{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Version History","DASHBOARD","INPUTS","OUTPUTS","Reference GMG","Avoided Cost","Impact","Baseline","Lists"],"not_rendered":{"charts":4,"images":4,"macros":1,"external_links":0,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Version History","index":0,"n_rows":2,"n_cols":4,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Date","Version","Comments"]

{"sheet":"DASHBOARD","index":1,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[[59,3,59,16],[8,2,10,22],[32,16,38,16],[37,8,37,12],[39,8,39,12]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"INTRO"]
[null,null,"The ECOWAS Regional Centre for Renewable Energy and Energy Efficiency (ECREEE), on behalf of the members of the Economic Community of West African States (ECOWAS) , has requested EU Energy Initiative Partnership Dialogue Facility (EUEI PDF) support for the development of a set of tools (toolbox) to define tariffs for renewable energy and to provide technical assistance for renewable energy tariff calculation. As a result, EMRC (a member of the MRC Group of Companies) has been commissioned by EUEI PDF to develop a toolbox consisting of several standard tariff models to calculate tariffs for renewable technologies and an associated user manual. \nThis Excel based model covers tariff calculation related to RES based Green MiniGrids."]
[]
[]
[]
[]
[null,null,"MODEL CONTROL PANEL"]
[]
[]
[null,null,null,"Entry of main inputs to the model:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status:",{"$f":"WksProtected(INPUTS!A1)","v":"Protected"}]
[]
[null,null,null,"Access to selected model outputs:"]
[]
[]
[]
[]
[]
[null,null,"TOOLBOX"]
[null,null,"This is the Green Mini Grid model",null,null,"The toolbox is made up of 6 Excel models:"]
[]
[null,null,null,null,null," Three renewable project models",null,null,null,null,null,null,null,null,null,"One model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of policy goals"]
[]
[null,null,null,null,null,null,null,null,"1. Renewable IPP",null,"2. Prosumer",null,"3. Green Mini-Grid",null,null,null,"6. Supply curve model"]
[]
[]
[]
[]
[null,null,null,null,null," Two models that",null,null,"4. Wind energy profile"]
[null,null,null,null,null," support data conversion"]
[null,null,null,null,null," to model inputs",null,null,"5. Fuel unit conversion"]
[]
[]
[]
[]
[null,null,"LEGEND"]
[null,null,null,"Tabs:",null,null,null,null,null,null,null,null,null,null,null,null,"Cell coding:"]
[null,null,null,null,"Dashboard","Control panel for the operation of the model"]
[null,null,null,null,"Inputs","Compilation of inputs used in the model calculations",null,null,null,null,null,null,null,null,null,null,null,12.34,"Input (hard coded data)"]
[null,null,null,null,"Outputs","Summary of main outputs from the model calculations",null,null,null,null,null,null,null,null,null,null,null,12.34,"Formulas and references (calculations)"]
[null,null,null,null,"Reference GMG","Reference Project for Green MiniGrid calculations",null,null,null,null,null,null,null,null,null,null,null,12.34,"Scenario or assumption election"]
[null,null,null,null,"Avoided Cost","Avoided Cost for IPP, Distributed Generation and Green MiniGrid calculations",null,null,null,null,null,null,null,null,null,null,null,12.34,"Inactive area (with the current option selection)"]
[null,null,null,null,"Impact","Impact assessment of RES tariffs"]
[null,null,null,null,"Baseline","Calculation of the baseline generation cost"]
[null,null,null,null,"Lists","Includes lists used in multiple selection options given to the user in the mdoel"]
[]
[]
[]
[]
[null,null,"DISCLAIMER"]
[null,null,null,"This financial tool is for informational purposes only. MRC Group, ECREEE and the EUEI PDF are not responsible and do not accept any liability whatsoever for the accuracy of this financial tool or any data within it. "]
[null,null,null,"This financial tool does not represent an endorsement by MRC Group, ECREEE or the EUEI PDF of any activity or project."]

