{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Electrolyzer Data","Electrolyzer Inputs","Electrolyzer Inputs (2)","Electrolyzer LCOH","Summary Chart","Summary","Efficiency Chart","Cost Chart","Stack Percent Chart","Stack Life Chart","O&M Percent Chart","Norway Operating Cost","SMR Sensitivity"],"not_rendered":{"charts":12,"images":11,"macros":1,"external_links":0,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Summary Chart","index":4,"reason":"not_a_worksheet"},{"sheet":"Efficiency Chart","index":6,"reason":"not_a_worksheet"},{"sheet":"Cost Chart","index":7,"reason":"not_a_worksheet"},{"sheet":"Stack Percent Chart","index":8,"reason":"not_a_worksheet"},{"sheet":"Stack Life Chart","index":9,"reason":"not_a_worksheet"},{"sheet":"O&M Percent Chart","index":10,"reason":"not_a_worksheet"}],"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":"Electrolyzer Data","index":0,"n_rows":240,"n_cols":12,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"IEA Efficiency"]
[null,null,"Electrolyzer",null,null,"Today",2030,"Long-term"]
[null,null,null,"USD/kW",null,900,700,450]
[null,null,null,"Efficiency",null,0.64,0.69,0.74]
[null,null,null,"kW/kg",null,33.33,33.33,33.33]
[null,null,null,"kWh/kg",null,{"$f":"F7/F6","v":52.078124999999993},{"$f":"G7/G6","v":48.304347826086961},45.04054054054054,null,{"$f":"F5","v":900},{"$f":"F8","v":52.078124999999993},{"$f":"J8*K8","v":46870.312499999993}]
[null,null,null,"Cost per kgh",null,{"$f":"F5*F8","v":46870.312499999993},{"$f":"G5*G8","v":33813.043478260872},20268.243243243243,null,"USD/kw"," x  kw/kg","= USD/kg"]
[]
[null,null,null,"kgd","kgd",500000,500000,500000]
[null,null,null,"kgh","kgh",{"$f":"F11/24","v":20833.333333333332},{"$f":"G11/24","v":20833.333333333332},20833.333333333332,null,"kgh","x kw/kg","=kw"]
[null,null,null,"Total kW output h","kW",{"$f":"F12*F8","v":1084960.9374999998},{"$f":"G12*G8","v":1006340.5797101449},{"$f":"H12*H8","v":938344.59459459456}]
[]
[null,null,null,"Total Cost","USD",{"$f":"F12*F9","v":976464843.74999976},{"$f":"G12*G9","v":704438405.7971015},{"$f":"H12*H9","v":422255067.56756753}]
[]
[null,null,null,"Total kW input","kW",{"$f":"F13/F6","v":1695251.4648437495},{"$f":"G13/G6","v":1458464.6082755725},{"$f":"H13/H6","v":1268033.2359386412}]
[null,null,null,"Cost per kW","USD/kW",{"$f":"F15/F13","v":900},{"$f":"G15/G13","v":700.00000000000011},{"$f":"H15/H13","v":450}]
[null,null,null,"Cost per kgd","USD/kgd",{"$f":"F15/F11","v":1952.9296874999995},{"$f":"G15/G11","v":1408.876811594203},844.5101351351351]
[]
[null,null,null,"Operating Expense % of Cap Exp","%",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Stack Lifetime","Hours",95000,95000,100000]
[]
[]
[null,"Norgweian Study - Electrolyzer"]
[null,null,null,null,null,"Electrolysis"]
[null,null,null,"Total Cost Euro MM",null,429.3]
[null,null,null,"Total Cost USD MM",null,{"$f":"F27*1.3","v":558.09}]
[]
[null,null,null,"Total kgd",null,500000]
[null,null,null,"Total kg",null,{"$f":"F30/24","v":20833.333333333332}]
[null,null,null,"Total Cost USD",null,{"$f":"F28*1000000","v":558090000}]
[]
[null,null,null,"Efficiency",null,0.62]
[null,null,null,"kWh/kg",null,{"$f":"F7/F34","v":53.758064516129032}]
[null,null,null,"Total kW",null,{"$f":"F31*F35","v":1119959.6774193547}]
[]
[null,null,null,"Cost per kgh",null,{"$f":"F32/F31","v":26788.320000000003}]
[null,null,null,"Cost per kgd",null,{"$f":"F32/F30","v":1116.18}]
[null,null,null,"Cost per KW",null,{"$f":"F32/F36","v":498.3125832583259}]
[]
[null,null,null,"Total Operating Cost Euro MM",null,{"$f":"'Norway Operating Cost'!E18","v":53.400000000000006}]
[null,null,null,"Total Operating Cost USD MM",null,{"$f":"F42*1.3","v":69.420000000000016}]
[]
[null,null,null,"Percent",null,{"$f":"F43/F28","v":0.12438853948287913}]
[]
[null,"Middle East"]
[]
[null,null,"Size",null,null,"ALK","ALK","Best","Worst"]
[null,null,null,"Nm3 H2",null,0.25,760]
[null,null,null,"kW",null,1.8,5300]
[null,null,null,"Stack Hours",null,85000,85000,{"$f":"F52","v":85000},{"$f":"G52","v":85000}]
[null,null,null,"System Life",null,20,20,{"$f":"F53","v":20},{"$f":"G53","v":20}]
[null,null,null,"Cap Exp per kW",null,650,650,{"$f":"F54","v":650},{"$f":"H54","v":650}]
[null,null,null,"Stack Repalcement per kW",null,300,300]
[null,null,null,"Stack Percent",null,{"$f":"F55/F54","v":0.46153846153846156},{"$f":"G55/G54","v":0.46153846153846156},{"$f":"F56","v":0.46153846153846156},{"$f":"H56","v":0.46153846153846156}]
[null,null,null,"Op Exp",null,0.02,0.02,{"$f":"F57","v":0.02},{"$f":"G57","v":0.02}]
[null,null,null,"Efficiency",null,0.55000000000000004,0.7,{"$f":"G58","v":0.7},{"$f":"F58","v":0.55000000000000004}]
[null,null,null,"kWh/kW",null,{"$f":"33.33/F58","v":60.599999999999994},{"$f":"33.33/G58","v":47.614285714285714},{"$f":"G59","v":47.614285714285714},{"$f":"F59","v":60.599999999999994}]
[null,null,null,"Operating Pressure",null,30,30]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Actual Case"]
[null,null,null,"kW "]
[null,null,null,"USD/kW",null,1404]
[null,null,null,"Efficiency",null,{"$f":"33.33/F82","v":0.57465517241379305}]
[null,null,null,"kW/kg",null,58]
[null,null,null,"Cost per kg",null,{"$f":"F89/F86","v":81432}]
[]
[null,null,null,"kgd",null,{"$f":"F86*24","v":4137.9310344827591}]
[null,null,null,"kgh",null,{"$f":"F87/F82","v":172.41379310344828},null,null,null,"kgh =","kw/(kw/kg)"]
[null,null,null,"Total kW output h",null,10000,null,null,null,"kgh","x kw/kg","=kw"]
[]
[null,null,null,"Total Cost",null,{"$f":"F87*F80","v":14040000}]
[null,null,null,"Cost with Total",null,26263260]
[null,null,null,"Cost/kW",null,{"$f":"F90/F87","v":2626.326}]
[]
[null,null,null,"Stack Life",null,68000]
[null,null,null,"Stack Percent",null,0.4]
[]
[null,null,null,"Operating Expense % of Cap Exp",null,0.03]
[]
[]
[null,"Australia Study 2020"]
[null,null,"Capacity",null,"kW",50000]
[null,null,"Hydrogen Output",null,"kgh",1000]
[null,null,"Hydrogen Output",null,"kgd",{"$f":"F101*24","v":24000}]
[null,null,"Efficiency",null,"kWh/kg",{"$f":"F100/F101","v":50}]
[null,null,"Efficiency",null,"%",{"$f":"33.33/F103","v":0.66659999999999997}]
[]
[null,null,"Capital Cost",null,"Eur m",3.75]
[null,null,"Capital Cost",null,"USD",{"$f":"F106*10000000*1","v":37500000}]
[null,null,"Cost per kW",null,"USD/kW",{"$f":"F107/F100","v":750}]
[null,null,"Cost per kg",null,"USD/kg",{"$f":"F107/F101","v":37500}]
[]
[null,null,"O&M Cost",null,"USD",0.2]
[null,null,"O&M percent",null,"%",{"$f":"F111/F106","v":5.3333333333333337E-2}]
[]
[null,null,"Project Life",null,"Years",10]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lazard Study"]
[null,null,null,null,null,"Small","Medium ","Large"]
[null,null,"Lazard Study - Alk"]
[null,null,"Capacity (kW)",null,null,1000,20000,100000]
[null,null,"Cost/kW",null,null,1460,860,630]
[null,null,"Stack",null,null,480,345,295]
[null,null,"Stack Percent",null,null,{"$f":"F134/F133","v":0.32876712328767121},{"$f":"G134/G133","v":0.40116279069767441},0.46825396825396826]
[null,null,"Plant Life",null,null,15,15,15]
[null,null,"Stack Life",null,null,67500,67500,67500]
[]
[null,null,"O&M Cost",null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Efficiency",null,null,0.67,0.67,0.67]
[null,null,"Efficiency",null,null,{"$f":"33.33/F140","v":49.74626865671641},{"$f":"33.33/G140","v":49.74626865671641},49.74626865671641]
[]
[null,null,"Lazard Study - PEM"]
[null,null,"Capacity (kW)",null,null,1000,20000,100000]
[null,null,"Cost/kW",null,null,1760,1100,840]
[null,null,"Stack",null,null,480,345,295]
[null,null,"Plant Life",null,null,15,15,15]
[null,null,"Stack Life",null,null,60000,60000,60000]
[]
[null,null,"O&M Cost",null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Efficiency",null,null,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[]
[null,null,"Capacity kgh",null,null,{"$f":"F132/F141","v":20.102010201020104},{"$f":"G132/G141","v":402.04020402040209},2010.2010201020105]
[null,null,"Capacity kgd",null,null,{"$f":"F153*24","v":482.44824482448246},{"$f":"G153*24","v":9648.9648964896496},48244.824482448254]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IRENA Study"]
[null,null,null,null,null,"2020 Best","2020 Worst",2050]
[null,null,"Cost per kW",null,"USD/kw",500,1000,200]
[null,null,"Stack Portion",null,"USD/kw",270,270,100]
[null,null,"Stack  Percent",null,"%",{"$f":"F168/F167","v":0.54},{"$f":"G168/G167","v":0.27},0.5]
[]
[null,null,"Stack Life",null,"Hours",60000,60000,100000]
[]
[null,null,"Effiency",null,"kWh/kg",50,78,45]
[null,null,"Effiency",null,"%",{"$f":"33.333/F173","v":0.66665999999999992},{"$f":"33.333/G173","v":0.42734615384615382},0.74073333333333324]
[]
[null,null,"Size",null,"MW",10000,10000,10000]
[null,null,"Size",null,"kgh",{"$f":"F176/F173","v":200},{"$f":"G176/G173","v":128.2051282051282},222.22222222222223]
[null,null,"Size",null,"kgd",{"$f":"F177*24","v":4800},{"$f":"G177*24","v":3076.9230769230771},5333.3333333333339]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NREL 2014 Study",null,null,null,"NREL Forecort","NREL Forecort","NREL Central","NREL Central"]
[null,null,null,null,null,"Current","Future","Current","Future"]
[]
[]
[null,"Availability",null,null,"%",0.97,0.97,0.97,0.97]
[null,"Capacity",null,null,"H2/day",1500,1500,50000,50000]
[null,"Single Unit Size",null,null,"kg/day",500,750,500,750]
[null,"H2 Output",null,null,"psi",450,1000,450,1000]
[null,"Energy Input",null,null,"kW",3413,3144,113125,104583]
[]
[null,"Base Year for Cost",null,null,"Year",2012,2012,2012,2012]
[]
[null,"Cost/kW",null,null,"USD/kW",940,450,900,400]
[null,"Total Cost Before Adders",null,null,null,{"$f":"F217*F213","v":3208220},{"$f":"G217*G213","v":1414800},101812500,41833200]
[]
[null,"H2 per Hour",null,null,"kgh",{"$f":"F210/25","v":60},{"$f":"G210/25","v":60},2000,2000]
[null,"Efficiency",null,null,"kwh/kg",{"$f":"F213/F220","v":56.883333333333333},{"$f":"G213/G220","v":52.4},56.5625,52.291499999999999]
[null,"Efficiency",null,null,"%",{"$f":"33.33/F221","v":0.58593612657486083},{"$f":"33.33/G221","v":0.63606870229007628},0.58925966850828726,0.63738848570035278]
[]
[null,"Indirect Adder",null,null,"Factor",1.1200000000000001,1.1000000000000001,1.1200000000000001,1.1000000000000001]
[]
[null,"Site Preparation",null,null,"%",0.1885,0.1885,0.02,0.02]
[null,"Endineering",null,null,"Amount/Percent",50000,50000,0.08,0.08]
[null,"Permitting",null,null,"Amount/Percent",30000,30000,0.15,0.15]
[]
[null,"With Indirect Adder",null,null,"USD",{"$f":"F224*F218","v":3593206.4000000004},{"$f":"G224*G218","v":1556280.0000000002},114030000.00000001,46016520]
[null,"Site Preparation",null,null,"USD",{"$f":"F218*F226","v":604749.47},{"$f":"G218*G226","v":266689.8},2036250,836664]
[null,"Endineering",null,null,"USD",{"$f":"F227","v":50000},{"$f":"G227","v":50000},{"$f":"H227*H218","v":8145000},{"$f":"I227*I218","v":3346656}]
[null,"Permitting",null,null,"USD",{"$f":"F228","v":30000},{"$f":"G228","v":30000},{"$f":"H228*H218","v":15271875},{"$f":"I228*I218","v":6274980}]
[null,"Total with Adders",null,null,"USD",{"$f":"SUM(F230:F233)","v":4277955.87},{"$f":"SUM(G230:G233)","v":1902969.8000000003},139483125,56474820]
[]
[null,"Final Cost/kW",null,null,"USD/kW",{"$f":"F234/F213","v":1253.4297890418986},{"$f":"G234/G213","v":605.27029262086523},1233,540]
[]
[null,"O&M Percent",null,null,"%",3.2000000000000001E-2,2.8000000000000001E-2,0.03,0.03]
[]
[null,"Stack Percent",null,null,null,0.41,0.38,0.47,0.37]

{"sheet":"Electrolyzer Inputs","index":1,"n_rows":77,"n_cols":23,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"IEA","IEA","IEA","Norway","Middle East","Middle East","Actual Case","Australia","Lazard","Lazard","Lazard","IRENA","IRENA","IRENA",{"$f":"'Electrolyzer Data'!F205","v":"NREL Forecort"},{"$f":"'Electrolyzer Data'!G205","v":"NREL Forecort"},{"$f":"'Electrolyzer Data'!H205","v":"NREL Central"},{"$f":"'Electrolyzer Data'!I205","v":"NREL Central"}]
[null,null,null,null,null,"Today",2030,"Long-term","Electrolyzer","Best","Worst",null,null,"Small","Medium","Large","Current Best","Current Worst","Future",{"$f":"'Electrolyzer Data'!F206","v":"Current"},{"$f":"'Electrolyzer Data'!G206","v":"Future"},{"$f":"'Electrolyzer Data'!H206","v":"Current"},{"$f":"'Electrolyzer Data'!I206","v":"Future"}]
[]
[null,"Sensitivity Variables"]
[null,null,"Natural Gas Price",null,"USD/MMBTU",5]
[null,null,"Heat Rate",null,"MMBTU/MWH",6.5]
[null,null,"Implied Electricity Price",null,"USD/MWH",{"$f":"F6*F7","v":32.5}]
[]
[null,null,"Electricity Price",null,"USD/MWH",{"$f":"G10","v":15},15]
[null,null,"Capacity Factor",null,"%",{"$f":"G11/100","v":0.26},26]
[null,null,"Emissions Cost ",null,"USD/Ton",10]
[null,null,"Inflation Rate",null,"% p.a.",0.03]
[null,null,"Cost of Equity",null,"% p.a.",0.1,null,null,"USD/kw"," x  kw/kg","=USD/kg"]
[null,null,"Cost of Debt",null,"% p.a.",0.06,null,null,"kgh","x kw/kg","=kw"]
[null,null,"Income Tax Rate",null,"%",0.3]
[null,null,"Debt to Capital",null,"%",0.6]
[null,null,"Converstion",null,"kWh/kg",33.333300000000001]
[null,null,"System Life",null,"Years",25]
[null,null,"Tax Life",null,"Years",5]
[null,null,"Degradation",null,"%",5.0000000000000001E-3]
[]
[null,null,"Annual Production"]
[null,null,null,"Capacity","kgd",500000,{"$f":"F24","v":500000},{"$f":"G24","v":500000},500000,500000,500000,{"$f":"'Electrolyzer Data'!F85","v":4137.9310344827591},{"$f":"'Electrolyzer Data'!F102","v":24000},{"$f":"'Electrolyzer Data'!F154","v":482.44824482448246},{"$f":"'Electrolyzer Data'!G154","v":9648.9648964896496},{"$f":"'Electrolyzer Data'!H154","v":48244.824482448254},{"$f":"'Electrolyzer Data'!F178","v":4800},{"$f":"'Electrolyzer Data'!G178","v":3076.9230769230771},{"$f":"'Electrolyzer Data'!H178","v":5333.3333333333339},{"$f":"'Electrolyzer Data'!F210","v":1500},{"$f":"'Electrolyzer Data'!G210","v":1500},{"$f":"'Electrolyzer Data'!H210","v":50000},{"$f":"'Electrolyzer Data'!I210","v":50000}]
[null,null,null,"Capacity Factor","%",{"$f":"F11","v":0.26},{"$f":"F25","v":0.26},{"$f":"G25","v":0.26},0.26,0.26,0.26,{"$f":"K25","v":0.26},0.26,0.26,{"$f":"N25","v":0.26},0.26,0.26,0.26,{"$f":"R25","v":0.26},0.26,0.26,0.26,0.26]
[null,null,null,"Annual Production to Levelised Cost Calculator","kgy",{"$f":"F24*F25*365.25","v":47482500},{"$f":"G24*G25*365.25","v":47482500},47482500,47482500,47482500,47482500,{"$f":"L24*L25*365.25","v":392958.62068965525},{"$f":"M24*M25*365.25","v":2279160},{"$f":"N24*N25*365.25","v":45815.697569756972},{"$f":"O24*O25*365.25","v":916313.95139513968},{"$f":"P24*P25*365.25","v":4581569.7569756983},{"$f":"Q24*Q25*365.25","v":455832},{"$f":"R24*R25*365.25","v":292200.00000000006},506480.00000000012,{"$f":"T24*T25*365.25","v":142447.5},{"$f":"U24*U25*365.25","v":142447.5},{"$f":"V24*V25*365.25","v":4748250},{"$f":"W24*W25*365.25","v":4748250}]
[]
[null,null,null,"Efficiency","%",{"$f":"'Electrolyzer Data'!F6","v":0.64},{"$f":"'Electrolyzer Data'!G6","v":0.69},{"$f":"'Electrolyzer Data'!H6","v":0.74},{"$f":"'Electrolyzer Data'!F34","v":0.62},{"$f":"'Electrolyzer Data'!H58","v":0.7},{"$f":"'Electrolyzer Data'!I58","v":0.55000000000000004},{"$f":"'Electrolyzer Data'!F81","v":0.57465517241379305},{"$f":"'Electrolyzer Data'!F104","v":0.66659999999999997},{"$f":"'Electrolyzer Data'!F140","v":0.67},{"$f":"'Electrolyzer Data'!G140","v":0.67},{"$f":"'Electrolyzer Data'!H140","v":0.67},{"$f":"'Electrolyzer Data'!F174","v":0.66665999999999992},{"$f":"'Electrolyzer Data'!G174","v":0.42734615384615382},{"$f":"'Electrolyzer Data'!H174","v":0.74073333333333324},{"$f":"'Electrolyzer Data'!F222","v":0.58593612657486083},{"$f":"'Electrolyzer Data'!G222","v":0.63606870229007628},{"$f":"'Electrolyzer Data'!H222","v":0.58925966850828726},{"$f":"'Electrolyzer Data'!I222","v":0.63738848570035278}]
[null,null,null,"kWh Output/kg","kwh/kg",{"$f":"$F$18/F28","v":52.083281249999999},{"$f":"$F$18/G28","v":48.309130434782617},45.045000000000002,53.763387096774196,47.619000000000007,60.605999999999995,{"$f":"$F$18/L28","v":58.005742574257432},{"$f":"$F$18/M28","v":50.004950495049506},{"$f":"$F$18/N28","v":49.751194029850744},{"$f":"$F$18/O28","v":49.751194029850744},{"$f":"$F$18/P28","v":49.751194029850744},{"$f":"$F$18/Q28","v":50.000450004500053},{"$f":"$F$18/R28","v":78.000702007020081},45.000405004050045,{"$f":"$F$18/T28","v":56.888965346534654},{"$f":"$F$18/U28","v":52.405188118811886},{"$f":"$F$18/V28","v":56.568100247524761},{"$f":"$F$18/W28","v":52.296677376237632}]
[null,null,null,"Capacity","kgh",{"$f":"F24/24","v":20833.333333333332},{"$f":"G24/24","v":20833.333333333332},20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,{"$f":"L24/24","v":172.41379310344828},1000,20.102010201020104,{"$f":"O24/24","v":402.04020402040209},2010.2010201020105,200,128.2051282051282,{"$f":"S24/24","v":222.22222222222226},62.5,62.5,2083.3333333333335,2083.3333333333335]
[null,null,null,"Capacity","kW ",{"$f":"F30*F29","v":1085068.359375},{"$f":"G30*G29","v":1006440.2173913044},938437.5,1120070.564516129,992062.50000000012,1262624.9999999998,{"$f":"L30*L29","v":10000.990099009903},{"$f":"M30*M29","v":50004.950495049503},{"$f":"N30*N29","v":1000.0990099009902},{"$f":"O30*O29","v":20001.980198019803},{"$f":"P30*P29","v":100009.90099009902},{"$f":"Q30*Q29","v":10000.090000900011},{"$f":"R30*R29","v":10000.090000900011},10000.090000900011,{"$f":"T30*T29","v":3555.560334158416},{"$f":"U30*U29","v":3275.3242574257429},{"$f":"V30*V29","v":117850.20884900993},{"$f":"W30*W29","v":108951.41120049507}]
[]
[null,null,"Capital Cost"]
