{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Overhaul - Simple","With Maintenance Hours"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":22,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overhaul - Simple","index":0,"n_rows":66,"n_cols":367,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,360)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360]
[null,null,"Date Start",false,null,null,null,{"$f":"1+G3","v":"2026-01-01"},{"$f":"1+H3","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"1+BT3","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"1+EF3","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"1+GR3","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"1+JD3","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"1+LP3","v":"2052-10-01"},"2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01"]
[null,null,"Date End",null,null,null,"2025-12-31",{"$f":"EOMONTH(H2,0)","v":"2026-01-31"},{"$f":"EOMONTH(I2,0)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31",{"$f":"EOMONTH(BU2,0)","v":"2031-06-30"},"2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30",{"$f":"EOMONTH(EG2,0)","v":"2036-10-31"},"2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31",{"$f":"EOMONTH(GS2,0)","v":"2042-02-28"},"2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31",{"$f":"EOMONTH(JE2,0)","v":"2047-06-30"},"2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30",{"$f":"EOMONTH(LQ2,0)","v":"2052-10-31"},"2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31"]
[null,null,"Year",null,null,null,null,{"$f":"YEAR(H2)","v":2026},{"$f":"YEAR(I2)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,{"$f":"YEAR(BU2)","v":2031},2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(EG2)","v":2036},2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,{"$f":"YEAR(GS2)","v":2042},2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,{"$f":"YEAR(JE2)","v":2047},2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(LQ2)","v":2052},2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055]
[]
[null,"Maintenance Inputs"]
[null,null,"Hours Until Major Maintenance","Hours",20000]
[]
[null,"Computed Hours of Operation"]
[null,null,"Hours in Period",null,null,null,null,{"$f":"(H3-H2+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(BT3-BT2+1)*24","v":744},720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,{"$f":"(EF3-EF2+1)*24","v":720},744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,{"$f":"(GR3-GR2+1)*24","v":744},672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(JD3-JD2+1)*24","v":744},720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,{"$f":"(LP3-LP2+1)*24","v":720},744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[null,null,"Capacity","MW",500,null,null,{"$f":"$E$11","v":500},{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$11","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Capacity Factor","%",{"$f":"G12/100","v":0.8},null,80,{"$f":"$E$12","v":0.8},{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"$E$12","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Hours Run (from capacity factor)","Hours",null,null,null,{"$f":"H12*H10","v":595.20000000000005},{"$f":"I12*I10","v":537.6},595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,{"$f":"BU12*BU10","v":576},595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,{"$f":"EG12*EG10","v":595.20000000000005},576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,{"$f":"GS12*GS10","v":537.6},595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,{"$f":"JE12*JE10","v":576},595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,{"$f":"LQ12*LQ10","v":595.20000000000005},576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005]
[null,null,"Generation","MWh",null,null,null,{"$f":"H11*H13","v":297600},{"$f":"I11*I13","v":268800},297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,{"$f":"BU11*BU13","v":288000},297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,{"$f":"EG11*EG13","v":297600},288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,{"$f":"GS11*GS13","v":268800},297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,{"$f":"JE11*JE13","v":288000},297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,278400.00000000006,297600,288000,297600,288000,297600,297600,288000,{"$f":"LQ11*LQ13","v":297600},288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600,297600,268800,297600,288000,297600,288000,297600,297600,288000,297600,288000,297600]
[]
[null,"Accumulated Hours Unitl Maintnenace Period"]
[null,null,"Total Hours in Before Overhaul","Hours",30000,null,null,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,{"$f":"$E$17","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000]
[]
[null,null,"Opening Balance","Hours",null,null,null,{"$f":"G24","v":0},{"$f":"H24","v":595.20000000000005},1132.8000000000002,1728.0000000000002,2304,2899.2,3475.2,4070.3999999999996,4665.5999999999995,5241.5999999999995,5836.7999999999993,6412.7999999999993,7007.9999999999991,7603.1999999999989,8140.7999999999993,8736,9312,9907.2000000000007,10483.200000000001,11078.400000000001,11673.600000000002,12249.600000000002,12844.800000000003,13420.800000000003,14016.000000000004,14611.200000000004,15168.000000000004,15763.200000000004,16339.200000000004,16934.400000000005,17510.400000000005,18105.600000000006,18700.800000000007,19276.800000000007,19872.000000000007,20448.000000000007,21043.200000000008,21638.400000000009,22176.000000000007,22771.200000000008,23347.200000000008,23942.400000000009,24518.400000000009,25113.600000000009,25708.80000000001,26284.80000000001,26880.000000000011,27456.000000000011,28051.200000000012,28646.400000000012,29184.000000000011,29779.200000000012,355.20000000001164,950.40000000001169,1526.4000000000117,2121.6000000000117,2716.800000000012,3292.800000000012,3888.0000000000118,4464.0000000000118,5059.2000000000116,5654.4000000000115,6192.0000000000118,6787.2000000000116,7363.2000000000116,{"$f":"BT24","v":7958.4000000000115},8534.4000000000124,9129.6000000000131,9724.8000000000138,10300.800000000014,10896.000000000015,11472.000000000015,12067.200000000015,12662.400000000016,13219.200000000015,13814.400000000016,14390.400000000016,14985.600000000017,15561.600000000017,16156.800000000017,16752.000000000018,17328.000000000018,17923.200000000019,18499.200000000019,19094.40000000002,19689.60000000002,20227.200000000019,20822.40000000002,21398.40000000002,21993.60000000002,22569.60000000002,23164.800000000021,23760.000000000022,24336.000000000022,24931.200000000023,25507.200000000023,26102.400000000023,26697.600000000024,27235.200000000023,27830.400000000023,28406.400000000023,29001.600000000024,29577.600000000024,172.80000000002406,768.0000000000241,1344.0000000000241,1939.2000000000241,2515.2000000000244,3110.4000000000242,3705.600000000024,4243.2000000000244,4838.4000000000242,5414.4000000000242,6009.600000000024,6585.600000000024,7180.8000000000238,7776.0000000000236,8352.0000000000236,8947.2000000000244,9523.2000000000244,10118.400000000025,10713.600000000026,11270.400000000025,11865.600000000026,12441.600000000026,13036.800000000027,13612.800000000027,14208.000000000027,14803.200000000028,{"$f":"EF24","v":15379.200000000028},15974.400000000029,16550.400000000031,17145.600000000031,17740.800000000032,18278.400000000031,18873.600000000031,19449.600000000031,20044.800000000032,20620.800000000032,21216.000000000033,21811.200000000033,22387.200000000033,22982.400000000034,23558.400000000034,24153.600000000035,24748.800000000036,25286.400000000034,25881.600000000035,26457.600000000035,27052.800000000036,27628.800000000036,28224.000000000036,28819.200000000037,29395.200000000037,29990.400000000038,566.40000000003783,1161.6000000000379,1756.8000000000379,2294.4000000000378,2889.6000000000377,3465.6000000000377,4060.8000000000375,4636.8000000000375,5232.0000000000373,5827.2000000000371,6403.2000000000371,6998.4000000000369,7574.4000000000369,8169.6000000000367,8764.8000000000375,9321.6000000000367,9916.8000000000375,10492.800000000037,11088.000000000038,11664.000000000038,12259.200000000039,12854.40000000004,13430.40000000004,14025.60000000004,14601.60000000004,15196.800000000041,15792.000000000042,16329.600000000042,16924.800000000043,17500.800000000043,18096.000000000044,18672.000000000044,19267.200000000044,19862.400000000045,20438.400000000045,21033.600000000046,21609.600000000046,22204.800000000047,{"$f":"GR24","v":22800.000000000047},23337.600000000046,23932.800000000047,24508.800000000047,25104.000000000047,25680.000000000047,26275.200000000048,26870.400000000049,27446.400000000049,28041.600000000049,28617.600000000049,29212.80000000005,29808.000000000051,345.60000000005095,940.800000000051,1516.8000000000511,2112.0000000000509,2688.0000000000509,3283.2000000000507,3878.4000000000506,4454.4000000000506,5049.6000000000504,5625.6000000000504,6220.8000000000502,6816.00000000005,7372.8000000000502,7968.00000000005,8544.0000000000509,9139.2000000000517,9715.2000000000517,10310.400000000052,10905.600000000053,11481.600000000053,12076.800000000054,12652.800000000054,13248.000000000055,13843.200000000055,14380.800000000056,14976.000000000056,15552.000000000056,16147.200000000057,16723.200000000055,17318.400000000056,17913.600000000057,18489.600000000057,19084.800000000057,19660.800000000057,20256.000000000058,20851.200000000059,21388.800000000057,21984.000000000058,22560.000000000058,23155.200000000059,23731.200000000059,24326.40000000006,24921.60000000006,25497.60000000006,26092.800000000061,26668.800000000061,27264.000000000062,27859.200000000063,28396.800000000061,28992.000000000062,29568.000000000062,{"$f":"JD24","v":163.20000000006189},739.20000000006189,1334.4000000000619,1929.600000000062,2505.6000000000622,3100.800000000062,3676.800000000062,4272.0000000000618,4867.2000000000617,5424.0000000000618,6019.2000000000617,6595.2000000000617,7190.4000000000615,7766.4000000000615,8361.6000000000622,8956.8000000000629,9532.8000000000629,10128.000000000064,10704.000000000064,11299.200000000064,11894.400000000065,12432.000000000065,13027.200000000066,13603.200000000066,14198.400000000067,14774.400000000067,15369.600000000068,15964.800000000068,16540.800000000068,17136.000000000069,17712.000000000069,18307.20000000007,18902.400000000071,19440.000000000069,20035.20000000007,20611.20000000007,21206.400000000071,21782.400000000071,22377.600000000071,22972.800000000072,23548.800000000072,24144.000000000073,24720.000000000073,25315.200000000073,25910.400000000074,26448.000000000073,27043.200000000073,27619.200000000073,28214.400000000074,28790.400000000074,29385.600000000075,29980.800000000076,556.80000000007567,1152.0000000000757,1728.0000000000757,2323.2000000000758,2918.400000000076,3475.2000000000762,4070.400000000076,4646.400000000076,5241.6000000000759,5817.6000000000759,6412.8000000000757,7008.0000000000755,{"$f":"LP24","v":7584.0000000000755},8179.2000000000753,8755.2000000000753,9350.400000000076,9945.6000000000768,10483.200000000077,11078.400000000078,11654.400000000078,12249.600000000079,12825.600000000079,13420.800000000079,14016.00000000008,14592.00000000008,15187.200000000081,15763.200000000081,16358.400000000081,16953.600000000082,17491.200000000081,18086.400000000081,18662.400000000081,19257.600000000082,19833.600000000082,20428.800000000083,21024.000000000084,21600.000000000084,22195.200000000084,22771.200000000084,23366.400000000085,23961.600000000086,24499.200000000084,25094.400000000085,25670.400000000085,26265.600000000086,26841.600000000086,27436.800000000087,28032.000000000087,28608.000000000087,29203.200000000088,29779.200000000088]