{"sheet":"INPUTS","index":2,"n_rows":155,"n_cols":16,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
["Inputs"]
[null,null,null,"General"]
[null,null,null,"Reference Project"]
[null,null,null,"Avoided Cost"]
[null,null,null,"Impact Assessment"]
[]
[]
[null,null,"GENERAL"]
[]
[null,null,null,"Currency","XXX"]
[]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,"10 and onwards"]
[null,null,null,"Inflation","%",null,"Initial Year"]
[]
[null,null,null,"VAT"]
[null,null,null,"Municipal Tax"]
[]
[null,null,null,"Applicable corporate taxation scheme",null,"Tax over profits"]
[null,null,null,"Corporate profit tax (over profit or net income)",null,null,null,"Corporate Tax Holidays",null,"Years"]
[null,null,null,"Corporate income tax (over revenues or sales)"]
[]
[null,null,null,"Project simulation period",null,20,"Years"]
[]
[]
[]
[]
[]
[null,null,"A. REFERENCE PROJECT - Green MiniGrid"]
[null,null,null,"MiniGrid Demand","Initial Customers","Customer growth","Initial Demand","Demand growth","Cost responsibility","Cost to energy charge","Cost to fixed charge","Subsidy for this category only"]
[null,null,null,null,"#","% p.a.","kWh","% p.a.",null,null,null,"%"]
[null,null,null,{"$f":"+Lists!G2","v":"Residential"},1,null,1000,null,null,null,{"$f":"1-J31","v":1}]
[null,null,null,{"$f":"+Lists!G3","v":"Commercial"},null,null,null,null,null,null,{"$f":"1-J32","v":1}]
[null,null,null,{"$f":"+Lists!G4","v":"Institutional"},null,null,null,null,null,null,1]
[null,null,null,{"$f":"+Lists!G5","v":"Industrial"},null,null,null,null,null,null,1]
[null,null,null,{"$f":"+Lists!G6","v":"Other"},null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I31:I35)","v":0}]
[null,null,null,"Collection Efficiency","%",null,"Money Collected over Money Billed"]
[]
[null,null,null,"MiniGrid Generation","Installed Capacity","Capacity Factor (calculated for thermal plant)","Useful Life","Capital Costs","Fuel Costs","Fuel Cost Increase (real p.a.)","Fixed O&M Costs","Variable O&M Costs","Other OPEX"]
[null,null,null,null,"kW","%","Years",{"$f":"+$E$10","v":"XXX"},{"$f":"+$E$10&\"/kWh\"","v":"XXX/kWh"},"%",{"$f":"+$E$10&\"/year\"","v":"XXX/year"},{"$f":"+$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[null,null,null,{"$f":"+Lists!D2","v":"Solar PV"}]
[null,null,null,{"$f":"+Lists!D3","v":"Wind"}]
[null,null,null,{"$f":"+Lists!D4","v":"Hydro"}]
[null,null,null,{"$f":"+Lists!D5","v":"Thermal"},null,{"$f":"IFERROR((SUM('Reference GMG'!E31:AH31)/SUMIF('Reference GMG'!E4:AH4,1,'Reference GMG'!E5:AH5))/E44,0)","v":0}]
[null,null,null,{"$f":"+Lists!D6","v":"Other"}]
[]
[null,null,null,"Bulk Supply over demand","%",null,"(0% for an isolated minigrid)"]
[]
[null,null,null,"MiniGrid Network","Useful Life","Capital Costs","O&M Costs","Service OPEX","Other OPEX"]
[null,null,null,null,"Years",{"$f":"+$E$10","v":"XXX"},{"$f":"+$E$10&\"/year\"","v":"XXX/year"},{"$f":"+$E$10&\"/customer/year\"","v":"XXX/customer/year"},{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[null,null,null,"General"]
[null,null,null,"Distribution network"]
[null,null,null,"Connections"]
[]
[null,null,null,"Network Losses","%",null,"% over total  energy injected into the network"]
[]
[null,null,null,"Battery inputs"]
[null,null,null,"Levelized cost of storage",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"Storage used in average year","MWh/year"]
[null,null,null,"Efficiency of storage","%"]
[]
[null,null,null,"Bulk Supply Generation"]
[null,null,null,"Bulk supply tariff (energy component)",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"Bulk supply tariff (fixed charge)",{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[]
[null,null,null,"Financing inputs:"]
[null,null,null,"Inflation rate","%",null,"(please check that it is aligned with overall inflation projection)"]
[null,null,null,"Debt to Total Capital (Gearing)","%",null,"The percentage of investments financed with debt"]
[null,null,null,"Debt Term (loan period)","years",null,"The repayment period of loans"]
[null,null,null,"Debt interest rate (nominal)","%",null,"Interest rate (on loans), including inflation"]
[null,null,null,"Debt interest rate (real)","%",{"$f":"((1+F70)/(1+F67))-1","v":0},"Interest rate (on loans), excluding inflation"]
[null,null,null,"Post-tax return on equity (nominal)","%",null,"Return the investor expects on equity including inflation"]
[null,null,null,"Post-tax return on equity (real)","%",{"$f":"((1+F72)/(1+F67))-1","v":0},"Return the investor expects on equity excluding inflation"]
[null,null,null,"Post-tax nominal WACC","%",{"$f":"(F68*F70)*(1-F19)+((1-F68)*F72)","v":0},"Weighted average cost of capital after tax, including inflation"]
[null,null,null,"Post-tax real WACC","%",{"$f":"(F68*F71)*(1-F19)+((1-F68)*F73)","v":0},"Weighted average cost of capital after tax, excluding inflation"]
