lifetime","Years",{"$f":"F31/F38","v":8.1098615916955019},null,null,null,"Accumulated Hours",null,null,{"$f":"L39+M38","v":8323.1999999999989},{"$f":"M39+N38","v":16646.399999999998},24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,74908.799999999988,83231.999999999985,91555.199999999983,99878.39999999998,108201.59999999998,116524.79999999997,124847.99999999997,133171.19999999998,141494.39999999999,149817.60000000001,158140.80000000002,166464.00000000003,174787.20000000004,183110.40000000005,191433.60000000006,199756.80000000008,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009]
[null,null,null,"Stack Replacements","#",{"$f":"ROUNDUP(F10/F39,0)","v":4},null,null,null,"Opening Hours",null,null,{"$f":"L44","v":0},{"$f":"M44","v":8323.1999999999989},16646.399999999998,24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,7408.7999999999884,15731.999999999987,24055.199999999986,32378.399999999987,40701.599999999984,49024.799999999981,57347.999999999978,65671.199999999983,6494.3999999999796,14817.599999999979,23140.799999999977,31463.999999999978,39787.199999999975,48110.399999999972,56433.599999999969,64756.799999999967,5579.9999999999709,5579.9999999999709,5579.9999999999709,5579.9999999999709,5579.9999999999709]
[null,null,null,null,null,null,null,null,null,"Hours Used",null,null,{"$f":"M38","v":8323.1999999999989},{"$f":"N38","v":8323.1999999999989},8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,0,0,0,0,0]
[null,null,null,"Total Power Consumption","MWh/Yr",{"$f":"F21*F38","v":3329279.9999999995},null,null,null,"Stack Replacement",null,null,{"$f":"(M41+M40)>$F$31","v":false},{"$f":"(N41+N40)>$F$31","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,true,false,false,false,false,false]
[null,null,null,"Total Water Consumption","L/Yr",{"$f":"F46*F28","v":653965714.28571415},null,null,null,"Lifetime Reset",null,null,{"$f":"$F$31*M42","v":0},{"$f":"$F$31*N42","v":0},0,0,0,0,0,0,67500,0,0,0,0,0,0,0,67500,0,0,0,0,0,0,0,67500,0,0,0,0,0]
[null,null,null,"Total Water Consumption Conversion","m3/Yr",{"$f":"F43/1000","v":653965.7142857142},null,null,null,"Closing Balance",null,null,{"$f":"SUM(M40:M41)-M43","v":8323.1999999999989},{"$f":"SUM(N40:N41)-N43","v":16646.399999999998},24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,7408.7999999999884,15731.999999999987,24055.199999999986,32378.399999999987,40701.599999999984,49024.799999999981,57347.999999999978,65671.199999999983,6494.3999999999796,14817.599999999979,23140.799999999977,31463.999999999978,39787.199999999975,48110.399999999972,56433.599999999969,64756.799999999967,5579.9999999999709,5579.9999999999709,5579.9999999999709,5579.9999999999709,5579.9999999999709,5579.9999999999709]
[]
[null,null,null,"Total Hydrogen Production","kg/Yr",{"$f":"F42*1000/F24","v":59451428.57142856},null,null,null,"Economies of Scale",null,{"$f":"F25","v":0.01},{"$f":"1-L46","v":0.99},{"$f":"M46-$L$46","v":0.98},{"$f":"N46-$L$46","v":0.97},0.96,0.95,0.94,0.92999999999999994,0.91999999999999993,0.90999999999999992,0.89999999999999991,0.8899999999999999,0.87999999999999989,0.86999999999999988,0.85999999999999988,0.84999999999999987,0.83999999999999986,0.82999999999999985,0.81999999999999984,0.80999999999999983,0.79999999999999982,0.78999999999999981,0.7799999999999998,0.7699999999999998,0.75999999999999979,0.74999999999999978,0.73999999999999977,0.72999999999999976,0.71999999999999975,0.70999999999999974,0.69999999999999973]
[null,null,null,null,null,null,null,null,null,"Replacement CapEx",null,null,{"$f":"($F$48*$F$22)*M46*M42","v":0},{"$f":"($F$48*$F$22)*N46*N42","v":0},0,0,0,0,0,0,{"$f":"($F$48*$F$22)*U46*U42","v":105487199.99999999},0,0,0,0,0,0,0,96213599.999999985,0,0,0,0,0,0,0,86939999.99999997,0,0,0,0,0]
[null,null,null,"Total UpFront Electrolyser Cost","USD",{"$f":"F33*1000*F21","v":252000000},null,null,null,"Total Investment",null,{"$f":"SUM(M47:AP47)","v":288640799.99999994}]
[null,null,null,"Total Cost of Stack Replacements","USD",{"$f":"L49","v":103855432.75886367},null,null,null,"NPV at IRR",null,{"$f":"NPV(F63,M47:AP47)","v":103855432.75886367}]
[]
[null,null,"Operational Costs",null,null,null,null,null,null,"D&Tax-Shield W/O Rep",null,null,{"$f":"M36","v":1},{"$f":"N36","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"NPV of Power Expense","USD",{"$f":"NPV(F63,M31:AP31)","v":968514919.27815986},null,null,null,"Electrolyzer",null,"Flag",{"$f":"M37","v":true},{"$f":"N37","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,false,false,false,false,false]
[null,null,null,"Water Expense","USD",{"$f":"F36*F44*F10","v":8174571.4285714272},null,null,null,"Year",null,{"$f":"F10","v":25}]
[null,null,null,"Total Project OpEx W/O Inflation","USD",{"$f":"F48*F34","v":3780000},null,null,null,"Depreciation Rate",null,1,{"$f":"IFERROR(VDB(1,0,$L$53,L51,M51,$L$54),0)","v":0.04},{"$f":"IFERROR(VDB(1,0,$L$53,M51,N51,$L$54),0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0]
[null,null,null,"TOTAL OPEX OF THE PROJECT","USD",{"$f":"SUM(F52:F54)","v":980469490.70673132},null,null,null,"NPV",null,{"$f":"NPV(F63,M54:AP54)","v":0.4661433271301485}]
[null,null,null,null,null,null,null,null,null,"Tax Rate",null,0]
[null,null,null,null,null,null,null,null,null,"Depreciation Exp.",null,{"$f":"L55*L56","v":0},{"$f":"M54*M52*SUM($F$48:$F$49)","v":14234217.310354548},{"$f":"N54*N52*SUM($F$48:$F$49)","v":14234217.310354548},14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,14234217.310354548,0,0,0,0,0]
[null,null,"LCOH"]
[null,null,null,"Total CapEx Recovery W/Tax Shield & D&A","USD/Yr",{"$f":"PMT(F63,F10,-F48)/(1-25%)*(1-L57)","v":28832333.786143649}]