[null,null,null,"Cost/kW","USD/kW",{"$f":"'Electrolyzer Data'!F5","v":900},{"$f":"'Electrolyzer Data'!G5","v":700},{"$f":"'Electrolyzer Data'!H5","v":450},{"$f":"'Electrolyzer Data'!F40","v":498.3125832583259},{"$f":"'Electrolyzer Data'!H54","v":650},{"$f":"'Electrolyzer Data'!I54","v":650},{"$f":"'Electrolyzer Data'!F80","v":1404},{"$f":"'Electrolyzer Data'!F108","v":750},{"$f":"'Electrolyzer Data'!F133","v":1460},{"$f":"'Electrolyzer Data'!G133","v":860},{"$f":"'Electrolyzer Data'!H133","v":630},{"$f":"'Electrolyzer Data'!F167","v":500},{"$f":"'Electrolyzer Data'!G167","v":1000},{"$f":"'Electrolyzer Data'!H167","v":200},{"$f":"'Electrolyzer Data'!F236","v":1253.4297890418986},{"$f":"'Electrolyzer Data'!G236","v":605.27029262086523},{"$f":"'Electrolyzer Data'!H236","v":1233},{"$f":"'Electrolyzer Data'!I236","v":540}]
[null,null,null,"Total Capital cost to Levelised Cost Calculator","USD",{"$f":"F34*F31","v":976561523.4375},704508152.17391312,422296875,558145256.43564355,644840625.00000012,820706249.99999988,14041390.099009903,37503712.87128713,1460144.5544554456,17201702.970297031,63006237.623762384,5000045.0004500058,10000090.000900012,2000018.0001800021,4456645.2395699257,1982456.4717202976,145309307.51082924,58833762.048267342]
[null,null,null,"Cost/kgd","USD/kgd",{"$f":"'Electrolyzer Data'!F19","v":1952.9296874999995},{"$f":"'Electrolyzer Data'!G19","v":1408.876811594203},{"$f":"'Electrolyzer Data'!H19","v":844.5101351351351},{"$f":"'Electrolyzer Data'!F39","v":1116.18},{"$f":"J35/J30/24","v":1289.6812500000003},1641.4124999999997,3393.3359405940596,1562.654702970297,3026.5309701492533,1782.7511194029851,1305.9688432835821,1041.676041760418,3250.029250292504,375.00337503375027,2971.09682637995,1321.6376478135317,2906.1861502165848,1176.6752409653468]
[]
[null,null,null,"Stack Percent","%",0.45,0.45,0.45,0.45,{"$f":"'Electrolyzer Data'!F56","v":0.46153846153846156},{"$f":"'Electrolyzer Data'!G56","v":0.46153846153846156},{"$f":"'Electrolyzer Data'!F94","v":0.4},0.45,{"$f":"'Electrolyzer Data'!F135","v":0.32876712328767121},{"$f":"'Electrolyzer Data'!G135","v":0.40116279069767441},{"$f":"'Electrolyzer Data'!H135","v":0.46825396825396826},{"$f":"'Electrolyzer Data'!F169","v":0.54},{"$f":"'Electrolyzer Data'!G169","v":0.27},{"$f":"'Electrolyzer Data'!H169","v":0.5},{"$f":"'Electrolyzer Data'!F240","v":0.41},{"$f":"'Electrolyzer Data'!G240","v":0.38},{"$f":"'Electrolyzer Data'!H240","v":0.47},{"$f":"'Electrolyzer Data'!I240","v":0.37}]
[null,null,null,"Stack Cost","USD",{"$f":"F38*F35","v":439452685.546875},317028668.47826093,190033593.75,251165365.39603961,297618750.00000006,378787499.99999994,5616556.0396039616,16876670.79207921,480047.52475247526,6900683.1683168318,29502920.79207921,2700024.3002430033,2700024.3002430033,1000009.000090001,1827224.5482236694,753333.45925371314,68295374.530089736,21768491.957858916]
[]
[null,null,null,"Project Life to Calculator","Years",{"$f":"MAX($F$19,F46)","v":42},{"$f":"MAX($F$19,G46)","v":42},44,38,38,38,30,38,30,30,30,27,27,44,{"$f":"MAX($F$19,T46)","v":31},{"$f":"MAX($F$19,U46)","v":31},31,31]
[null,null,null,"Tax Life to Calculator","Years",{"$f":"F20","v":5},{"$f":"F42","v":5},{"$f":"G42","v":5},{"$f":"H42","v":5},5,5,{"$f":"K42","v":5},5,5,{"$f":"N42","v":5},5,5,5,{"$f":"R42","v":5},5,{"$f":"T42","v":5},5,5]
[null,null,null,"Hours of Operation","Hours",{"$f":"F25*8766","v":2279.16},2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16,2279.16]
[null,null,null,"Stack Life","Hours",{"$f":"'Electrolyzer Data'!F22","v":95000},{"$f":"'Electrolyzer Data'!G22","v":95000},{"$f":"'Electrolyzer Data'!H22","v":100000},85000,{"$f":"'Electrolyzer Data'!F52","v":85000},{"$f":"J44","v":85000},{"$f":"'Electrolyzer Data'!F93","v":68000},85000,{"$f":"'Electrolyzer Data'!F137","v":67500},{"$f":"'Electrolyzer Data'!G137","v":67500},{"$f":"'Electrolyzer Data'!H137","v":67500},{"$f":"'Electrolyzer Data'!F171","v":60000},{"$f":"'Electrolyzer Data'!G171","v":60000},{"$f":"'Electrolyzer Data'!H171","v":100000},70000,70000,70000,70000]
[null,null,null,"Stack Life","Years",{"$f":"F44/F43","v":41.682023201530392},{"$f":"G44/G43","v":41.682023201530392},43.875813896347779,37.294441811895616,37.294441811895616,37.294441811895616,29.835553449516489,37.294441811895616,29.616174380034753,29.616174380034753,29.616174380034753,26.325488337808668,26.325488337808668,43.875813896347779,{"$f":"T44/T43","v":30.713069727443447},{"$f":"U44/U43","v":30.713069727443447},{"$f":"V44/V43","v":30.713069727443447},{"$f":"W44/W43","v":30.713069727443447}]
[null,null,null,"Stack Life Applied","Years",{"$f":"ROUNDUP(F45,0)","v":42},{"$f":"ROUNDUP(G45,0)","v":42},44,38,38,38,30,38,30,30,30,27,27,44,{"$f":"ROUNDUP(T45,0)","v":31},{"$f":"ROUNDUP(U45,0)","v":31},{"$f":"ROUNDUP(V45,0)","v":31},{"$f":"ROUNDUP(W45,0)","v":31}]
[]
[null,null,"O&M Costs"]
[null,null,null,"Efficiency","MWH/kg",{"$f":"F29/1000","v":5.2083281250000002E-2},4.8309130434782618E-2,4.5045000000000002E-2,5.3763387096774196E-2,4.7619000000000009E-2,6.0605999999999993E-2,5.8005742574257432E-2,5.0004950495049508E-2,4.9751194029850745E-2,4.9751194029850745E-2,4.9751194029850745E-2,5.0000450004500055E-2,7.8000702007020084E-2,4.5000405004050045E-2,5.6888965346534655E-2,5.2405188118811882E-2,5.6568100247524761E-2,5.2296677376237631E-2]
[null,null,null,"Electricity Cost at Plant","USD/MMBTU",{"$f":"$F$10","v":15},{"$f":"$F$10","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"Cost per kg","USD/kg",{"$f":"F49*F50","v":0.78124921874999997},{"$f":"G49*G50","v":0.72463695652173932},0.67567500000000003,0.80645080645161293,0.71428500000000017,0.90908999999999995,{"$f":"L49*L50","v":0.87008613861386153},{"$f":"M49*M50","v":0.75007425742574263},{"$f":"N49*N50","v":0.7462679104477612},{"$f":"O49*O50","v":0.7462679104477612},{"$f":"P49*P50","v":0.7462679104477612},{"$f":"Q49*Q50","v":0.75000675006750084},{"$f":"R49*R50","v":1.1700105301053012},0.67500607506075072,{"$f":"T49*T50","v":0.85333448019801983},{"$f":"U49*U50","v":0.78607782178217822},{"$f":"V49*V50","v":0.84852150371287138},{"$f":"W49*W50","v":0.78445016064356443}]
[]
[null,null,null,"Total Production","kg",{"$f":"F26","v":47482500},47482500,47482500,47482500,47482500,47482500,392958.62068965525,2279160,45815.697569756972,916313.95139513968,4581569.7569756983,455832,292200.00000000006,506480.00000000012,142447.5,142447.5,4748250,4748250]
[null,null,null,"Electricity Cost","USD",{"$f":"F53*F51","v":37095666.029296875},{"$f":"G53*G51","v":34407574.288043484},32082738.1875,38292300.417338714,33916037.51250001,43165865.924999997,{"$f":"L53*L51","v":341907.84891089122},{"$f":"M53*M51","v":1709539.2445544556},{"$f":"N53*N51","v":34190.784891089104},{"$f":"O53*O51","v":683815.69782178232},{"$f":"P53*P51","v":3419078.4891089112},{"$f":"Q53*Q51","v":341877.07689676905},{"$f":"R53*R51","v":341877.07689676905},341877.07689676911,{"$f":"T53*T51","v":121555.36336800743},{"$f":"U53*U51","v":111974.82051831683},{"$f":"V53*V51","v":4028992.2300046417},{"$f":"W53*W51","v":3724765.4752758048}]
[]
[null,null,null,"O&M as Percent of Capital Cost","% of Capital",{"$f":"'Electrolyzer Data'!F21","v":1.4999999999999999E-2},{"$f":"'Electrolyzer Data'!G21","v":1.4999999999999999E-2},{"$f":"'Electrolyzer Data'!H21","v":1.4999999999999999E-2},{"$f":"'Electrolyzer Data'!F45","v":0.12438853948287913},{"$f":"'Electrolyzer Data'!H57","v":0.02},{"$f":"'Electrolyzer Data'!I57","v":0.02},{"$f":"'Electrolyzer Data'!F96","v":0.03},{"$f":"'Electrolyzer Data'!F112","v":5.3333333333333337E-2},{"$f":"'Electrolyzer Data'!F150","v":1.4999999999999999E-2},{"$f":"'Electrolyzer Data'!G150","v":1.4999999999999999E-2},{"$f":"'Electrolyzer Data'!H150","v":1.4999999999999999E-2},{"$f":"F56","v":1.4999999999999999E-2},{"$f":"G56","v":1.4999999999999999E-2},1.4999999999999999E-2,{"$f":"S56","v":1.4999999999999999E-2},{"$f":"J56","v":0.02},{"$f":"K56","v":0.02},{"$f":"L56","v":0.03}]
[null,null,null,"Annual O&M Cost","USD",{"$f":"F56*F35","v":14648422.8515625},10567622.282608697,6334453.125,69426873.267326742,12896812.500000002,16414124.999999998,421241.70297029708,2000198.0198019804,21902.168316831685,258025.54455445547,945093.56435643567,75000.675006750083,150001.35001350017,30000.270002700028,66849.678593548888,39649.12943440595,2906186.150216585,1765012.8614480202]
[]
[null,null,null,"Total O&M Cost to Calculator","USD",{"$f":"F57+F54","v":51744088.880859375},{"$f":"G57+G54","v":44975196.570652179},38417191.3125,107719173.68466546,46812850.01250001,59579990.924999997,763149.55188118829,3709737.2643564362,56092.953207920786,941841.24237623776,4364172.0534653468,416877.75190351915,491878.42691026919,371877.34689946915,{"$f":"T57+T54","v":188405.0419615563},151623.94995272279,{"$f":"V57+V54","v":6935178.3802212272},5489778.336723825]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F2&\" \"&F3","v":"IEA Today"},"IEA 2030","IEA Long-term","Norway Electrolyzer","Middle East Best","Middle East Worst","Actual Case ","Australia ","Lazard Small","Lazard Medium","Lazard Large","IRENA Current Best","IRENA Current Worst","IRENA Future","NREL Forecort Current","NREL Forecort Future"]
[null,null,null,"Efficiency - kWh Input/kg Output",null,{"$f":"F29","v":52.083281249999999},48.309130434782617,45.045000000000002,53.763387096774196,47.619000000000007,60.605999999999995,58.005742574257432,50.004950495049506,49.751194029850744,49.751194029850744,49.751194029850744,50.000450004500053,78.000702007020081,45.000405004050045,56.888965346534654,52.405188118811886]
[]
[null,null,null,null,null,{"$f":"F64","v":"IEA Today"},{"$f":"G64","v":"IEA 2030"},"IEA Long-term","Norway Electrolyzer","Middle East Best","Middle East Worst","Actual Case ","Australia ","Lazard Small","Lazard Medium","Lazard Large","IRENA Current Best","IRENA Current Worst","IRENA Future","NREL Forecort Current","NREL Forecort Future"]
[null,null,null,"Capital Cost/kgd",null,{"$f":"F36","v":1952.9296874999995},{"$f":"G36","v":1408.876811594203},844.5101351351351,1116.18,1289.6812500000003,1641.4124999999997,3393.3359405940596,1562.654702970297,3026.5309701492533,1782.7511194029851,1305.9688432835821,1041.676041760418,3250.029250292504,375.00337503375027,2971.09682637995,1321.6376478135317]
[]
[null,null,null,null,null,{"$f":"F67","v":"IEA Today"},{"$f":"G67","v":"IEA 2030"},"IEA Long-term","Norway Electrolyzer","Middle East Best","Middle East Worst","Actual Case ","Australia ","Lazard Small","Lazard Medium","Lazard Large","IRENA Current Best","IRENA Current Worst","IRENA Future","NREL Forecort Current","NREL Forecort Future"]
[null,null,null,"Stack Percent",null,{"$f":"F38","v":0.45},{"$f":"G38","v":0.45},0.45,0.45,0.46153846153846156,0.46153846153846156,0.4,0.45,0.32876712328767121,0.40116279069767441,0.46825396825396826,0.54,0.27,0.5,0.41,0.38]
[]
[null,null,null,null,null,{"$f":"F70","v":"IEA Today"},{"$f":"G70","v":"IEA 2030"},"IEA Long-term","Norway Electrolyzer","Middle East Best","Middle East Worst","Actual Case ","Australia ","Lazard Small","Lazard Medium","Lazard Large","IRENA Current Best","IRENA Current Worst","IRENA Future","NREL Forecort Current","NREL Forecort Future"]
[null,null,null,"Stack Life in Hours",null,{"$f":"F44","v":95000},{"$f":"G44","v":95000},100000,85000,85000,85000,68000,85000,67500,67500,67500,60000,60000,100000,70000,70000]
[]
[null,null,null,null,null,{"$f":"F73","v":"IEA Today"},{"$f":"G73","v":"IEA 2030"},"IEA Long-term","Norway Electrolyzer","Middle East Best","Middle East Worst","Actual Case ","Australia ","Lazard Small","Lazard Medium","Lazard Large","IRENA Current Best","IRENA Current Worst","IRENA Future","NREL Forecort Current","NREL Forecort Future"]
[null,null,null,"O&M Percent",null,{"$f":"F56","v":1.4999999999999999E-2},{"$f":"G56","v":1.4999999999999999E-2},1.4999999999999999E-2,0.12438853948287913,0.02,0.02,0.03,5.3333333333333337E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,0.02]

{"sheet":"Electrolyzer Inputs (2)","index":2,"n_rows":58,"n_cols":65,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"IEA","Stack","Non-Stack","IEA","Stack","Non-Stack","IEA","Stack","Non-Stack","Norway","Stack","Non-Stack","Middle East","Stack","Non-Stack","Middle East","Stack","Non-Stack","Actual Case","Stack","Non-Stack","Australia","Stack","Non-Stack","Lazard","Stack","Non-Stack","Lazard","Stack","Non-Stack","Lazard","Stack","Non-Stack","IRENA","Stack","Non-Stack","IRENA","Stack","Non-Stack","IRENA","Stack","Non-Stack",{"$f":"'Electrolyzer Data'!F205","v":"NREL Forecort"},"Stack","Non-Stack",{"$f":"'Electrolyzer Data'!G205","v":"NREL Forecort"},"Stack","Non-Stack",{"$f":"'Electrolyzer Data'!H205","v":"NREL Central"},"Stack","Non-Stack",{"$f":"'Electrolyzer Data'!I205","v":"NREL Central"},"Stack","Non-Stack","Applied Case","Stack","Non-Stack","Best Future","Stack","Non-Stack"]
[null,null,null,null,null,"Today","Portion","Portion",2030,"Portion","Portion","Long-term","Portion","Portion","Electrolyzer","Portion","Portion","Best","Portion","Portion","Worst","Portion","Portion",null,"Portion","Portion",null,"Portion","Portion","Small","Portion","Portion","Medium","Portion","Portion","Large","Portion","Portion","Current Best","Portion","Portion","Current Worst","Portion","Portion","Future","Portion","Portion",{"$f":"'Electrolyzer Data'!F206","v":"Current"},"Portion","Portion",{"$f":"'Electrolyzer Data'!G206","v":"Future"},"Portion","Portion",{"$f":"'Electrolyzer Data'!H206","v":"Current"},"Portion","Portion",{"$f":"'Electrolyzer Data'!I206","v":"Future"},"Portion","Portion","Current","Portion","Portion","Case","Portion","Portion"]
[]
[null,"Sensitivity Variables"]
[null,null,"Natural Gas Price",null,"USD/MMBTU",{"$f":"'Electrolyzer Inputs'!F6","v":5}]
[null,null,"Heat Rate",null,"MMBTU/MWH",{"$f":"'Electrolyzer Inputs'!F7","v":6.5}]
[null,null,"Implied Electricity Price",null,"USD/MWH",{"$f":"'Electrolyzer Inputs'!F8","v":32.5}]
[]
[null,null,"Electricity Price",null,"USD/MWH",{"$f":"'Electrolyzer Inputs'!F10","v":15}]
[null,null,"Capacity Factor",null,"%",{"$f":"'Electrolyzer Inputs'!F11","v":0.26}]
[null,null,"Emissions Cost ",null,"USD/Ton",{"$f":"'Electrolyzer Inputs'!F12","v":10}]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"'Electrolyzer Inputs'!F13","v":0.03}]
[null,null,"Cost of Equity",null,"% p.a.",0.08]
[null,null,"Cost of Debt",null,"% p.a.",0.05]
[null,null,"Income Tax Rate",null,"%",{"$f":"'Electrolyzer Inputs'!F16","v":0.3}]
[null,null,"Debt to Capital",null,"%",0.9]
[null,null,"Converstion",null,"kWh/kg",{"$f":"'Electrolyzer Inputs'!F18","v":33.333300000000001}]
[null,null,"System Life",null,"Years",{"$f":"'Electrolyzer Inputs'!F19","v":25}]
[null,null,"Tax Life",null,"Years",{"$f":"'Electrolyzer Inputs'!F20","v":5}]
[null,null,"Degradation",null,"%",{"$f":"'Electrolyzer Inputs'!F21","v":5.0000000000000001E-3}]
[]
[null,null,"Annual Production"]
[null,null,null,"Capacity","kgd",500000,null,null,{"$f":"F23","v":500000},null,null,{"$f":"I23","v":500000},null,null,{"$f":"L23","v":500000},null,null,{"$f":"O23","v":500000},null,null,{"$f":"R23","v":500000},null,null,{"$f":"'Electrolyzer Data'!F85","v":4137.9310344827591},null,null,{"$f":"'Electrolyzer Data'!F102","v":24000},null,null,{"$f":"'Electrolyzer Data'!F154","v":482.44824482448246},null,null,{"$f":"'Electrolyzer Data'!G154","v":9648.9648964896496},null,null,{"$f":"'Electrolyzer Data'!H154","v":48244.824482448254},null,null,{"$f":"'Electrolyzer Data'!F178","v":4800},null,null,{"$f":"'Electrolyzer Data'!G178","v":3076.9230769230771},null,null,{"$f":"'Electrolyzer Data'!H178","v":5333.3333333333339},null,null,{"$f":"'Electrolyzer Data'!F210","v":1500},null,null,{"$f":"'Electrolyzer Data'!G210","v":1500},null,null,{"$f":"'Electrolyzer Data'!H210","v":50000},null,null,{"$f":"'Electrolyzer Data'!I210","v":50000},null,null,{"$f":"BE23","v":50000},null,null,{"$f":"BH23","v":50000}]
[null,null,null,"Capacity Factor","%",{"$f":"F10","v":0.26},null,null,{"$f":"F24","v":0.26},null,null,{"$f":"I24","v":0.26},null,null,{"$f":"L24","v":0.26},null,null,{"$f":"O24","v":0.26},null,null,{"$f":"R24","v":0.26},null,null,{"$f":"U24","v":0.26},null,null,{"$f":"X24","v":0.26},null,null,{"$f":"AA24","v":0.26},null,null,{"$f":"AD24","v":0.26},null,null,{"$f":"AG24","v":0.26},null,null,{"$f":"AJ24","v":0.26},null,null,{"$f":"AM24","v":0.26},null,null,{"$f":"AP24","v":0.26},null,null,{"$f":"AS24","v":0.26},null,null,{"$f":"AV24","v":0.26},null,null,{"$f":"AY24","v":0.26},null,null,{"$f":"BB24","v":0.26},null,null,{"$f":"BE24","v":0.26},null,null,{"$f":"BH24","v":0.26}]
[null,null,null,"Annual Production to Levelised Cost Calculator","kgy",{"$f":"F23*F24*365.25","v":47482500},{"$f":"F25","v":47482500},{"$f":"G25","v":47482500},{"$f":"I23*I24*365.25","v":47482500},{"$f":"I25","v":47482500},{"$f":"J25","v":47482500},47482500,{"$f":"L25","v":47482500},{"$f":"L25","v":47482500},47482500,{"$f":"O25","v":47482500},{"$f":"O25","v":47482500},47482500,{"$f":"R25","v":47482500},{"$f":"R25","v":47482500},47482500,{"$f":"U25","v":47482500},{"$f":"U25","v":47482500},392958.62068965525,{"$f":"X25","v":392958.62068965525},{"$f":"X25","v":392958.62068965525},2279160,{"$f":"AA25","v":2279160},{"$f":"AA25","v":2279160},45815.697569756972,{"$f":"AD25","v":45815.697569756972},{"$f":"AD25","v":45815.697569756972},916313.95139513968,{"$f":"AG25","v":916313.95139513968},{"$f":"AG25","v":916313.95139513968},4581569.7569756983,{"$f":"AJ25","v":4581569.7569756983},{"$f":"AJ25","v":4581569.7569756983},455832,{"$f":"AM25","v":455832},{"$f":"AM25","v":455832},292200.00000000006,{"$f":"AP25","v":292200.00000000006},{"$f":"AP25","v":292200.00000000006},506480.00000000012,{"$f":"AS25","v":506480.00000000012},{"$f":"AS25","v":506480.00000000012},142447.5,{"$f":"AV25","v":142447.5},{"$f":"AV25","v":142447.5},142447.5,{"$f":"AY25","v":142447.5},{"$f":"AY25","v":142447.5},4748250,{"$f":"BB25","v":4748250},{"$f":"BB25","v":4748250},4748250,{"$f":"BE25","v":4748250},{"$f":"BE25","v":4748250},{"$f":"BH23*BH24*365.25","v":4748250},{"$f":"BH25","v":4748250},{"$f":"BH25","v":4748250},{"$f":"BK23*BK24*365.25","v":4748250},{"$f":"BK25","v":4748250},{"$f":"BK25","v":4748250}]