[null,null,null,"Pre-tax nominal WACC","%",{"$f":"(F68*F70)+((1-F68)*F72)/(1-F19)","v":0},"Weighted average cost of capital before tax, including inflation"]
[null,null,null,"Pre-tax real WACC","%",{"$f":"(F68*F71)+((1-F68)*F73)/(1-F19)","v":0},"Weighted average cost of capital before tax, excluding inflation"]
[]
[null,null,null,"Initial Subsidies",{"$f":"+$E$10","v":"XXX"},null,"To contribute to reduce the initial investment in the GMG CAPEX"]
[null,null,null,"Initial Grants",{"$f":"+$E$10","v":"XXX"},null,"To contribute to reduce the initial investment in the GMG CAPEX"]
[]
[]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,"10 and onwards"]
[null,null,null,"Subsidies during Operation",{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[null,null,null,"Grants during Operation","XXX/year"]
[]
[null,null,null,"If so desired, you can enter a Target Tariff per year and then click the Calculate Subsidy button below to automatically calculate the subsidy level required to obtain the target tariff"]
[]
[]
[]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Target Average Tariff (real terms, taxes excluded)",{"$f":"+$E$10&\"/kWh\"","v":"XXX/kWh"}]
[]
[]
[]
[]
[null,null,"B. AVOIDED COST"]
[]
[null,null,"Baseline Energy Mix"]
[null,null,null,"Technical data",null,{"$f":"+Lists!$P$2","v":"Coal"},{"$f":"+Lists!$P$3","v":"Hydro"},{"$f":"+Lists!$P$4","v":"Natural Gas"},{"$f":"+Lists!$P$5","v":"Light Fuel Oil"},{"$f":"+Lists!$P$6","v":"Heavy Fuel Oil"},{"$f":"+Lists!$P$7","v":"Nuclear"},{"$f":"+Lists!$P$8","v":"Solar PV"},{"$f":"+Lists!$P$9","v":"Wind"},"Other RES","Check"]
[null,null,null,"Generation Mix","%",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F101:M101)","v":0}]
[null,null,null,"Plant Size","MW"]
[null,null,null,"Investment Cost ",{"$f":"+$E$10&\"/MW\"","v":"XXX/MW"}]
[null,null,null,"Lifetime of Investment","Years"]
[null,null,null,"GHG Emissions Factor","tCO2e/MWh"]
[null,null,null,"Average LCOE (for Other RES)",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[]
[null,null,null,"GHG price",{"$f":"+$E$10&\"/tonne CO2\"","v":"XXX/tonne CO2"}]
[]
[null,null,null,"Financing ",null,{"$f":"F100","v":"Coal"},{"$f":"G100","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"% Equity","%",{"$f":"1-F112","v":1},{"$f":"1-G112","v":1},1,1,1,1,1,1]
[null,null,null,"% Debt","%"]
[]
[null,null,null,"Cost of Equity (Post-Tax)","%"]
[null,null,null,"Cost of Debt ","%"]
[]
[null,null,null,"Debt Term (Loan Tenor)","Years"]
[]
[null,null,null,"Technology Inputs",null,{"$f":"F100","v":"Coal"},{"$f":"G100","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"Capacity Degradation Factor"]
[null,null,null,"Efficiency"]
[null,null,null,"Equivalent Full Load Hours"]
[null,null,null,"Capacity Factor",null,{"$f":"+F122/8760","v":0},{"$f":"+G122/8760","v":0},0,0,0,0,{"$f":"+L122/8760","v":0},0]
[null,null,null,null,null,{"$f":"+F100","v":"Coal"},{"$f":"+G100","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"Fuel Cost ","Fuel Input->","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1"]
[null,null,null,"Option 1: Annually Adjusted (% change yoy)"]
[null,null,null,"Fuel Cost, Starting Price",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"Fuel Cost, Annual Increase","%"]
[null,null,null,"Option2:  Linear Function (y = ax + b)"]
[null,null,null,"a (increase per annum)",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},30,20,20,20,20,20,20,20]
[null,null,null,"b",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},0,0,0,0,0,0,0,0]
[]
[null,null,null,"Non-fuel OPEX",null,{"$f":"F100","v":"Coal"},{"$f":"G100","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"Initial Year",{"$f":"+$E$10&\"/MW\"","v":"XXX/MW"}]
[null,null,null,"Annual Increase","%"]
[]
[null,null,"Network Costs and Losses"]
[null,null,null,"Transmission Charge - Fixed Component",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"Over energy at the exit (delivery point) of transmission"]
[null,null,null,"Distribution Charge - Fixed Component",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"Over energy at the exit (delivery point) of distribution"]
[null,null,null,"Transmission Charge - Energy Component",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"Over energy at the exit (delivery point) of transmission"]
[null,null,null,"Distribution Charge - Energy Component",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"Over energy at the exit (delivery point) of distribution"]
[null,null,null,"Transmission grid losses","%",null,"Over energy at the entry of Transmission system"]
[null,null,null,"Distribution network losses","%",null,"Over energy at the entry of Distribution system"]
[null,null,null,"Aggregate transmission and distribution losses","%",{"$f":"1-(1-F142)*(1-F143)","v":0}]
[]
[null,null,"Green MiniGrid interconnection to the main system"]