[null,null,null,"Total Stack Recovery W/Tax Shield & D&A","USD/Yr",{"$f":"PMT(F63,F10,-F49)/(1-L56)*(1-L57)","v":8911888.4012141526}]
[null,null,null,"Total OpEx Fix Recovery","USD/Yr",{"$f":"PMT(F63,F10,-(F53+F52))","v":83810230.361533105}]
[]
[null,null,null,"WACC","%",7.0000000000000007E-2]
[null,null,null,"Real Required IRR","%",{"$f":"(1+F63)/(1+3.22%)-1","v":3.6620809920558051E-2}]
[null,null,null,"Inflation Adjustment Factor only for opex","Factor",{"$f":"PV(F64,F10,-1)/PV(F63,F10,-1)","v":1.3897309558011597}]
[null,null,null,"OpEx Adjusted by Inflation","USD/Yr",{"$f":"PMT(F63,F10,-F54)*F65","v":450778.35139419913}]
[]
[null,null,null,"Total Hydrogen Production ","kg/Yr",{"$f":"F46","v":59451428.57142856}]
[]
[null,null,null,"Levelized Cost of Hydrogen","USD/kg",{"$f":"(SUM(F59:F61)+F66)/F68","v":2.0521833340590061}]
[]
[null,"Inputs for Compression"]
[null,null,"Compression Unit",null,null,null,null,null,null,"D&Tax-Shield W/O Rep",null,null,{"$f":"M51","v":1},{"$f":"N51","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Inlet Flow of Hydrogen","kgH2/Hr",{"$f":"F68/F38","v":7142.8571428571422},null,null,null,"Compressor",null,"Flag",{"$f":"M52","v":true},{"$f":"N52","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,false,false,false,false,false]
[null,null,null,"Inlet Flow of Nitrogen","kgN2/Hr",{"$f":"F74*4.6","v":32857.142857142855},null,null,null,"Years",null,{"$f":"F79","v":25}]
[null,null,null,"Nominal Power","MW",14.372,null,null,null,"Depreciation Rate",null,1,{"$f":"IFERROR(VDB(1,0,$L$75,L73,M73,$L$76),0)","v":0.04},{"$f":"IFERROR(VDB(1,0,$L$75,M73,N73,$L$76),0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0]
[null,null,null,"Unitary Cost","USD/kW",235.09,null,null,null,"NPV",null,{"$f":"NPV(F63,M76:AP76)","v":0.4661433271301485}]
[null,null,null,"CapEx","USD",{"$f":"F77*1000*F76","v":3378713.48},null,null,null,"Tax Rate",null,{"$f":"L56","v":0}]
[null,null,null,"Lifetime of Compressor","Years",25,null,null,null,"Depreciation Exp.",null,{"$f":"L77*L78","v":0},{"$f":"M74*M76*$F$78","v":135148.5392},{"$f":"N74*N76*$F$78","v":135148.5392},135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,0,0,0,0,0]
[null,null,null,"Amount of Ammonia Produced","Tn/Yr",{"$f":"(F74+F75)*F38/1000","v":332927.99999999994}]
[null,null,null,"Hydrogen per Year","kg/yr",{"$f":"F74*F38","v":59451428.57142856}]
[]
[null,null,null,"Power Required for the Compression","MWh/TnNH3",1]
[null,null,null,"Total Power Required for the Compression","MWHh/Yr",{"$f":"F83*F80","v":332927.99999999994}]
[null,null,null,"Total Electricity Cost","USD/Yr",{"$f":"F84*F13","v":6991487.9999999991}]
[null,null,null,"Capital Recovery for the Compressor W/Tax Shield & D&A","USD/Yr",{"$f":"PMT(F63,F79,-F78)/(1-L78)*(1-L79)","v":289929.15125923505}]
[null,null,null,"Total Cost to Be Recived","USD/Yr",{"$f":"F85+F86","v":7281417.1512592342}]
[]
[null,null,null,"Levelized cost of Compression","USD/TnNH3",{"$f":"SUM(F85:F86)/F80","v":21.87084640300376}]
[null,null,null,"Levelized cost of Compression","USD/kg",{"$f":"F87/F81","v":0.12247673985682105}]
[]
[null,"Inputs for Air Separation"]
[null,null,"Compression Unit",null,null,null,null,null,null,"D&Tax-Shield W/O Rep",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,"Compressor",null,"Flag",{"$f":"M93<=$F$100","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,"Production of Nitrogen","kgN2/Hr",{"$f":"F75","v":32857.142857142855},null,null,null,"Years",null,{"$f":"F100","v":25}]
[null,null,null,"Tons of Nitrogen per Year","Tons/yr",{"$f":"F95/1000*F38","v":273476.57142857136},null,null,null,"Depreciation Rate",null,1,{"$f":"IFERROR(VDB(1,0,$F$100,L93,M93,$L$76),0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0]
[null,null,null,"Nominal Power","MWH/Ton",0.9,null,null,null,"NPV",null,{"$f":"NPV(F63,M96:AP96)","v":0.4661433271301485}]
[null,null,null,"Unitary Cost (Cap Exp/Ton-yr)","USD/Tn N2-yr",22,null,null,null,"Tax Rate",null,{"$f":"L78","v":0}]
[null,null,null,"CapEx","USD",{"$f":"F96*F98","v":6016484.57142857},null,null,null,"Depreciation Exp.",null,{"$f":"L97*L98","v":0},{"$f":"M94*M96*$F$78","v":135148.5392},{"$f":"N94*N96*$F$78","v":135148.5392},135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,135148.5392,0,0,0,0,0]
[null,null,null,"Lifetime of Air Separation Unit","Years",25]
[null,null,null,"Amount of Ammonia Produced","Tn/Yr",{"$f":"F95*F38/1000","v":273476.57142857142}]
[null,null,null,null,null,null,null,null,null,"Dep Factor",null,{"$f":"dep_factor(F100,F63,L56)","v":0}]
[null,null,null,"Power Required for the Compression","MWh/TnNH3",{"$f":"F97","v":0.9}]
[null,null,null,"Total Power Required for the Compression","MWHh/Yr",{"$f":"F103*F101","v":246128.91428571427}]
[null,null,null,"Cost/MWH","USD/MWH",{"$f":"F13","v":21}]
[null,null,null,"Total Electricity Cost =Total O&M","USD/Yr",{"$f":"F104*F105","v":5168707.1999999993},{"$f":"F106/F109","v":0.90918574696661525}]
[null,null,null,"Capital Recovery Factor","%",{"$f":"PMT(F63,F100,-1)/(1-L98)*(1-L99)","v":8.5810517220665614E-2}]
[null,null,null,"Capital Recovery","USD",{"$f":"F107*F99","v":516277.65292444028},{"$f":"F108/F109","v":9.0814253033384862E-2}]
[null,null,null,"Total Cost","USD",{"$f":"F108+F106","v":5684984.8529244391}]
[]
[null,null,null,"Levelized cost of Air Separation to Get Nitrogen","USD/TnNH3",{"$f":"F109/F96","v":20.787831378854644}]
[]
[null,"Inputs for Amonia"]
[null,null,"Haber Bosch Process",null,null,null,null,null,null,null,"Replacement Schedule"]