[]
[null,null,null,"Efficiency","%",{"$f":"'Electrolyzer Data'!F6","v":0.64},null,null,{"$f":"'Electrolyzer Data'!G6","v":0.69},null,null,{"$f":"'Electrolyzer Data'!H6","v":0.74},null,null,{"$f":"'Electrolyzer Data'!F34","v":0.62},null,null,{"$f":"'Electrolyzer Data'!H58","v":0.7},null,null,{"$f":"'Electrolyzer Data'!I58","v":0.55000000000000004},null,null,{"$f":"'Electrolyzer Data'!F81","v":0.57465517241379305},null,null,{"$f":"'Electrolyzer Data'!F104","v":0.66659999999999997},null,null,{"$f":"'Electrolyzer Data'!F140","v":0.67},null,null,{"$f":"'Electrolyzer Data'!G140","v":0.67},null,null,{"$f":"'Electrolyzer Data'!H140","v":0.67},null,null,{"$f":"'Electrolyzer Data'!F174","v":0.66665999999999992},null,null,{"$f":"'Electrolyzer Data'!G174","v":0.42734615384615382},null,null,{"$f":"'Electrolyzer Data'!H174","v":0.74073333333333324},null,null,{"$f":"'Electrolyzer Data'!F222","v":0.58593612657486083},null,null,{"$f":"'Electrolyzer Data'!G222","v":0.63606870229007628},null,null,{"$f":"'Electrolyzer Data'!H222","v":0.58925966850828726},null,null,{"$f":"'Electrolyzer Data'!I222","v":0.63738848570035278},null,null,{"$f":"F27","v":0.64},null,null,{"$f":"AS27","v":0.74073333333333324}]
[null,null,null,"kWh Output/kg","kwh/kg",{"$f":"$F$17/F27","v":52.083281249999999},null,null,{"$f":"$F$17/I27","v":48.309130434782617},null,null,45.045000000000002,null,null,53.763387096774196,null,null,47.619000000000007,null,null,60.605999999999995,null,null,58.005742574257432,null,null,50.004950495049506,null,null,49.751194029850744,null,null,49.751194029850744,null,null,49.751194029850744,null,null,50.000450004500053,null,null,78.000702007020081,null,null,45.000405004050045,null,null,56.888965346534654,null,null,52.405188118811886,null,null,56.568100247524761,null,null,52.296677376237632,null,null,{"$f":"$F$17/BH27","v":52.083281249999999},null,null,{"$f":"$F$17/BK27","v":45.000405004050045}]
[null,null,null,"Capacity","kgh",{"$f":"F23/24","v":20833.333333333332},null,null,{"$f":"I23/24","v":20833.333333333332},null,null,20833.333333333332,null,null,20833.333333333332,null,null,20833.333333333332,null,null,20833.333333333332,null,null,172.41379310344828,null,null,1000,null,null,20.102010201020104,null,null,402.04020402040209,null,null,2010.2010201020105,null,null,200,null,null,128.2051282051282,null,null,222.22222222222226,null,null,62.5,null,null,62.5,null,null,2083.3333333333335,null,null,2083.3333333333335,null,null,{"$f":"BH23/24","v":2083.3333333333335},null,null,{"$f":"BK23/24","v":2083.3333333333335}]
[null,null,null,"Capacity","kW ",{"$f":"F29*F28","v":1085068.359375},null,null,{"$f":"I29*I28","v":1006440.2173913044},null,null,938437.5,null,null,1120070.564516129,null,null,992062.50000000012,null,null,1262624.9999999998,null,null,10000.990099009903,null,null,50004.950495049503,null,null,1000.0990099009902,null,null,20001.980198019803,null,null,100009.90099009902,null,null,10000.090000900011,null,null,10000.090000900011,null,null,10000.090000900011,null,null,3555.560334158416,null,null,3275.3242574257429,null,null,117850.20884900993,null,null,108951.41120049507,null,null,{"$f":"BH29*BH28","v":108506.8359375},null,null,{"$f":"BK29*BK28","v":93750.843758437593}]
[]
[null,null,"Capital Cost"]
[null,null,null,"Cost/kW","USD/kW",{"$f":"'Electrolyzer Data'!F5","v":900},null,null,{"$f":"'Electrolyzer Data'!G5","v":700},null,null,{"$f":"'Electrolyzer Data'!H5","v":450},null,null,{"$f":"'Electrolyzer Data'!F40","v":498.3125832583259},null,null,{"$f":"'Electrolyzer Data'!H54","v":650},null,null,{"$f":"'Electrolyzer Data'!I54","v":650},null,null,{"$f":"'Electrolyzer Data'!F80","v":1404},null,null,{"$f":"'Electrolyzer Data'!F108","v":750},null,null,{"$f":"'Electrolyzer Data'!F133","v":1460},null,null,{"$f":"'Electrolyzer Data'!G133","v":860},null,null,{"$f":"'Electrolyzer Data'!H133","v":630},null,null,{"$f":"'Electrolyzer Data'!F167","v":500},null,null,{"$f":"'Electrolyzer Data'!G167","v":1000},null,null,{"$f":"'Electrolyzer Data'!H167","v":200},null,null,{"$f":"'Electrolyzer Data'!F236","v":1253.4297890418986},null,null,{"$f":"'Electrolyzer Data'!G236","v":605.27029262086523},null,null,{"$f":"'Electrolyzer Data'!H236","v":1233},null,null,{"$f":"'Electrolyzer Data'!I236","v":540},null,null,{"$f":"R33","v":650},null,null,{"$f":"AS33","v":200}]
[null,null,null,"Total Capital cost to Levelised Cost Calculator","USD",{"$f":"F33*F30","v":976561523.4375},{"$f":"F38","v":439452685.546875},{"$f":"F34-G34","v":537108837.890625},{"$f":"I33*I30","v":704508152.17391312},{"$f":"I34*I37","v":317028668.47826093},{"$f":"I34-J34","v":387479483.69565219},422296875,{"$f":"L34*L37","v":190033593.75},{"$f":"L34-M34","v":232263281.25},558145256.43564355,{"$f":"O34*O37","v":251165365.39603961},{"$f":"O34-P34","v":306979891.03960395},644840625.00000012,{"$f":"R34*R37","v":297618750.00000006},{"$f":"R34-S34","v":347221875.00000006},820706249.99999988,{"$f":"U34*U37","v":378787499.99999994},{"$f":"U34-V34","v":441918749.99999994},14041390.099009903,{"$f":"X34*X37","v":5616556.0396039616},{"$f":"X34-Y34","v":8424834.0594059415},37503712.87128713,{"$f":"AA34*AA37","v":16876670.79207921},{"$f":"AA34-AB34","v":20627042.07920792},1460144.5544554456,{"$f":"AD34*AD37","v":480047.52475247526},{"$f":"AD34-AE34","v":980097.02970297029},17201702.970297031,{"$f":"AG34*AG37","v":6900683.1683168318},{"$f":"AG34-AH34","v":10301019.801980199},63006237.623762384,{"$f":"AJ34*AJ37","v":29502920.79207921},{"$f":"AJ34-AK34","v":33503316.831683174},5000045.0004500058,{"$f":"AM34*AM37","v":2700024.3002430033},{"$f":"AM34-AN34","v":2300020.7002070025},10000090.000900012,{"$f":"AP34*AP37","v":2700024.3002430033},{"$f":"AP34-AQ34","v":7300065.7006570082},2000018.0001800021,{"$f":"AS34*AS37","v":1000009.000090001},{"$f":"AS34-AT34","v":1000009.000090001},4456645.2395699257,{"$f":"AV34*AV37","v":1827224.5482236694},{"$f":"AV34-AW34","v":2629420.6913462561},1982456.4717202976,{"$f":"AY34*AY37","v":753333.45925371314},{"$f":"AY34-AZ34","v":1229123.0124665843},145309307.51082924,{"$f":"BB34*BB37","v":68295374.530089736},{"$f":"BB34-BC34","v":77013932.980739504},58833762.048267342,{"$f":"BE34*BE37","v":21768491.957858916},{"$f":"BE34-BF34","v":37065270.09040843},{"$f":"BH33*BH30","v":70529443.359375},{"$f":"BH34*BH37","v":31738249.51171875},{"$f":"BH34-BI34","v":38791193.84765625},{"$f":"BK33*BK30","v":18750168.751687519},{"$f":"BK34*BK37","v":9375084.3758437596},{"$f":"BK34-BL34","v":9375084.3758437596}]
[null,null,null,"Cost/kgd","USD/kgd",{"$f":"'Electrolyzer Data'!F19","v":1952.9296874999995},null,null,{"$f":"'Electrolyzer Data'!G19","v":1408.876811594203},null,null,{"$f":"'Electrolyzer Data'!H19","v":844.5101351351351},null,null,{"$f":"'Electrolyzer Data'!F39","v":1116.18},null,null,{"$f":"R34/R29/24","v":1289.6812500000003},null,null,{"$f":"U34/U29/24","v":1641.4124999999997},null,null,3393.3359405940596,null,null,1562.654702970297,null,null,3026.5309701492533,null,null,1782.7511194029851,null,null,1305.9688432835821,null,null,1041.676041760418,null,null,3250.029250292504,null,null,375.00337503375027,null,null,2971.09682637995,null,null,1321.6376478135317,null,null,2906.1861502165848,null,null,1176.6752409653468,null,null,{"$f":"BH34/BH29/24","v":1410.5888671875},null,null,{"$f":"BK34/BK29/24","v":375.00337503375039}]
[]
[null,null,null,"Stack Percent","%",0.45,null,null,0.45,null,null,0.45,null,null,0.45,null,null,{"$f":"'Electrolyzer Data'!F56","v":0.46153846153846156},null,null,{"$f":"'Electrolyzer Data'!G56","v":0.46153846153846156},null,null,{"$f":"'Electrolyzer Data'!F94","v":0.4},null,null,0.45,null,null,{"$f":"'Electrolyzer Data'!F135","v":0.32876712328767121},null,null,{"$f":"'Electrolyzer Data'!G135","v":0.40116279069767441},null,null,{"$f":"'Electrolyzer Data'!H135","v":0.46825396825396826},null,null,{"$f":"'Electrolyzer Data'!F169","v":0.54},null,null,{"$f":"'Electrolyzer Data'!G169","v":0.27},null,null,{"$f":"'Electrolyzer Data'!H169","v":0.5},null,null,{"$f":"'Electrolyzer Data'!F240","v":0.41},null,null,{"$f":"'Electrolyzer Data'!G240","v":0.38},null,null,{"$f":"'Electrolyzer Data'!H240","v":0.47},null,null,{"$f":"'Electrolyzer Data'!I240","v":0.37},null,null,{"$f":"AA37","v":0.45},null,null,{"$f":"AS37","v":0.5}]
[null,null,null,"Stack Cost","USD",{"$f":"F37*F34","v":439452685.546875},null,null,{"$f":"I37*I34","v":317028668.47826093},null,null,190033593.75,null,null,251165365.39603961,null,null,297618750.00000006,null,null,378787499.99999994,null,null,5616556.0396039616,null,null,16876670.79207921,null,null,480047.52475247526,null,null,6900683.1683168318,null,null,29502920.79207921,null,null,2700024.3002430033,null,null,2700024.3002430033,null,null,1000009.000090001,null,null,1827224.5482236694,null,null,753333.45925371314,null,null,68295374.530089736,null,null,21768491.957858916,null,null,{"$f":"BH37*BH34","v":31738249.51171875},null,null,{"$f":"BK37*BK34","v":9375084.3758437596}]
[]
[null,null,null,"Project Life to Calculator","Years",{"$f":"MAX($F$18,F45)","v":42},{"$f":"F45","v":42},{"$f":"F40","v":42},{"$f":"MAX($F$18,I45)","v":42},{"$f":"I45","v":42},{"$f":"I40","v":42},44,{"$f":"L45","v":44},{"$f":"L40","v":44},38,{"$f":"O45","v":38},{"$f":"O40","v":38},38,{"$f":"R45","v":38},{"$f":"R40","v":38},38,{"$f":"U45","v":38},{"$f":"U40","v":38},30,{"$f":"X45","v":30},{"$f":"X40","v":30},38,{"$f":"AA45","v":38},{"$f":"AA40","v":38},30,{"$f":"AD45","v":30},{"$f":"AD40","v":30},30,{"$f":"AG45","v":30},{"$f":"AG40","v":30},30,{"$f":"AJ45","v":30},{"$f":"AJ40","v":30},27,{"$f":"AM45","v":27},{"$f":"AM40","v":27},27,{"$f":"AP45","v":27},{"$f":"AP40","v":27},44,{"$f":"AS45","v":44},{"$f":"AS40","v":44},31,{"$f":"AV45","v":31},{"$f":"AV40","v":31},31,{"$f":"AY45","v":31},{"$f":"AY40","v":31},31,{"$f":"BB45","v":31},{"$f":"BB40","v":31},31,{"$f":"BE45","v":31},{"$f":"BE40","v":31},{"$f":"MAX($F$18,BH45)","v":31},{"$f":"BH45","v":31},{"$f":"BH40","v":31},{"$f":"MAX($F$18,BK45)","v":31},{"$f":"BK45","v":31},{"$f":"BK40","v":31}]
[null,null,null,"Tax Life to Calculator","Years",{"$f":"F19","v":5},null,null,{"$f":"F41","v":5},null,null,{"$f":"I41","v":5},null,null,{"$f":"L41","v":5},null,null,{"$f":"O41","v":5},null,null,{"$f":"R41","v":5},null,null,{"$f":"U41","v":5},null,null,{"$f":"X41","v":5},null,null,{"$f":"AA41","v":5},null,null,{"$f":"AD41","v":5},null,null,{"$f":"AG41","v":5},null,null,{"$f":"AJ41","v":5},null,null,{"$f":"AM41","v":5},null,null,{"$f":"AP41","v":5},null,null,{"$f":"AS41","v":5},null,null,{"$f":"AV41","v":5},null,null,{"$f":"AY41","v":5},null,null,{"$f":"BB41","v":5},null,null,{"$f":"BE41","v":5},null,null,{"$f":"BH41","v":5}]
[null,null,null,"Hours of Operation","Hours",{"$f":"F24*8766","v":2279.16},null,null,{"$f":"I24*8766","v":2279.16},null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,2279.16,null,null,{"$f":"BH24*8766","v":2279.16},null,null,{"$f":"BK24*8766","v":2279.16}]
[null,null,null,"Stack Life","Hours",{"$f":"'Electrolyzer Data'!F22","v":95000},null,null,{"$f":"'Electrolyzer Data'!G22","v":95000},null,null,{"$f":"'Electrolyzer Data'!H22","v":100000},null,null,85000,null,null,{"$f":"'Electrolyzer Data'!F52","v":85000},null,null,{"$f":"R43","v":85000},null,null,{"$f":"'Electrolyzer Data'!F93","v":68000},null,null,85000,null,null,{"$f":"'Electrolyzer Data'!F137","v":67500},null,null,{"$f":"'Electrolyzer Data'!G137","v":67500},null,null,{"$f":"'Electrolyzer Data'!H137","v":67500},null,null,{"$f":"'Electrolyzer Data'!F171","v":60000},null,null,{"$f":"'Electrolyzer Data'!G171","v":60000},null,null,{"$f":"'Electrolyzer Data'!H171","v":100000},null,null,70000,null,null,70000,null,null,70000,null,null,70000,null,null,{"$f":"BB43","v":70000},null,null,{"$f":"BE43","v":70000}]
[null,null,null,"Stack Life","Years",{"$f":"F43/F42","v":41.682023201530392},null,null,{"$f":"I43/I42","v":41.682023201530392},null,null,43.875813896347779,null,null,37.294441811895616,null,null,37.294441811895616,null,null,37.294441811895616,null,null,29.835553449516489,null,null,37.294441811895616,null,null,29.616174380034753,null,null,29.616174380034753,null,null,29.616174380034753,null,null,26.325488337808668,null,null,26.325488337808668,null,null,43.875813896347779,null,null,30.713069727443447,null,null,30.713069727443447,null,null,30.713069727443447,null,null,30.713069727443447,null,null,{"$f":"BH43/BH42","v":30.713069727443447},null,null,{"$f":"BK43/BK42","v":30.713069727443447}]
[null,null,null,"Stack Life Applied","Years",{"$f":"ROUNDUP(F44,0)","v":42},null,null,{"$f":"ROUNDUP(I44,0)","v":42},null,null,44,null,null,38,null,null,38,null,null,38,null,null,30,null,null,38,null,null,30,null,null,30,null,null,30,null,null,27,null,null,27,null,null,44,null,null,31,null,null,31,null,null,31,null,null,31,null,null,{"$f":"ROUNDUP(BH44,0)","v":31},null,null,{"$f":"ROUNDUP(BK44,0)","v":31}]
[]
[null,null,"O&M Costs"]
[null,null,null,"Efficiency","MWH/kg",{"$f":"F28/1000","v":5.2083281250000002E-2},null,null,{"$f":"I28/1000","v":4.8309130434782618E-2},null,null,4.5045000000000002E-2,null,null,5.3763387096774196E-2,null,null,4.7619000000000009E-2,null,null,6.0605999999999993E-2,null,null,5.8005742574257432E-2,null,null,5.0004950495049508E-2,null,null,4.9751194029850745E-2,null,null,4.9751194029850745E-2,null,null,4.9751194029850745E-2,null,null,5.0000450004500055E-2,null,null,7.8000702007020084E-2,null,null,4.5000405004050045E-2,null,null,5.6888965346534655E-2,null,null,5.2405188118811882E-2,null,null,5.6568100247524761E-2,null,null,5.2296677376237631E-2,null,null,{"$f":"BH28/1000","v":5.2083281250000002E-2},null,null,{"$f":"BK28/1000","v":4.5000405004050045E-2}]
[null,null,null,"Electricity Cost at Plant","USD/MMBTU",{"$f":"$F$9","v":15},null,null,{"$f":"$F$9","v":15},null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,15,null,null,{"$f":"$F$9","v":15},null,null,{"$f":"$F$9","v":15}]
[null,null,null,"Cost per kg","USD/kg",{"$f":"F48*F49","v":0.78124921874999997},null,null,{"$f":"I48*I49","v":0.72463695652173932},null,null,0.67567500000000003,null,null,0.80645080645161293,null,null,0.71428500000000017,null,null,0.90908999999999995,null,null,0.87008613861386153,null,null,0.75007425742574263,null,null,0.7462679104477612,null,null,0.7462679104477612,null,null,0.7462679104477612,null,null,0.75000675006750084,null,null,1.1700105301053012,null,null,0.67500607506075072,null,null,0.85333448019801983,null,null,0.78607782178217822,null,null,0.84852150371287138,null,null,0.78445016064356443,null,null,{"$f":"BH48*BH49","v":0.78124921874999997},null,null,{"$f":"BK48*BK49","v":0.67500607506075072}]
[]
[null,null,null,"Total Production","kg",{"$f":"F25","v":47482500},null,null,{"$f":"I25","v":47482500},null,null,{"$f":"L25","v":47482500},null,null,{"$f":"O25","v":47482500},null,null,{"$f":"R25","v":47482500},null,null,{"$f":"U25","v":47482500},null,null,{"$f":"X25","v":392958.62068965525},null,null,2279160,null,null,45815.697569756972,null,null,916313.95139513968,null,null,4581569.7569756983,null,null,455832,null,null,292200.00000000006,null,null,506480.00000000012,null,null,142447.5,null,null,142447.5,null,null,4748250,null,null,4748250,null,null,{"$f":"BH25","v":4748250},null,null,{"$f":"BK25","v":4748250}]
[null,null,null,"Electricity Cost","USD",{"$f":"F52*F50","v":37095666.029296875},null,null,{"$f":"I52*I50","v":34407574.288043484},null,null,32082738.1875,null,null,38292300.417338714,null,null,33916037.51250001,null,null,43165865.924999997,null,null,341907.84891089122,null,null,1709539.2445544556,null,null,34190.784891089104,null,null,683815.69782178232,null,null,3419078.4891089112,null,null,341877.07689676905,null,null,341877.07689676905,null,null,341877.07689676911,null,null,121555.36336800743,null,null,111974.82051831683,null,null,4028992.2300046417,null,null,3724765.4752758048,null,null,{"$f":"BH52*BH50","v":3709566.6029296876},null,null,{"$f":"BK52*BK50","v":3205097.5959072094}]
[]
[null,null,null,"O&M as Percent of Capital Cost","% of Capital",{"$f":"'Electrolyzer Data'!F21","v":1.4999999999999999E-2},null,null,{"$f":"'Electrolyzer Data'!G21","v":1.4999999999999999E-2},null,null,{"$f":"'Electrolyzer Data'!H21","v":1.4999999999999999E-2},null,null,{"$f":"'Electrolyzer Data'!F45","v":0.12438853948287913},null,null,{"$f":"'Electrolyzer Data'!H57","v":0.02},null,null,{"$f":"'Electrolyzer Data'!I57","v":0.02},null,null,{"$f":"'Electrolyzer Data'!F96","v":0.03},null,null,{"$f":"'Electrolyzer Data'!F112","v":5.3333333333333337E-2},null,null,{"$f":"'Electrolyzer Data'!F150","v":1.4999999999999999E-2},null,null,{"$f":"'Electrolyzer Data'!G150","v":1.4999999999999999E-2},null,null,{"$f":"'Electrolyzer Data'!H150","v":1.4999999999999999E-2},null,null,{"$f":"F55","v":1.4999999999999999E-2},null,null,{"$f":"I55","v":1.4999999999999999E-2},null,null,{"$f":"L55","v":1.4999999999999999E-2},null,null,{"$f":"X55","v":0.03},null,null,{"$f":"R55","v":0.02},null,null,{"$f":"U55","v":0.02},null,null,{"$f":"X55","v":0.03},null,null,{"$f":"BB55","v":0.02},null,null,{"$f":"BE55","v":0.03}]