[null,null,null,"Main system extension direct costs",{"$f":"+$E$10","v":"XXX"}]
[]
[]
[]
[null,null,"IMPACT ASSESSMENT"]
[]
[null,null,"Green MiniGrid"]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Number of reference Green Mini-Grids","#"]

{"sheet":"OUTPUTS","index":3,"n_rows":143,"n_cols":16,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Outputs"]
[]
[]
[]
[]
[]
[]
[null,null,"Green MiniGrid"]
[null,null,null,null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Error messages - check inputs",null,null,{"$f":"IF('Reference GMG'!E34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!F34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!G34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!H34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!I34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!J34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!K34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!L34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!M34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"},{"$f":"IF('Reference GMG'!N34<0, \"Error - Demand exceeds supply\", \"OK\")","v":"Error - Demand exceeds supply"}]
[]
[null,null,"Reference Project (in real terms)"]
[null,null,"Tariffs (VAT and municipal tax excluded)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!F185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!G185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!H185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!I185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!J185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!K185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!L185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!M185","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!N185","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+Lists!G2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"'Reference GMG'!E163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!F163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!G163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!H163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!I163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!J163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!K163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!L163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!M163","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!N163","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+Lists!G3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"'Reference GMG'!E164","v":0},{"$f":"'Reference GMG'!F164","v":0},{"$f":"'Reference GMG'!G164","v":0},{"$f":"'Reference GMG'!H164","v":0},{"$f":"'Reference GMG'!I164","v":0},{"$f":"'Reference GMG'!J164","v":0},{"$f":"'Reference GMG'!K164","v":0},{"$f":"'Reference GMG'!L164","v":0},{"$f":"'Reference GMG'!M164","v":0},{"$f":"'Reference GMG'!N164","v":0}]
[null,null,null,{"$f":"+Lists!G4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"'Reference GMG'!E165","v":0},{"$f":"'Reference GMG'!F165","v":0},{"$f":"'Reference GMG'!G165","v":0},{"$f":"'Reference GMG'!H165","v":0},{"$f":"'Reference GMG'!I165","v":0},{"$f":"'Reference GMG'!J165","v":0},{"$f":"'Reference GMG'!K165","v":0},{"$f":"'Reference GMG'!L165","v":0},{"$f":"'Reference GMG'!M165","v":0},{"$f":"'Reference GMG'!N165","v":0}]
[null,null,null,{"$f":"+Lists!G5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"'Reference GMG'!E166","v":0},{"$f":"'Reference GMG'!F166","v":0},{"$f":"'Reference GMG'!G166","v":0},{"$f":"'Reference GMG'!H166","v":0},{"$f":"'Reference GMG'!I166","v":0},{"$f":"'Reference GMG'!J166","v":0},{"$f":"'Reference GMG'!K166","v":0},{"$f":"'Reference GMG'!L166","v":0},{"$f":"'Reference GMG'!M166","v":0},{"$f":"'Reference GMG'!N166","v":0}]
[null,null,null,{"$f":"+Lists!G6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"'Reference GMG'!E167","v":0},{"$f":"'Reference GMG'!F167","v":0},{"$f":"'Reference GMG'!G167","v":0},{"$f":"'Reference GMG'!H167","v":0},{"$f":"'Reference GMG'!I167","v":0},{"$f":"'Reference GMG'!J167","v":0},{"$f":"'Reference GMG'!K167","v":0},{"$f":"'Reference GMG'!L167","v":0},{"$f":"'Reference GMG'!M167","v":0},{"$f":"'Reference GMG'!N167","v":0}]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D18","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"'Reference GMG'!E170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!F170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!G170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!H170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!I170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!J170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!K170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!L170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!M170","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!N170","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+D19","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"'Reference GMG'!E171","v":0},{"$f":"'Reference GMG'!F171","v":0},{"$f":"'Reference GMG'!G171","v":0},{"$f":"'Reference GMG'!H171","v":0},{"$f":"'Reference GMG'!I171","v":0},{"$f":"'Reference GMG'!J171","v":0},{"$f":"'Reference GMG'!K171","v":0},{"$f":"'Reference GMG'!L171","v":0},{"$f":"'Reference GMG'!M171","v":0},{"$f":"'Reference GMG'!N171","v":0}]