[null,null,null,"Conversion Efficiency","%",0.97,null,null,null,"Period",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Ammount of Ammonia Produced","Tn/Yr",{"$f":"F80","v":332927.99999999994},null,null,null,"Flag",null,"Flag",{"$f":"M74","v":true},{"$f":"N74","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,false,false,false,false,false]
[null,null,null,"Catalyst Lifetime","Hr",80000,null,null,null,"Operating Hours",null,null,{"$f":"M38","v":8323.1999999999989},{"$f":"N38","v":8323.1999999999989},8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,0,0,0,0,0]
[null,null,null,"Catalyst Lifetime in Years","Years",{"$f":"F117/F38","v":9.6116878123798557},null,null,null,"Accumulated Hours",null,null,{"$f":"L118+M117","v":8323.1999999999989},{"$f":"M118+N117","v":16646.399999999998},24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,74908.799999999988,83231.999999999985,91555.199999999983,99878.39999999998,108201.59999999998,116524.79999999997,124847.99999999997,133171.19999999998,141494.39999999999,149817.60000000001,158140.80000000002,166464.00000000003,174787.20000000004,183110.40000000005,191433.60000000006,199756.80000000008,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009,208080.00000000009]
[null,null,null,"Replacement Cost as % of CapEx","%",0.3,null,null,null,"Opening Hours",null,null,{"$f":"L123","v":0},{"$f":"M123","v":8323.1999999999989},16646.399999999998,24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,74908.799999999988,3231.9999999999854,11555.199999999984,19878.399999999983,28201.599999999984,36524.799999999981,44847.999999999978,53171.199999999975,61494.399999999972,69817.599999999977,78140.799999999974,6463.9999999999709,14787.19999999997,23110.399999999969,31433.599999999969,39756.799999999967,48079.999999999964,48079.999999999964,48079.999999999964,48079.999999999964,48079.999999999964]
[null,null,null,"OpEx as % of CapEx","%",1.4999999999999999E-2,null,null,null,"Hours Used",null,null,{"$f":"M117","v":8323.1999999999989},{"$f":"N117","v":8323.1999999999989},8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,8323.1999999999989,0,0,0,0,0]
[null,null,null,"Power Consumption ","MWh/TnNH3",0.73799999999999999,null,null,null,"Stack Replacement",null,null,{"$f":"SUM(M119:M120)>$F$117","v":false},{"$f":"SUM(N119:N120)>$F$117","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Load Factor","%",{"$f":"F23","v":0.96},null,null,null,"Lifetime Reset",null,null,{"$f":"M121*$F$117","v":0},{"$f":"N121*$F$117","v":0},0,0,0,0,0,0,0,80000,0,0,0,0,0,0,0,0,0,80000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CapEx","USD/kWe",487,null,null,null,"Closing Balance",null,null,{"$f":"SUM(M119:M120)-M122","v":8323.1999999999989},{"$f":"SUM(N119:N120)-N122","v":16646.399999999998},24969.599999999999,33292.799999999996,41615.999999999993,49939.19999999999,58262.399999999987,66585.599999999991,74908.799999999988,3231.9999999999854,11555.199999999984,19878.399999999983,28201.599999999984,36524.799999999981,44847.999999999978,53171.199999999975,61494.399999999972,69817.599999999977,78140.799999999974,6463.9999999999709,14787.19999999997,23110.399999999969,31433.599999999969,39756.799999999967,48079.999999999964,48079.999999999964,48079.999999999964,48079.999999999964,48079.999999999964,48079.999999999964]
[null,null,null,"Total MW Installed","MW",{"$f":"F21","v":400}]
[null,null,null,"System CapEx","USD",{"$f":"F124*1000*F123","v":194800000},null,null,null,"Economies of Scale",null,1E-4,{"$f":"1-L125","v":0.99990000000000001},{"$f":"M125-$L$125","v":0.99980000000000002},{"$f":"N125-$L$125","v":0.99970000000000003},0.99960000000000004,0.99950000000000006,0.99940000000000007,0.99930000000000008,0.99920000000000009,0.9991000000000001,0.99900000000000011,0.99890000000000012,0.99880000000000013,0.99870000000000014,0.99860000000000015,0.99850000000000017,0.99840000000000018,0.99830000000000019,0.9982000000000002,0.99810000000000021,0.99800000000000022,0.99790000000000023,0.99780000000000024,0.99770000000000025,0.99760000000000026,0.99750000000000028,0.99740000000000029,0.9973000000000003,0.99720000000000031,0.99710000000000032,0.99700000000000033]
[null,null,null,"Replacement Cost ","USD",{"$f":"F125*F119","v":58440000},null,null,null,"Replacement CapEx",null,null,{"$f":"M121*M125*$F$126","v":0},{"$f":"N121*N125*$F$126","v":0},0,0,0,0,0,0,0,58381560.000000007,0,0,0,0,0,0,0,0,0,58323120.000000015,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Total Investment",null,{"$f":"SUM(M126:AP126)","v":116704680.00000003}]
[null,null,null,"Total CapEx","USD",{"$f":"F125","v":194800000},null,null,null,"NPV at IRR",null,{"$f":"NPV(F63,M126:AP126)","v":44750027.211114138}]
[null,null,null,"Replacement CapEx NPV","USD",{"$f":"L128","v":44750027.211114138}]
[null,null,null,"Total System CapEx Rec + Replacement + Tax Shiel & D&A","USD/Yr",{"$f":"PMT(F63,L132,-(SUM(F128:F129))/(1-L135)*(1-L136))","v":20555911.735210229},null,null,null,"D&Tax-Shield W/O Rep",null,null,{"$f":"M115","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,null,"Haber Bosch",null,"Flag",{"$f":"M116","v":true},{"$f":"N116","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,"Total Hydrogen Expense","USD/Yr",{"$f":"F70*F46","v":122005230.90028511},null,null,null,"Year",null,{"$f":"F10","v":25}]
[null,null,null,"Total Power Expense","USD/Yr",{"$f":"F121*F116*F13","v":5159718.1439999985},null,null,null,"Depreciation Rate",null,1,{"$f":"IFERROR(VDB(1,0,$L$132,L130,M130,$L$133),0)","v":0.04},{"$f":"IFERROR(VDB(1,0,$L$132,M130,N130,$L$133),0)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0]
[null,null,null,"Total Compression Cost","USD/Yr",{"$f":"F89*F116","v":7281417.1512592351},null,null,null,"NPV",null,{"$f":"NPV(F63,M133:AP133)","v":0.4661433271301485}]