[null,null,null,"Annual O&M Cost","USD",{"$f":"F55*F34","v":14648422.8515625},{"$f":"F53","v":37095666.029296875},{"$f":"F56","v":14648422.8515625},{"$f":"I55*I34","v":10567622.282608697},{"$f":"I53","v":34407574.288043484},{"$f":"I56","v":10567622.282608697},6334453.125,{"$f":"L53","v":32082738.1875},{"$f":"L56","v":6334453.125},69426873.267326742,{"$f":"O53","v":38292300.417338714},{"$f":"O56","v":69426873.267326742},12896812.500000002,{"$f":"R53","v":33916037.51250001},{"$f":"R56","v":12896812.500000002},16414124.999999998,{"$f":"U53","v":43165865.924999997},{"$f":"U56","v":16414124.999999998},421241.70297029708,{"$f":"X53","v":341907.84891089122},{"$f":"X56","v":421241.70297029708},2000198.0198019804,{"$f":"AA53","v":1709539.2445544556},{"$f":"AA56","v":2000198.0198019804},21902.168316831685,{"$f":"AD53","v":34190.784891089104},{"$f":"AD56","v":21902.168316831685},258025.54455445547,{"$f":"AG53","v":683815.69782178232},{"$f":"AG56","v":258025.54455445547},945093.56435643567,{"$f":"AJ53","v":3419078.4891089112},{"$f":"AJ56","v":945093.56435643567},75000.675006750083,{"$f":"AM53","v":341877.07689676905},{"$f":"AM56","v":75000.675006750083},150001.35001350017,{"$f":"AP53","v":341877.07689676905},{"$f":"AP56","v":150001.35001350017},30000.270002700028,{"$f":"AS53","v":341877.07689676911},{"$f":"AS56","v":30000.270002700028},133699.35718709778,{"$f":"AV53","v":121555.36336800743},{"$f":"AV56","v":133699.35718709778},39649.12943440595,{"$f":"AY53","v":111974.82051831683},{"$f":"AY56","v":39649.12943440595},2906186.150216585,{"$f":"BB53","v":4028992.2300046417},{"$f":"BB56","v":2906186.150216585},1765012.8614480202,{"$f":"BE53","v":3724765.4752758048},{"$f":"BE56","v":1765012.8614480202},{"$f":"BH55*BH34","v":1410588.8671875},{"$f":"BH53","v":3709566.6029296876},{"$f":"BH56","v":1410588.8671875},{"$f":"BK55*BK34","v":562505.06255062553},{"$f":"BK53","v":3205097.5959072094},{"$f":"BK56","v":562505.06255062553}]
[]
[null,null,null,"Total O&M Cost to Calculator","USD",{"$f":"F56+F53","v":51744088.880859375},null,null,{"$f":"I56+I53","v":44975196.570652179},null,null,38417191.3125,null,null,107719173.68466546,null,null,46812850.01250001,null,null,59579990.924999997,null,null,763149.55188118829,null,null,3709737.2643564362,null,null,56092.953207920786,null,null,941841.24237623776,null,null,4364172.0534653468,null,null,416877.75190351915,null,null,491878.42691026919,null,null,371877.34689946915,null,null,255254.72055510519,null,null,151623.94995272279,null,null,6935178.3802212272,null,null,5489778.336723825,null,null,{"$f":"BH56+BH53","v":5120155.4701171871},null,null,{"$f":"BK56+BK53","v":3767602.6584578352}]

{"sheet":"Electrolyzer LCOH","index":3,"n_rows":93,"n_cols":69,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"'Electrolyzer Inputs (2)'!F1","v":"IEA"},{"$f":"'Electrolyzer Inputs (2)'!G1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!H1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!I1","v":"IEA"},{"$f":"'Electrolyzer Inputs (2)'!J1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!K1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!L1","v":"IEA"},{"$f":"'Electrolyzer Inputs (2)'!M1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!N1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!O1","v":"Norway"},{"$f":"'Electrolyzer Inputs (2)'!P1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!Q1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!R1","v":"Middle East"},{"$f":"'Electrolyzer Inputs (2)'!S1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!T1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!U1","v":"Middle East"},{"$f":"'Electrolyzer Inputs (2)'!V1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!W1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!X1","v":"Actual Case"},{"$f":"'Electrolyzer Inputs (2)'!Y1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!Z1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AA1","v":"Australia"},{"$f":"'Electrolyzer Inputs (2)'!AB1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AC1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AD1","v":"Lazard"},{"$f":"'Electrolyzer Inputs (2)'!AE1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AF1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AG1","v":"Lazard"},{"$f":"'Electrolyzer Inputs (2)'!AH1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AI1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AJ1","v":"Lazard"},{"$f":"'Electrolyzer Inputs (2)'!AK1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AL1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AM1","v":"IRENA"},{"$f":"'Electrolyzer Inputs (2)'!AN1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AO1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AP1","v":"IRENA"},{"$f":"'Electrolyzer Inputs (2)'!AQ1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AR1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AS1","v":"IRENA"},{"$f":"'Electrolyzer Inputs (2)'!AT1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AU1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AV1","v":"NREL Forecort"},{"$f":"'Electrolyzer Inputs (2)'!AW1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!AX1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!AY1","v":"NREL Forecort"},{"$f":"'Electrolyzer Inputs (2)'!AZ1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!BA1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!BB1","v":"NREL Central"},{"$f":"'Electrolyzer Inputs (2)'!BC1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!BD1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!BE1","v":"NREL Central"},{"$f":"'Electrolyzer Inputs (2)'!BF1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!BG1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!BH1","v":"Applied Case"},{"$f":"'Electrolyzer Inputs (2)'!BI1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!BJ1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!BK1","v":"Best Future"},{"$f":"'Electrolyzer Inputs (2)'!BL1","v":"Stack"},{"$f":"'Electrolyzer Inputs (2)'!BM1","v":"Non-Stack"},{"$f":"'Electrolyzer Inputs (2)'!BN1","v":0}]
[null,"Technology",null,null,1,null,null,null,{"$f":"'Electrolyzer Inputs (2)'!F2","v":"Today"},{"$f":"'Electrolyzer Inputs (2)'!G2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!H2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!I2","v":2030},{"$f":"'Electrolyzer Inputs (2)'!J2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!K2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!L2","v":"Long-term"},{"$f":"'Electrolyzer Inputs (2)'!M2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!N2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!O2","v":"Electrolyzer"},{"$f":"'Electrolyzer Inputs (2)'!P2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!Q2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!R2","v":"Best"},{"$f":"'Electrolyzer Inputs (2)'!S2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!T2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!U2","v":"Worst"},{"$f":"'Electrolyzer Inputs (2)'!V2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!W2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!X2","v":0},{"$f":"'Electrolyzer Inputs (2)'!Y2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!Z2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AA2","v":0},{"$f":"'Electrolyzer Inputs (2)'!AB2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AC2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AD2","v":"Small"},{"$f":"'Electrolyzer Inputs (2)'!AE2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AF2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AG2","v":"Medium"},{"$f":"'Electrolyzer Inputs (2)'!AH2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AI2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AJ2","v":"Large"},{"$f":"'Electrolyzer Inputs (2)'!AK2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AL2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AM2","v":"Current Best"},{"$f":"'Electrolyzer Inputs (2)'!AN2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AO2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AP2","v":"Current Worst"},{"$f":"'Electrolyzer Inputs (2)'!AQ2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AR2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AS2","v":"Future"},{"$f":"'Electrolyzer Inputs (2)'!AT2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AU2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AV2","v":"Current"},{"$f":"'Electrolyzer Inputs (2)'!AW2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AX2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!AY2","v":"Future"},{"$f":"'Electrolyzer Inputs (2)'!AZ2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BA2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BB2","v":"Current"},{"$f":"'Electrolyzer Inputs (2)'!BC2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BD2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BE2","v":"Future"},{"$f":"'Electrolyzer Inputs (2)'!BF2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BG2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BH2","v":"Current"},{"$f":"'Electrolyzer Inputs (2)'!BI2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BJ2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BK2","v":"Case"},{"$f":"'Electrolyzer Inputs (2)'!BL2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BM2","v":"Portion"},{"$f":"'Electrolyzer Inputs (2)'!BN2","v":0}]
[]
[null,"Real LCOE",null,null,null,null,null,null,{"$f":"J4+K4","v":2.1710692928453179},{"$f":"J83","v":1.3031169392519348},{"$f":"K83","v":0.86795235359338307},{"$f":"M4+N4","v":1.740496377021695},1.1143407338496569,0.62615564317203809,{"$f":"P4+Q4","v":1.2970931641161167},0.92672837968940291,0.37036478442671389,{"$f":"S4+T4","v":2.9401160468457097},1.1426563236747351,1.7974597231709746,{"$f":"V4+W4","v":1.745028670648028},1.0941592984475781,0.65086937220044994,{"$f":"Y4+Z4","v":2.1777241089886923},1.3228254136903916,0.85489869529830054,{"$f":"AB4+AC4","v":4.0462701255359121},1.7117698498768774,2.3345002756590345,{"$f":"AE4+AF4","v":2.5386341016326575},1.1916528931960979,1.3469812084365596,{"$f":"AH4+AI4","v":3.149305437968732},1.4115174625487235,1.7377879754200085,{"$f":"AK4+AL4","v":2.1815782718260657},1.2379820513067137,0.94359622051935199,{"$f":"AN4+AO4","v":1.810616191471377},1.1737096767726358,0.63690651469874104,{"$f":"AQ4+AR4","v":1.6471314522872165},1.1661778446989355,0.4809536075882811,{"$f":"AT4+AU4","v":3.9298819979405812},1.8192374377303389,2.1106445602102424,{"$f":"AW4+AX4","v":0.98265263839205153},0.82777364120368602,0.15487899718836556,{"$f":"AZ4+BA4","v":3.6564989735208151},{"$f":"AZ83","v":1.65116305431443},2.0053359192063853,{"$f":"BC4+BD4","v":1.9207702692677056},1.1437762616559768,0.77699400761172888,{"$f":"BF4+BG4","v":3.2853332896629617},1.7359486644234605,1.5493846252395009,{"$f":"BI4+BJ4","v":1.9241950395895966},1.101357973895678,0.82283706569391846,{"$f":"BL4+BM4","v":1.9884861855986367},1.2192861166019755,0.76920006899666116,{"$f":"BO4+BP4","v":1.0663938506419661},0.83382467876389887,0.23256917187806717,false]
[]
[null,null,"Annual Production",null,"Quantity",null,null,null,{"$f":"'Electrolyzer Inputs'!F26","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!G25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!H25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!I25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!J25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!K25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!L25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!M25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!N25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!O25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!P25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!Q25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!R25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!S25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!T25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!U25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!V25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!W25","v":47482500},{"$f":"'Electrolyzer Inputs (2)'!X25","v":392958.62068965525},{"$f":"'Electrolyzer Inputs (2)'!Y25","v":392958.62068965525},{"$f":"'Electrolyzer Inputs (2)'!Z25","v":392958.62068965525},{"$f":"'Electrolyzer Inputs (2)'!AA25","v":2279160},{"$f":"'Electrolyzer Inputs (2)'!AB25","v":2279160},{"$f":"'Electrolyzer Inputs (2)'!AC25","v":2279160},{"$f":"'Electrolyzer Inputs (2)'!AD25","v":45815.697569756972},{"$f":"'Electrolyzer Inputs (2)'!AE25","v":45815.697569756972},{"$f":"'Electrolyzer Inputs (2)'!AF25","v":45815.697569756972},{"$f":"'Electrolyzer Inputs (2)'!AG25","v":916313.95139513968},{"$f":"'Electrolyzer Inputs (2)'!AH25","v":916313.95139513968},{"$f":"'Electrolyzer Inputs (2)'!AI25","v":916313.95139513968},{"$f":"'Electrolyzer Inputs (2)'!AJ25","v":4581569.7569756983},{"$f":"'Electrolyzer Inputs (2)'!AK25","v":4581569.7569756983},{"$f":"'Electrolyzer Inputs (2)'!AL25","v":4581569.7569756983},{"$f":"'Electrolyzer Inputs (2)'!AM25","v":455832},{"$f":"'Electrolyzer Inputs (2)'!AN25","v":455832},{"$f":"'Electrolyzer Inputs (2)'!AO25","v":455832},{"$f":"'Electrolyzer Inputs (2)'!AP25","v":292200.00000000006},{"$f":"'Electrolyzer Inputs (2)'!AQ25","v":292200.00000000006},{"$f":"'Electrolyzer Inputs (2)'!AR25","v":292200.00000000006},{"$f":"'Electrolyzer Inputs (2)'!AS25","v":506480.00000000012},{"$f":"'Electrolyzer Inputs (2)'!AT25","v":506480.00000000012},{"$f":"'Electrolyzer Inputs (2)'!AU25","v":506480.00000000012},{"$f":"'Electrolyzer Inputs (2)'!AV25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!AW25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!AX25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!AY25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!AZ25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!BA25","v":142447.5},{"$f":"'Electrolyzer Inputs (2)'!BB25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BC25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BD25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BE25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BF25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BG25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BH25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BI25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BJ25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BK25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BL25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BM25","v":4748250},{"$f":"'Electrolyzer Inputs (2)'!BN25","v":0}]
[null,null,"Total Capital Cost",null,"USD",null,null,null,{"$f":"'Electrolyzer Inputs (2)'!F34","v":976561523.4375},{"$f":"'Electrolyzer Inputs (2)'!G34","v":439452685.546875},{"$f":"'Electrolyzer Inputs (2)'!H34","v":537108837.890625},{"$f":"'Electrolyzer Inputs (2)'!I34","v":704508152.17391312},{"$f":"'Electrolyzer Inputs (2)'!J34","v":317028668.47826093},{"$f":"'Electrolyzer Inputs (2)'!K34","v":387479483.69565219},{"$f":"'Electrolyzer Inputs (2)'!L34","v":422296875},{"$f":"'Electrolyzer Inputs (2)'!M34","v":190033593.75},{"$f":"'Electrolyzer Inputs (2)'!N34","v":232263281.25},{"$f":"'Electrolyzer Inputs (2)'!O34","v":558145256.43564355},{"$f":"'Electrolyzer Inputs (2)'!P34","v":251165365.39603961},{"$f":"'Electrolyzer Inputs (2)'!Q34","v":306979891.03960395},{"$f":"'Electrolyzer Inputs (2)'!R34","v":644840625.00000012},{"$f":"'Electrolyzer Inputs (2)'!S34","v":297618750.00000006},{"$f":"'Electrolyzer Inputs (2)'!T34","v":347221875.00000006},{"$f":"'Electrolyzer Inputs (2)'!U34","v":820706249.99999988},{"$f":"'Electrolyzer Inputs (2)'!V34","v":378787499.99999994},{"$f":"'Electrolyzer Inputs (2)'!W34","v":441918749.99999994},{"$f":"'Electrolyzer Inputs (2)'!X34","v":14041390.099009903},{"$f":"'Electrolyzer Inputs (2)'!Y34","v":5616556.0396039616},{"$f":"'Electrolyzer Inputs (2)'!Z34","v":8424834.0594059415},{"$f":"'Electrolyzer Inputs (2)'!AA34","v":37503712.87128713},{"$f":"'Electrolyzer Inputs (2)'!AB34","v":16876670.79207921},{"$f":"'Electrolyzer Inputs (2)'!AC34","v":20627042.07920792},{"$f":"'Electrolyzer Inputs (2)'!AD34","v":1460144.5544554456},{"$f":"'Electrolyzer Inputs (2)'!AE34","v":480047.52475247526},{"$f":"'Electrolyzer Inputs (2)'!AF34","v":980097.02970297029},{"$f":"'Electrolyzer Inputs (2)'!AG34","v":17201702.970297031},{"$f":"'Electrolyzer Inputs (2)'!AH34","v":6900683.1683168318},{"$f":"'Electrolyzer Inputs (2)'!AI34","v":10301019.801980199},{"$f":"'Electrolyzer Inputs (2)'!AJ34","v":63006237.623762384},{"$f":"'Electrolyzer Inputs (2)'!AK34","v":29502920.79207921},{"$f":"'Electrolyzer Inputs (2)'!AL34","v":33503316.831683174},{"$f":"'Electrolyzer Inputs (2)'!AM34","v":5000045.0004500058},{"$f":"'Electrolyzer Inputs (2)'!AN34","v":2700024.3002430033},{"$f":"'Electrolyzer Inputs (2)'!AO34","v":2300020.7002070025},{"$f":"'Electrolyzer Inputs (2)'!AP34","v":10000090.000900012},{"$f":"'Electrolyzer Inputs (2)'!AQ34","v":2700024.3002430033},{"$f":"'Electrolyzer Inputs (2)'!AR34","v":7300065.7006570082},{"$f":"'Electrolyzer Inputs (2)'!AS34","v":2000018.0001800021},{"$f":"'Electrolyzer Inputs (2)'!AT34","v":1000009.000090001},{"$f":"'Electrolyzer Inputs (2)'!AU34","v":1000009.000090001},{"$f":"'Electrolyzer Inputs (2)'!AV34","v":4456645.2395699257},{"$f":"'Electrolyzer Inputs (2)'!AW34","v":1827224.5482236694},{"$f":"'Electrolyzer Inputs (2)'!AX34","v":2629420.6913462561},{"$f":"'Electrolyzer Inputs (2)'!AY34","v":1982456.4717202976},{"$f":"'Electrolyzer Inputs (2)'!AZ34","v":753333.45925371314},{"$f":"'Electrolyzer Inputs (2)'!BA34","v":1229123.0124665843},{"$f":"'Electrolyzer Inputs (2)'!BB34","v":145309307.51082924},{"$f":"'Electrolyzer Inputs (2)'!BC34","v":68295374.530089736},{"$f":"'Electrolyzer Inputs (2)'!BD34","v":77013932.980739504},{"$f":"'Electrolyzer Inputs (2)'!BE34","v":58833762.048267342},{"$f":"'Electrolyzer Inputs (2)'!BF34","v":21768491.957858916},{"$f":"'Electrolyzer Inputs (2)'!BG34","v":37065270.09040843},{"$f":"'Electrolyzer Inputs (2)'!BH34","v":70529443.359375},{"$f":"'Electrolyzer Inputs (2)'!BI34","v":31738249.51171875},{"$f":"'Electrolyzer Inputs (2)'!BJ34","v":38791193.84765625},{"$f":"'Electrolyzer Inputs (2)'!BK34","v":18750168.751687519},{"$f":"'Electrolyzer Inputs (2)'!BL34","v":9375084.3758437596},{"$f":"'Electrolyzer Inputs (2)'!BM34","v":9375084.3758437596},{"$f":"'Electrolyzer Inputs (2)'!BN34","v":0}]