[null,null,null,"Institutional",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"'Reference GMG'!E172","v":0},{"$f":"'Reference GMG'!F172","v":0},{"$f":"'Reference GMG'!G172","v":0},{"$f":"'Reference GMG'!H172","v":0},{"$f":"'Reference GMG'!I172","v":0},{"$f":"'Reference GMG'!J172","v":0},{"$f":"'Reference GMG'!K172","v":0},{"$f":"'Reference GMG'!L172","v":0},{"$f":"'Reference GMG'!M172","v":0},{"$f":"'Reference GMG'!N172","v":0}]
[null,null,null,"Industrial",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"'Reference GMG'!E173","v":0},{"$f":"'Reference GMG'!F173","v":0},{"$f":"'Reference GMG'!G173","v":0},{"$f":"'Reference GMG'!H173","v":0},{"$f":"'Reference GMG'!I173","v":0},{"$f":"'Reference GMG'!J173","v":0},{"$f":"'Reference GMG'!K173","v":0},{"$f":"'Reference GMG'!L173","v":0},{"$f":"'Reference GMG'!M173","v":0},{"$f":"'Reference GMG'!N173","v":0}]
[null,null,null,"Other",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"'Reference GMG'!E174","v":0},{"$f":"'Reference GMG'!F174","v":0},{"$f":"'Reference GMG'!G174","v":0},{"$f":"'Reference GMG'!H174","v":0},{"$f":"'Reference GMG'!I174","v":0},{"$f":"'Reference GMG'!J174","v":0},{"$f":"'Reference GMG'!K174","v":0},{"$f":"'Reference GMG'!L174","v":0},{"$f":"'Reference GMG'!M174","v":0},{"$f":"'Reference GMG'!N174","v":0}]
[]
[null,null,"Tariffs (VAT and municipal tax included)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G15*(1+INPUTS!$F$15)+G15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H15*(1+INPUTS!$F$15)+H15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I15*(1+INPUTS!$F$15)+I15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J15*(1+INPUTS!$F$15)+J15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K15*(1+INPUTS!$F$15)+K15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L15*(1+INPUTS!$F$15)+L15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M15*(1+INPUTS!$F$15)+M15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N15*(1+INPUTS!$F$15)+N15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O15*(1+INPUTS!$F$15)+O15*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P15*(1+INPUTS!$F$15)+P15*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+D18","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+G18*(1+INPUTS!$F$15)+G18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H18*(1+INPUTS!$F$15)+H18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I18*(1+INPUTS!$F$15)+I18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J18*(1+INPUTS!$F$15)+J18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K18*(1+INPUTS!$F$15)+K18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L18*(1+INPUTS!$F$15)+L18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M18*(1+INPUTS!$F$15)+M18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N18*(1+INPUTS!$F$15)+N18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O18*(1+INPUTS!$F$15)+O18*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P18*(1+INPUTS!$F$15)+P18*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+D19","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+G19*(1+INPUTS!$F$15)+G19*INPUTS!$F$16","v":0},{"$f":"+H19*(1+INPUTS!$F$15)+H19*INPUTS!$F$16","v":0},{"$f":"+I19*(1+INPUTS!$F$15)+I19*INPUTS!$F$16","v":0},{"$f":"+J19*(1+INPUTS!$F$15)+J19*INPUTS!$F$16","v":0},{"$f":"+K19*(1+INPUTS!$F$15)+K19*INPUTS!$F$16","v":0},{"$f":"+L19*(1+INPUTS!$F$15)+L19*INPUTS!$F$16","v":0},{"$f":"+M19*(1+INPUTS!$F$15)+M19*INPUTS!$F$16","v":0},{"$f":"+N19*(1+INPUTS!$F$15)+N19*INPUTS!$F$16","v":0},{"$f":"+O19*(1+INPUTS!$F$15)+O19*INPUTS!$F$16","v":0},{"$f":"+P19*(1+INPUTS!$F$15)+P19*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D20","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+G20*(1+INPUTS!$F$15)+G20*INPUTS!$F$16","v":0},{"$f":"+H20*(1+INPUTS!$F$15)+H20*INPUTS!$F$16","v":0},{"$f":"+I20*(1+INPUTS!$F$15)+I20*INPUTS!$F$16","v":0},{"$f":"+J20*(1+INPUTS!$F$15)+J20*INPUTS!$F$16","v":0},{"$f":"+K20*(1+INPUTS!$F$15)+K20*INPUTS!$F$16","v":0},{"$f":"+L20*(1+INPUTS!$F$15)+L20*INPUTS!$F$16","v":0},{"$f":"+M20*(1+INPUTS!$F$15)+M20*INPUTS!$F$16","v":0},{"$f":"+N20*(1+INPUTS!$F$15)+N20*INPUTS!$F$16","v":0},{"$f":"+O20*(1+INPUTS!$F$15)+O20*INPUTS!$F$16","v":0},{"$f":"+P20*(1+INPUTS!$F$15)+P20*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D21","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+G21*(1+INPUTS!