[null,null,null,"Total Nitrogen Cost","USD/Yr",{"$f":"F166","v":5684984.8529244391},null,null,null,"Tax Rate",null,{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,null,"Depreciation Exp.",null,{"$f":"L134*L135","v":0},{"$f":"SUM($F$128:$F$129)*M133*M131","v":9582001.0884445664},{"$f":"SUM($F$128:$F$129)*N133*N131","v":9582001.0884445664},9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,9582001.0884445664,0,0,0,0,0]
[]
[null,null,null,"Total OpEX","USD/Yr",{"$f":"F120*F128","v":2922000}]
[null,null,null,"Total OpEx Adjusted by Inflation","USD/Yr",{"$f":"F138*F65","v":4060793.8528509885}]
[]
[null,null,null,"Total Cost of Maintenance and Operation","USD/Yr",{"$f":"SUM(F132:F134)+F139","v":138507160.04839534}]
[]
[null,null,null,"Levelized cost of Ammonia","USD/TnNH3",{"$f":"(F141+F130)/F116","v":477.77018389443242}]
[]
[null,null,null,"Total Operating Cost/Ton",null,{"$f":"F141/F116","v":416.0273694264086}]
[null,null,null,"Total Capital Recovery/Ton",null,{"$f":"F143-F145","v":61.742814468023823}]
[]
[null,null,"O&M Verification - Hydrogen"]
[null,null,null,"Ammonia Production","Tons-yr",{"$f":"F116","v":332927.99999999994}]
[null,null,null,"Hydrogen/Ammonia","H2 Tons/Tons",5.6]
[null,null,null,"Required Hydrogen","Tons  ",{"$f":"F149/F150","v":59451.428571428565}]
[null,null,null,"Density","kg/Ton",1000]
[null,null,null,"Required Hydrogen","kg ",{"$f":"F151*F152","v":59451428.571428567}]
[]
[null,null,null,"Cost of H2/kg without Compression","USD/kg",{"$f":"F70","v":2.0521833340590061}]
[null,null,null,"Cost of H2/kg Compression","USD/kg",{"$f":"F90","v":0.12247673985682105}]
[null,null,null,"Total Cost of Hydrogen with Compression","USD/kg",{"$f":"SUM(F155:F156)","v":2.1746600739158271}]
[]
[null,null,null,"Cost of H2","USD",{"$f":"F157*F153","v":129286648.05154435},{"$f":"F159/$F$188","v":0.90376525334062208}]
[]
[null,null,"O&M Verification - Nitrogen"]
[null,null,null,"Nitrogen/Hydrogen","N2 Tons/H2 Tons",4.5999999999999996]
[null,null,null,"Total Hydrogen Tons","Tons",{"$f":"F151","v":59451.428571428565}]
[null,null,null,"Required Nitrogen Tons","N2 Tons",{"$f":"F162*F163","v":273476.57142857136}]
[null,null,null,"Cost/Ton","USD/Ton",{"$f":"F111","v":20.787831378854644}]
[null,null,null,"Nitrogen Cost","USD ",{"$f":"F164*F165","v":5684984.8529244391},{"$f":"F166/$F$188","v":3.9740312346813002E-2}]
[]
[null,null,"O&M Verification - Power"]
[null,null,null,"Power/Ammonia","MWH/Ton",{"$f":"F121","v":0.73799999999999999}]
[null,null,null,"Ammonia","Tons/Yr",{"$f":"F149","v":332927.99999999994}]
[null,null,null,"Total Power Required","MWH  ",{"$f":"F169*F170","v":245700.86399999994}]
[null,null,null,"Cost of Power","USD/MWH",{"$f":"F13","v":21}]
[null,null,null,"Total Cost of Power","USD ",{"$f":"F172*F171","v":5159718.1439999985},{"$f":"F173/$F$188","v":3.6068488477783385E-2}]
[]
[null,null,"O&M Verification - Water"]
[null,null,null,"Water/Ammonia","Liters/Ton",0]
[null,null,null,"Ammonia","Tons/Yr",{"$f":"F170","v":332927.99999999994}]
[null,null,null,"Total Water Required","Litres",{"$f":"F176*F177","v":0}]
[null,null,null,"Cost of Water","USD/Litre",1]
[null,null,null,"Total Cost of Water","USD ",{"$f":"F179*F178","v":0},{"$f":"F180/$F$188","v":0}]
[]
[null,null,"O&M Verification - Other"]
[null,null,null,"Other Op Exp Percent","%",{"$f":"F120","v":1.4999999999999999E-2}]
[null,null,null,"Ammonia","Tons/Yr",{"$f":"F177","v":332927.99999999994}]
[null,null,null,"Total Cap Exp","USD",{"$f":"F128","v":194800000}]
[null,null,null,"Other Op Exp ","USD",{"$f":"F185*F183","v":2922000},{"$f":"F186/F188","v":2.042594583478145E-2}]
[]
[null,null,null,"Grand Total Op Exp","USD",{"$f":"F159+F166+F173+F180+F186","v":143053351.0484688}]
[]
[]
[null,"Financial Model of Ammonia"]
[null,null,"Start Date",null,"Date","2023-01-01"]
[null,null,"Months in Period",null,"Months",12]

{"sheet":"Financial Model","index":4,"n_rows":98,"n_cols":386,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timing",null,null,null,"Goal",{"$f":"LCOA","v":380.61359598469647}]
[null,null,"Period",null,null,"LCOA",{"$f":"'Levelized Cost'!F143","v":477.77018389443242},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,"Date",null,null,null,{"$f":"F10","v":12},null,null,{"$f":"F9","v":"2023-01-01"},{"$f":"EDATE(J4,$G$4)","v":"2024-01-01"},{"$f":"EDATE(K4,$G$4)","v":"2025-01-01"},"2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01",{"$f":"EDATE(BW4,$G$4)","v":"2089-01-01"},"2090-01-01","2091-01-01","2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01","2148-01-01","2149-01-01","2150-01-01","2151-01-01","2152-01-01",{"$f":"EDATE(EI4,$G$4)","v":"2153-01-01"},"2154-01-01","2155-01-01","2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01","2176-01-01","2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01","2212-01-01","2213-01-01","2214-01-01","2215-01-01","2216-01-01",{"$f":"EDATE(GU4,$G$4)","v":"2217-01-01"},"2218-01-01","2219-01-01","2220-01-01","2221-01-01","2222-01-01","2223-01-01","2224-01-01","2225-01-01","2226-01-01","2227-01-01","2228-01-01","2229-01-01","2230-01-01","2231-01-01","2232-01-01","2233-01-01","2234-01-01","2235-01-01","2236-01-01","2237-01-01","2238-01-01","2239-01-01","2240-01-01","2241-01-01","2242-01-01","2243-01-01","2244-01-01","2245-01-01","2246-01-01","2247-01-01","2248-01-01","2249-01-01","2250-01-01","2251-01-01","2252-01-01","2253-01-01","2254-01-01","2255-01-01","2256-01-01","2257-01-01","2258-01-01","2259-01-01","2260-01-01","2261-01-01","2262-01-01","2263-01-01","2264-01-01","2265-01-01","2266-01-01","