[null,null,"Subtotal Hours Remaining  Until Maintenance","Hours",null,null,null,{"$f":"H17-H19","v":30000},{"$f":"I17-I19","v":29404.799999999999},28867.200000000001,28272,27696,27100.799999999999,26524.799999999999,25929.599999999999,25334.400000000001,24758.400000000001,24163.200000000001,23587.200000000001,22992,22396.800000000003,21859.200000000001,21264,20688,20092.8,19516.8,18921.599999999999,18326.399999999998,17750.399999999998,17155.199999999997,16579.199999999997,15983.999999999996,15388.799999999996,14831.999999999996,14236.799999999996,13660.799999999996,13065.599999999995,12489.599999999995,11894.399999999994,11299.199999999993,10723.199999999993,10127.999999999993,9551.9999999999927,8956.799999999992,8361.5999999999913,7823.9999999999927,7228.799999999992,6652.799999999992,6057.5999999999913,5481.5999999999913,4886.3999999999905,4291.1999999999898,3715.1999999999898,3119.9999999999891,2543.9999999999891,1948.7999999999884,1353.5999999999876,815.99999999998909,220.79999999998836,29644.799999999988,29049.599999999988,28473.599999999988,27878.399999999987,27283.19999999999,26707.19999999999,26111.999999999989,25535.999999999989,24940.799999999988,24345.599999999988,23807.999999999989,23212.799999999988,{"$f":"BT17-BT19","v":22636.799999999988},22041.599999999988,21465.599999999988,20870.399999999987,20275.199999999986,19699.199999999986,19103.999999999985,18527.999999999985,17932.799999999985,17337.599999999984,16780.799999999985,16185.599999999984,15609.599999999984,15014.399999999983,14438.399999999983,13843.199999999983,13247.999999999982,12671.999999999982,12076.799999999981,11500.799999999981,10905.59999999998,10310.39999999998,9772.7999999999811,9177.5999999999804,8601.5999999999804,8006.3999999999796,7430.3999999999796,6835.1999999999789,6239.9999999999782,5663.9999999999782,5068.7999999999774,4492.7999999999774,3897.5999999999767,3302.399999999976,2764.7999999999774,2169.5999999999767,1593.5999999999767,998.39999999997599,422.39999999997599,29827.199999999975,29231.999999999975,28655.999999999975,28060.799999999977,27484.799999999974,26889.599999999977,26294.399999999976,25756.799999999974,25161.599999999977,24585.599999999977,23990.399999999976,23414.399999999976,22819.199999999975,22223.999999999978,21647.999999999978,21052.799999999974,20476.799999999974,19881.599999999977,19286.399999999972,18729.599999999977,18134.399999999972,17558.399999999972,16963.199999999975,16387.199999999975,15791.999999999973,{"$f":"EF17-EF19","v":15196.799999999972},14620.799999999972,14025.599999999971,13449.599999999969,12854.399999999969,12259.199999999968,11721.599999999969,11126.399999999969,10550.399999999969,9955.199999999968,9379.199999999968,8783.9999999999673,8188.7999999999665,7612.7999999999665,7017.5999999999658,6441.5999999999658,5846.3999999999651,5251.1999999999643,4713.5999999999658,4118.3999999999651,3542.3999999999651,2947.1999999999643,2371.1999999999643,1775.9999999999636,1180.7999999999629,604.79999999996289,9.599999999962165,29433.599999999962,28838.399999999961,28243.199999999961,27705.599999999962,27110.399999999961,26534.399999999961,25939.199999999961,25363.199999999961,24767.999999999964,24172.799999999963,23596.799999999963,23001.599999999962,22425.599999999962,21830.399999999965,21235.199999999961,20678.399999999965,20083.199999999961,19507.199999999961,18911.999999999964,18335.999999999964,17740.799999999959,17145.599999999962,16569.599999999962,15974.39999999996,15398.39999999996,14803.199999999959,14207.999999999958,13670.399999999958,13075.199999999957,12499.199999999957,11903.999999999956,11327.999999999956,10732.799999999956,10137.599999999955,9561.5999999999549,8966.3999999999542,8390.3999999999542,{"$f":"GR17-GR19","v":7795.1999999999534},7199.9999999999527,6662.3999999999542,6067.1999999999534,5491.1999999999534,4895.9999999999527,4319.9999999999527,3724.799999999952,3129.5999999999513,2553.5999999999513,1958.3999999999505,1382.3999999999505,787.1999999999498,191.99999999994907,29654.399999999951,29059.19999999995,28483.19999999995,27887.999999999949,27311.999999999949,26716.799999999948,26121.599999999948,25545.599999999948,24950.399999999951,24374.399999999951,23779.19999999995,23183.999999999949,22627.19999999995,22031.999999999949,21455.999999999949,20860.799999999948,20284.799999999948,19689.599999999948,19094.399999999947,18518.399999999947,17923.199999999946,17347.199999999946,16751.999999999945,16156.799999999945,15619.199999999944,15023.999999999944,14447.999999999944,13852.799999999943,13276.799999999945,12681.599999999944,12086.399999999943,11510.399999999943,10915.199999999943,10339.199999999943,9743.9999999999418,9148.7999999999411,8611.1999999999425,8015.9999999999418,7439.9999999999418,6844.7999999999411,6268.7999999999411,5673.5999999999403,5078.3999999999396,4502.3999999999396,3907.1999999999389,3331.1999999999389,2735.9999999999382,2140.7999999999374,1603.1999999999389,1007.9999999999382,{"$f":"JD17-JD19","v":431.99999999993815},29836.799999999937,29260.799999999937,28665.599999999937,28070.39999999994,27494.399999999936,26899.199999999939,26323.199999999939,25727.999999999938,25132.799999999937,24575.999999999938,23980.799999999937,23404.799999999937,22809.59999999994,22233.59999999994,21638.399999999936,21043.199999999939,20467.199999999939,19871.999999999935,19295.999999999935,18700.799999999937,18105.599999999933,17567.999999999935,16972.799999999934,16396.799999999934,15801.599999999933,15225.599999999933,14630.399999999932,14035.199999999932,13459.199999999932,12863.999999999931,12287.999999999931,11692.79999999993,11097.599999999929,10559.999999999931,9964.7999999999302,9388.7999999999302,8793.5999999999294,8217.5999999999294,7622.3999999999287,7027.199999999928,6451.199999999928,5855.9999999999272,5279.9999999999272,4684.7999999999265,4089.5999999999258,3551.9999999999272,2956.7999999999265,2380.7999999999265,1785.5999999999258,1209.5999999999258,614.39999999992506,19.19999999992433,29443.199999999924,28847.999999999924,28271.999999999924,27676.799999999923,27081.599999999926,26524.799999999923,25929.599999999926,25353.599999999926,24758.399999999925,24182.399999999925,23587.199999999924,{"$f":"LP17-LP19","v":22991.999999999924},22415.999999999924,21820.799999999923,21244.799999999923,20649.599999999926,20054.399999999921,19516.799999999923,18921.599999999922,18345.599999999922,17750.399999999921,17174.399999999921,16579.199999999921,15983.99999999992,15407.99999999992,14812.799999999919,14236.799999999919,13641.599999999919,13046.399999999918,12508.799999999919,11913.599999999919,11337.599999999919,10742.399999999918,10166.399999999918,9571.1999999999171,8975.9999999999163,8399.9999999999163,7804.7999999999156,7228.7999999999156,6633.5999999999149,6038.3999999999141,5500.7999999999156,4905.5999999999149,4329.5999999999149,3734.3999999999141,3158.3999999999141,2563.1999999999134,1967.9999999999127,1391.9999999999127,796.79999999991196,220.79999999991196]
[]
[null,null,"Hours Run before Maintenance Period (Min)","Hours",null,null,null,{"$f":"MIN(H13,H20)","v":595.20000000000005},537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,220.79999999998836,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,{"$f":"MIN(BT13,BT20)","v":595.20000000000005},576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,422.39999999997599,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,{"$f":"MIN(EF13,EF20)","v":576},595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,9.599999999962165,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,{"$f":"MIN(GR13,GR20)","v":595.20000000000005},537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,191.99999999994907,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,{"$f":"MIN(JD13,JD20)","v":431.99999999993815},576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,19.19999999992433,595.20000000000005,576,595.20000000000005,595.20000000000005,556.80000000000007,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,{"$f":"MIN(LP13,LP20)","v":576},595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,537.6,595.20000000000005,576,595.20000000000005,576,595.20000000000005,595.20000000000005,576,595.20000000000005,576,220.79999999991196]
[null,null,"Hours in New Maintenance Period","Hours",null,null,null,{"$f":"H13-H22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.20000000001164,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT13-BT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172.80000000002406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF13-EF22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,566.40000000003783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR13-GR22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,345.60000000005095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD13-JD22","v":163.20000000006189},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,556.80000000007567,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP13-LP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.40000000008808]