[]
[null,"Carrying Charge Analysis"]
[null,null,"Project Life",null,"Yr",null,null,null,{"$f":"'Electrolyzer Inputs'!F41","v":42},{"$f":"'Electrolyzer Inputs (2)'!G40","v":42},{"$f":"'Electrolyzer Inputs (2)'!H40","v":42},{"$f":"'Electrolyzer Inputs (2)'!I40","v":42},{"$f":"'Electrolyzer Inputs (2)'!J40","v":42},{"$f":"'Electrolyzer Inputs (2)'!K40","v":42},{"$f":"'Electrolyzer Inputs (2)'!L40","v":44},{"$f":"'Electrolyzer Inputs (2)'!M40","v":44},{"$f":"'Electrolyzer Inputs (2)'!N40","v":44},{"$f":"'Electrolyzer Inputs (2)'!O40","v":38},{"$f":"'Electrolyzer Inputs (2)'!P40","v":38},{"$f":"'Electrolyzer Inputs (2)'!Q40","v":38},{"$f":"'Electrolyzer Inputs (2)'!R40","v":38},{"$f":"'Electrolyzer Inputs (2)'!S40","v":38},{"$f":"'Electrolyzer Inputs (2)'!T40","v":38},{"$f":"'Electrolyzer Inputs (2)'!U40","v":38},{"$f":"'Electrolyzer Inputs (2)'!V40","v":38},{"$f":"'Electrolyzer Inputs (2)'!W40","v":38},{"$f":"'Electrolyzer Inputs (2)'!X40","v":30},{"$f":"'Electrolyzer Inputs (2)'!Y40","v":30},{"$f":"'Electrolyzer Inputs (2)'!Z40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AA40","v":38},{"$f":"'Electrolyzer Inputs (2)'!AB40","v":38},{"$f":"'Electrolyzer Inputs (2)'!AC40","v":38},{"$f":"'Electrolyzer Inputs (2)'!AD40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AE40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AF40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AG40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AH40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AI40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AJ40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AK40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AL40","v":30},{"$f":"'Electrolyzer Inputs (2)'!AM40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AN40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AO40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AP40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AQ40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AR40","v":27},{"$f":"'Electrolyzer Inputs (2)'!AS40","v":44},{"$f":"'Electrolyzer Inputs (2)'!AT40","v":44},{"$f":"'Electrolyzer Inputs (2)'!AU40","v":44},{"$f":"'Electrolyzer Inputs (2)'!AV40","v":31},{"$f":"'Electrolyzer Inputs (2)'!AW40","v":31},{"$f":"'Electrolyzer Inputs (2)'!AX40","v":31},{"$f":"'Electrolyzer Inputs (2)'!AY40","v":31},{"$f":"'Electrolyzer Inputs (2)'!AZ40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BA40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BB40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BC40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BD40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BE40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BF40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BG40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BH40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BI40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BJ40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BK40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BL40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BM40","v":31},{"$f":"'Electrolyzer Inputs (2)'!BN40","v":0}]
[null,null,"Tax Life",null,"Yr",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5},{"$f":"'Electrolyzer Inputs'!$F$42","v":5}]
[null,null,"Income Tax Rate",null,"%",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3},{"$f":"'Electrolyzer Inputs'!$F$16","v":0.3}]
[null,null,"Variable Declining Balance Factor (1-St Line)",null,"Factor",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Debt to Captial",null,"%",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6},{"$f":"'Electrolyzer Inputs'!$F$17","v":0.6}]
[null,null,"Target Equity IRR",null,"%",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1},{"$f":"'Electrolyzer Inputs'!$F$14","v":0.1}]
[null,null,"Cost of Debt",null,"%",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06},{"$f":"'Electrolyzer Inputs'!$F$15","v":0.06}]
[null,null,"After Cost of Debt",null,"%",null,null,null,{"$f":"I16*(1-I12)","v":4.1999999999999996E-2},{"$f":"J16*(1-J12)","v":4.1999999999999996E-2},{"$f":"K16*(1-K12)","v":4.1999999999999996E-2},4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,4.1999999999999996E-2,{"$f":"AY16*(1-AY12)","v":4.1999999999999996E-2},{"$f":"AZ16*(1-AZ12)","v":4.1999999999999996E-2},{"$f":"BA16*(1-BA12)","v":4.1999999999999996E-2},{"$f":"BB16*(1-BB12)","v":4.1999999999999996E-2},{"$f":"BC16*(1-BC12)","v":4.1999999999999996E-2},{"$f":"BD16*(1-BD12)","v":4.1999999999999996E-2},{"$f":"BE16*(1-BE12)","v":4.1999999999999996E-2},{"$f":"BF16*(1-BF12)","v":4.1999999999999996E-2},{"$f":"BG16*(1-BG12)","v":4.1999999999999996E-2},{"$f":"BH16*(1-BH12)","v":4.1999999999999996E-2},{"$f":"BI16*(1-BI12)","v":4.1999999999999996E-2},{"$f":"BJ16*(1-BJ12)","v":4.1999999999999996E-2},{"$f":"BK16*(1-BK12)","v":4.1999999999999996E-2},{"$f":"BL16*(1-BL12)","v":4.1999999999999996E-2},{"$f":"BM16*(1-BM12)","v":4.1999999999999996E-2},{"$f":"BN16*(1-BN12)","v":4.1999999999999996E-2},{"$f":"BO16*(1-BO12)","v":4.1999999999999996E-2},{"$f":"BP16*(1-BP12)","v":4.1999999999999996E-2},{"$f":"BQ16*(1-BQ12)","v":4.1999999999999996E-2}]
[null,null,"WACC",null,"%",null,null,null,{"$f":"I17*I14+I15*(1-I14)","v":6.5200000000000008E-2},{"$f":"J17*J14+J15*(1-J14)","v":6.5200000000000008E-2},{"$f":"K17*K14+K15*(1-K14)","v":6.5200000000000008E-2},6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,{"$f":"AY17*AY14+AY15*(1-AY14)","v":6.5200000000000008E-2},{"$f":"AZ17*AZ14+AZ15*(1-AZ14)","v":6.5200000000000008E-2},{"$f":"BA17*BA14+BA15*(1-BA14)","v":6.5200000000000008E-2},{"$f":"BB17*BB14+BB15*(1-BB14)","v":6.5200000000000008E-2},{"$f":"BC17*BC14+BC15*(1-BC14)","v":6.5200000000000008E-2},{"$f":"BD17*BD14+BD15*(1-BD14)","v":6.5200000000000008E-2},{"$f":"BE17*BE14+BE15*(1-BE14)","v":6.5200000000000008E-2},{"$f":"BF17*BF14+BF15*(1-BF14)","v":6.5200000000000008E-2},{"$f":"BG17*BG14+BG15*(1-BG14)","v":6.5200000000000008E-2},{"$f":"BH17*BH14+BH15*(1-BH14)","v":6.5200000000000008E-2},{"$f":"BI17*BI14+BI15*(1-BI14)","v":6.5200000000000008E-2},{"$f":"BJ17*BJ14+BJ15*(1-BJ14)","v":6.5200000000000008E-2},{"$f":"BK17*BK14+BK15*(1-BK14)","v":6.5200000000000008E-2},{"$f":"BL17*BL14+BL15*(1-BL14)","v":6.5200000000000008E-2},{"$f":"BM17*BM14+BM15*(1-BM14)","v":6.5200000000000008E-2},{"$f":"BN17*BN14+BN15*(1-BN14)","v":6.5200000000000008E-2},{"$f":"BO17*BO14+BO15*(1-BO14)","v":6.5200000000000008E-2},{"$f":"BP17*BP14+BP15*(1-BP14)","v":6.5200000000000008E-2},{"$f":"BQ17*BQ14+BQ15*(1-BQ14)","v":6.5200000000000008E-2}]
[]
[null,null,"Required Nominal Project IRR",null,"% p.a.",null,null,null,{"$f":"I18","v":6.5200000000000008E-2},{"$f":"J18","v":6.5200000000000008E-2},{"$f":"K18","v":6.5200000000000008E-2},6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,{"$f":"AY18","v":6.5200000000000008E-2},6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2]
[]
[null,null,"Inflation",null,"% p.a.",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03},{"$f":"'Electrolyzer Inputs'!$F$13","v":0.03}]
[null,null,"Degradation in Equipment",null,"% p.a.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Shield Value (Function)",null,"%",null,null,null,{"$f":"tax_dep_shield(I11,I13,I20,I12)","v":0.23395253260130025},{"$f":"tax_dep_shield(J11,J13,J20,J12)","v":0.23395253260130025},{"$f":"tax_dep_shield(K11,K13,K20,K12)","v":0.23395253260130025},{"$f":"tax_dep_shield(L11,L13,L20,L12)","v":0.23395253260130025},{"$f":"tax_dep_shield(M11,M13,M20,M12)","v":0.23395253260130025},{"$f":"tax_dep_shield(N11,N13,N20,N12)","v":0.23395253260130025},{"$f":"tax_dep_shield(O11,O13,O20,O12)","v":0.23395253260130025},{"$f":"tax_dep_shield(P11,P13,P20,P12)","v":0.23395253260130025},{"$f":"tax_dep_shield(Q11,Q13,Q20,Q12)","v":0.23395253260130025},{"$f":"tax_dep_shield(R11,R13,R20,R12)","v":0.23395253260130025},{"$f":"tax_dep_shield(S11,S13,S20,S12)","v":0.23395253260130025},{"$f":"tax_dep_shield(T11,T13,T20,T12)","v":0.23395253260130025},{"$f":"tax_dep_shield(U11,U13,U20,U12)","v":0.23395253260130025},{"$f":"tax_dep_shield(V11,V13,V20,V12)","v":0.23395253260130025},{"$f":"tax_dep_shield(W11,W13,W20,W12)","v":0.23395253260130025},{"$f":"tax_dep_shield(X11,X13,X20,X12)","v":0.23395253260130025},{"$f":"tax_dep_shield(Y11,Y13,Y20,Y12)","v":0.23395253260130025},{"$f":"tax_dep_shield(Z11,Z13,Z20,Z12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AA11,AA13,AA20,AA12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AB11,AB13,AB20,AB12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AC11,AC13,AC20,AC12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AD11,AD13,AD20,AD12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AE11,AE13,AE20,AE12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AF11,AF13,AF20,AF12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AG11,AG13,AG20,AG12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AH11,AH13,AH20,AH12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AI11,AI13,AI20,AI12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AJ11,AJ13,AJ20,AJ12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AK11,AK13,AK20,AK12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AL11,AL13,AL20,AL12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AM11,AM13,AM20,AM12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AN11,AN13,AN20,AN12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AO11,AO13,AO20,AO12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AP11,AP13,AP20,AP12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AQ11,AQ13,AQ20,AQ12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AR11,AR13,AR20,AR12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AS11,AS13,AS20,AS12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AT11,AT13,AT20,AT12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AU11,AU13,AU20,AU12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AV11,AV13,AV20,AV12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AW11,AW13,AW20,AW12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AX11,AX13,AX20,AX12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AY11,AY13,AY20,AY12)","v":0.23395253260130025},{"$f":"tax_dep_shield(AZ11,AZ13,AZ20,AZ12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BA11,BA13,BA20,BA12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BB11,BB13,BB20,BB12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BC11,BC13,BC20,BC12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BD11,BD13,BD20,BD12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BE11,BE13,BE20,BE12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BF11,BF13,BF20,BF12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BG11,BG13,BG20,BG12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BH11,BH13,BH20,BH12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BI11,BI13,BI20,BI12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BJ11,BJ13,BJ20,BJ12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BK11,BK13,BK20,BK12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BL11,BL13,BL20,BL12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BM11,BM13,BM20,BM12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BN11,BN13,BN20,BN12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BO11,BO13,BO20,BO12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BP11,BP13,BP20,BP12)","v":0.23395253260130025},{"$f":"tax_dep_shield(BQ11,BQ13,BQ20,BQ12)","v":0.23395253260130025}]
[]
[null,null,"Levelizing Factor with PMT",null,"%",null,null,null,{"$f":"PMT(I20,I10,-1)","v":7.0141593314179462E-2},{"$f":"PMT(J20,J10,-1)","v":7.0141593314179462E-2},{"$f":"PMT(K20,K10,-1)","v":7.0141593314179462E-2},7.0141593314179462E-2,7.0141593314179462E-2,7.0141593314179462E-2,6.9516343284863849E-2,6.9516343284863849E-2,6.9516343284863849E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.1703651764602444E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.673628688989835E-2,7.9677535266041696E-2,7.9677535266041696E-2,7.9677535266041696E-2,7.9677535266041696E-2,7.9677535266041696E-2,7.9677535266041696E-2,6.9516343284863849E-2,6.9516343284863849E-2,6.9516343284863849E-2,{"$f":"PMT(AY20,AY10,-1)","v":7.5914124740070171E-2},7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,7.5914124740070171E-2,{"$error":"#NUM!"}]
[null,null,"Capital Recovery Pre-Tax",null,"USD/yr",null,null,null,{"$f":"I26*I7","v":68497581.223228663},{"$f":"J26*J7","v":30823911.550452895},{"$f":"K26*K7","v":37673669.67277576},49415324.29630667,22236895.933338005,27178428.362968668,29356534.530625239,13210440.538781358,16146093.991843881,40021053.101526119,18009473.895686753,22011579.205839362,46237427.618668601,21340351.208616279,24897076.410052322,58847635.151032746,27160446.992784344,31687188.158248402,1077484.1389706021,430993.65558824089,646490.48338236124,2689153.167602411,1210118.925421085,1479034.2421813258,112046.07143141588,36837.064580191523,75209.00685122436,1319994.8141235295,529532.80334025307,790462.01078327652,4834864.7261501374,2263944.5939909373,2570920.1321592,398391.26185515081,215131.28140178145,183259.98045336935,796782.52371030161,215131.28140178145,581651.24230852013,139033.93787641992,69516.96893820996,69516.96893820996,{"$f":"AY26*AY7","v":338322.32263895124},{"$f":"AZ26*AZ7","v":138712.15228196999},{"$f":"BA26*BA7","v":199610.17035698122},{"$f":"BB26*BB7","v":150496.44788593406},{"$f":"BC26*BC7","v":57188.650196654948},{"$f":"BD26*BD7","v":93307.797689279105},{"$f":"BE26*BE7","v":11031028.896270307},{"$f":"BF26*BF7","v":5184583.5812470438},{"$f":"BG26*BG7","v":5846445.315023263},{"$f":"BH26*BH7","v":4466313.5510597732},{"$f":"BI26*BI7","v":1652536.013892116},{"$f":"BJ26*BJ7","v":2813777.5371676576},{"$f":"BK26*BK7","v":5354180.9610313075},{"$f":"BL26*BL7","v":2409381.4324640883},{"$f":"BM26*BM7","v":2944799.5285672192},{"$f":"BN26*BN7","v":1423402.6495129722},{"$f":"BO26*BO7","v":711701.32475648611},{"$f":"BP26*BP7","v":711701.32475648611},{"$f":"BQ26*BQ7","v":{"$error":"#NUM!"}}]
[]
[null,null,"Capital Cost Recovery Base",null,"USD/yr",null,null,null,{"$f":"I26*I7","v":68497581.223228663},{"$f":"J26*J7","v":30823911.550452895},{"$f":"K26*K7","v":37673669.67277576},49415324.29630667,22236895.933338005,27178428.362968668,29356534.530625239,13210440.538781358,16146093.991843881,40021053.101526119,18009473.895686753,22011579.205839362,46237427.618668601,21340351.208616279,24897076.410052322,58847635.151032746,27160446.992784344,31687188.158248402,1077484.1389706021,430993.65558824089,646490.48338236124,2689153.167602411,1210118.925421085,1479034.2421813258,112046.07143141588,36837.064580191523,75209.00685122436,1319994.8141235295,529532.80334025307,790462.01078327652,4834864.7261501374,2263944.5939909373,2570920.1321592,398391.26185515081,215131.28140178145,183259.98045336935,796782.52371030161,215131.28140178145,581651.24230852013,139033.93787641992,69516.96893820996,69516.96893820996,{"$f":"AY26*AY7","v":338322.32263895124},138712.15228196999,199610.17035698122,150496.44788593406,57188.650196654948,93307.797689279105,11031028.896270307,5184583.5812470438,5846445.315023263,4466313.5510597732,1652536.013892116,2813777.5371676576,5354180.9610313075,2409381.4324640883,2944799.5285672192,1423402.6495129722,711701.32475648611,711701.32475648611,{"$error":"#NUM!"}]
[null,null,"IRR Adjusted for Degradation",null,"% p.a.",null,null,null,{"$f":"(1+I20)/(1-I23)-1","v":6.5199999999999925E-2},6.5199999999999925E-2,{"$f":"(1+K20)/(1-K23)-1","v":6.5199999999999925E-2},6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,{"$f":"(1+AY20)/(1-AY23)-1","v":6.5199999999999925E-2},6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2]
[null,null,"Nominal Levelizing Factor with Degradation",null,"% p.a.",null,null,null,{"$f":"PMT(I30,I10,-1)","v":7.0141593314179379E-2},{"$f":"PMT(J30,J10,-1)","v":7.0141593314179379E-2},{"$f":"PMT(K30,K10,-1)","v":7.0141593314179379E-2},7.0141593314179379E-2,7.0141593314179379E-2,7.0141593314179379E-2,6.9516343284863766E-2,6.9516343284863766E-2,6.9516343284863766E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.1703651764602361E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.6736286889898281E-2,7.9677535266041641E-2,7.9677535266041641E-2,7.9677535266041641E-2,7.9677535266041641E-2,7.9677535266041641E-2,7.9677535266041641E-2,6.9516343284863766E-2,6.9516343284863766E-2,6.9516343284863766E-2,{"$f":"PMT(AY30,AY10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(AZ30,AZ10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BA30,BA10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BB30,BB10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BC30,BC10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BD30,BD10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BE30,BE10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BF30,BF10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BG30,BG10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BH30,BH10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BI30,BI10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BJ30,BJ10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BK30,BK10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BL30,BL10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BM30,BM10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BN30,BN10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BO30,BO10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BP30,BP10,-1)","v":7.5914124740070102E-2},{"$f":"PMT(BQ30,BQ10,-1)","v":{"$error":"#NUM!"}}]