2267-01-01","2268-01-01","2269-01-01","2270-01-01","2271-01-01","2272-01-01","2273-01-01","2274-01-01","2275-01-01","2276-01-01","2277-01-01","2278-01-01","2279-01-01","2280-01-01",{"$f":"EDATE(JG4,$G$4)","v":"2281-01-01"},"2282-01-01","2283-01-01","2284-01-01","2285-01-01","2286-01-01","2287-01-01","2288-01-01","2289-01-01","2290-01-01","2291-01-01","2292-01-01","2293-01-01","2294-01-01","2295-01-01","2296-01-01","2297-01-01","2298-01-01","2299-01-01","2300-01-01","2301-01-01","2302-01-01","2303-01-01","2304-01-01","2305-01-01","2306-01-01","2307-01-01","2308-01-01","2309-01-01","2310-01-01","2311-01-01","2312-01-01","2313-01-01","2314-01-01","2315-01-01","2316-01-01","2317-01-01","2318-01-01","2319-01-01","2320-01-01","2321-01-01","2322-01-01",{"$f":"EDATE(KW4,$G$4)","v":"2323-01-01"},"2324-01-01","2325-01-01","2326-01-01","2327-01-01","2328-01-01","2329-01-01","2330-01-01","2331-01-01","2332-01-01","2333-01-01","2334-01-01","2335-01-01","2336-01-01","2337-01-01","2338-01-01","2339-01-01","2340-01-01","2341-01-01","2342-01-01","2343-01-01","2344-01-01","2345-01-01","2346-01-01","2347-01-01","2348-01-01","2349-01-01","2350-01-01","2351-01-01","2352-01-01","2353-01-01","2354-01-01","2355-01-01","2356-01-01","2357-01-01","2358-01-01","2359-01-01","2360-01-01","2361-01-01","2362-01-01","2363-01-01","2364-01-01","2365-01-01","2366-01-01","2367-01-01","2368-01-01","2369-01-01","2370-01-01","2371-01-01","2372-01-01","2373-01-01","2374-01-01","2375-01-01","2376-01-01","2377-01-01","2378-01-01","2379-01-01","2380-01-01","2381-01-01","2382-01-01","2383-01-01","2384-01-01","2385-01-01","2386-01-01",{"$f":"EDATE(NI4,$G$4)","v":"2387-01-01"},"2388-01-01","2389-01-01","2390-01-01","2391-01-01","2392-01-01","2393-01-01","2394-01-01","2395-01-01","2396-01-01","2397-01-01","2398-01-01","2399-01-01"]
[null,null,"Construction Period",null,null,null,{"$f":"F12","v":"2024-01-01"},null,null,{"$f":"J4<$G$5","v":true},{"$f":"K4<$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW4<$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI4<$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU4<$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG4<$G$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"KX4<$G$5","v":false},{"$f":"KY4<$G$5","v":false},{"$f":"KZ4<$G$5","v":false},{"$f":"LA4<$G$5","v":false},{"$f":"LB4<$G$5","v":false},{"$f":"LC4<$G$5","v":false},{"$f":"LD4<$G$5","v":false},{"$f":"LE4<$G$5","v":false},{"$f":"LF4<$G$5","v":false},{"$f":"LG4<$G$5","v":false},{"$f":"LH4<$G$5","v":false},{"$f":"LI4<$G$5","v":false},{"$f":"LJ4<$G$5","v":false},{"$f":"LK4<$G$5","v":false},{"$f":"LL4<$G$5","v":false},{"$f":"LM4<$G$5","v":false},{"$f":"LN4<$G$5","v":false},{"$f":"LO4<$G$5","v":false},{"$f":"LP4<$G$5","v":false},{"$f":"LQ4<$G$5","v":false},{"$f":"LR4<$G$5","v":false},{"$f":"LS4<$G$5","v":false},{"$f":"LT4<$G$5","v":false},{"$f":"LU4<$G$5","v":false},{"$f":"LV4<$G$5","v":false},{"$f":"LW4<$G$5","v":false},{"$f":"LX4<$G$5","v":false},{"$f":"LY4<$G$5","v":false},{"$f":"LZ4<$G$5","v":false},{"$f":"MA4<$G$5","v":false},{"$f":"MB4<$G$5","v":false},{"$f":"MC4<$G$5","v":false},{"$f":"MD4<$G$5","v":false},{"$f":"ME4<$G$5","v":false},{"$f":"MF4<$G$5","v":false},{"$f":"MG4<$G$5","v":false},{"$f":"MH4<$G$5","v":false},{"$f":"MI4<$G$5","v":false},{"$f":"MJ4<$G$5","v":false},{"$f":"MK4<$G$5","v":false},{"$f":"ML4<$G$5","v":false},{"$f":"MM4<$G$5","v":false},{"$f":"MN4<$G$5","v":false},{"$f":"MO4<$G$5","v":false},{"$f":"MP4<$G$5","v":false},{"$f":"MQ4<$G$5","v":false},{"$f":"MR4<$G$5","v":false},{"$f":"MS4<$G$5","v":false},{"$f":"MT4<$G$5","v":false},{"$f":"MU4<$G$5","v":false},{"$f":"MV4<$G$5","v":false},{"$f":"MW4<$G$5","v":false},{"$f":"MX4<$G$5","v":false},{"$f":"MY4<$G$5","v":false},{"$f":"MZ4<$G$5","v":false},{"$f":"NA4<$G$5","v":false},{"$f":"NB4<$G$5","v":false},{"$f":"NC4<$G$5","v":false},{"$f":"ND4<$G$5","v":false},{"$f":"NE4<$G$5","v":false},{"$f":"NF4<$G$5","v":false},{"$f":"NG4<$G$5","v":false},{"$f":"NH4<$G$5","v":false},{"$f":"NI4<$G$5","v":false},{"$f":"NJ4<$G$5","v":false},{"$f":"NK4<$G$5","v":false},{"$f":"NL4<$G$5","v":false},{"$f":"NM4<$G$5","v":false},{"$f":"NN4<$G$5","v":false},{"$f":"NO4<$G$5","v":false},{"$f":"NP4<$G$5","v":false},{"$f":"NQ4<$G$5","v":false},{"$f":"NR4<$G$5","v":false},{"$f":"NS4<$G$5","v":false},{"$f":"NT4<$G$5","v":false},{"$f":"NU4<$G$5","v":false},{"$f":"NV4<$G$5","v":false}]
[null,null,"Operation Period",null,null,null,{"$f":"F12","v":"2024-01-01"},{"$f":"F15","v":"2049-01-01"},null,{"$f":"AND(J4>=$G$6,J4<$H$6)","v":false},{"$f":"AND(K4>=$G$6,K4<$H$6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW4>=$G$6,BW4<$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI4>=$G$6,EI4<$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU4>=$G$6,GU4<$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG4>=$G$6,JG4<$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS4>=$G$6,LS4<$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Timing Assumptions"]
[null,null,"Start Date",null,"Date","2023-01-01"]
[null,null,"Months in Period",null,"Months",12]
[null,null,"Construction Period",null,"Years",1]
[null,null,"Start of Operations",null,"Date",{"$f":"EDATE(F9,F10*F11)","v":"2024-01-01"}]
[]
[null,null,"Operating Period",null,"Years",{"$f":"'Levelized Cost'!F100","v":25}]
[null,null,"End of Operations",null,"Date",{"$f":"EDATE(F12,F14*F10)","v":"2049-01-01"}]
[]
[null,null,"Replacement Period",null,"Years",10]
[]
[null,"Operating Assumptions"]
[null,null,"Capacity of Ammonia",null,"Tons/yr",346799.99999999994]
[null,null,"Capacity of Ammonia",null,"Tons/hr",{"$f":"F20/8760","v":39.589041095890401}]