[null,null,"Closing Balance",null,null,null,null,{"$f":"IF(NOT(H26),H19+H22,H23)","v":595.20000000000005},1132.8000000000002,1728.0000000000002,2304,2899.2,3475.2,4070.3999999999996,4665.5999999999995,5241.5999999999995,5836.7999999999993,6412.7999999999993,7007.9999999999991,7603.1999999999989,8140.7999999999993,8736,9312,9907.2000000000007,10483.200000000001,11078.400000000001,11673.600000000002,12249.600000000002,12844.800000000003,13420.800000000003,14016.000000000004,14611.200000000004,15168.000000000004,15763.200000000004,16339.200000000004,16934.400000000005,17510.400000000005,18105.600000000006,18700.800000000007,19276.800000000007,19872.000000000007,20448.000000000007,21043.200000000008,21638.400000000009,22176.000000000007,22771.200000000008,23347.200000000008,23942.400000000009,24518.400000000009,25113.600000000009,25708.80000000001,26284.80000000001,26880.000000000011,27456.000000000011,28051.200000000012,28646.400000000012,{"$f":"IF(NOT(BE26),BE19+BE22,BE23)","v":29184.000000000011},29779.200000000012,355.20000000001164,950.40000000001169,1526.4000000000117,2121.6000000000117,2716.800000000012,3292.800000000012,3888.0000000000118,{"$f":"IF(NOT(BN26),BN19+BN22,BN23)","v":4464.0000000000118},5059.2000000000116,5654.4000000000115,6192.0000000000118,6787.2000000000116,7363.2000000000116,{"$f":"IF(NOT(BT26),BT19+BT22,BT23)","v":7958.4000000000115},8534.4000000000124,9129.6000000000131,9724.8000000000138,10300.800000000014,10896.000000000015,11472.000000000015,12067.200000000015,12662.400000000016,13219.200000000015,13814.400000000016,14390.400000000016,14985.600000000017,15561.600000000017,16156.800000000017,16752.000000000018,17328.000000000018,17923.200000000019,18499.200000000019,19094.40000000002,19689.60000000002,20227.200000000019,20822.40000000002,21398.40000000002,21993.60000000002,22569.60000000002,23164.800000000021,23760.000000000022,24336.000000000022,24931.200000000023,25507.200000000023,26102.400000000023,26697.600000000024,27235.200000000023,27830.400000000023,28406.400000000023,29001.600000000024,29577.600000000024,172.80000000002406,768.0000000000241,1344.0000000000241,1939.2000000000241,2515.2000000000244,3110.4000000000242,3705.600000000024,4243.2000000000244,4838.4000000000242,5414.4000000000242,6009.600000000024,6585.600000000024,7180.8000000000238,7776.0000000000236,8352.0000000000236,8947.2000000000244,9523.2000000000244,10118.400000000025,10713.600000000026,11270.400000000025,11865.600000000026,12441.600000000026,13036.800000000027,13612.800000000027,14208.000000000027,14803.200000000028,{"$f":"IF(NOT(EF26),EF19+EF22,EF23)","v":15379.200000000028},15974.400000000029,16550.400000000031,17145.600000000031,17740.800000000032,18278.400000000031,18873.600000000031,19449.600000000031,20044.800000000032,20620.800000000032,21216.000000000033,21811.200000000033,22387.200000000033,22982.400000000034,23558.400000000034,24153.600000000035,24748.800000000036,25286.400000000034,25881.600000000035,26457.600000000035,27052.800000000036,27628.800000000036,28224.000000000036,28819.200000000037,29395.200000000037,29990.400000000038,566.40000000003783,1161.6000000000379,1756.8000000000379,2294.4000000000378,2889.6000000000377,3465.6000000000377,4060.8000000000375,4636.8000000000375,5232.0000000000373,5827.2000000000371,6403.2000000000371,6998.4000000000369,7574.4000000000369,8169.6000000000367,8764.8000000000375,9321.6000000000367,9916.8000000000375,10492.800000000037,11088.000000000038,11664.000000000038,12259.200000000039,12854.40000000004,13430.40000000004,14025.60000000004,14601.60000000004,15196.800000000041,15792.000000000042,16329.600000000042,16924.800000000043,17500.800000000043,18096.000000000044,18672.000000000044,19267.200000000044,19862.400000000045,20438.400000000045,21033.600000000046,21609.600000000046,22204.800000000047,{"$f":"IF(NOT(GR26),GR19+GR22,GR23)","v":22800.000000000047},23337.600000000046,23932.800000000047,24508.800000000047,25104.000000000047,25680.000000000047,26275.200000000048,26870.400000000049,27446.400000000049,28041.600000000049,28617.600000000049,29212.80000000005,29808.000000000051,345.60000000005095,940.800000000051,1516.8000000000511,2112.0000000000509,2688.0000000000509,3283.2000000000507,3878.4000000000506,4454.4000000000506,5049.6000000000504,5625.6000000000504,6220.8000000000502,6816.00000000005,7372.8000000000502,7968.00000000005,8544.0000000000509,9139.2000000000517,9715.2000000000517,10310.400000000052,10905.600000000053,11481.600000000053,12076.800000000054,12652.800000000054,13248.000000000055,13843.200000000055,14380.800000000056,14976.000000000056,15552.000000000056,16147.200000000057,16723.200000000055,17318.400000000056,17913.600000000057,18489.600000000057,19084.800000000057,19660.800000000057,20256.000000000058,20851.200000000059,21388.800000000057,21984.000000000058,22560.000000000058,23155.200000000059,23731.200000000059,24326.40000000006,24921.60000000006,25497.60000000006,26092.800000000061,26668.800000000061,27264.000000000062,27859.200000000063,28396.800000000061,28992.000000000062,29568.000000000062,{"$f":"IF(NOT(JD26),JD19+JD22,JD23)","v":163.20000000006189},739.20000000006189,1334.4000000000619,1929.600000000062,2505.6000000000622,3100.800000000062,3676.800000000062,4272.0000000000618,4867.2000000000617,5424.0000000000618,6019.2000000000617,6595.2000000000617,7190.4000000000615,7766.4000000000615,8361.6000000000622,8956.8000000000629,9532.8000000000629,10128.000000000064,10704.000000000064,11299.200000000064,11894.400000000065,12432.000000000065,13027.200000000066,13603.200000000066,14198.400000000067,14774.400000000067,15369.600000000068,15964.800000000068,16540.800000000068,17136.000000000069,17712.000000000069,18307.20000000007,18902.400000000071,19440.000000000069,20035.20000000007,20611.20000000007,21206.400000000071,21782.400000000071,22377.600000000071,22972.800000000072,23548.800000000072,24144.000000000073,24720.000000000073,25315.200000000073,25910.400000000074,26448.000000000073,27043.200000000073,27619.200000000073,28214.400000000074,28790.400000000074,29385.600000000075,29980.800000000076,556.80000000007567,1152.0000000000757,1728.0000000000757,2323.2000000000758,2918.400000000076,3475.2000000000762,4070.400000000076,4646.400000000076,5241.6000000000759,5817.6000000000759,6412.8000000000757,7008.0000000000755,{"$f":"IF(NOT(LP26),LP19+LP22,LP23)","v":7584.0000000000755},8179.2000000000753,8755.2000000000753,9350.400000000076,9945.6000000000768,10483.200000000077,11078.400000000078,11654.400000000078,12249.600000000079,12825.600000000079,13420.800000000079,14016.00000000008,14592.00000000008,15187.200000000081,15763.200000000081,16358.400000000081,16953.600000000082,17491.200000000081,18086.400000000081,18662.400000000081,19257.600000000082,19833.600000000082,20428.800000000083,21024.000000000084,21600.000000000084,22195.200000000084,22771.200000000084,23366.400000000085,23961.600000000086,24499.200000000084,25094.400000000085,25670.400000000085,26265.600000000086,26841.600000000086,27436.800000000087,28032.000000000087,28608.000000000087,29203.200000000088,29779.200000000088,374.40000000008808]
[]
[null,null,"End of Run Period",null,null,null,null,{"$f":"H22<>H13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT22<>BT13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF22<>EF13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR22<>GR13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD22<>JD13","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LP22<>LP13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true]
[]
[null,null,"Cost of Overhaul - Real","RM/kW",500,null,null,{"$f":"$E$28","v":500},{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$28","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Inflation Index","%",0.02,{"$f":"(1+E29)^(1/12)-1","v":1.6515813019202241E-3},1,{"$f":"G29*(1+$F$29)","v":1.0016515813019202},{"$f":"H29*(1+$F$29)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"BT29*(1+$F$29)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"EF29*(1+$F$29)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"GR29*(1+$F$29)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,{"$f":"JD29*(1+$F$29)","v":1.5307479725106439},1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,{"$f":"LP29*(1+$F$29)","v":1.7012622900966297},1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834]
[null,null,"Cost for Overhaul","RM/kWh",500,null,null,{"$f":"H11*1000*$E$30*H26*H29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272400198.45355201,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT11*1000*$E$30*BT26*BT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296318079.07132316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF11*1000*$E$30*EF26*EF29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322868414.17761499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR11*1000*$E$30*GR26*GR29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,351217615.93807554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD11*1000*$E$30*JD26*JD29","v":382055996.58741069},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416288517.16312116,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP11*1000*$E$30*LP26*LP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,452840396.02584589]
[]
[null,null,"Discount Rate","%",0.06]
[null,null,"Present Value of Cost",null,{"$f":"XNPV(E32,H30:NC30,H3:NC3)","v":958360128.92469382}]
[null,null,"Present Value for Generation",null,{"$f":"XNPV(E32,H14:NC14,H3:NC3)","v":49801760.264363766}]
[null,null,"Levelized Cost of Overhaul - Variable Cost",null,{"$f":"E33/E34","v":19.243499101987759}]
[]
[null,null,"Overhaul Counter",null,{"$f":"E12","v":0.8},null,null,{"$f":"G37+H26","v":0},{"$f":"H37+I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT37+BU26","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"EF37+EG26","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"GR37+GS26","v":3},3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,{"$f":"JD37+JE26","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"LP37+LQ26","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7]
[]
[null,null,"Date of 1st Outage",1,{"$f":"_xlfn.XLOOKUP(D39,$37:$37,$3:$3,FALSE,0)","v":"2030-04-30"}]
[null,null,"Date of 1st Outage",2,{"$f":"_xlfn.XLOOKUP(D40,$37:$37,$3:$3,FALSE,0)","v":"2034-07-31"}]
[null,null,"Date of 1st Outage",3,{"$f":"_xlfn.XLOOKUP(D41,$37:$37,$3:$3,FALSE,0)","v":"2038-11-30"}]
[null,null,"Date of 1st Outage",4,{"$f":"_xlfn.XLOOKUP(D42,$37:$37,$3:$3,FALSE,0)","v":"2043-02-28"}]
[null,null,"Date of 1st Outage",5,{"$f":"_xlfn.XLOOKUP(D43,$37:$37,$3:$3,FALSE,0)","v":"2047-05-31"}]
[null,null,"Date of 1st Outage",6,{"$f":"_xlfn.XLOOKUP(D44,$37:$37,$3:$3,FALSE,0)","v":"2051-09-30"}]
[]
[null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,30,2026)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Maintenance Cost",null,null,null,null,{"$f":"SUMIF($4:$4,H$46,30:30)","v":0},0,0,0,272400198.45355201,0,0,0,296318079.07132316,0,0,0,322868414.17761499,0,0,0,0,351217615.93807554,0,0,0,382055996.58741069,0,0,0,416288517.16312116,0,0,0,452840396.02584589]
[null,null,"Generation",null,null,null,null,{"$f":"SUMIF($4:$4,H$46,14:14)","v":3504000},3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000,3513600,3504000,3504000,3504000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E12","v":0.8}]

{"sheet":"With Maintenance Hours","index":1,"n_rows":74,"n_cols":367,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,360)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360]
[null,null,"Date Start",null,null,null,null,{"$f":"1+G3","v":"2026-01-01"},{"$f":"1+H3","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"1+BT3","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"1+EF3","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"1+GR3","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"1+JD3","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"1+LP3","v":"2052-10-01"},"2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01"]