$F$15)+G21*INPUTS!$F$16","v":0},{"$f":"+H21*(1+INPUTS!$F$15)+H21*INPUTS!$F$16","v":0},{"$f":"+I21*(1+INPUTS!$F$15)+I21*INPUTS!$F$16","v":0},{"$f":"+J21*(1+INPUTS!$F$15)+J21*INPUTS!$F$16","v":0},{"$f":"+K21*(1+INPUTS!$F$15)+K21*INPUTS!$F$16","v":0},{"$f":"+L21*(1+INPUTS!$F$15)+L21*INPUTS!$F$16","v":0},{"$f":"+M21*(1+INPUTS!$F$15)+M21*INPUTS!$F$16","v":0},{"$f":"+N21*(1+INPUTS!$F$15)+N21*INPUTS!$F$16","v":0},{"$f":"+O21*(1+INPUTS!$F$15)+O21*INPUTS!$F$16","v":0},{"$f":"+P21*(1+INPUTS!$F$15)+P21*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D22","v":"Other"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+G22*(1+INPUTS!$F$15)+G22*INPUTS!$F$16","v":0},{"$f":"+H22*(1+INPUTS!$F$15)+H22*INPUTS!$F$16","v":0},{"$f":"+I22*(1+INPUTS!$F$15)+I22*INPUTS!$F$16","v":0},{"$f":"+J22*(1+INPUTS!$F$15)+J22*INPUTS!$F$16","v":0},{"$f":"+K22*(1+INPUTS!$F$15)+K22*INPUTS!$F$16","v":0},{"$f":"+L22*(1+INPUTS!$F$15)+L22*INPUTS!$F$16","v":0},{"$f":"+M22*(1+INPUTS!$F$15)+M22*INPUTS!$F$16","v":0},{"$f":"+N22*(1+INPUTS!$F$15)+N22*INPUTS!$F$16","v":0},{"$f":"+O22*(1+INPUTS!$F$15)+O22*INPUTS!$F$16","v":0},{"$f":"+P22*(1+INPUTS!$F$15)+P22*INPUTS!$F$16","v":0}]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D25","v":"Residential"},"XXX/kWh",null,{"$f":"+G25*(1+INPUTS!$F$15)+G25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H25*(1+INPUTS!$F$15)+H25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I25*(1+INPUTS!$F$15)+I25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J25*(1+INPUTS!$F$15)+J25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K25*(1+INPUTS!$F$15)+K25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L25*(1+INPUTS!$F$15)+L25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M25*(1+INPUTS!$F$15)+M25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N25*(1+INPUTS!$F$15)+N25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O25*(1+INPUTS!$F$15)+O25*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P25*(1+INPUTS!$F$15)+P25*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[null,null,null,"Commercial","XXX/kWh",null,{"$f":"+G26*(1+INPUTS!$F$15)+G26*INPUTS!$F$16","v":0},{"$f":"+H26*(1+INPUTS!$F$15)+H26*INPUTS!$F$16","v":0},{"$f":"+I26*(1+INPUTS!$F$15)+I26*INPUTS!$F$16","v":0},{"$f":"+J26*(1+INPUTS!$F$15)+J26*INPUTS!$F$16","v":0},{"$f":"+K26*(1+INPUTS!$F$15)+K26*INPUTS!$F$16","v":0},{"$f":"+L26*(1+INPUTS!$F$15)+L26*INPUTS!$F$16","v":0},{"$f":"+M26*(1+INPUTS!$F$15)+M26*INPUTS!$F$16","v":0},{"$f":"+N26*(1+INPUTS!$F$15)+N26*INPUTS!$F$16","v":0},{"$f":"+O26*(1+INPUTS!$F$15)+O26*INPUTS!$F$16","v":0},{"$f":"+P26*(1+INPUTS!$F$15)+P26*INPUTS!$F$16","v":0}]
[null,null,null,"Institutional","XXX/kWh",null,{"$f":"+G27*(1+INPUTS!$F$15)+G27*INPUTS!$F$16","v":0},{"$f":"+H27*(1+INPUTS!$F$15)+H27*INPUTS!$F$16","v":0},{"$f":"+I27*(1+INPUTS!$F$15)+I27*INPUTS!$F$16","v":0},{"$f":"+J27*(1+INPUTS!$F$15)+J27*INPUTS!$F$16","v":0},{"$f":"+K27*(1+INPUTS!$F$15)+K27*INPUTS!$F$16","v":0},{"$f":"+L27*(1+INPUTS!$F$15)+L27*INPUTS!$F$16","v":0},{"$f":"+M27*(1+INPUTS!$F$15)+M27*INPUTS!$F$16","v":0},{"$f":"+N27*(1+INPUTS!$F$15)+N27*INPUTS!$F$16","v":0},{"$f":"+O27*(1+INPUTS!$F$15)+O27*INPUTS!$F$16","v":0},{"$f":"+P27*(1+INPUTS!$F$15)+P27*INPUTS!$F$16","v":0}]
[null,null,null,"Industrial","XXX/kWh",null,{"$f":"+G28*(1+INPUTS!$F$15)+G28*INPUTS!$F$16","v":0},{"$f":"+H28*(1+INPUTS!$F$15)+H28*INPUTS!$F$16","v":0},{"$f":"+I28*(1+INPUTS!$F$15)+I28*INPUTS!$F$16","v":0},{"$f":"+J28*(1+INPUTS!$F$15)+J28*INPUTS!$F$16","v":0},{"$f":"+K28*(1+INPUTS!$F$15)+K28*INPUTS!$F$16","v":0},{"$f":"+L28*(1+INPUTS!$F$15)+L28*INPUTS!$F$16","v":0},{"$f":"+M28*(1+INPUTS!$F$15)+M28*INPUTS!$F$16","v":0},{"$f":"+N28*(1+INPUTS!$F$15)+N28*INPUTS!$F$16","v":0},{"$f":"+O28*(1+INPUTS!$F$15)+O28*INPUTS!$F$16","v":0},{"$f":"+P28*(1+INPUTS!$F$15)+P28*INPUTS!$F$16","v":0}]
[null,null,null,"Other","XXX/kWh",null,{"$f":"+G29*(1+INPUTS!$F$15)+G29*INPUTS!$F$16","v":0},{"$f":"+H29*(1+INPUTS!$F$15)+H29*INPUTS!$F$16","v":0},{"$f":"+I29*(1+INPUTS!$F$15)+I29*INPUTS!$F$16","v":0},{"$f":"+J29*(1+INPUTS!$F$15)+J29*INPUTS!$F$16","v":0},{"$f":"+K29*(1+INPUTS!$F$15)+K29*INPUTS!$F$16","v":0},{"$f":"+L29*(1+INPUTS!$F$15)+L29*INPUTS!$F$16","v":0},{"$f":"+M29*(1+INPUTS!$F$15)+M29*INPUTS!$F$16","v":0},{"$f":"+N29*(1+INPUTS!$F$15)+N29*INPUTS!$F$16","v":0},{"$f":"+O29*(1+INPUTS!$F$15)+O29*INPUTS!$F$16","v":0},{"$f":"+P29*(1+INPUTS!$F$15)+P29*INPUTS!$F$16","v":0}]
[]
[null,null,"Exchange:","Local currency:","YYY"]
[null,null,null,{"$f":"+\"Exchange rate of \"&INPUTS!$E$10&\" to \" &$E$49 &\": 1 \" &INPUTS!$E$10&\" equals\"","v":"Exchange rate of XXX to YYY: 1 XXX equals"},1,{"$f":"E49","v":"YYY"}]
[]