[null,null,"Load Factor",null,"%",{"$f":"'Levelized Cost'!F23","v":0.96}]
[]
[null,null,"Hydrogen Input /Ammonia",null,"A Tons/H2Tons",5.6]
[null,null,"Nitrogen/Hydrogen",null,"N2 Tons/H2 Tons",4.5999999999999996]
[null,null,"Power Input/Ammonia",null,"MWH/A Ton",0.73799999999999999]
[null,null,"Water Input/Ammonia",null,"Litres/Ton",0]
[]
[null,"Reveues and Costs"]
[null,null,"Price =LCOA",null,"USD/Ton A",380.61359598469647,"LCOA"]
[null,null,"Hydrogen Electrolyzer Cost",null,"USD/kg",{"$f":"'Levelized Cost'!F70","v":2.0521833340590061}]
[null,null,"Hyrogen Compression Cost",null,"USD/kg",{"$f":"'Levelized Cost'!F90","v":0.12247673985682105}]
[null,null,"Nitrogen Air Separation",null,"USD/Ton A",{"$f":"'Levelized Cost'!F111","v":20.787831378854644}]
[null,null,"Power Cost",null,"USD/MWH",{"$f":"'Levelized Cost'!F13","v":21}]
[null,null,"Water Cost",null,"USD/Litre",0]
[]
[]
[null,null,"Capacity in Tons",null,"Ton A",{"$f":"F21","v":39.589041095890401}]
[null,null,"Required H2",null,"kg",{"$f":"F38/F24*1000","v":7069.4716242661434}]
[null,null,"Electrolyzer Efficiency",null,"kWe/kg",{"$f":"'Levelized Cost'!F24","v":56}]
[null,null,"Required kW",null,"kW ",{"$f":"F39*F40","v":395890.41095890402}]
[null,null,"Required MW",null,"MW",{"$f":"F41/1000","v":395.890410958904}]
[null,null,"Applied MW",null,"MW",{"$f":"'Levelized Cost'!F21","v":400}]
[]
[null,null,"Up Front Cap Exp",null,"USD/kWe",{"$f":"'Levelized Cost'!F123","v":487}]
[null,null,"Total Up-Front Cost",null,"USD  ",{"$f":"F45*F43*1000","v":194800000}]
[]
[null,null,"Operating Cost % of Cap Exp",null,"%",{"$f":"'Levelized Cost'!F120","v":1.4999999999999999E-2}]
[null,null,"Operating Cost/Year",null,null,{"$f":"F46*F48","v":2922000}]
[]
[null,null,"Replacement Schedule"]
[null,null,null,"Years Between Replacement","Years",null,null,10,10,10,10]
[null,null,null,"Replacement Periods","Date",{"$f":"J4","v":"2023-01-01"},{"$f":"F12","v":"2024-01-01"},{"$f":"EDATE(G53,H52*12)","v":"2034-01-01"},{"$f":"EDATE(H53,I52*12)","v":"2044-01-01"},{"$f":"EDATE(I53,J52*12)","v":"2054-01-01"},{"$f":"EDATE(J53,K52*12)","v":"2064-01-01"}]
[null,null,null,"Replacement Cap Exp","USD",null,null,{"$f":"'Levelized Cost'!V126","v":58381560.000000007},{"$f":"'Levelized Cost'!AF126","v":58323120.000000015}]
[]
[null,"Operations"]
[null,null,"Capacity",null,"Tons/Hour",{"$f":"F21","v":39.589041095890401},"Tons",null,null,{"$f":"$F$57*J6","v":0},39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,39.589041095890401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*BV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*EH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*GT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*JF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$57*LR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Load Factor",null,"%",{"$f":"F22","v":0.96},null,null,null,{"$f":"$F$58*J6","v":0},0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*BV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*EH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*GT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*JF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$58*LR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hours in Period",null,"Hours",null,null,null,null,{"$f":"(K4-J4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(BW4-BV4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(EI4-EH4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(GU4-GT4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(JG4-JF4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(LS4-LR4)*24","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760]
[null,null,"Period Production",null,"Tons/Period",null,"Ton A",null,null,{"$f":"J57*J59","v":0},{"$f":"K57*K59","v":347750.13698630128},346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,346799.99999999994,346799.99999999994,346799.99999999994,347750.13698630128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW57*BW59","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,{"$f":"EI57*EI59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU57*GU59","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,{"$f":"JG57*JG59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS57*LS59","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]
[]
[null,null,"Hydrogen Required",null,"H2/Ton Ammonia",{"$f":"1/F24","v":0.17857142857142858},"H2 Tons",null,null,{"$f":"$F$62*J60","v":0},{"$f":"$F$62*K60","v":62098.238747553798},61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,61928.57142857142,61928.57142857142,61928.57142857142,62098.238747553798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*BW60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*EI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*GU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*LS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydrogen Required",null,"H2 kg/Ton",1000,"H2 kg",null,null,{"$f":"J62*$F$63","v":0},{"$f":"K62*$F$63","v":62098238.747553796},61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,61928571.428571418,61928571.428571418,61928571.428571418,62098238.747553796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62*$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62*$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU62*$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG62*$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS62*$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nitrogen Required",null,"N2 Tons/H2 Tons",{"$f":"F25","v":4.5999999999999996},"N2 