[null,null,"Date End",null,null,null,"2025-12-31",{"$f":"EOMONTH(H2,0)","v":"2026-01-31"},{"$f":"EOMONTH(I2,0)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31",{"$f":"EOMONTH(BU2,0)","v":"2031-06-30"},"2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30",{"$f":"EOMONTH(EG2,0)","v":"2036-10-31"},"2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31",{"$f":"EOMONTH(GS2,0)","v":"2042-02-28"},"2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31",{"$f":"EOMONTH(JE2,0)","v":"2047-06-30"},"2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30",{"$f":"EOMONTH(LQ2,0)","v":"2052-10-31"},"2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31"]
[null,null,"Year",null,null,null,null,{"$f":"YEAR(H2)","v":2026},{"$f":"YEAR(I2)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,{"$f":"YEAR(BU2)","v":2031},2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(EG2)","v":2036},2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,{"$f":"YEAR(GS2)","v":2042},2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,{"$f":"YEAR(JE2)","v":2047},2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(LQ2)","v":2052},2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055]
[]
[null,"Maintenance Inputs"]
[null,null,"Hours Until Major Maintenance","Hours",20000]
[null,null,"Days of Maintenance","Days",50]
[null,null,"Hours of Maintenance","Hours",{"$f":"E8*24","v":1200}]
[]
[null,"Computed Hours of Operation"]
[null,null,"Hours in Period",null,null,null,null,{"$f":"(H3-H2+1)*24","v":744},{"$f":"(I3-I2+1)*24","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"(BU3-BU2+1)*24","v":720},744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,{"$f":"(EG3-EG2+1)*24","v":744},720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,{"$f":"(GS3-GS2+1)*24","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"(JE3-JE2+1)*24","v":720},744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,{"$f":"(LQ3-LQ2+1)*24","v":744},720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744]
[null,null,"Capacity","MW",500,null,null,{"$f":"$E$13","v":500},{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$13","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Capacity Factor","%",{"$f":"G14/100","v":0.55000000000000004},null,55,{"$f":"$E$14","v":0.55000000000000004},{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"$E$14","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"Hours Run (from capacity factor)","Hours",null,null,null,{"$f":"H14*H12","v":409.20000000000005},{"$f":"I14*I12","v":369.6},409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,{"$f":"BU14*BU12","v":396.00000000000006},409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,{"$f":"EG14*EG12","v":409.20000000000005},396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,{"$f":"GS14*GS12","v":369.6},409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,{"$f":"JE14*JE12","v":396.00000000000006},409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,{"$f":"LQ14*LQ12","v":409.20000000000005},396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005]
[null,null,"Generation","MWh",null,null,null,{"$f":"H13*H15","v":204600.00000000003},{"$f":"I13*I15","v":184800},204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,{"$f":"BU13*BU15","v":198000.00000000003},204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,{"$f":"EG13*EG15","v":204600.00000000003},198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,{"$f":"GS13*GS15","v":184800},204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,{"$f":"JE13*JE15","v":198000.00000000003},204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,191400,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,{"$f":"LQ13*LQ15","v":204600.00000000003},198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,184800,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,204600.00000000003,198000.00000000003,204600.00000000003,198000.00000000003,204600.00000000003]
[]
[null,"Accumulated Hours of Repair"]
[null,null,"Required Hours of Repair","Hours",{"$f":"E9","v":1200},null,null,{"$f":"$E$19","v":1200},{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"$E$19","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200]
[null,null,"Remaining Hours of Repair","Hours",null,null,null,{"$f":"H19-H22","v":1200},{"$f":"I19-I22","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1083.6363636363412,339.63636363634112,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"BU19-BU22","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,655.2727272726836,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"EG19-EG22","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,946.90909090903006,202.90909090903006,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"GS19-GS22","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,494.54545454536992,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,858.18181818171229,{"$f":"JE19-JE22","v":114.18181818171229},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1149.8181818180601,405.81818181806011,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"LQ19-LQ22","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,721.45454545440521]
[]
[null,null,"Opening Balance","Hours",null,null,null,{"$f":"G25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.36363636365888,860.36363636365888,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544.7272727273164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.09090909097,997.09090909096994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,705.45454545463008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC25","v":341.81818181828766},1085.8181818182877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.181818181939889,794.18181818193989,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.54545454559479]
[null,null,"Add: Hours of Repair in Current Month","Hours",null,null,null,{"$f":"H39","v":0},{"$f":"I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.36363636365888,744,339.63636363634112,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544.7272727273164,655.2727272726836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.09090909097,744,202.90909090903006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS39","v":0},0,0,0,0,0,0,0,0,0,0,705.45454545463008,494.54545454536992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.81818181828766,744,{"$f":"JE39","v":114.18181818171229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.181818181939889,744,405.81818181806011,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.54545454559479,721.45454545440521]
[null,null,"Less: Restart of Maintenance Period","Hours",null,null,null,{"$f":"IF(H48,H19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR48,BR19,0)","v":0},0,{"$f":"IF(BT48,BT19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EF48,EF19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GR48,GR19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JD48,JD19,0)","v":0},1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LP48,LP19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200]
[null,null,"Closing Balance","Hours",null,null,null,{"$f":"H22+H23-H24","v":0},{"$f":"I22+I23-I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.36363636365888,860.36363636365888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU22+BU23-BU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544.7272727273164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG22+EG23-EG24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.09090909097,997.09090909096994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS22+GS23-GS24","v":0},0,0,0,0,0,0,0,0,0,0,705.45454545463008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.81818181828766,1085.8181818182877,{"$f":"JE22+JE23-JE24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.181818181939889,794.18181818193989,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ22+LQ23-LQ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.54545454559479,0]
[]
[null,null,"Remaining at End of Period","Hours",null,null,null,{"$f":"H19-H25","v":1200},{"$f":"I19-I25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1083.6363636363412,339.63636363634112,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"BU19-BU25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,655.2727272726836,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"EG19-EG25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,946.90909090903006,202.90909090903006,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"GS19-GS25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,494.54545454536992,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,858.18181818171229,114.18181818171229,{"$f":"JE19-JE25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1149.8181818180601,405.81818181806011,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"LQ19-LQ25","v":1200},1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,721.45454545440521,1200]
[]
[null,"Accumulated Hours Unitl Maintnenace Period"]
[null,null,"Target Run Hours Input Before Maintenance","Hours",{"$f":"E7","v":20000},null,null,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,{"$f":"$E$30","v":20000},20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[]