[null,null,"PMT Factor Adjusted for Paying Taxes",null,"% p.a.",null,null,null,{"$f":"I31/(1-I12)","v":0.1002022761631134},{"$f":"J31/(1-J12)","v":0.1002022761631134},{"$f":"K31/(1-K12)","v":0.1002022761631134},0.1002022761631134,0.1002022761631134,0.1002022761631134,9.9309061835519671E-2,9.9309061835519671E-2,9.9309061835519671E-2,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10243378823514623,0.10243378823514623,0.10243378823514623,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.10962326698556898,0.11382505038005949,0.11382505038005949,0.11382505038005949,0.11382505038005949,0.11382505038005949,0.11382505038005949,9.9309061835519671E-2,9.9309061835519671E-2,9.9309061835519671E-2,{"$f":"AY31/(1-AY12)","v":0.10844874962867158},{"$f":"AZ31/(1-AZ12)","v":0.10844874962867158},{"$f":"BA31/(1-BA12)","v":0.10844874962867158},{"$f":"BB31/(1-BB12)","v":0.10844874962867158},{"$f":"BC31/(1-BC12)","v":0.10844874962867158},{"$f":"BD31/(1-BD12)","v":0.10844874962867158},{"$f":"BE31/(1-BE12)","v":0.10844874962867158},{"$f":"BF31/(1-BF12)","v":0.10844874962867158},{"$f":"BG31/(1-BG12)","v":0.10844874962867158},{"$f":"BH31/(1-BH12)","v":0.10844874962867158},{"$f":"BI31/(1-BI12)","v":0.10844874962867158},{"$f":"BJ31/(1-BJ12)","v":0.10844874962867158},{"$f":"BK31/(1-BK12)","v":0.10844874962867158},{"$f":"BL31/(1-BL12)","v":0.10844874962867158},{"$f":"BM31/(1-BM12)","v":0.10844874962867158},{"$f":"BN31/(1-BN12)","v":0.10844874962867158},{"$f":"BO31/(1-BO12)","v":0.10844874962867158},{"$f":"BP31/(1-BP12)","v":0.10844874962867158},{"$f":"BQ31/(1-BQ12)","v":{"$error":"#NUM!"}}]
[null,null,"PMT Factor Adjust for Tax Depreciation Shield",null,"% p.a.",null,null,null,{"$f":"I32*(1-I24)","v":7.6759699882338134E-2},{"$f":"J32*(1-J24)","v":7.6759699882338134E-2},{"$f":"K32*(1-K24)","v":7.6759699882338134E-2},7.6759699882338134E-2,7.6759699882338134E-2,7.6759699882338134E-2,7.6075455308840717E-2,7.6075455308840717E-2,7.6075455308840717E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,7.8469144053588499E-2,7.8469144053588499E-2,7.8469144053588499E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.3976626042266619E-2,8.7195391570173988E-2,8.7195391570173988E-2,8.7195391570173988E-2,8.7195391570173988E-2,8.7195391570173988E-2,8.7195391570173988E-2,7.6075455308840717E-2,7.6075455308840717E-2,7.6075455308840717E-2,{"$f":"AY32*(1-AY24)","v":8.3076889995599548E-2},{"$f":"AZ32*(1-AZ24)","v":8.3076889995599548E-2},{"$f":"BA32*(1-BA24)","v":8.3076889995599548E-2},{"$f":"BB32*(1-BB24)","v":8.3076889995599548E-2},{"$f":"BC32*(1-BC24)","v":8.3076889995599548E-2},{"$f":"BD32*(1-BD24)","v":8.3076889995599548E-2},{"$f":"BE32*(1-BE24)","v":8.3076889995599548E-2},{"$f":"BF32*(1-BF24)","v":8.3076889995599548E-2},{"$f":"BG32*(1-BG24)","v":8.3076889995599548E-2},{"$f":"BH32*(1-BH24)","v":8.3076889995599548E-2},{"$f":"BI32*(1-BI24)","v":8.3076889995599548E-2},{"$f":"BJ32*(1-BJ24)","v":8.3076889995599548E-2},{"$f":"BK32*(1-BK24)","v":8.3076889995599548E-2},{"$f":"BL32*(1-BL24)","v":8.3076889995599548E-2},{"$f":"BM32*(1-BM24)","v":8.3076889995599548E-2},{"$f":"BN32*(1-BN24)","v":8.3076889995599548E-2},{"$f":"BO32*(1-BO24)","v":8.3076889995599548E-2},{"$f":"BP32*(1-BP24)","v":8.3076889995599548E-2},{"$f":"BQ32*(1-BQ24)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Construction Timing",null,"Year",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Construction Factor",null,"Factor",null,null,null,{"$f":"FV(I20,I35,-1/I35)","v":1.0666170133333317},1.0666170133333317,{"$f":"FV(K20,K35,-1/K35)","v":1.0666170133333317},1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,{"$f":"FV(AY20,AY35,-1/AY35)","v":1.0666170133333317},1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317,1.0666170133333317]
[null,null,"Capital Cost Recovery with Degradation",null,"USD/yr",null,null,null,{"$f":"I33*I7*I36","v":79954218.710606009},{"$f":"J33*J7*J36","v":35979398.419772707},{"$f":"K33*K7*K36","v":43974820.290833302},57680338.135831721,25956152.161124278,31724185.974707443,34266593.659676567,15419967.146854455,18846626.51282211,46714817.889409989,21021668.050234493,25693149.839175493,53970918.891150162,24909654.872838534,29061264.018311623,68690260.406918362,31703197.110885397,36987063.296032958,1257699.9211652435,503079.96846609743,754619.95269914612,3138930.4070183565,1412518.6831582605,1726411.723860096,130786.45903855097,42998.287903085242,87788.171135465702,1540771.9831938881,618100.38860685029,922671.59458703757,5643525.2872799383,2642603.1107104472,3000922.1765694912,465024.62589086505,251113.29798106715,213911.32790979792,930049.2517817301,251113.29798106715,678935.953800663,162288.21045433279,81144.105227166394,81144.105227166394,{"$f":"AY33*AY7*AY36","v":394908.79087832262},{"$f":"AZ33*AZ7*AZ36","v":161912.60426011228},{"$f":"BA33*BA7*BA36","v":232996.18661821037},{"$f":"BB33*BB7*BB36","v":175667.89504912862},{"$f":"BC33*BC7*BC36","v":66753.800118668878},{"$f":"BD33*BD7*BD36","v":108914.09493045973},{"$f":"BE33*BE7*BE36","v":12876035.638413435},{"$f":"BF33*BF7*BF36","v":6051736.7500543138},{"$f":"BG33*BG7*BG36","v":6824298.888359121},{"$f":"BH33*BH7*BH36","v":5213331.6843380434},{"$f":"BI33*BI7*BI36","v":1928932.7232050761},{"$f":"BJ33*BJ7*BJ36","v":3284398.9611329674},{"$f":"BK33*BK7*BK36","v":6249700.324152289},{"$f":"BL33*BL7*BL36","v":2812365.1458685305},{"$f":"BM33*BM7*BM36","v":3437335.1782837589},{"$f":"BN33*BN7*BN36","v":1661475.4086210337},{"$f":"BO33*BO7*BO36","v":830737.70431051683},{"$f":"BP33*BP7*BP36","v":830737.70431051683},{"$f":"BQ33*BQ7*BQ36","v":{"$error":"#NUM!"}}]
[]
[null,null,"Real IRR",null,"% p.a.",null,null,null,{"$f":"(1+I20)/(1+I22)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,{"$f":"(1+K20)/(1+K22)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,{"$f":"(1+AY20)/(1+AY22)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2]
[null,null,"Levelizing Factor with Real IRR",null,"% p.a.",null,null,null,{"$f":"(1+I39)/(1-I23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,{"$f":"(1+K39)/(1-K23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,{"$f":"(1+AY39)/(1-AY23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2]
[null,null,"Real IRR Adjusted for Degradation",null,"% p.a.",null,null,null,{"$f":"(1+I39)/(1-I23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,{"$f":"(1+K39)/(1-K23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,{"$f":"(1+AY39)/(1-AY23)-1","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2]
[null,null,"Levelizing Factor with Real IRR and Degradation",null,"% p.a.",null,null,null,{"$f":"PMT(I41,I10,-1)","v":4.5193457900002593E-2},{"$f":"PMT(J41,J10,-1)","v":4.5193457900002593E-2},{"$f":"PMT(K41,K10,-1)","v":4.5193457900002593E-2},4.5193457900002593E-2,4.5193457900002593E-2,4.5193457900002593E-2,4.4265776467099928E-2,4.4265776467099928E-2,4.4265776467099928E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,4.7391776958802298E-2,4.7391776958802298E-2,4.7391776958802298E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.3810621209587434E-2,5.7302868759445805E-2,5.7302868759445805E-2,5.7302868759445805E-2,5.7302868759445805E-2,5.7302868759445805E-2,5.7302868759445805E-2,4.4265776467099928E-2,4.4265776467099928E-2,4.4265776467099928E-2,{"$f":"PMT(AY41,AY10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(AZ41,AZ10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BA41,BA10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BB41,BB10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BC41,BC10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BD41,BD10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BE41,BE10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BF41,BF10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BG41,BG10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BH41,BH10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BI41,BI10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BJ41,BJ10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BK41,BK10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BL41,BL10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BM41,BM10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BN41,BN10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BO41,BO10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BP41,BP10,-1)","v":5.2807957149567215E-2},{"$f":"PMT(BQ41,BQ10,-1)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Adj for Tax on Inc (Divide by (1-t))",null,"%",null,null,null,{"$f":"I42/(1-I12)","v":6.4562082714289426E-2},{"$f":"J42/(1-J12)","v":6.4562082714289426E-2},{"$f":"K42/(1-K12)","v":6.4562082714289426E-2},6.4562082714289426E-2,6.4562082714289426E-2,6.4562082714289426E-2,6.323682352442847E-2,6.323682352442847E-2,6.323682352442847E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,6.7702538512574711E-2,6.7702538512574711E-2,6.7702538512574711E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,7.6872316013696332E-2,8.1861241084922584E-2,8.1861241084922584E-2,8.1861241084922584E-2,8.1861241084922584E-2,8.1861241084922584E-2,8.1861241084922584E-2,6.323682352442847E-2,6.323682352442847E-2,6.323682352442847E-2,{"$f":"AY42/(1-AY12)","v":7.5439938785096028E-2},7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,7.5439938785096028E-2,{"$error":"#NUM!"}]
[null,null,"Adj for Tax Shield",null,"%",null,null,null,{"$f":"I44*(1-I24)","v":4.9457619953266786E-2},4.9457619953266786E-2,{"$f":"K44*(1-K24)","v":4.9457619953266786E-2},4.9457619953266786E-2,4.9457619953266786E-2,4.9457619953266786E-2,4.8442408507226947E-2,4.8442408507226947E-2,4.8442408507226947E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.1863358164020795E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,5.8887842995364585E-2,6.2709596411219343E-2,6.2709596411219343E-2,6.2709596411219343E-2,6.2709596411219343E-2,6.2709596411219343E-2,6.2709596411219343E-2,4.8442408507226947E-2,4.8442408507226947E-2,4.8442408507226947E-2,{"$f":"AY44*(1-AY24)","v":5.7790574047035755E-2},5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,5.7790574047035755E-2,{"$error":"#NUM!"}]
[]
[null,null,"Construction Real",null,"Factor",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Final Real Capital Cost Recovery with Degradation",null,"USD/yr",null,null,null,{"$f":"I45*I7","v":48298408.687155113},{"$f":"J45*J7","v":21734283.909219801},{"$f":"K45*K7","v":26564124.777935311},34843296.444195636,15679483.399888039,19163813.044307601,20457077.730075356,9205684.9785339087,11251392.751541445,28947287.342071015,13026279.303931957,15921008.038139058,33443600.29308603,15435507.827578166,18008092.465507861,42564582.191200383,19645191.780554023,22919390.41064636,826867.17558716191,330746.87023486482,496120.30535229715,1945068.4931241611,875280.82190587267,1069787.6712182886,85984.763273308854,28268.963267937157,57715.800005371697,1012971.1837677482,406366.34697659663,606604.83679115155,3710301.4289167523,1737363.367508638,1972938.0614081144,313550.8040161549,169317.43416872364,144233.36984743126,627101.6080323098,169317.43416872364,457784.17386358615,96885.688986526759,48442.844493263379,48442.844493263379,{"$f":"AY45*AY7","v":257552.0867187352},105596.35555468142,151955.73116405375,114567.2975239771,43535.573059111302,71031.724464865794,8397508.2954280656,3946828.8988511907,4450679.3965768749,3400036.8821160756,1258013.6463829479,2142023.2357331282,4075937.0189561751,1834171.6585302788,2241765.3604258965,1083583.0156388136,541791.5078194068,541791.5078194068,{"$error":"#NUM!"}]
[]
[null,"Operating Cost Analysis"]
[null,null,"Total Operating Costs",null,"USD/yr",null,null,null,{"$f":"'Electrolyzer Inputs'!F59","v":51744088.880859375},{"$f":"'Electrolyzer Inputs (2)'!G56","v":37095666.029296875},{"$f":"'Electrolyzer Inputs (2)'!H56","v":14648422.8515625},{"$f":"'Electrolyzer Inputs (2)'!I56","v":10567622.282608697},{"$f":"'Electrolyzer Inputs (2)'!J56","v":34407574.288043484},{"$f":"'Electrolyzer Inputs (2)'!K56","v":10567622.282608697},{"$f":"'Electrolyzer Inputs (2)'!L56","v":6334453.125},{"$f":"'Electrolyzer Inputs (2)'!M56","v":32082738.1875},{"$f":"'Electrolyzer Inputs (2)'!N56","v":6334453.125},{"$f":"'Electrolyzer Inputs (2)'!O56","v":69426873.267326742},{"$f":"'Electrolyzer Inputs (2)'!P56","v":38292300.417338714},{"$f":"'Electrolyzer Inputs (2)'!Q56","v":69426873.267326742},{"$f":"'Electrolyzer Inputs (2)'!R56","v":12896812.500000002},{"$f":"'Electrolyzer Inputs (2)'!S56","v":33916037.51250001},{"$f":"'Electrolyzer Inputs (2)'!T56","v":12896812.500000002},{"$f":"'Electrolyzer Inputs (2)'!U56","v":16414124.999999998},{"$f":"'Electrolyzer Inputs (2)'!V56","v":43165865.924999997},{"$f":"'Electrolyzer Inputs (2)'!W56","v":16414124.999999998},{"$f":"'Electrolyzer Inputs (2)'!X56","v":421241.70297029708},{"$f":"'Electrolyzer Inputs (2)'!Y56","v":341907.84891089122},{"$f":"'Electrolyzer Inputs (2)'!Z56","v":421241.70297029708},{"$f":"'Electrolyzer Inputs (2)'!AA56","v":2000198.0198019804},{"$f":"'Electrolyzer Inputs (2)'!AB56","v":1709539.2445544556},{"$f":"'Electrolyzer Inputs (2)'!AC56","v":2000198.0198019804},{"$f":"'Electrolyzer Inputs (2)'!AD56","v":21902.168316831685},{"$f":"'Electrolyzer Inputs (2)'!AE56","v":34190.784891089104},{"$f":"'Electrolyzer Inputs (2)'!AF56","v":21902.168316831685},{"$f":"'Electrolyzer Inputs (2)'!AG56","v":258025.54455445547},{"$f":"'Electrolyzer Inputs (2)'!AH56","v":683815.69782178232},{"$f":"'Electrolyzer Inputs (2)'!AI56","v":258025.54455445547},{"$f":"'Electrolyzer Inputs (2)'!AJ56","v":945093.56435643567},{"$f":"'Electrolyzer Inputs (2)'!AK56","v":3419078.4891089112},{"$f":"'Electrolyzer Inputs (2)'!AL56","v":945093.56435643567},{"$f":"'Electrolyzer Inputs (2)'!AM56","v":75000.675006750083},{"$f":"'Electrolyzer Inputs (2)'!AN56","v":341877.07689676905},{"$f":"'Electrolyzer Inputs (2)'!AO56","v":75000.675006750083},{"$f":"'Electrolyzer Inputs (2)'!AP56","v":150001.35001350017},{"$f":"'Electrolyzer Inputs (2)'!AQ56","v":341877.07689676905},{"$f":"'Electrolyzer Inputs (2)'!AR56","v":150001.35001350017},{"$f":"'Electrolyzer Inputs (2)'!AS56","v":30000.270002700028},{"$f":"'Electrolyzer Inputs (2)'!AT56","v":341877.07689676911},{"$f":"'Electrolyzer Inputs (2)'!AU56","v":30000.270002700028},{"$f":"'Electrolyzer Inputs (2)'!AV56","v":133699.35718709778},{"$f":"'Electrolyzer Inputs (2)'!AW56","v":121555.36336800743},{"$f":"'Electrolyzer Inputs (2)'!AX56","v":133699.35718709778},{"$f":"'Electrolyzer Inputs (2)'!AY56","v":39649.12943440595},{"$f":"'Electrolyzer Inputs (2)'!AZ56","v":111974.82051831683},{"$f":"'Electrolyzer Inputs (2)'!BA56","v":39649.12943440595},{"$f":"'Electrolyzer Inputs (2)'!BB56","v":2906186.150216585},{"$f":"'Electrolyzer Inputs (2)'!BC56","v":4028992.2300046417},{"$f":"'Electrolyzer Inputs (2)'!BD56","v":2906186.150216585},{"$f":"'Electrolyzer Inputs (2)'!BE56","v":1765012.8614480202},{"$f":"'Electrolyzer Inputs (2)'!BF56","v":3724765.4752758048},{"$f":"'Electrolyzer Inputs (2)'!BG56","v":1765012.8614480202},{"$f":"'Electrolyzer Inputs (2)'!BH56","v":1410588.8671875},{"$f":"'Electrolyzer Inputs (2)'!BI56","v":3709566.6029296876},{"$f":"'Electrolyzer Inputs (2)'!BJ56","v":1410588.8671875},{"$f":"'Electrolyzer Inputs (2)'!BK56","v":562505.06255062553},{"$f":"'Electrolyzer Inputs (2)'!BL56","v":3205097.5959072094},{"$f":"'Electrolyzer Inputs (2)'!BM56","v":562505.06255062553},{"$f":"'Electrolyzer Inputs (2)'!BN56","v":0}]
[]
[null,null,"Degradation for Input Cost (eg electricity input)",null,"%",null,null,null,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,0,0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},{"$f":"'Electrolyzer Inputs'!$F$21","v":5.0000000000000001E-3},0,5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0]
[]
[null,null,"Nominal IRR",null,"% p.a.",null,null,null,{"$f":"I20","v":6.5200000000000008E-2},{"$f":"J20","v":6.5200000000000008E-2},{"$f":"K20","v":6.5200000000000008E-2},6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,{"$f":"AY20","v":6.5200000000000008E-2},6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2,6.5200000000000008E-2]
[null,null,"Real IRR",null,"% p.a.",null,null,null,{"$f":"I39","v":3.4174757281553392E-2},{"$f":"J39","v":3.4174757281553392E-2},{"$f":"K39","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,{"$f":"AY39","v":3.4174757281553392E-2},3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2]
[null,null,"Nominal Adjusted for Degradation",null,"% p.a.",null,null,null,{"$f":"(1+I55)/(1-I53)-1","v":7.0552763819095476E-2},{"$f":"(1+J55)/(1-J53)-1","v":7.0552763819095476E-2},{"$f":"(1+K55)/(1-K53)-1","v":6.5199999999999925E-2},7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,6.5199999999999925E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,{"$f":"(1+AY55)/(1-AY53)-1","v":7.0552763819095476E-2},7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,7.0552763819095476E-2,7.0552763819095476E-2,6.5199999999999925E-2,6.5199999999999925E-2]
[]