Tons",null,null,{"$f":"J62*$F$64","v":0},{"$f":"K62*$F$64","v":285651.89823874744},284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,284871.42857142852,284871.42857142852,284871.42857142852,285651.89823874744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62*$F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62*$F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU62*$F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG62*$F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS62*$F$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Power Required",null,"MWH/Ton A",{"$f":"F26","v":0.73799999999999999},"MWH",null,null,{"$f":"$F$66*J60","v":0},{"$f":"$F$66*K60","v":256639.60109589034},255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,255938.39999999997,255938.39999999997,255938.39999999997,256639.60109589034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*BW60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*EI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*GU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$66*LS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water Required",null,"Litres/Ton A",{"$f":"F27","v":0},"Litres",null,null,{"$f":"J60*$F$67","v":0},{"$f":"K60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS60*$F$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Cash Flow"]
[null,null,"Price of Ammonia",null,"USD/Ammonia",{"$f":"F30","v":380.61359598469647},null,null,null,{"$f":"$F$70","v":380.61359598469647},{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,{"$f":"$F$70","v":380.61359598469647},380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647,380.61359598469647]
[null,null,"Revenues",null,"USD  ",null,null,null,null,{"$f":"J70*J60","v":0},{"$f":"K70*K60","v":132358430.14252692},131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,131996795.08749272,131996795.08749272,131996795.08749272,132358430.14252692,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70*BW60","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,{"$f":"EI70*EI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU70*GU60","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,{"$f":"JG70*JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70*LS60","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]
[]
[null,null,"Hydrogen Electrolyzer Cost",null,"USD/kg",{"$f":"F31","v":2.0521833340590061},"USD",null,null,{"$f":"J63*$F$73","v":0},{"$f":"K63*$F$73","v":127436970.6321471},127088782.187797,127088782.187797,127088782.187797,127436970.6321471,127088782.187797,127088782.187797,127088782.187797,127436970.6321471,127088782.187797,127088782.187797,127088782.187797,127436970.6321471,127088782.187797,127088782.187797,127088782.187797,127436970.6321471,127088782.187797,127088782.187797,127088782.187797,127436970.6321471,127088782.187797,127088782.187797,127088782.187797,127436970.6321471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63*$F$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hydrogen Compression Cost",null,"USD/kg",{"$f":"F32","v":0.12247673985682105},"USD",null,null,{"$f":"J63*$F$74","v":0},{"$f":"K63*$F$74","v":7605589.8326509111},7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,7584809.5325617017,7584809.5325617017,7584809.5325617017,7605589.8326509111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63*$F$74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Nitrogen Compression Cost",null,"USD/Ton",{"$f":"F33","v":20.787831378854644},"USD",null,null,{"$f":"J60*$F$75","v":0},{"$f":"K60*$F$75","v":7228971.2096448345},7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,7209219.9221867891,7209219.9221867891,7209219.9221867891,7228971.2096448345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW60*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI60*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU60*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG60*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS60*$F$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Power Cost",null,"USD/MWH",{"$f":"F34","v":21},"USD",null,null,{"$f":"J66*$F$76","v":0},5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,5374706.3999999994,5374706.3999999994,5374706.3999999994,5389431.6230136966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV66*$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH66*$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT66*$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF66*$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR66*$F$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Water Cost",null,"USD/Litre",{"$f":"F35","v":0},"USD",null,null,{"$f":"J67*$F$77","v":0},{"$f":"K67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67*$F$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Operating Cost",null,"USD/Month",{"$f":"F49","v":2922000},"USD",null,null,{"$f":"$F$78*J6","v":0},2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,2922000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*BV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*EH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*GT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*JF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$78*LR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Operating Cost",null,null,"USD",null,null,{"$f":"SUM(J73:J78)","v":0},{"$f":"SUM(K73:K78)","v":150582963.29745653},150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,150179518.0425455,150179518.0425455,150179518.0425455,150582963.29745653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW73:BW78)","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,{"$f":"SUM(EI73:EI78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU73:GU78)","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,{"$f":"SUM(JG73:JG78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS73:LS78)","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]