[null,null,"Opening Balance","Hours",null,null,null,{"$f":"G44","v":0},{"$f":"H44","v":409.20000000000005},778.80000000000007,1188,1584,1993.2,2389.2000000000003,2798.4000000000005,3207.6000000000004,3603.6000000000004,4012.8,4408.8,4818,5227.2,5596.8,6006,6402,6811.2,7207.2,7616.4,8025.5999999999995,8421.6,8830.8000000000011,9226.8000000000011,9636.0000000000018,10045.200000000003,10428.000000000002,10837.200000000003,11233.200000000003,11642.400000000003,12038.400000000003,12447.600000000004,12856.800000000005,13252.800000000005,13662.000000000005,14058.000000000005,14467.200000000006,14876.400000000007,15246.000000000007,15655.200000000008,16051.200000000008,16460.400000000009,16856.400000000009,17265.600000000009,17674.80000000001,18070.80000000001,18480.000000000011,18876.000000000011,19285.200000000012,19694.400000000012,20000,20000,209.20000000001241,618.40000000001248,1014.4000000000126,1423.6000000000126,1832.8000000000127,2228.8000000000129,2638.0000000000127,3034.0000000000127,3443.2000000000126,3852.4000000000124,4222.0000000000127,4631.2000000000126,5027.2000000000126,{"$f":"BT44","v":5436.4000000000124},5832.4000000000124,6241.6000000000122,6650.800000000012,7046.800000000012,7456.0000000000118,7852.0000000000118,8261.2000000000116,8670.4000000000124,9053.2000000000116,9462.4000000000124,9858.4000000000124,10267.600000000013,10663.600000000013,11072.800000000014,11482.000000000015,11878.000000000015,12287.200000000015,12683.200000000015,13092.400000000016,13501.600000000017,13871.200000000017,14280.400000000018,14676.400000000018,15085.600000000019,15481.600000000019,15890.800000000019,16300.00000000002,16696.000000000022,17105.200000000023,17501.200000000023,17910.400000000023,18319.600000000024,18689.200000000023,19098.400000000023,19494.400000000023,19903.600000000024,20000,48.800000000024028,458.0000000000241,854.0000000000241,1263.2000000000241,1659.2000000000241,2068.4000000000242,2477.600000000024,2847.2000000000239,3256.4000000000242,3652.4000000000242,4061.600000000024,4457.600000000024,4866.8000000000238,5276.0000000000236,5672.0000000000236,6081.2000000000235,6477.2000000000235,6886.4000000000233,7295.6000000000231,7678.4000000000233,8087.6000000000231,8483.600000000024,8892.8000000000247,9288.8000000000247,9698.0000000000255,10107.200000000026,{"$f":"EF44","v":10503.200000000026},10912.400000000027,11308.400000000027,11717.600000000028,12126.800000000028,12496.400000000029,12905.600000000029,13301.600000000029,13710.80000000003,14106.80000000003,14516.000000000031,14925.200000000032,15321.200000000032,15730.400000000032,16126.400000000032,16535.600000000031,16944.800000000032,17314.400000000031,17723.600000000031,18119.600000000031,18528.800000000032,18924.800000000032,19334.000000000033,19743.200000000033,20000,20000,284.40000000003351,693.60000000003356,1102.8000000000336,1472.4000000000337,1881.6000000000338,2277.600000000034,2686.8000000000338,3082.8000000000338,3492.0000000000337,3901.2000000000335,4297.2000000000335,4706.4000000000333,5102.4000000000333,5511.6000000000331,5920.8000000000329,6303.6000000000331,6712.8000000000329,7108.8000000000329,7518.0000000000327,7914.0000000000327,8323.2000000000335,8732.4000000000342,9128.4000000000342,9537.6000000000349,9933.6000000000349,10342.800000000036,10752.000000000036,11121.600000000037,11530.800000000037,11926.800000000037,12336.000000000038,12732.000000000038,13141.200000000039,13550.40000000004,13946.40000000004,14355.60000000004,14751.60000000004,15160.800000000041,{"$f":"GR44","v":15570.000000000042},15939.600000000042,16348.800000000043,16744.800000000043,17154.000000000044,17550.000000000044,17959.200000000044,18368.400000000045,18764.400000000045,19173.600000000046,19569.600000000046,19978.800000000047,20000,97.600000000046549,506.80000000004657,902.80000000004657,1312.0000000000466,1708.0000000000466,2117.2000000000467,2526.4000000000469,2922.4000000000469,3331.6000000000467,3727.6000000000467,4136.8000000000466,4546.0000000000464,4928.8000000000466,5338.0000000000464,5734.0000000000464,6143.2000000000462,6539.2000000000462,6948.400000000046,7357.6000000000458,7753.6000000000458,8162.8000000000457,8558.8000000000466,8968.0000000000473,9377.200000000048,9746.8000000000484,10156.000000000049,10552.000000000049,10961.20000000005,11357.20000000005,11766.400000000051,12175.600000000051,12571.600000000051,12980.800000000052,13376.800000000052,13786.000000000053,14195.200000000053,14564.800000000054,14974.000000000055,15370.000000000055,15779.200000000055,16175.200000000055,16584.400000000056,16993.600000000057,17389.600000000057,17798.800000000057,18194.800000000057,18604.000000000058,19013.200000000059,19382.800000000057,19792.000000000058,20000,{"$f":"JD44","v":20000},333.20000000005825,742.4000000000583,1151.6000000000583,1547.6000000000583,1956.8000000000584,2352.8000000000584,2762.0000000000582,3171.200000000058,3554.0000000000582,3963.200000000058,4359.200000000058,4768.4000000000578,5164.4000000000578,5573.6000000000577,5982.8000000000575,6378.8000000000575,6788.0000000000573,7184.0000000000573,7593.2000000000571,8002.4000000000569,8372.0000000000564,8781.2000000000571,9177.2000000000571,9586.4000000000578,9982.4000000000578,10391.600000000059,10800.800000000059,11196.800000000059,11606.00000000006,12002.00000000006,12411.200000000061,12820.400000000061,13190.000000000062,13599.200000000063,13995.200000000063,14404.400000000063,14800.400000000063,15209.600000000064,15618.800000000065,16014.800000000065,16424.000000000065,16820.000000000065,17229.200000000066,17638.400000000067,18008.000000000065,18417.200000000066,18813.200000000066,19222.400000000067,19618.400000000067,20000,20000,172.80000000006694,582.00000000006696,978.00000000006708,1387.2000000000671,1796.4000000000672,2179.2000000000671,2588.4000000000669,2984.4000000000669,3393.6000000000668,3789.6000000000668,4198.8000000000666,4608.0000000000664,{"$f":"LP44","v":5004.0000000000664},5413.2000000000662,5809.2000000000662,6218.400000000066,6627.6000000000658,6997.2000000000662,7406.400000000066,7802.400000000066,8211.6000000000658,8607.6000000000658,9016.8000000000666,9426.0000000000673,9822.0000000000673,10231.200000000068,10627.200000000068,11036.400000000069,11445.600000000069,11815.20000000007,12224.400000000071,12620.400000000071,13029.600000000071,13425.600000000071,13834.800000000072,14244.000000000073,14640.000000000073,15049.200000000073,15445.200000000073,15854.400000000074,16263.600000000075,16633.200000000073,17042.400000000074,17438.400000000074,17847.600000000075,18243.600000000075,18652.800000000076,19062.000000000076,19458.000000000076,19867.200000000077,20000]
[null,null,"Hours Remaining until Maintenance Begin","Hours",null,null,null,{"$f":"H30-H32","v":20000},19590.8,19221.2,18812,18416,18006.8,17610.8,17201.599999999999,16792.400000000001,16396.400000000001,15987.2,15591.2,15182,14772.8,14403.2,13994,13598,13188.8,12792.8,12383.6,11974.400000000001,11578.4,11169.199999999999,10773.199999999999,10363.999999999998,9954.7999999999975,9571.9999999999982,9162.7999999999975,8766.7999999999975,8357.5999999999967,7961.5999999999967,7552.399999999996,{"$f":"AN30-AN32","v":7143.1999999999953},6747.1999999999953,6337.9999999999945,5941.9999999999945,5532.7999999999938,5123.5999999999931,4753.9999999999927,4344.799999999992,3948.799999999992,3539.5999999999913,3143.5999999999913,2734.3999999999905,2325.1999999999898,1929.1999999999898,1519.9999999999891,1123.9999999999891,714.79999999998836,305.59999999998763,0,0,19790.799999999988,19381.599999999988,18985.599999999988,18576.399999999987,{"$f":"BL30-BL32","v":18167.199999999986},17771.199999999986,17361.999999999985,16965.999999999985,16556.799999999988,16147.599999999988,15777.999999999987,15368.799999999988,14972.799999999988,14563.599999999988,14167.599999999988,13758.399999999987,13349.199999999988,12953.199999999988,12543.999999999989,12147.999999999989,11738.799999999988,11329.599999999988,10946.799999999988,10537.599999999988,10141.599999999988,9732.3999999999869,9336.3999999999869,8927.1999999999862,8517.9999999999854,8121.9999999999854,7712.7999999999847,7316.7999999999847,6907.599999999984,6498.3999999999833,6128.7999999999829,5719.5999999999822,5323.5999999999822,4914.3999999999814,4518.3999999999814,4109.1999999999807,3699.99999999998,3303.9999999999782,2894.7999999999774,2498.7999999999774,2089.5999999999767,1680.399999999976,1310.7999999999774,901.59999999997672,505.59999999997672,96.399999999975989,0,19951.199999999975,19541.999999999975,19145.999999999975,18736.799999999977,18340.799999999977,17931.599999999977,17522.399999999976,17152.799999999977,16743.599999999977,16347.599999999977,15938.399999999976,15542.399999999976,15133.199999999975,14723.999999999976,14327.999999999976,13918.799999999977,13522.799999999977,{"$f":"DX30-DX32","v":13113.599999999977},12704.399999999976,12321.599999999977,11912.399999999976,11516.399999999976,11107.199999999975,10711.199999999975,10301.999999999975,9892.7999999999738,9496.7999999999738,9087.5999999999731,8691.5999999999731,8282.3999999999724,7873.1999999999716,7503.5999999999713,7094.3999999999705,6698.3999999999705,6289.1999999999698,5893.1999999999698,5483.9999999999691,5074.7999999999683,4678.7999999999683,4269.5999999999676,3873.5999999999676,3464.3999999999687,3055.199999999968,2685.5999999999694,2276.3999999999687,1880.3999999999687,1471.199999999968,1075.199999999968,665.99999999996726,256.79999999996653,0,0,19715.599999999966,19306.399999999965,18897.199999999968,18527.599999999966,18118.399999999965,17722.399999999965,17313.199999999968,16917.199999999968,16507.999999999967,16098.799999999967,15702.799999999967,15293.599999999966,14897.599999999966,14488.399999999967,14079.199999999968,13696.399999999967,13287.199999999968,12891.199999999968,12481.999999999967,12085.999999999967,11676.799999999967,11267.599999999966,10871.599999999966,10462.399999999965,10066.399999999965,9657.1999999999643,9247.9999999999636,8878.3999999999633,8469.1999999999625,{"$f":"GJ30-GJ32","v":8073.1999999999625},7663.9999999999618,7267.9999999999618,6858.7999999999611,6449.5999999999603,6053.5999999999603,5644.3999999999596,5248.3999999999596,4839.1999999999589,4429.9999999999582,4060.3999999999578,3651.1999999999571,3255.1999999999571,2845.9999999999563,2449.9999999999563,2040.7999999999556,1631.5999999999549,1235.5999999999549,826.39999999995416,430.39999999995416,21.199999999953434,0,19902.399999999954,19493.199999999953,19097.199999999953,18687.999999999953,18291.999999999953,17882.799999999952,17473.599999999955,17077.599999999955,16668.399999999954,16272.399999999954,15863.199999999953,15453.999999999953,15071.199999999953,14661.999999999953,14265.999999999953,13856.799999999954,13460.799999999954,13051.599999999955,12642.399999999954,12246.399999999954,11837.199999999953,11441.199999999953,11031.999999999953,10622.799999999952,10253.199999999952,9843.9999999999509,9447.9999999999509,9038.7999999999502,8642.7999999999502,8233.5999999999494,7824.3999999999487,7428.3999999999487,7019.199999999948,6623.199999999948,6213.9999999999472,5804.7999999999465,5435.1999999999462,5025.9999999999454,4629.9999999999454,4220.7999999999447,3824.7999999999447,3415.599999999944,{"$f":"IV30-IV32","v":3006.3999999999432},2610.3999999999432,2201.1999999999425,1805.1999999999425,1395.9999999999418,986.79999999994106,617.19999999994252,207.99999999994179,0,0,19666.799999999941,19257.59999999994,18848.399999999943,18452.399999999943,18043.199999999943,17647.199999999943,17237.999999999942,16828.799999999941,16445.999999999942,16036.799999999941,15640.799999999941,15231.599999999942,14835.599999999942,14426.399999999943,14017.199999999943,13621.199999999943,13211.999999999942,12815.999999999942,12406.799999999943,11997.599999999944,11627.999999999944,11218.799999999943,10822.799999999943,10413.599999999942,10017.599999999942,9608.3999999999414,9199.1999999999407,8803.1999999999407,8393.99999999994,7997.99999999994,7588.7999999999392,7179.5999999999385,6809.9999999999382,6400.7999999999374,6004.7999999999374,5595.5999999999367,5199.5999999999367,4790.399999999936,4381.1999999999352,3985.1999999999352,3575.9999999999345,3179.9999999999345,2770.7999999999338,2361.5999999999331,1991.9999999999345,1582.7999999999338,1186.7999999999338,777.59999999993306,381.59999999993306,0,0,19827.199999999932,19417.999999999935,19021.999999999935,{"$f":"LH30-LH32","v":18612.799999999934},18203.599999999933,17820.799999999934,17411.599999999933,17015.599999999933,16606.399999999932,16210.399999999932,15801.199999999933,15391.999999999935,14995.999999999935,14586.799999999934,14190.799999999934,13781.599999999933,13372.399999999934,13002.799999999934,12593.599999999933,12197.599999999933,11788.399999999934,11392.399999999934,10983.199999999933,10573.999999999933,10177.999999999933,9768.799999999932,9372.799999999932,8963.5999999999312,8554.3999999999305,8184.7999999999302,7775.5999999999294,7379.5999999999294,6970.3999999999287,6574.3999999999287,6165.199999999928,5755.9999999999272,5359.9999999999272,4950.7999999999265,4554.7999999999265,4145.5999999999258,3736.3999999999251,3366.7999999999265,2957.5999999999258,2561.5999999999258,2152.3999999999251,1756.3999999999251,1347.1999999999243,937.9999999999236,541.9999999999236,132.79999999992287,0]