[null,null,"Inflation Factor for Nominal Cost",null,"Factor",null,null,null,{"$f":"PV(I56,I10,-1)/PV(I55,I10,-1)","v":1.5520297975290687},{"$f":"PV(J56,J10,-1)/PV(J55,J10,-1)","v":1.5520297975290687},{"$f":"PV(K56,K10,-1)/PV(K55,K10,-1)","v":1.5520297975290687},1.5520297975290687,1.5520297975290687,1.5520297975290687,1.5704309024496879,1.5704309024496879,1.5704309024496879,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.426043505259261,1.426043505259261,1.426043505259261,1.5129977469917308,1.5129977469917308,1.5129977469917308,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.426043505259261,1.3904632872836367,1.3904632872836367,1.3904632872836367,1.3904632872836367,1.3904632872836367,1.3904632872836367,1.5704309024496879,1.5704309024496879,1.5704309024496879,{"$f":"PV(AY56,AY10,-1)/PV(AY55,AY10,-1)","v":1.4375508699391604},1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,1.4375508699391604,{"$error":"#DIV/0!"}]
[null,null,"Degradation Factor for Nominal Cost",null,"Factor",null,null,null,{"$f":"PV(I56,I10,-1)/PV(I57,I10,-1)","v":1.6556258843353033},{"$f":"PV(J56,J10,-1)/PV(J57,J10,-1)","v":1.6556258843353033},{"$f":"PV(K56,K10,-1)/PV(K57,K10,-1)","v":1.5520297975290667},1.6556258843353033,1.6556258843353033,1.5520297975290667,1.6773809982947954,1.6773809982947954,1.5704309024496856,1.6093691480109242,1.6093691480109242,1.5129977469917291,1.6093691480109242,1.6093691480109242,1.5129977469917291,1.5129977469917291,1.5129977469917291,1.6093691480109242,1.5059172992538372,1.4260435052592593,1.4260435052592593,1.6093691480109242,1.6093691480109242,1.5129977469917291,1.5059172992538372,1.5059172992538372,1.4260435052592593,1.5059172992538372,1.5059172992538372,1.4260435052592593,1.5059172992538372,1.5059172992538372,1.4260435052592593,1.4634831275226652,1.4634831275226652,1.3904632872836351,1.3904632872836351,1.4634831275226652,1.4634831275226652,1.6773809982947954,1.6773809982947954,1.5704309024496856,{"$f":"PV(AY56,AY10,-1)/PV(AY57,AY10,-1)","v":1.5196317039539067},1.5196317039539067,1.4375508699391584,1.5196317039539067,1.5196317039539067,1.4375508699391584,1.5196317039539067,1.5196317039539067,1.4375508699391584,1.5196317039539067,1.5196317039539067,1.4375508699391584,1.5196317039539067,1.5196317039539067,1.4375508699391584,1.5196317039539067,1.5196317039539067,1.4375508699391584,{"$error":"#DIV/0!"}]
[null,null,"Adjusted Nominal Cost for LCOE Calc",null,"USD/yr",null,null,null,{"$f":"I60*I51","v":85668852.912497342},{"$f":"J60*J51","v":61416544.874761708},{"$f":"K60*K51","v":22734788.7524307},17496028.986965481,56966070.608474635,16401264.67164083,10625291.306464085,53814975.408979304,9947820.937618982,111733467.87930006,61626446.898030765,105042702.83414567,20755732.145181641,54583424.395398691,19512848.255874772,24834534.143840611,65309857.891472042,26416386.36659481,634355.16767011688,487575.46733654052,600708.99466514215,3219056.9829818509,2751279.7174998433,3026295.0974977142,32982.854159486131,51488.494442557807,31233.444879312945,388565.13119394623,1029769.8888511565,367955.65200286487,1423232.7479778263,5148849.4442557823,1347744.5393128188,109762.2224251896,500331.33372519026,104285.6851183773,208571.37023675459,500331.33372519026,219524.44485037919,50321.882846242377,573458.11253920908,47113.351094074438,{"$f":"AY60*AY51","v":203173.78197977139},{"$f":"AZ60*AZ51","v":184719.38395966141},{"$f":"BA60*BA51","v":192199.62723461867},{"$f":"BB60*BB51","v":60252.074122695311},{"$f":"BC60*BC51","v":170160.48730418266},{"$f":"BD60*BD51","v":56997.640510760561},{"$f":"BE60*BE51","v":4416332.6114608729},{"$f":"BF60*BF51","v":6122584.3276990037},{"$f":"BG60*BG51","v":4177790.4284489853},{"$f":"BH60*BH51","v":2682169.5021428154},{"$f":"BI60*BI51","v":5660271.706022054},{"$f":"BJ60*BJ51","v":2537295.7744284049},{"$f":"BK60*BK51","v":2143575.5638225516},{"$f":"BL60*BL51","v":5637175.0177405467},{"$f":"BM60*BM51","v":2027793.2531518824},{"$f":"BN60*BN51","v":854800.52668650588},{"$f":"BO60*BO51","v":4870567.9210070428},{"$f":"BP60*BP51","v":808629.64201483247},{"$f":"BQ60*BQ51","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Real IRR without Degradation",null,"% p.a.",null,null,null,{"$f":"I39","v":3.4174757281553392E-2},{"$f":"(1+J39)/(1-J53)-1","v":3.9371615358345213E-2},{"$f":"(1+K39)/(1-K53)-1","v":3.4174757281553392E-2},3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,{"$f":"(1+AY39)/(1-AY53)-1","v":3.9371615358345213E-2},3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.9371615358345213E-2,3.9371615358345213E-2,3.4174757281553392E-2,3.4174757281553392E-2]
[null,null,"Real IRR with Degradation",null,"% p.a.",null,null,null,{"$f":"(1+I63)/(1-I53)-1","v":3.9371615358345213E-2},{"$f":"(1+J63)/(1-J53)-1","v":4.4594588299844418E-2},{"$f":"(1+K63)/(1-K53)-1","v":3.4174757281553392E-2},4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,3.4174757281553392E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,3.4174757281553392E-2,4.4594588299844418E-2,4.4594588299844418E-2,4.4594588299844418E-2,4.4594588299844418E-2,3.4174757281553392E-2,{"$f":"(1+AY63)/(1-AY53)-1","v":4.4594588299844418E-2},{"$f":"(1+AZ63)/(1-AZ53)-1","v":4.4594588299844418E-2},{"$f":"(1+BA63)/(1-BA53)-1","v":3.4174757281553392E-2},{"$f":"(1+BB63)/(1-BB53)-1","v":4.4594588299844418E-2},{"$f":"(1+BC63)/(1-BC53)-1","v":4.4594588299844418E-2},{"$f":"(1+BD63)/(1-BD53)-1","v":3.4174757281553392E-2},{"$f":"(1+BE63)/(1-BE53)-1","v":4.4594588299844418E-2},{"$f":"(1+BF63)/(1-BF53)-1","v":4.4594588299844418E-2},{"$f":"(1+BG63)/(1-BG53)-1","v":3.4174757281553392E-2},{"$f":"(1+BH63)/(1-BH53)-1","v":4.4594588299844418E-2},{"$f":"(1+BI63)/(1-BI53)-1","v":4.4594588299844418E-2},{"$f":"(1+BJ63)/(1-BJ53)-1","v":3.4174757281553392E-2},{"$f":"(1+BK63)/(1-BK53)-1","v":4.4594588299844418E-2},{"$f":"(1+BL63)/(1-BL53)-1","v":4.4594588299844418E-2},{"$f":"(1+BM63)/(1-BM53)-1","v":3.4174757281553392E-2},{"$f":"(1+BN63)/(1-BN53)-1","v":4.4594588299844418E-2},{"$f":"(1+BO63)/(1-BO53)-1","v":4.4594588299844418E-2},{"$f":"(1+BP63)/(1-BP53)-1","v":3.4174757281553392E-2},{"$f":"(1+BQ63)/(1-BQ53)-1","v":3.4174757281553392E-2}]
[null,null,"Degradation Factor for Real Cost",null,"Factor",null,null,null,{"$f":"PV(I63,I10,-1)/PV(I64,I10,-1)","v":1.0856170991336977},{"$f":"PV(J63,J10,-1)/PV(J64,J10,-1)","v":1.0820931514508525},{"$f":"PV(K63,K10,-1)/PV(K64,K10,-1)","v":1},1.0820931514508525,1.0820931514508525,1,1.0846236099519075,1.0846236099519075,1,1.0767151394823173,1.0767151394823173,1,1.0767151394823173,1.0767151394823173,1,1,1,1.0767151394823173,1.0646346384435523,1,1,1.0767151394823173,1.0767151394823173,1,1.0646346384435523,1.0646346384435523,1,1.0646346384435523,1.0646346384435523,1,1.0646346384435523,1.0646346384435523,1,1.0596315740861102,1.0596315740861102,1,1,1.0596315740861102,1.0596315740861102,1.0846236099519075,1.0846236099519075,1,{"$f":"PV(AY63,AY10,-1)/PV(AY64,AY10,-1)","v":1.0662441379274035},{"$f":"PV(AZ63,AZ10,-1)/PV(AZ64,AZ10,-1)","v":1.0662441379274035},{"$f":"PV(BA63,BA10,-1)/PV(BA64,BA10,-1)","v":1},{"$f":"PV(BB63,BB10,-1)/PV(BB64,BB10,-1)","v":1.0662441379274035},{"$f":"PV(BC63,BC10,-1)/PV(BC64,BC10,-1)","v":1.0662441379274035},{"$f":"PV(BD63,BD10,-1)/PV(BD64,BD10,-1)","v":1},{"$f":"PV(BE63,BE10,-1)/PV(BE64,BE10,-1)","v":1.0662441379274035},{"$f":"PV(BF63,BF10,-1)/PV(BF64,BF10,-1)","v":1.0662441379274035},{"$f":"PV(BG63,BG10,-1)/PV(BG64,BG10,-1)","v":1},{"$f":"PV(BH63,BH10,-1)/PV(BH64,BH10,-1)","v":1.0662441379274035},{"$f":"PV(BI63,BI10,-1)/PV(BI64,BI10,-1)","v":1.0662441379274035},{"$f":"PV(BJ63,BJ10,-1)/PV(BJ64,BJ10,-1)","v":1},{"$f":"PV(BK63,BK10,-1)/PV(BK64,BK10,-1)","v":1.0662441379274035},{"$f":"PV(BL63,BL10,-1)/PV(BL64,BL10,-1)","v":1.0662441379274035},{"$f":"PV(BM63,BM10,-1)/PV(BM64,BM10,-1)","v":1},{"$f":"PV(BN63,BN10,-1)/PV(BN64,BN10,-1)","v":1.0662441379274035},{"$f":"PV(BO63,BO10,-1)/PV(BO64,BO10,-1)","v":1.0662441379274035},{"$f":"PV(BP63,BP10,-1)/PV(BP64,BP10,-1)","v":1},{"$f":"PV(BQ63,BQ10,-1)/PV(BQ64,BQ10,-1)","v":{"$error":"#DIV/0!"}}]
[null,null,"Adjusted Real Cost of LOCE",null,"USD/yr",null,null,null,{"$f":"I51*I65","v":56174267.668154776},{"$f":"J51*J65","v":40140966.158810191},{"$f":"K51*K65","v":14648422.8515625},11435151.699130297,37232200.495128296,10567622.282608697,6870497.4155086419,34797695.310068168,6334453.125,74752965.533850878,41229899.584953651,69426873.267326742,13886193.269814795,36517911.060958959,12896812.500000002,16414124.999999998,43165865.924999997,17673336.888855189,448468.50813912851,341907.84891089122,421241.70297029708,2153643.4898833442,1840686.786150946,2000198.0198019804,23317.807047119928,36400.693910625923,21902.168316831685,274702.93233593338,728013.87821251864,258025.54455445547,1006179.345183942,3640069.3910625931,945093.56435643567,79473.08331492338,362263.74513608153,75000.675006750083,150001.35001350017,362263.74513608153,158946.16662984676,32539.001149860429,370807.94930357957,30000.270002700028,{"$f":"AY51*AY65","v":142556.15584540507},{"$f":"AZ51*AZ65","v":129607.69362477335},{"$f":"BA51*BA65","v":133699.35718709778},{"$f":"BB51*BB65","v":42275.651833360207},{"$f":"BC51*BC65","v":119392.49597312846},{"$f":"BD51*BD65","v":39649.12943440595},{"$f":"BE51*BE65","v":3098703.9463942423},{"$f":"BF51*BF65","v":4295889.346997506},{"$f":"BG51*BG65","v":2906186.150216585},{"$f":"BH51*BH65","v":1881934.6168854239},{"$f":"BI51*BI65","v":3971509.3531672056},{"$f":"BJ51*BJ65","v":1765012.8614480202},{"$f":"BK51*BK65","v":1504032.1106643286},{"$f":"BL51*BL65","v":3955303.6446250514},{"$f":"BM51*BM65","v":1410588.8671875},{"$f":"BN51*BN65","v":599767.7254990919},{"$f":"BO51*BO65","v":3417416.5231212759},{"$f":"BP51*BP65","v":562505.06255062553},{"$f":"BQ51*BQ65","v":{"$error":"#DIV/0!"}}]
[]
[null,"LCOE Calculation"]
[null,null,"Nominal Capital Recovery",null,"USD/yr",null,null,null,{"$f":"I37","v":79954218.710606009},{"$f":"J37","v":35979398.419772707},{"$f":"K37","v":43974820.290833302},57680338.135831721,25956152.161124278,31724185.974707443,34266593.659676567,15419967.146854455,18846626.51282211,46714817.889409989,21021668.050234493,25693149.839175493,53970918.891150162,24909654.872838534,29061264.018311623,68690260.406918362,31703197.110885397,36987063.296032958,1257699.9211652435,503079.96846609743,754619.95269914612,3138930.4070183565,1412518.6831582605,1726411.723860096,130786.45903855097,42998.287903085242,87788.171135465702,1540771.9831938881,618100.38860685029,922671.59458703757,5643525.2872799383,2642603.1107104472,3000922.1765694912,465024.62589086505,251113.29798106715,213911.32790979792,930049.2517817301,251113.29798106715,678935.953800663,162288.21045433279,81144.105227166394,81144.105227166394,{"$f":"AY37","v":394908.79087832262},161912.60426011228,232996.18661821037,175667.89504912862,66753.800118668878,108914.09493045973,12876035.638413435,6051736.7500543138,6824298.888359121,5213331.6843380434,1928932.7232050761,3284398.9611329674,6249700.324152289,2812365.1458685305,3437335.1782837589,1661475.4086210337,830737.70431051683,830737.70431051683,{"$error":"#NUM!"}]
[null,null,"Nominal O&M Cost",null,"USD/yr",null,null,null,{"$f":"I61","v":85668852.912497342},{"$f":"J61","v":61416544.874761708},{"$f":"K61","v":22734788.7524307},17496028.986965481,56966070.608474635,16401264.67164083,10625291.306464085,53814975.408979304,9947820.937618982,111733467.87930006,61626446.898030765,105042702.83414567,20755732.145181641,54583424.395398691,19512848.255874772,24834534.143840611,65309857.891472042,26416386.36659481,634355.16767011688,487575.46733654052,600708.99466514215,3219056.9829818509,2751279.7174998433,3026295.0974977142,32982.854159486131,51488.494442557807,31233.444879312945,388565.13119394623,1029769.8888511565,367955.65200286487,1423232.7479778263,5148849.4442557823,1347744.5393128188,109762.2224251896,500331.33372519026,104285.6851183773,208571.37023675459,500331.33372519026,219524.44485037919,50321.882846242377,573458.11253920908,47113.351094074438,{"$f":"AY61","v":203173.78197977139},184719.38395966141,192199.62723461867,60252.074122695311,170160.48730418266,56997.640510760561,4416332.6114608729,6122584.3276990037,4177790.4284489853,2682169.5021428154,5660271.706022054,2537295.7744284049,2143575.5638225516,5637175.0177405467,2027793.2531518824,854800.52668650588,4870567.9210070428,808629.64201483247,{"$error":"#DIV/0!"}]
[null,null,"Total Nominal Cost",null,"USD/yr",null,null,null,{"$f":"SUM(I69:I70)","v":165623071.62310335},{"$f":"SUM(J69:J70)","v":97395943.294534415},{"$f":"SUM(K69:K70)","v":66709609.043264002},75176367.122797206,82922222.769598916,48125450.646348275,44891884.96614065,69234942.555833757,28794447.450441092,158448285.76871005,82648114.948265254,130735852.67332116,74726651.036331803,79493079.268237233,48574112.274186395,93524794.550758973,97013055.002357438,63403449.662627771,1892055.0888353605,990655.43580263795,1355328.9473642884,6357987.3900002073,4163798.4006581036,4752706.8213578099,163769.3131980371,94486.782345643049,119021.61601477864,1929337.1143878344,1647870.2774580067,1290627.2465899023,7066758.0352577642,7791452.5549662299,4348666.7158823097,574786.84831605467,751444.63170625735,318197.01302817522,1138620.6220184846,751444.63170625735,898460.39865104225,212610.09330057516,654602.21776637551,128257.45632124084,{"$f":"SUM(AY69:AY70)","v":598082.572858094},{"$f":"SUM(AZ69:AZ70)","v":346631.98821977369},{"$f":"SUM(BA69:BA70)","v":425195.81385282904},{"$f":"SUM(BB69:BB70)","v":235919.96917182393},{"$f":"SUM(BC69:BC70)","v":236914.28742285154},{"$f":"SUM(BD69:BD70)","v":165911.73544122028},{"$f":"SUM(BE69:BE70)","v":17292368.249874309},{"$f":"SUM(BF69:BF70)","v":12174321.077753317},{"$f":"SUM(BG69:BG70)","v":11002089.316808106},{"$f":"SUM(BH69:BH70)","v":7895501.1864808593},{"$f":"SUM(BI69:BI70)","v":7589204.4292271305},{"$f":"SUM(BJ69:BJ70)","v":5821694.7355613727},{"$f":"SUM(BK69:BK70)","v":8393275.8879748397},{"$f":"SUM(BL69:BL70)","v":8449540.1636090763},{"$f":"SUM(BM69:BM70)","v":5465128.4314356409},{"$f":"SUM(BN69:BN70)","v":2516275.9353075395},{"$f":"SUM(BO69:BO70)","v":5701305.6253175596},{"$f":"SUM(BP69:BP70)","v":1639367.3463253493},{"$f":"SUM(BQ69:BQ70)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Total Production",null,"Units per Year",null,null,null,{"$f":"I6","v":47482500},{"$f":"J6","v":47482500},{"$f":"K6","v":47482500},47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,392958.62068965525,392958.62068965525,392958.62068965525,2279160,2279160,2279160,45815.697569756972,45815.697569756972,45815.697569756972,916313.95139513968,916313.95139513968,916313.95139513968,4581569.7569756983,4581569.7569756983,4581569.7569756983,455832,455832,455832,292200.00000000006,292200.00000000006,292200.00000000006,506480.00000000012,506480.00000000012,506480.00000000012,{"$f":"AY6","v":142447.5},142447.5,142447.5,142447.5,142447.5,142447.5,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,0]
[null,null,"LCOE - Nominal",null,"USD/Unit Year",null,null,null,{"$f":"IFERROR(I71/I73,FALSE)","v":3.4880865923888456},{"$f":"IFERROR(J71/J73,FALSE)","v":2.0511966154801118},{"$f":"IFERROR(K71/K73,FALSE)","v":1.4049304279105777},1.5832436607760165,1.7463744067729987,1.0135407917937824,0.9454406353107071,1.4581149382579637,0.60642231244018518,3.3369827993199608,1.7406015889699415,2.7533481319079907,1.5737724643043607,1.6741553049699833,1.0229897809548021,1.9696687105935655,2.043132838463801,1.3353014197362769,4.8148965036439249,2.5210171851275467,3.4490373184475294,2.7896187147897504,1.8269004372918547,2.0852887999779788,3.5745240580193967,2.062323338017098,2.5978348541689571,2.1055415684223839,1.7983686431370289,1.4084989589265224,1.5424316140768624,1.7006076450332999,0.94916523081662552,1.2609620393391747,1.6485122407076671,0.6980576462998983,3.8967167077976881,2.5716790955039603,3.0748131370672214,0.4197798398763527,1.2924542287284302,0.25323301279663718,{"$f":"IFERROR(AY71/AY73,FALSE)","v":4.1986175458192951},{"$f":"IFERROR(AZ71/AZ73,FALSE)","v":2.4334016969042889},{"$f":"IFERROR(BA71/BA73,FALSE)","v":2.9849299836980574},{"$f":"IFERROR(BB71/BB73,FALSE)","v":1.6561889058904082},{"$f":"IFERROR(BC71/BC73,FALSE)","v":1.6631691494961409},{"$f":"IFERROR(BD71/BD73,FALSE)","v":1.1647219883902511},{"$f":"IFERROR(BE71/BE73,FALSE)","v":3.6418403095612719},{"$f":"IFERROR(BF71/BF73,FALSE)","v":2.5639595804250654},{"$f":"IFERROR(BG71/BG73,FALSE)","v":2.317082992009289},{"$f":"IFERROR(BH71/BH73,FALSE)","v":1.6628233952468507},{"$f":"IFERROR(BI71/BI73,FALSE)","v":1.5983161015589176},{"$f":"IFERROR(BJ71/BJ73,FALSE)","v":1.2260716549384243},{"$f":"IFERROR(BK71/BK73,FALSE)","v":1.7676566920391386},{"$f":"IFERROR(BL71/BL73,FALSE)","v":1.7795061682954934},{"$f":"IFERROR(BM71/BM73,FALSE)","v":1.1509773982910843},{"$f":"IFERROR(BN71/BN73,FALSE)","v":0.52993754231717782},{"$f":"IFERROR(BO71/BO73,FALSE)","v":1.2007172379966429},{"$f":"IFERROR(BP71/BP73,FALSE)","v":0.3452571676565786},{"$f":"IFERROR(BQ71/BQ73,FALSE)","v":false}]
[null,null,"LCOE - Nominal",null,"USD/Unit Year x 1000",null,null,null,{"$f":"I74*1000","v":3488.0865923888455},{"$f":"J74*1000","v":2051.1966154801116},{"$f":"K74*1000","v":1404.9304279105777},1583.2436607760164,1746.3744067729988,1013.5407917937824,945.44063531070708,1458.1149382579638,606.42231244018524,3336.9827993199606,1740.6015889699415,2753.3481319079906,1573.7724643043607,1674.1553049699833,1022.9897809548021,1969.6687105935655,2043.1328384638009,1335.301419736277,4814.8965036439249,2521.0171851275468,3449.0373184475293,2789.6187147897504,1826.9004372918546,2085.2887999779787,3574.5240580193968,2062.3233380170982,2597.834854168957,2105.541568422384,1798.368643137029,1408.4989589265224,1542.4316140768624,1700.6076450332998,949.16523081662547,1260.9620393391747,1648.5122407076672,698.05764629989835,3896.7167077976883,2571.6790955039605,3074.8131370672213,419.7798398763527,1292.4542287284303,253.23301279663718,{"$f":"AY74*1000","v":4198.6175458192947},{"$f":"AZ74*1000","v":2433.4016969042887},{"$f":"BA74*1000","v":2984.9299836980572},{"$f":"BB74*1000","v":1656.1889058904083},{"$f":"BC74*1000","v":1663.169149496141},{"$f":"BD74*1000","v":1164.721988390251},{"$f":"BE74*1000","v":3641.8403095612721},{"$f":"BF74*1000","v":2563.9595804250653},{"$f":"BG74*1000","v":2317.0829920092892},{"$f":"BH74*1000","v":1662.8233952468509},{"$f":"BI74*1000","v":1598.3161015589176},{"$f":"BJ74*1000","v":1226.0716549384242},{"$f":"BK74*1000","v":1767.6566920391385},{"$f":"BL74*1000","v":1779.5061682954934},{"$f":"BM74*1000","v":1150.9773982910842},{"$f":"BN74*1000","v":529.93754231717787},{"$f":"BO74*1000","v":1200.7172379966428},{"$f":"BP74*1000","v":345.25716765657859},{"$f":"BQ74*1000","v":0}]