[null,null,"Tariffs in local currency (VAT and municipal tax included)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"+G33*$E$50","v":{"$error":"#REF!"}},{"$f":"+H33*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+D36","v":"Residential"},{"$f":"+$E$49&\"/year\"","v":"YYY/year"},null,{"$f":"G36*$E$50","v":{"$error":"#REF!"}},{"$f":"H36*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"+D37","v":"Commercial"},{"$f":"+$E$49&\"/year\"","v":"YYY/year"},null,{"$f":"G37*$E$50","v":0},{"$f":"H37*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D38","v":"Institutional"},"YYY/year",null,{"$f":"G38*$E$50","v":0},{"$f":"H38*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D39","v":"Industrial"},"YYY/year",null,{"$f":"G39*$E$50","v":0},{"$f":"H39*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D40","v":"Other"},"YYY/year",null,{"$f":"G40*$E$50","v":0},{"$f":"H40*$E$50","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D43","v":"Residential"},{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"G43*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"+D44","v":"Commercial"},{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"G44*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Institutional","YYY/kWh",null,{"$f":"G45*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Industrial","YYY/kWh",null,{"$f":"G46*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Other","YYY/kWh",null,{"$f":"G47*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reference Project (in nominal terms)"]
[null,null,"Tariffs (VAT and municipal tax excluded)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"'Reference GMG'!C228","v":"XXX"},null,{"$f":"+'Reference GMG'!E211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!F211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!G211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!H211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!I211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!J211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!K211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!L211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!M211","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!N211","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+D18","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+'Reference GMG'!E191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!F191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!G191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!H191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!I191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!J191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!K191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!L191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!M191","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!N191","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+D19","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+'Reference GMG'!E192","v":0},{"$f":"+'Reference GMG'!F192","v":0},{"$f":"+'Reference GMG'!G192","v":0},{"$f":"+'Reference GMG'!H192","v":0},{"$f":"+'Reference GMG'!I192","v":0},{"$f":"+'Reference GMG'!J192","v":0},{"$f":"+'Reference GMG'!K192","v":0},{"$f":"+'Reference GMG'!L192","v":0},{"$f":"+'Reference GMG'!M192","v":0},{"$f":"+'Reference GMG'!N192","v":0}]
[null,null,null,"Institutional",{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+'Reference GMG'!E193","v":0},{"$f":"+'Reference GMG'!F193","v":0},{"$f":"+'Reference GMG'!G193","v":0},{"$f":"+'Reference GMG'!H193","v":0},{"$f":"+'Reference GMG'!I193","v":0},{"$f":"+'Reference GMG'!J193","v":0},{"$f":"+'Reference GMG'!K193","v":0},{"$f":"+'Reference GMG'!L193","v":0},{"$f":"+'Reference GMG'!M193","v":0},{"$f":"+'Reference GMG'!N193","v":0}]
[null,null,null,"Industrial",{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+'Reference GMG'!E194","v":0},{"$f":"+'Reference GMG'!F194","v":0},{"$f":"+'Reference GMG'!G194","v":0},{"$f":"+'Reference GMG'!H194","v":0},{"$f":"+'Reference GMG'!I194","v":0},{"$f":"+'Reference GMG'!J194","v":0},{"$f":"+'Reference GMG'!K194","v":0},{"$f":"+'Reference GMG'!L194","v":0},{"$f":"+'Reference GMG'!M194","v":0},{"$f":"+'Reference GMG'!N194","v":0}]
[null,null,null,"Other",{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+'Reference GMG'!E195","v":0},{"$f":"+'Reference GMG'!F195","v":0},{"$f":"+'Reference GMG'!G195","v":0},{"$f":"+'Reference GMG'!H195","v":0},{"$f":"+'Reference GMG'!I195","v":0},{"$f":"+'Reference GMG'!J195","v":0},{"$f":"+'Reference GMG'!K195","v":0},{"$f":"+'Reference GMG'!L195","v":0},{"$f":"+'Reference GMG'!M195","v":0},{"$f":"+'Reference GMG'!N195","v":0}]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D76","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!F198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!G198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!H198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!I198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!J198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!K198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!L198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!M198","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!N198","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+D77","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E199","v":0},{"$f":"+'Reference GMG'!F199","v":0},{"$f":"+'Reference GMG'!G199","v":0},{"$f":"+'Reference GMG'!H199","v":0},{"$f":"+'Reference GMG'!I199","v":0},{"$f":"+'Reference GMG'!J199","v":0},{"$f":"+'Reference GMG'!K199","v":0},{"$f":"+'Reference GMG'!L199","v":0},{"$f":"+'Reference GMG'!M199","v":0},{"$f":"+'Reference GMG'!N199","v":0}]