[null,null,"Hours Run this month before Maintenance Period (Min)","Hours",null,null,null,{"$f":"MIN(H15,H33)","v":409.20000000000005},369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,{"$f":"MIN(AN15,AN33)","v":396.00000000000006},409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,305.59999999998763,0,0,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,{"$f":"MIN(BL15,BL33)","v":396.00000000000006},409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,96.399999999975989,0,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,{"$f":"MIN(DX15,DX33)","v":409.20000000000005},382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,256.79999999996653,0,0,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,{"$f":"MIN(GJ15,GJ33)","v":409.20000000000005},396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,21.199999999953434,0,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,{"$f":"MIN(IV15,IV33)","v":396.00000000000006},409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,207.99999999994179,0,0,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,381.59999999993306,0,0,409.20000000000005,396.00000000000006,409.20000000000005,{"$f":"MIN(LH15,LH33)","v":409.20000000000005},382.8,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,369.6,409.20000000000005,396.00000000000006,409.20000000000005,396.00000000000006,409.20000000000005,409.20000000000005,396.00000000000006,409.20000000000005,132.79999999992287,0]
[]
[null,null,"Total Hours for Run before Maintnance (Divide by Capacity Factor) - First","Hours",null,null,null,{"$f":"H34/H14","v":744},{"$f":"I34/I14","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,555.63636363634112,0,0,744,720,744,744,{"$f":"BL34/BL14","v":720},{"$f":"BM34/BM14","v":744},{"$f":"BN34/BN14","v":720},{"$f":"BO34/BO14","v":744},{"$f":"BP34/BP14","v":744},{"$f":"BQ34/BQ14","v":672},{"$f":"BR34/BR14","v":744},{"$f":"BS34/BS14","v":720},{"$f":"BT34/BT14","v":744},{"$f":"BU34/BU14","v":720},{"$f":"BV34/BV14","v":744},{"$f":"BW34/BW14","v":744},{"$f":"BX34/BX14","v":720},{"$f":"BY34/BY14","v":744},{"$f":"BZ34/BZ14","v":720},{"$f":"CA34/CA14","v":744},{"$f":"CB34/CB14","v":744},{"$f":"CC34/CC14","v":696},{"$f":"CD34/CD14","v":744},{"$f":"CE34/CE14","v":720},{"$f":"CF34/CF14","v":744},{"$f":"CG34/CG14","v":720},{"$f":"CH34/CH14","v":744},{"$f":"CI34/CI14","v":744},{"$f":"CJ34/CJ14","v":720},{"$f":"CK34/CK14","v":744},{"$f":"CL34/CL14","v":720},{"$f":"CM34/CM14","v":744},{"$f":"CN34/CN14","v":744},{"$f":"CO34/CO14","v":672},{"$f":"CP34/CP14","v":744},{"$f":"CQ34/CQ14","v":720},{"$f":"CR34/CR14","v":744},{"$f":"CS34/CS14","v":720},{"$f":"CT34/CT14","v":744},{"$f":"CU34/CU14","v":744},{"$f":"CV34/CV14","v":720},{"$f":"CW34/CW14","v":744},{"$f":"CX34/CX14","v":720},{"$f":"CY34/CY14","v":744},{"$f":"CZ34/CZ14","v":744},{"$f":"DA34/DA14","v":672},{"$f":"DB34/DB14","v":744},{"$f":"DC34/DC14","v":720},{"$f":"DD34/DD14","v":744},{"$f":"DE34/DE14","v":175.2727272726836},{"$f":"DF34/DF14","v":0},{"$f":"DG34/DG14","v":744},{"$f":"DH34/DH14","v":720},{"$f":"DI34/DI14","v":744},{"$f":"DJ34/DJ14","v":720},{"$f":"DK34/DK14","v":744},{"$f":"DL34/DL14","v":744},{"$f":"DM34/DM14","v":672},{"$f":"DN34/DN14","v":744},{"$f":"DO34/DO14","v":720},{"$f":"DP34/DP14","v":744},{"$f":"DQ34/DQ14","v":720},{"$f":"DR34/DR14","v":744},{"$f":"DS34/DS14","v":744},{"$f":"DT34/DT14","v":720},{"$f":"DU34/DU14","v":744},{"$f":"DV34/DV14","v":720},{"$f":"DW34/DW14","v":744},{"$f":"DX34/DX14","v":744},{"$f":"DY34/DY14","v":696},{"$f":"DZ34/DZ14","v":744},{"$f":"EA34/EA14","v":720},{"$f":"EB34/EB14","v":744},{"$f":"EC34/EC14","v":720},{"$f":"ED34/ED14","v":744},{"$f":"EE34/EE14","v":744},{"$f":"EF34/EF14","v":720},{"$f":"EG34/EG14","v":744},{"$f":"EH34/EH14","v":720},{"$f":"EI34/EI14","v":744},{"$f":"EJ34/EJ14","v":744},{"$f":"EK34/EK14","v":672},{"$f":"EL34/EL14","v":744},{"$f":"EM34/EM14","v":720},{"$f":"EN34/EN14","v":744},{"$f":"EO34/EO14","v":720},{"$f":"EP34/EP14","v":744},{"$f":"EQ34/EQ14","v":744},{"$f":"ER34/ER14","v":720},{"$f":"ES34/ES14","v":744},{"$f":"ET34/ET14","v":720},{"$f":"EU34/EU14","v":744},{"$f":"EV34/EV14","v":744},{"$f":"EW34/EW14","v":672},{"$f":"EX34/EX14","v":744},{"$f":"EY34/EY14","v":720},{"$f":"EZ34/EZ14","v":744},{"$f":"FA34/FA14","v":720},{"$f":"FB34/FB14","v":744},{"$f":"FC34/FC14","v":744},{"$f":"FD34/FD14","v":466.90909090903},{"$f":"FE34/FE14","v":0},{"$f":"FF34/FF14","v":0},{"$f":"FG34/FG14","v":744},{"$f":"FH34/FH14","v":744},{"$f":"FI34/FI14","v":672},{"$f":"FJ34/FJ14","v":744},{"$f":"FK34/FK14","v":720},{"$f":"FL34/FL14","v":744},{"$f":"FM34/FM14","v":720},{"$f":"FN34/FN14","v":744},{"$f":"FO34/FO14","v":744},{"$f":"FP34/FP14","v":720},{"$f":"FQ34/FQ14","v":744},{"$f":"FR34/FR14","v":720},{"$f":"FS34/FS14","v":744},{"$f":"FT34/FT14","v":744},{"$f":"FU34/FU14","v":696},{"$f":"FV34/FV14","v":744},{"$f":"FW34/FW14","v":720},{"$f":"FX34/FX14","v":744},{"$f":"FY34/FY14","v":720},{"$f":"FZ34/FZ14","v":744},{"$f":"GA34/GA14","v":744},{"$f":"GB34/GB14","v":720},{"$f":"GC34/GC14","v":744},{"$f":"GD34/GD14","v":720},{"$f":"GE34/GE14","v":744},{"$f":"GF34/GF14","v":744},{"$f":"GG34/GG14","v":672},{"$f":"GH34/GH14","v":744},{"$f":"GI34/GI14","v":720},{"$f":"GJ34/GJ14","v":744},{"$f":"GK34/GK14","v":720},{"$f":"GL34/GL14","v":744},{"$f":"GM34/GM14","v":744},{"$f":"GN34/GN14","v":720},{"$f":"GO34/GO14","v":744},{"$f":"GP34/GP14","v":720},{"$f":"GQ34/GQ14","v":744},{"$f":"GR34/GR14","v":744},{"$f":"GS34/GS14","v":672},{"$f":"GT34/GT14","v":744},{"$f":"GU34/GU14","v":720},{"$f":"GV34/GV14","v":744},{"$f":"GW34/GW14","v":720},{"$f":"GX34/GX14","v":744},{"$f":"GY34/GY14","v":744},{"$f":"GZ34/GZ14","v":720},{"$f":"HA34/HA14","v":744},{"$f":"HB34/HB14","v":720},{"$f":"HC34/HC14","v":744},{"$f":"HD34/HD14","v":38.545454545369878},{"$f":"HE34/HE14","v":0},{"$f":"HF34/HF14","v":744},{"$f":"HG34/HG14","v":720},{"$f":"HH34/HH14","v":744},{"$f":"HI34/HI14","v":720},{"$f":"HJ34/HJ14","v":744},{"$f":"HK34/HK14","v":744},{"$f":"HL34/HL14","v":720},{"$f":"HM34/HM14","v":744},{"$f":"HN34/HN14","v":720},{"$f":"HO34/HO14","v":744},{"$f":"HP34/HP14","v":744},{"$f":"HQ34/HQ14","v":696},{"$f":"HR34/HR14","v":744},{"$f":"HS34/HS14","v":720},{"$f":"HT34/HT14","v":744},{"$f":"HU34/HU14","v":720},{"$f":"HV34/HV14","v":744},{"$f":"HW34/HW14","v":744},{"$f":"HX34/HX14","v":720},{"$f":"HY34/HY14","v":744},{"$f":"HZ34/HZ14","v":720},{"$f":"IA34/IA14","v":744},{"$f":"IB34/IB14","v":744},{"$f":"IC34/IC14","v":672},{"$f":"ID34/ID14","v":744},{"$f":"IE34/IE14","v":720},{"$f":"IF34/IF14","v":744},{"$f":"IG34/IG14","v":720},{"$f":"IH34/IH14","v":744},{"$f":"II34/II14","v":744},{"$f":"IJ34/IJ14","v":720},{"$f":"IK34/IK14","v":744},{"$f":"IL34/IL14","v":720},{"$f":"IM34/IM14","v":744},{"$f":"IN34/IN14","v":744},{"$f":"IO34/IO14","v":672},{"$f":"IP34/IP14","v":744},{"$f":"IQ34/IQ14","v":720},{"$f":"IR34/IR14","v":744},{"$f":"IS34/IS14","v":720},{"$f":"IT34/IT14","v":744},{"$f":"IU34/IU14","v":744},{"$f":"IV34/IV14","v":720},{"$f":"IW34/IW14","v":744},{"$f":"IX34/IX14","v":720},{"$f":"IY34/IY14","v":744},{"$f":"IZ34/IZ14","v":744},{"$f":"JA34/JA14","v":672},{"$f":"JB34/JB14","v":744},{"$f":"JC34/JC14","v":378.18181818171234},{"$f":"JD34/JD14","v":0},{"$f":"JE34/JE14","v":0},{"$f":"JF34/JF14","v":744},{"$f":"JG34/JG14","v":744},{"$f":"JH34/JH14","v":720},{"$f":"JI34/JI14","v":744},{"$f":"JJ34/JJ14","v":720},{"$f":"JK34/JK14","v":744},{"$f":"JL34/JL14","v":744},{"$f":"JM34/JM14","v":696},{"$f":"JN34/JN14","v":744},{"$f":"JO34/JO14","v":720},{"$f":"JP34/JP14","v":744},{"$f":"JQ34/JQ14","v":720},{"$f":"JR34/JR14","v":744},{"$f":"JS34/JS14","v":744},{"$f":"JT34/JT14","v":720},{"$f":"JU34/JU14","v":744},{"$f":"JV34/JV14","v":720},{"$f":"JW34/JW14","v":744},{"$f":"JX34/JX14","v":744},{"$f":"JY34/JY14","v":672},{"$f":"JZ34/JZ14","v":744},{"$f":"KA34/KA14","v":720},{"$f":"KB34/KB14","v":744},{"$f":"KC34/KC14","v":720},{"$f":"KD34/KD14","v":744},{"$f":"KE34/KE14","v":744},{"$f":"KF34/KF14","v":720},{"$f":"KG34/KG14","v":744},{"$f":"KH34/KH14","v":720},{"$f":"KI34/KI14","v":744},{"$f":"KJ34/KJ14","v":744},{"$f":"KK34/KK14","v":672},{"$f":"KL34/KL14","v":744},{"$f":"KM34/KM14","v":720},{"$f":"KN34/KN14","v":744},{"$f":"KO34/KO14","v":720},{"$f":"KP34/KP14","v":744},{"$f":"KQ34/KQ14","v":744},{"$f":"KR34/KR14","v":720},{"$f":"KS34/KS14","v":744},{"$f":"KT34/KT14","v":720},{"$f":"KU34/KU14","v":744},{"$f":"KV34/KV14","v":744},{"$f":"KW34/KW14","v":672},{"$f":"KX34/KX14","v":744},{"$f":"KY34/KY14","v":720},{"$f":"KZ34/KZ14","v":744},{"$f":"LA34/LA14","v":720},{"$f":"LB34/LB14","v":693.81818181806011},{"$f":"LC34/LC14","v":0},{"$f":"LD34/LD14","v":0},{"$f":"LE34/LE14","v":744},{"$f":"LF34/LF14","v":720},{"$f":"LG34/LG14","v":744},{"$f":"LH34/LH14","v":744},{"$f":"LI34/LI14","v":696},{"$f":"LJ34/LJ14","v":744},{"$f":"LK34/LK14","v":720},{"$f":"LL34/LL14","v":744},{"$f":"LM34/LM14","v":720},{"$f":"LN34/LN14","v":744},{"$f":"LO34/LO14","v":744},{"$f":"LP34/LP14","v":720},{"$f":"LQ34/LQ14","v":744},{"$f":"LR34/LR14","v":720},{"$f":"LS34/LS14","v":744},{"$f":"LT34/LT14","v":744},{"$f":"LU34/LU14","v":672},{"$f":"LV34/LV14","v":744},{"$f":"LW34/LW14","v":720},{"$f":"LX34/LX14","v":744},{"$f":"LY34/LY14","v":720},{"$f":"LZ34/LZ14","v":744},{"$f":"MA34/MA14","v":744},{"$f":"MB34/MB14","v":720},{"$f":"MC34/MC14","v":744},{"$f":"MD34/MD14","v":720},{"$f":"ME34/ME14","v":744},{"$f":"MF34/MF14","v":744},{"$f":"MG34/MG14","v":672},{"$f":"MH34/MH14","v":744},{"$f":"MI34/MI14","v":720},{"$f":"MJ34/MJ14","v":744},{"$f":"MK34/MK14","v":720},{"$f":"ML34/ML14","v":744},{"$f":"MM34/MM14","v":744},{"$f":"MN34/MN14","v":720},{"$f":"MO34/MO14","v":744},{"$f":"MP34/MP14","v":720},{"$f":"MQ34/MQ14","v":744},{"$f":"MR34/MR14","v":744},{"$f":"MS34/MS14","v":672},{"$f":"MT34/MT14","v":744},{"$f":"MU34/MU14","v":720},{"$f":"MV34/MV14","v":744},{"$f":"MW34/MW14","v":720},{"$f":"MX34/MX14","v":744},{"$f":"MY34/MY14","v":744},{"$f":"MZ34/MZ14","v":720},{"$f":"NA34/NA14","v":744},{"$f":"NB34/NB14","v":241.45454545440521},{"$f":"NC34/NC14","v":0}]