[]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"J71-J79","v":0},{"$f":"K71-K79","v":-18224533.154929608},-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW71-BW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI71-EI79","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,{"$f":"GU71-GU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG71-JG79","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,{"$f":"LS71-LS79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cap Exp"]
[null,null,"Initial Total Cost",null,"USD",{"$f":"F46","v":194800000},null,null,null,{"$f":"$F$84","v":194800000},{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,{"$f":"$F$84","v":194800000},194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000,194800000]
[null,null,"S-Curve",null,"%",{"$f":"COUNTIF(J5:NV5,TRUE)","v":1},null,null,null,{"$f":"1/$F$85*J5","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$F$85*BV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$F$85*EH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$F$85*GT5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$F$85*JF5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$F$85*LR5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cap Exp per Period",null,"USD",null,null,null,null,{"$f":"J84*J85","v":194800000},{"$f":"K84*K85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW84*BW85","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,{"$f":"EI84*EI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU84*GU85","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,{"$f":"JG84*JG85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS84*LS85","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]
[]
[null,null,"Month of Operation",null,null,null,null,null,null,{"$f":"I88+J6","v":0},{"$f":"J88+K6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BV88+BW6","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EH88+EI6","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GT88+GU6","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"JF88+JG6","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LR88+LS6","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Year of Operation",null,null,null,null,null,null,{"$f":"ROUNDUP(J88/12,0)","v":0},{"$f":"ROUNDUP(K88/12,0)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"ROUNDUP(V88/12,0)","v":1},2,2,2,2,2,2,2,2,2,2,2,{"$f":"ROUNDUP(AH88/12,0)","v":2},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(BW88/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(EI88/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(GU88/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(JG88/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(LS88/12,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,null,"Date of Replacment",null,null,null,null,null,null,{"$f":"IF(ISNUMBER(MATCH(J4,53:53,0)),TRUE,FALSE)*1","v":1},{"$f":"IF(ISNUMBER(MATCH(K4,53:53,0)),TRUE,FALSE)*1","v":1},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(MATCH(BW4,53:53,0)),TRUE,FALSE)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(MATCH(EI4,53:53,0)),TRUE,FALSE)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(MATCH(GU4,53:53,0)),TRUE,FALSE)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(MATCH(JG4,53:53,0)),TRUE,FALSE)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(MATCH(LS4,53:53,0)),TRUE,FALSE)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement Cost",null,null,null,null,null,null,{"$f":"LOOKUP(J4,53:53,54:54)*J91","v":0},{"$f":"LOOKUP(K4,53:53,54:54)*K91","v":0},0,0,0,0,0,0,0,0,0,58381560.000000007,0,0,0,0,0,0,0,0,0,58323120.000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(BW4,53:53,54:54)*BW91","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,{"$f":"LOOKUP(EI4,53:53,54:54)*EI91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(GU4,53:53,54:54)*GU91","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,{"$f":"LOOKUP(JG4,53:53,54:54)*JG91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(LS4,53:53,54:54)*LS91","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]
[]
[null,null,"Pre-Tax Cash Flow",null,null,null,null,null,null,{"$f":"J81-J86-J92","v":-194800000},{"$f":"K81-K86-K92","v":-18224533.154929608},-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-76564282.955052793,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,-18182722.955052778,-18182722.955052778,-18182722.955052778,-76547653.154929623,-18182722.955052778,-18182722.955052778,-18182722.955052778,-18224533.154929608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW81-BW86-BW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI81-EI86-EI92","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,{"$f":"GU81-GU86-GU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG81-JG86-JG92","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,{"$f":"LS81-LS86-LS92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-Tax IRR",null,null,{"$f":"XIRR(J94:NV94,J4:NV4)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Target IRR",null,null,{"$f":"'Levelized Cost'!F63","v":7.0000000000000007E-2}]
[null,null,"NPV at Target IRR",null,null,{"$f":"XNPV(F97,J94:NV94,J4:NV4)","v":-448528714.61273807},"Target_NPV"]