[]
[null,null,"Capital Recovery - Real",null,"USD/yr",null,null,null,{"$f":"I48","v":48298408.687155113},{"$f":"J48","v":21734283.909219801},{"$f":"K48","v":26564124.777935311},34843296.444195636,15679483.399888039,19163813.044307601,20457077.730075356,9205684.9785339087,11251392.751541445,28947287.342071015,13026279.303931957,15921008.038139058,33443600.29308603,15435507.827578166,18008092.465507861,42564582.191200383,19645191.780554023,22919390.41064636,826867.17558716191,330746.87023486482,496120.30535229715,1945068.4931241611,875280.82190587267,1069787.6712182886,85984.763273308854,28268.963267937157,57715.800005371697,1012971.1837677482,406366.34697659663,606604.83679115155,3710301.4289167523,1737363.367508638,1972938.0614081144,313550.8040161549,169317.43416872364,144233.36984743126,627101.6080323098,169317.43416872364,457784.17386358615,96885.688986526759,48442.844493263379,48442.844493263379,{"$f":"AY48","v":257552.0867187352},105596.35555468142,151955.73116405375,114567.2975239771,43535.573059111302,71031.724464865794,8397508.2954280656,3946828.8988511907,4450679.3965768749,3400036.8821160756,1258013.6463829479,2142023.2357331282,4075937.0189561751,1834171.6585302788,2241765.3604258965,1083583.0156388136,541791.5078194068,541791.5078194068,{"$error":"#NUM!"}]
[null,null,"O&M Cost",null,"USD/yr",null,null,null,{"$f":"I66","v":56174267.668154776},{"$f":"J66","v":40140966.158810191},{"$f":"K66","v":14648422.8515625},11435151.699130297,37232200.495128296,10567622.282608697,6870497.4155086419,34797695.310068168,6334453.125,74752965.533850878,41229899.584953651,69426873.267326742,13886193.269814795,36517911.060958959,12896812.500000002,16414124.999999998,43165865.924999997,17673336.888855189,448468.50813912851,341907.84891089122,421241.70297029708,2153643.4898833442,1840686.786150946,2000198.0198019804,23317.807047119928,36400.693910625923,21902.168316831685,274702.93233593338,728013.87821251864,258025.54455445547,1006179.345183942,3640069.3910625931,945093.56435643567,79473.08331492338,362263.74513608153,75000.675006750083,150001.35001350017,362263.74513608153,158946.16662984676,32539.001149860429,370807.94930357957,30000.270002700028,{"$f":"AY66","v":142556.15584540507},129607.69362477335,133699.35718709778,42275.651833360207,119392.49597312846,39649.12943440595,3098703.9463942423,4295889.346997506,2906186.150216585,1881934.6168854239,3971509.3531672056,1765012.8614480202,1504032.1106643286,3955303.6446250514,1410588.8671875,599767.7254990919,3417416.5231212759,562505.06255062553,{"$error":"#DIV/0!"}]
[null,null,"Total Cost",null,"USD/yr",null,null,null,{"$f":"SUM(I77:I78)","v":104472676.35530989},{"$f":"SUM(J77:J78)","v":61875250.068029992},{"$f":"SUM(K77:K78)","v":41212547.629497811},46278448.143325932,52911683.895016335,29731435.3269163,27327575.145583998,44003380.288602076,17585845.876541443,103700252.87592189,54256178.88888561,85347881.305465803,47329793.562900826,51953418.888537124,30904904.965507865,58978707.191200383,62811057.705554023,40592727.299501553,1275335.6837262905,672654.71914575598,917362.00832259422,4098711.9830075055,2715967.6080568186,3069985.6910202689,109302.57032042879,64669.65717856308,79617.968322203378,1287674.1161036815,1134380.2251891154,864630.38134560699,4716480.7741006948,5377432.7585712308,2918031.6257645502,393023.88733107829,531581.17930480512,219234.04485418135,777102.95804581,531581.17930480512,616730.34049343294,129424.69013638719,419250.79379684298,78443.114495963411,{"$f":"SUM(AY77:AY78)","v":400108.24256414024},{"$f":"SUM(AZ77:AZ78)","v":235204.04917945477},{"$f":"SUM(BA77:BA78)","v":285655.08835115156},{"$f":"SUM(BB77:BB78)","v":156842.94935733732},{"$f":"SUM(BC77:BC78)","v":162928.06903223976},{"$f":"SUM(BD77:BD78)","v":110680.85389927175},{"$f":"SUM(BE77:BE78)","v":11496212.241822308},{"$f":"SUM(BF77:BF78)","v":8242718.2458486967},{"$f":"SUM(BG77:BG78)","v":7356865.5467934599},{"$f":"SUM(BH77:BH78)","v":5281971.4990014993},{"$f":"SUM(BI77:BI78)","v":5229522.9995501535},{"$f":"SUM(BJ77:BJ78)","v":3907036.0971811484},{"$f":"SUM(BK77:BK78)","v":5579969.1296205036},{"$f":"SUM(BL77:BL78)","v":5789475.30315533},{"$f":"SUM(BM77:BM78)","v":3652354.2276133965},{"$f":"SUM(BN77:BN78)","v":1683350.7411379055},{"$f":"SUM(BO77:BO78)","v":3959208.0309406826},{"$f":"SUM(BP77:BP78)","v":1104296.5703700325},{"$f":"SUM(BQ77:BQ78)","v":{"$error":"#NUM!"}}]
[]
[null,null,"Total Production",null,"Units per Year",null,null,null,{"$f":"I73","v":47482500},{"$f":"J73","v":47482500},{"$f":"K73","v":47482500},47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,47482500,392958.62068965525,392958.62068965525,392958.62068965525,2279160,2279160,2279160,45815.697569756972,45815.697569756972,45815.697569756972,916313.95139513968,916313.95139513968,916313.95139513968,4581569.7569756983,4581569.7569756983,4581569.7569756983,455832,455832,455832,292200.00000000006,292200.00000000006,292200.00000000006,506480.00000000012,506480.00000000012,506480.00000000012,{"$f":"AY73","v":142447.5},142447.5,142447.5,142447.5,142447.5,142447.5,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,4748250,0]
[null,null,"LCOE - Real",null,"USD/Units Year",null,null,null,{"$f":"IFERROR(I79/I81,FALSE)","v":2.2002353784090958},{"$f":"IFERROR(J79/J81,FALSE)","v":1.3031169392519348},{"$f":"IFERROR(K79/K81,FALSE)","v":0.86795235359338307},0.97464219751120795,1.1143407338496569,0.62615564317203809,0.57552940863652924,0.92672837968940291,0.37036478442671389,2.1839678381703131,1.1426563236747351,1.7974597231709746,0.99678394277682991,1.0941592984475781,0.65086937220044994,1.2421146146727822,1.3228254136903916,0.85489869529830054,3.2454706846436774,1.7117698498768774,2.3345002756590345,1.7983432418116787,1.1916528931960979,1.3469812084365596,2.3857013233075732,1.4115174625487235,1.7377879754200085,1.4052761219482963,1.2379820513067137,0.94359622051935199,1.0294464614272405,1.1737096767726358,0.63690651469874104,0.86221214686787739,1.1661778446989355,0.4809536075882811,2.6594899317105059,1.8192374377303389,2.1106445602102424,0.25553761281074705,0.82777364120368602,0.15487899718836556,{"$f":"IFERROR(AY79/AY81,FALSE)","v":2.8088119662622386},{"$f":"IFERROR(AZ79/AZ81,FALSE)","v":1.65116305431443},{"$f":"IFERROR(BA79/BA81,FALSE)","v":2.0053359192063853},{"$f":"IFERROR(BB79/BB81,FALSE)","v":1.1010579291130931},{"$f":"IFERROR(BC79/BC81,FALSE)","v":1.1437762616559768},{"$f":"IFERROR(BD79/BD81,FALSE)","v":0.77699400761172888},{"$f":"IFERROR(BE79/BE81,FALSE)","v":2.421147210408531},{"$f":"IFERROR(BF79/BF81,FALSE)","v":1.7359486644234605},{"$f":"IFERROR(BG79/BG81,FALSE)","v":1.5493846252395009},{"$f":"IFERROR(BH79/BH81,FALSE)","v":1.1124038327808139},{"$f":"IFERROR(BI79/BI81,FALSE)","v":1.101357973895678},{"$f":"IFERROR(BJ79/BJ81,FALSE)","v":0.82283706569391846},{"$f":"IFERROR(BK79/BK81,FALSE)","v":1.1751632979772555},{"$f":"IFERROR(BL79/BL81,FALSE)","v":1.2192861166019755},{"$f":"IFERROR(BM79/BM81,FALSE)","v":0.76920006899666116},{"$f":"IFERROR(BN79/BN81,FALSE)","v":0.35452024243414004},{"$f":"IFERROR(BO79/BO81,FALSE)","v":0.83382467876389887},{"$f":"IFERROR(BP79/BP81,FALSE)","v":0.23256917187806717},{"$f":"IFERROR(BQ79/BQ81,FALSE)","v":false}]
[null,null,"LCOE - Real",null,"USD/Units Year x 1000",null,null,null,{"$f":"I82","v":2.2002353784090958},{"$f":"J82","v":1.3031169392519348},{"$f":"K82","v":0.86795235359338307},0.97464219751120795,1.1143407338496569,0.62615564317203809,0.57552940863652924,0.92672837968940291,0.37036478442671389,2.1839678381703131,1.1426563236747351,1.7974597231709746,0.99678394277682991,1.0941592984475781,0.65086937220044994,1.2421146146727822,1.3228254136903916,0.85489869529830054,3.2454706846436774,1.7117698498768774,2.3345002756590345,1.7983432418116787,1.1916528931960979,1.3469812084365596,2.3857013233075732,1.4115174625487235,1.7377879754200085,1.4052761219482963,1.2379820513067137,0.94359622051935199,1.0294464614272405,1.1737096767726358,0.63690651469874104,0.86221214686787739,1.1661778446989355,0.4809536075882811,2.6594899317105059,1.8192374377303389,2.1106445602102424,0.25553761281074705,0.82777364120368602,0.15487899718836556,{"$f":"AY82","v":2.8088119662622386},1.65116305431443,2.0053359192063853,1.1010579291130931,1.1437762616559768,0.77699400761172888,2.421147210408531,1.7359486644234605,1.5493846252395009,1.1124038327808139,1.101357973895678,0.82283706569391846,1.1751632979772555,1.2192861166019755,0.76920006899666116,0.35452024243414004,0.83382467876389887,0.23256917187806717,false]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Max Debt to Capital",null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,"Interest Rate",null,null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Debt Tenor",null,null,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"P50 DSCR",null,null,null,null,null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"P99 DSCR",null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Target Equity IRR",null,null,null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]

{"sheet":"Summary","index":5,"n_rows":85,"n_cols":12,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"LCOH"]
[null,null,null,null,"Electricity Price",{"$f":"'Electrolyzer Inputs'!F10","v":15},null,null,{"$f":"D26","v":"IEA"},{"$f":"E26","v":"Today"},{"$f":"I2&\" \"&J2","v":"IEA Today"},{"$f":"F26","v":2.1710692928453179}]
[null,null,null,null,"Utilization",{"$f":"'Electrolyzer Inputs'!F11","v":0.26},null,null,{"$f":"D29","v":"IEA"},2030,{"$f":"I3&\" \"&J3","v":"IEA 2030"},{"$f":"F29","v":1.740496377021695}]
[null,null,null,null,null,null,null,null,{"$f":"D32","v":"IEA"},"Long-term","IEA Long-term",{"$f":"F32","v":1.2970931641161167}]
[null,null,{"$f":"E2","v":"Electricity Price"},{"$f":"F2","v":15},{"$f":"E3","v":"Utilization"},{"$f":"F3","v":0.26},null,null,{"$f":"D35","v":"Norway"},"Electrolyzer","Norway Electrolyzer",{"$f":"F35","v":2.9401160468457097}]
[null,null,null,null,null,null,null,null,{"$f":"D38","v":"Middle East"},"Best","Middle East Best",{"$f":"F38","v":1.745028670648028}]
[null,null,null,null,null,null,null,null,{"$f":"D41","v":"Middle East"},"Worst","Middle East Worst",{"$f":"F41","v":2.1777241089886923}]
[null,null,null,null,null,null,null,null,{"$f":"D44","v":"Actual Case"},0,"Actual Case 0",{"$f":"F44","v":4.0462701255359121}]
[null,null,null,null,null,null,null,null,{"$f":"D47","v":"Australia"},0,"Australia 0",{"$f":"F47","v":2.5386341016326575}]
[null,null,null,null,null,null,null,null,{"$f":"D50","v":"Lazard"},"Small","Lazard Small",{"$f":"F50","v":3.149305437968732}]
[null,null,null,null,null,null,null,null,{"$f":"D53","v":"Lazard"},"Medium","Lazard Medium",{"$f":"F53","v":2.1815782718260657}]
[null,null,null,null,null,null,null,null,{"$f":"D56","v":"Lazard"},"Large","Lazard Large",{"$f":"F56","v":1.810616191471377}]
[null,null,null,null,null,null,null,null,{"$f":"D59","v":"IRENA"},{"$f":"E59","v":"Current Best"},"IRENA Current Best",{"$f":"F59","v":1.6471314522872165}]
[null,null,null,null,null,null,null,null,{"$f":"D62","v":"IRENA"},{"$f":"E62","v":"Current Worst"},"IRENA Current Worst",{"$f":"F62","v":3.9298819979405812}]
[null,null,null,null,null,null,null,null,{"$f":"D65","v":"IRENA"},{"$f":"E65","v":"Future"},"IRENA Future",{"$f":"F65","v":0.98265263839205153}]
[null,null,null,null,null,null,null,null,{"$f":"D68","v":"NREL Forecort"},{"$f":"E68","v":"Current"},"NREL Forecort Current",{"$f":"F68","v":3.6564989735208151}]
[null,null,null,null,null,null,null,null,{"$f":"D71","v":"NREL Forecort"},{"$f":"E71","v":"Future"},"NREL Forecort Future",{"$f":"F71","v":1.9207702692677056}]
[null,null,null,null,null,null,null,null,{"$f":"D74","v":"NREL Central"},{"$f":"E74","v":"Current"},"NREL Central Current",{"$f":"F74","v":3.2853332896629617}]
[null,null,null,null,null,null,null,null,{"$f":"D77","v":"NREL Central"},{"$f":"E77","v":"Future"},"NREL Central Future",{"$f":"F77","v":1.9241950395895966}]
[null,null,null,null,null,null,null,null,{"$f":"D80","v":"Applied Case"},{"$f":"E80","v":"Current"},"Applied Case Current",{"$f":"F80","v":1.9884861855986367}]
[null,null,null,null,null,null,null,null,{"$f":"D83","v":"Best Future"},"Case","Best Future Case",{"$f":"F83","v":1.0663938506419661}]
[]
[]
[]
[]
[null,null,null,"IEA","Today",{"$f":"TRANSPOSE('Electrolyzer LCOH'!I4:BQ4)","v":2.1710692928453179}]
[null,null,null,"Stack","Portion",1.3031169392519348]
[null,null,null,"Non-Stack","Portion",0.86795235359338307]
[null,null,null,"IEA",2030,1.740496377021695]
[null,null,null,"Stack","Portion",1.1143407338496569]
[null,null,null,"Non-Stack","Portion",0.62615564317203809]
[null,null,null,"IEA","Long-term",1.2970931641161167]
[null,null,null,"Stack","Portion",0.92672837968940291]
[null,null,null,"Non-Stack","Portion",0.37036478442671389]
[null,null,null,"Norway","Electrolyzer",2.9401160468457097]
[null,null,null,"Stack","Portion",1.1426563236747351]
[null,null,null,"Non-Stack","Portion",1.7974597231709746]
[null,null,null,"Middle East","Best",1.745028670648028]
[null,null,null,"Stack","Portion",1.0941592984475781]
[null,null,null,"Non-Stack","Portion",0.65086937220044994]
[null,null,null,"Middle East","Worst",2.1777241089886923]
[null,null,null,"Stack","Portion",1.3228254136903916]
[null,null,null,"Non-Stack","Portion",0.85489869529830054]
[null,null,null,"Actual Case",0,4.0462701255359121]
[null,null,null,"Stack","Portion",1.7117698498768774]
[null,null,null,"Non-Stack","Portion",2.3345002756590345]
[null,null,null,"Australia",0,2.5386341016326575]
[null,null,null,"Stack","Portion",1.1916528931960979]
[null,null,null,"Non-Stack","Portion",1.3469812084365596]
[null,null,null,"Lazard","Small",3.149305437968732]
[null,null,null,"Stack","Portion",1.4115174625487235]
[null,null,null,"Non-Stack","Portion",1.7377879754200085]
[null,null,null,"Lazard","Medium",2.1815782718260657]
[null,null,null,"Stack","Portion",1.2379820513067137]
[null,null,null,"Non-Stack","Portion",0.94359622051935199]
[null,null,null,"Lazard","Large",1.810616191471377]
[null,null,null,"Stack","Portion",1.1737096767726358]
[null,null,null,"Non-Stack","Portion",0.63690651469874104]
[null,null,null,"IRENA","Current Best",1.6471314522872165]
[null,null,null,"Stack","Portion",1.1661778446989355]
[null,null,null,"Non-Stack","Portion",0.4809536075882811]
[null,null,null,"IRENA","Current Worst",3.9298819979405812]
[null,null,null,"Stack","Portion",1.8192374377303389]
[null,null,null,"Non-Stack","Portion",2.1106445602102424]
[null,null,null,"IRENA","Future",0.98265263839205153]
[null,null,null,"Stack","Portion",0.82777364120368602]
[null,null,null,"Non-Stack","Portion",0.15487899718836556]
[null,null,null,"NREL Forecort","Current",3.6564989735208151]
[null,null,null,"Stack","Portion",1.65116305431443]
[null,null,null,"Non-Stack","Portion",2.0053359192063853]
[null,null,null,"NREL Forecort","Future",1.9207702692677056]
[null,null,null,"Stack","Portion",1.1437762616559768]
[null,null,null,"Non-Stack","Portion",0.77699400761172888]
[null,null,null,"NREL Central","Current",3.2853332896629617]
[null,null,null,"Stack","Portion",1.7359486644234605]
[null,null,null,"Non-Stack","Portion",1.5493846252395009]
[null,null,null,"NREL Central","Future",1.9241950395895966]
[null,null,null,"Stack","Portion",1.101357973895678]
[null,null,null,"Non-Stack","Portion",0.82283706569391846]
[null,null,null,"Applied Case","Current",1.9884861855986367]
[null,null,null,"Stack","Portion",1.2192861166019755]
[null,null,null,"Non-Stack","Portion",0.76920006899666116]
[null,null,null,"Best Future","Case",1.0663938506419661]
[null,null,null,"Stack","Portion",0.83382467876389887]
[null,null,null,"Non-Stack","Portion",0.23256917187806717]

{"sheet":"Norway Operating Cost","index":11,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,"SMR","SMR+","ATR","Electrolysis","CRE"]
["Specific cost of electricity: /kgH",2E-3,2E-3,2.5999999999999999E-2,1.081,0.32400000000000001]
["Cost of electricity: M/year",0.3,0.4,4.5,187.5,56.1]
["H Prod grid connection cost: M/year",0.1,0.1,0.7,24.3,8.5]
["Cost of natural gas: M/year",114.1,119.9,111.1,0,80.5]
["CO tax: M/year",3.2,1.5,0.9,null,0.7]
["System OPEX rate: of CAPEX/Year",0.05,0.05,0.05,0.05,0.05]
["System OPEX: M/year",25.4,30.8,26.3,29.1,25.3]
["Total OPEX H Production: M/year",143.1,152.6,143.5,240.9,171.1]
["Carbon capture and storage Prefix SMR SMR+ ATR Electrolysis CRE"]
["CCS cost of electricity: M/year",2.12,2.72,2.65,null,1.91]
["CCS grid connection cost: M/year",0.32,0.41,0.4,null,0.28999999999999998]
["CCS System OPEX: of CAPEX/Year",0.05,0.05,0.05,0,0.05]
["M/year",19.100000000000001,22.7,22.3,null,17.8]
["Total OPEX CCS: M/year",21.5,25.9,25.4,0,20]
["Total System OPEX: M/year",164.6,178.5,168.9,240.9,191]
[]
["Costs other than Natural Gas and Emissions",{"$f":"B16-B6-B5","v":47.300000000000011},{"$f":"C16-C6-C5","v":57.099999999999994},56.900000000000006,{"$f":"E16-E6-E5-E3","v":53.400000000000006},109.80000000000001]

{"sheet":"SMR Sensitivity","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}