[]
[null,null,"Hours Available for Repair","Hours",null,null,null,{"$f":"H12-H36","v":0},{"$f":"I12-I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.36363636365888,744,720,0,0,0,0,0,0,0,0,{"$f":"BP12-BP36","v":0},0,0,0,0,{"$f":"BU12-BU36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544.7272727273164,744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG12-EG36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.09090909097,744,720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS12-GS36","v":0},0,0,0,0,0,0,0,0,0,0,705.45454545463008,672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.81818181828766,744,{"$f":"JE12-JE36","v":720},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.181818181939889,744,720,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LQ12-LQ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.54545454559479,744]
[null,null,"Hours of Repair with Min","Hours",null,null,null,{"$f":"MIN(H38,H20)","v":0},{"$f":"MIN(I38,I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.36363636365888,744,339.63636363634112,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BQ38,BQ20)","v":0},0,0,0,{"$f":"MIN(BU38,BU20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544.7272727273164,655.2727272726836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EG38,EG20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.09090909097,744,202.90909090903006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GS38,GS20)","v":0},0,0,0,0,0,0,0,0,0,0,705.45454545463008,494.54545454536992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.81818181828766,744,{"$f":"MIN(JE38,JE20)","v":114.18181818171229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50.181818181939889,744,405.81818181806011,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LQ38,LQ20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,478.54545454559479,721.45454545440521]
[]
[null,null,"Hours Available for Second Run Period","Hours",null,null,null,{"$f":"H12-H36-H39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380.36363636365888,0,0,0,0,0,0,0,0,0,{"$f":"BQ12-BQ36-BQ39","v":0},0,0,{"$f":"BT12-BT36-BT39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88.727272727316404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF12-EF36-EF39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517.09090909096994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR12-GR36-GR39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,177.45454545463008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD12-JD36-JD39","v":0},605.81818181828771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314.18181818193989,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP12-LP36-LP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.545454545594794]
[null,null,"Hours of Generation for Second Run in Initial Period","Hours",null,null,null,{"$f":"H41*H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209.20000000001241,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT41*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48.800000000024028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF41*EF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284.40000000003351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR41*GR14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,97.600000000046549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD41*JD14","v":0},333.20000000005825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,172.80000000006694,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP41*LP14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.400000000077137]
[]
[null,null,"Closing Balance","Hours",null,null,null,{"$f":"IF(H48,H42,H32+H34)","v":409.20000000000005},778.80000000000007,1188,1584,1993.2,2389.2000000000003,2798.4000000000005,3207.6000000000004,3603.6000000000004,4012.8,4408.8,4818,5227.2,5596.8,6006,6402,6811.2,7207.2,7616.4,8025.5999999999995,8421.6,8830.8000000000011,9226.8000000000011,9636.0000000000018,10045.200000000003,10428.000000000002,10837.200000000003,11233.200000000003,11642.400000000003,12038.400000000003,12447.600000000004,12856.800000000005,13252.800000000005,13662.000000000005,14058.000000000005,14467.200000000006,14876.400000000007,15246.000000000007,15655.200000000008,16051.200000000008,16460.400000000009,16856.400000000009,17265.600000000009,17674.80000000001,18070.80000000001,18480.000000000011,18876.000000000011,19285.200000000012,19694.400000000012,20000,20000,209.20000000001241,618.40000000001248,1014.4000000000126,1423.6000000000126,1832.8000000000127,2228.8000000000129,2638.0000000000127,3034.0000000000127,3443.2000000000126,3852.4000000000124,{"$f":"IF(BQ48,BQ42,BQ32+BQ34)","v":4222.0000000000127},4631.2000000000126,5027.2000000000126,{"$f":"IF(BT48,BT42,BT32+BT34)","v":5436.4000000000124},5832.4000000000124,6241.6000000000122,6650.800000000012,7046.800000000012,7456.0000000000118,7852.0000000000118,8261.2000000000116,8670.4000000000124,9053.2000000000116,9462.4000000000124,9858.4000000000124,10267.600000000013,10663.600000000013,11072.800000000014,11482.000000000015,11878.000000000015,12287.200000000015,12683.200000000015,13092.400000000016,13501.600000000017,13871.200000000017,14280.400000000018,14676.400000000018,15085.600000000019,15481.600000000019,15890.800000000019,16300.00000000002,16696.000000000022,17105.200000000023,17501.200000000023,17910.400000000023,18319.600000000024,18689.200000000023,19098.400000000023,19494.400000000023,19903.600000000024,20000,48.800000000024028,458.0000000000241,854.0000000000241,1263.2000000000241,1659.2000000000241,2068.4000000000242,2477.600000000024,2847.2000000000239,3256.4000000000242,3652.4000000000242,4061.600000000024,4457.600000000024,4866.8000000000238,5276.0000000000236,5672.0000000000236,6081.2000000000235,6477.2000000000235,6886.4000000000233,7295.6000000000231,7678.4000000000233,8087.6000000000231,8483.600000000024,8892.8000000000247,9288.8000000000247,9698.0000000000255,10107.200000000026,{"$f":"IF(EF48,EF42,EF32+EF34)","v":10503.200000000026},10912.400000000027,11308.400000000027,11717.600000000028,12126.800000000028,12496.400000000029,12905.600000000029,13301.600000000029,13710.80000000003,14106.80000000003,14516.000000000031,14925.200000000032,15321.200000000032,15730.400000000032,16126.400000000032,16535.600000000031,16944.800000000032,17314.400000000031,17723.600000000031,18119.600000000031,18528.800000000032,18924.800000000032,19334.000000000033,19743.200000000033,20000,20000,284.40000000003351,693.60000000003356,1102.8000000000336,1472.4000000000337,1881.6000000000338,2277.600000000034,2686.8000000000338,3082.8000000000338,3492.0000000000337,3901.2000000000335,4297.2000000000335,4706.4000000000333,5102.4000000000333,5511.6000000000331,5920.8000000000329,6303.6000000000331,6712.8000000000329,7108.8000000000329,7518.0000000000327,7914.0000000000327,8323.2000000000335,8732.4000000000342,9128.4000000000342,9537.6000000000349,9933.6000000000349,10342.800000000036,10752.000000000036,11121.600000000037,11530.800000000037,11926.800000000037,12336.000000000038,12732.000000000038,13141.200000000039,13550.40000000004,13946.40000000004,14355.60000000004,14751.60000000004,15160.800000000041,{"$f":"IF(GR48,GR42,GR32+GR34)","v":15570.000000000042},15939.600000000042,16348.800000000043,16744.800000000043,17154.000000000044,17550.000000000044,17959.200000000044,18368.400000000045,18764.400000000045,19173.600000000046,19569.600000000046,19978.800000000047,20000,97.600000000046549,506.80000000004657,902.80000000004657,1312.0000000000466,1708.0000000000466,2117.2000000000467,2526.4000000000469,2922.4000000000469,3331.6000000000467,3727.6000000000467,4136.8000000000466,4546.0000000000464,4928.8000000000466,5338.0000000000464,5734.0000000000464,6143.2000000000462,6539.2000000000462,6948.400000000046,7357.6000000000458,7753.6000000000458,8162.8000000000457,8558.8000000000466,8968.0000000000473,9377.200000000048,9746.8000000000484,10156.000000000049,10552.000000000049,10961.20000000005,11357.20000000005,11766.400000000051,12175.600000000051,12571.600000000051,12980.800000000052,13376.800000000052,13786.000000000053,14195.200000000053,14564.800000000054,14974.000000000055,15370.000000000055,15779.200000000055,16175.200000000055,16584.400000000056,16993.600000000057,17389.600000000057,17798.800000000057,18194.800000000057,18604.000000000058,19013.200000000059,19382.800000000057,19792.000000000058,20000,{"$f":"IF(JD48,JD42,JD32+JD34)","v":20000},333.20000000005825,742.4000000000583,1151.6000000000583,1547.6000000000583,1956.8000000000584,2352.8000000000584,2762.0000000000582,3171.200000000058,3554.0000000000582,3963.200000000058,4359.200000000058,4768.4000000000578,5164.4000000000578,5573.6000000000577,5982.8000000000575,6378.8000000000575,6788.0000000000573,7184.0000000000573,7593.2000000000571,8002.4000000000569,8372.0000000000564,8781.2000000000571,9177.2000000000571,9586.4000000000578,9982.4000000000578,10391.600000000059,10800.800000000059,11196.800000000059,11606.00000000006,12002.00000000006,12411.200000000061,12820.400000000061,13190.000000000062,13599.200000000063,13995.200000000063,14404.400000000063,14800.400000000063,15209.600000000064,15618.800000000065,16014.800000000065,16424.000000000065,16820.000000000065,17229.200000000066,17638.400000000067,18008.000000000065,18417.200000000066,18813.200000000066,19222.400000000067,19618.400000000067,20000,20000,172.80000000006694,582.00000000006696,978.00000000006708,1387.2000000000671,1796.4000000000672,2179.2000000000671,2588.4000000000669,2984.4000000000669,3393.6000000000668,3789.6000000000668,4198.8000000000666,4608.0000000000664,{"$f":"IF(LP48,LP42,LP32+LP34)","v":5004.0000000000664},5413.2000000000662,5809.2000000000662,6218.400000000066,6627.6000000000658,6997.2000000000662,7406.400000000066,7802.400000000066,8211.6000000000658,8607.6000000000658,9016.8000000000666,9426.0000000000673,9822.0000000000673,10231.200000000068,10627.200000000068,11036.400000000069,11445.600000000069,11815.20000000007,12224.400000000071,12620.400000000071,13029.600000000071,13425.600000000071,13834.800000000072,14244.000000000073,14640.000000000073,15049.200000000073,15445.200000000073,15854.400000000074,16263.600000000075,16633.200000000073,17042.400000000074,17438.400000000074,17847.600000000075,18243.600000000075,18652.800000000076,19062.000000000076,19458.000000000076,19867.200000000077,20000,12.400000000077137]
[]
[null,null,"Hours Run from First Maintenance Period","Hours",null,null,null,{"$f":"H32+H34","v":409.20000000000005},778.80000000000007,1188,1584,1993.2,2389.2000000000003,2798.4000000000005,3207.6000000000004,3603.6000000000004,4012.8,4408.8,4818,5227.2,5596.8,6006,6402,6811.2,7207.2,7616.4,8025.5999999999995,8421.6,8830.8000000000011,9226.8000000000011,9636.0000000000018,10045.200000000003,10428.000000000002,10837.200000000003,11233.200000000003,11642.400000000003,12038.400000000003,12447.600000000004,12856.800000000005,13252.800000000005,13662.000000000005,14058.000000000005,14467.200000000006,14876.400000000007,15246.000000000007,15655.200000000008,16051.200000000008,16460.400000000009,16856.400000000009,17265.600000000009,17674.80000000001,18070.80000000001,18480.000000000011,18876.000000000011,19285.200000000012,19694.400000000012,20000,20000,20000,618.40000000001248,1014.4000000000126,1423.6000000000126,1832.8000000000127,2228.8000000000129,2638.0000000000127,3034.0000000000127,3443.2000000000126,3852.4000000000124,4222.0000000000127,4631.2000000000126,5027.2000000000126,{"$f":"BT32+BT34","v":5436.4000000000124},5832.4000000000124,6241.6000000000122,6650.800000000012,7046.800000000012,7456.0000000000118,7852.0000000000118,8261.2000000000116,8670.4000000000124,9053.2000000000116,9462.4000000000124,9858.4000000000124,10267.600000000013,10663.600000000013,11072.800000000014,11482.000000000015,11878.000000000015,12287.200000000015,12683.200000000015,13092.400000000016,13501.600000000017,13871.200000000017,14280.400000000018,14676.400000000018,15085.600000000019,15481.600000000019,15890.800000000019,16300.00000000002,16696.000000000022,17105.200000000023,17501.200000000023,17910.400000000023,18319.600000000024,18689.200000000023,19098.400000000023,19494.400000000023,19903.600000000024,20000,20000,458.0000000000241,854.0000000000241,1263.2000000000241,1659.2000000000241,2068.4000000000242,2477.600000000024,2847.2000000000239,3256.4000000000242,3652.4000000000242,4061.600000000024,4457.600000000024,4866.8000000000238,5276.0000000000236,5672.0000000000236,6081.2000000000235,6477.2000000000235,6886.4000000000233,7295.6000000000231,7678.4000000000233,8087.6000000000231,8483.600000000024,8892.8000000000247,9288.8000000000247,9698.0000000000255,10107.200000000026,{"$f":"EF32+EF34","v":10503.200000000026},10912.400000000027,11308.400000000027,11717.600000000028,12126.800000000028,12496.400000000029,12905.600000000029,13301.600000000029,13710.80000000003,14106.80000000003,14516.000000000031,14925.200000000032,15321.200000000032,15730.400000000032,16126.400000000032,16535.600000000031,16944.800000000032,17314.400000000031,17723.600000000031,18119.600000000031,18528.800000000032,18924.800000000032,19334.000000000033,19743.200000000033,20000,20000,20000,693.60000000003356,1102.8000000000336,1472.4000000000337,1881.6000000000338,2277.600000000034,2686.8000000000338,3082.8000000000338,3492.0000000000337,3901.2000000000335,4297.2000000000335,4706.4000000000333,5102.4000000000333,5511.6000000000331,5920.8000000000329,6303.6000000000331,6712.8000000000329,7108.8000000000329,7518.0000000000327,7914.0000000000327,8323.2000000000335,8732.4000000000342,9128.4000000000342,9537.6000000000349,9933.6000000000349,10342.800000000036,10752.000000000036,11121.600000000037,11530.800000000037,11926.800000000037,12336.000000000038,12732.000000000038,13141.200000000039,13550.40000000004,13946.40000000004,14355.60000000004,14751.60000000004,15160.800000000041,{"$f":"GR32+GR34","v":15570.000000000042},15939.600000000042,16348.800000000043,16744.800000000043,17154.000000000044,17550.000000000044,17959.200000000044,18368.400000000045,18764.400000000045,19173.600000000046,19569.600000000046,19978.800000000047,20000,20000,506.80000000004657,902.80000000004657,1312.0000000000466,1708.0000000000466,2117.2000000000467,2526.4000000000469,2922.4000000000469,3331.6000000000467,3727.6000000000467,4136.8000000000466,4546.0000000000464,4928.8000000000466,5338.0000000000464,5734.0000000000464,6143.2000000000462,6539.2000000000462,6948.400000000046,7357.6000000000458,7753.6000000000458,8162.8000000000457,8558.8000000000466,8968.0000000000473,9377.200000000048,9746.8000000000484,10156.000000000049,10552.000000000049,10961.20000000005,11357.20000000005,11766.400000000051,12175.600000000051,12571.600000000051,12980.800000000052,13376.800000000052,13786.000000000053,14195.200000000053,14564.800000000054,14974.000000000055,15370.000000000055,15779.200000000055,16175.200000000055,16584.400000000056,16993.600000000057,17389.600000000057,17798.800000000057,18194.800000000057,18604.000000000058,19013.200000000059,19382.800000000057,19792.000000000058,20000,{"$f":"JD32+JD34","v":20000},20000,742.4000000000583,1151.6000000000583,1547.6000000000583,1956.8000000000584,2352.8000000000584,2762.0000000000582,3171.200000000058,3554.0000000000582,3963.200000000058,4359.200000000058,4768.4000000000578,5164.4000000000578,5573.6000000000577,5982.8000000000575,6378.8000000000575,6788.0000000000573,7184.0000000000573,7593.2000000000571,8002.4000000000569,8372.0000000000564,8781.2000000000571,9177.2000000000571,9586.4000000000578,9982.4000000000578,10391.600000000059,10800.800000000059,11196.800000000059,11606.00000000006,12002.00000000006,12411.200000000061,12820.400000000061,13190.000000000062,13599.200000000063,13995.200000000063,14404.400000000063,14800.400000000063,15209.600000000064,15618.800000000065,16014.800000000065,16424.000000000065,16820.000000000065,17229.200000000066,17638.400000000067,18008.000000000065,18417.200000000066,18813.200000000066,19222.400000000067,19618.400000000067,20000,20000,20000,582.00000000006696,978.00000000006708,1387.2000000000671,1796.4000000000672,2179.2000000000671,2588.4000000000669,2984.4000000000669,3393.6000000000668,3789.6000000000668,4198.8000000000666,4608.0000000000664,{"$f":"LP32+LP34","v":5004.0000000000664},5413.2000000000662,5809.2000000000662,6218.400000000066,6627.6000000000658,6997.2000000000662,7406.400000000066,7802.400000000066,8211.6000000000658,8607.6000000000658,9016.8000000000666,9426.0000000000673,9822.0000000000673,10231.200000000068,10627.200000000068,11036.400000000069,11445.600000000069,11815.20000000007,12224.400000000071,12620.400000000071,13029.600000000071,13425.600000000071,13834.800000000072,14244.000000000073,14640.000000000073,15049.200000000073,15445.200000000073,15854.400000000074,16263.600000000075,16633.200000000073,17042.400000000074,17438.400000000074,17847.600000000075,18243.600000000075,18652.800000000076,19062.000000000076,19458.000000000076,19867.200000000077,20000,20000]
[]
[null,null,"End of Maintenance Period","Flag",null,null,null,{"$f":"AND(H20=H39,H20)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT20=BT39,BT20)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF20=EF39,EF20)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR20=GR39,GR20)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD20=JD39,JD20)","v":false},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LP20=LP39,LP20)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true]
[null,null,"New Run Period","Flag"]
[]
[null,null,"Cost of Overhaul - Real","RM/kWh",500,null,null,{"$f":"$E$51","v":500},{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$E$51","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Inflation Index","%",0.03,{"$f":"(1+E52)^(1/12)-1","v":2.4662697723036864E-3},1,{"$f":"G52*(1+$F$52)","v":1.0024662697723037},{"$f":"H52*(1+$F$52)","v":1.0049386220311971},1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,{"$f":"BT52*(1+$F$52)","v":1.176534687429343},1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,{"$f":"EF52*(1+$F$52)","v":1.377431258365438},1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,{"$f":"GR52*(1+$F$52)","v":1.6126314776725514},1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,{"$f":"JD52*(1+$F$52)","v":1.8879927887409773},1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,{"$f":"LP52*(1+$F$52)","v":2.2103728097150008},2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364]
[null,null,"Cost for Overhaul","RM/kWh",500,null,null,{"$f":"H13*1000*$E$53*H48*H52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284163296.589158,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT13*1000*$E$53*BT48*BT52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322200483.20133013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF13*1000*$E$53*EF48*EF52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,366230205.87643826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR13*1000*$E$53*GR48*GR52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,415252605.50068235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD13*1000*$E$53*JD48*JD52","v":0},471998197.18524432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535178360.57172477,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LP13*1000*$E$53*LP48*LP52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,606815617.79743409]
[]
[null,null,"Discount Rate","%",0.06,{"$f":"(1+E55)^(1/12)-1","v":4.8675505653430484E-3}]
[null,null,"Present Value of Cost",null,{"$f":"XNPV(F55,H53:NC53,H3:NC3)","v":2736344418.4568291}]
[null,null,"Present Value for Generation",null,{"$f":"XNPV(F55,H16:NC16,H3:NC3)","v":67306743.584103256}]
[null,null,"Levelized Cost of Overhaul - Variable Cost",null,{"$f":"E56/E57","v":40.654832974315944}]
[]
[null,null,"Overhaul Counter",null,null,null,null,{"$f":"G60+H48","v":0},{"$f":"H60+I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT60+BU48","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"EF60+EG48","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"GR60+GS48","v":3},3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"JD60+JE48","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"LP60+LQ48","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7]
[]
[null,null,"Date of 1st Outage",1,{"$f":"_xlfn.XLOOKUP(D62,$60:$60,$3:$3,FALSE,0)","v":"2030-04-30"}]
[null,null,"Date of 1st Outage",2,"2034-07-31"]
[null,null,"Date of 1st Outage",3,"2038-11-30"]
[null,null,"Date of 1st Outage",4,"2043-02-28"]
[null,null,"Date of 1st Outage",5,"2047-06-30"]
[null,null,"Date of 1st Outage",6,"2051-09-30"]
[]
[null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,30,2026)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055]
[null,null,"Maintenance Cost",null,null,null,null,{"$f":"SUMIF($4:$4,H$69,53:53)","v":0},0,0,0,284163296.589158,0,0,0,322200483.20133013,0,0,0,366230205.87643826,0,0,0,0,415252605.50068235,0,0,0,471998197.18524432,0,0,0,535178360.57172477,0,0,0,606815617.79743409]
[null,null,"Generation",null,null,null,null,{"$f":"SUMIF($4:$4,H$69,16:16)","v":2409000},2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000,2415600,2409000,2409000,2409000]
[]
[]
[null,null,null,null,{"$f":"E14","v":0.55000000000000004}]