[null,null,null,"Institutional",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E200","v":0},{"$f":"+'Reference GMG'!F200","v":0},{"$f":"+'Reference GMG'!G200","v":0},{"$f":"+'Reference GMG'!H200","v":0},{"$f":"+'Reference GMG'!I200","v":0},{"$f":"+'Reference GMG'!J200","v":0},{"$f":"+'Reference GMG'!K200","v":0},{"$f":"+'Reference GMG'!L200","v":0},{"$f":"+'Reference GMG'!M200","v":0},{"$f":"+'Reference GMG'!N200","v":0}]
[null,null,null,"Industrial",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E201","v":0},{"$f":"+'Reference GMG'!F201","v":0},{"$f":"+'Reference GMG'!G201","v":0},{"$f":"+'Reference GMG'!H201","v":0},{"$f":"+'Reference GMG'!I201","v":0},{"$f":"+'Reference GMG'!J201","v":0},{"$f":"+'Reference GMG'!K201","v":0},{"$f":"+'Reference GMG'!L201","v":0},{"$f":"+'Reference GMG'!M201","v":0},{"$f":"+'Reference GMG'!N201","v":0}]
[null,null,null,"Other",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+'Reference GMG'!E202","v":0},{"$f":"+'Reference GMG'!F202","v":0},{"$f":"+'Reference GMG'!G202","v":0},{"$f":"+'Reference GMG'!H202","v":0},{"$f":"+'Reference GMG'!I202","v":0},{"$f":"+'Reference GMG'!J202","v":0},{"$f":"+'Reference GMG'!K202","v":0},{"$f":"+'Reference GMG'!L202","v":0},{"$f":"+'Reference GMG'!M202","v":0},{"$f":"+'Reference GMG'!N202","v":0}]
[]
[null,null,"Tariffs (VAT and municipal tax included)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"'Reference GMG'!C228","v":"XXX"},null,{"$f":"+G73*(1+INPUTS!$F$15)+G73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H73*(1+INPUTS!$F$15)+H73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I73*(1+INPUTS!$F$15)+I73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J73*(1+INPUTS!$F$15)+J73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K73*(1+INPUTS!$F$15)+K73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L73*(1+INPUTS!$F$15)+L73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M73*(1+INPUTS!$F$15)+M73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N73*(1+INPUTS!$F$15)+N73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O73*(1+INPUTS!$F$15)+O73*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P73*(1+INPUTS!$F$15)+P73*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+D76","v":"Residential"},"XXX/year",null,{"$f":"+G76*(1+INPUTS!$F$15)+G76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H76*(1+INPUTS!$F$15)+H76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I76*(1+INPUTS!$F$15)+I76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J76*(1+INPUTS!$F$15)+J76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K76*(1+INPUTS!$F$15)+K76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L76*(1+INPUTS!$F$15)+L76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M76*(1+INPUTS!$F$15)+M76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N76*(1+INPUTS!$F$15)+N76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O76*(1+INPUTS!$F$15)+O76*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P76*(1+INPUTS!$F$15)+P76*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[null,null,null,"Commercial","XXX/year",null,{"$f":"+G77*(1+INPUTS!$F$15)+G77*INPUTS!$F$16","v":0},{"$f":"+H77*(1+INPUTS!$F$15)+H77*INPUTS!$F$16","v":0},{"$f":"+I77*(1+INPUTS!$F$15)+I77*INPUTS!$F$16","v":0},{"$f":"+J77*(1+INPUTS!$F$15)+J77*INPUTS!$F$16","v":0},{"$f":"+K77*(1+INPUTS!$F$15)+K77*INPUTS!$F$16","v":0},{"$f":"+L77*(1+INPUTS!$F$15)+L77*INPUTS!$F$16","v":0},{"$f":"+M77*(1+INPUTS!$F$15)+M77*INPUTS!$F$16","v":0},{"$f":"+N77*(1+INPUTS!$F$15)+N77*INPUTS!$F$16","v":0},{"$f":"+O77*(1+INPUTS!$F$15)+O77*INPUTS!$F$16","v":0},{"$f":"+P77*(1+INPUTS!$F$15)+P77*INPUTS!$F$16","v":0}]
[null,null,null,"Institutional","XXX/year",null,{"$f":"+G78*(1+INPUTS!$F$15)+G78*INPUTS!$F$16","v":0},{"$f":"+H78*(1+INPUTS!$F$15)+H78*INPUTS!$F$16","v":0},{"$f":"+I78*(1+INPUTS!$F$15)+I78*INPUTS!$F$16","v":0},{"$f":"+J78*(1+INPUTS!$F$15)+J78*INPUTS!$F$16","v":0},{"$f":"+K78*(1+INPUTS!$F$15)+K78*INPUTS!$F$16","v":0},{"$f":"+L78*(1+INPUTS!$F$15)+L78*INPUTS!$F$16","v":0},{"$f":"+M78*(1+INPUTS!$F$15)+M78*INPUTS!$F$16","v":0},{"$f":"+N78*(1+INPUTS!$F$15)+N78*INPUTS!$F$16","v":0},{"$f":"+O78*(1+INPUTS!$F$15)+O78*INPUTS!$F$16","v":0},{"$f":"+P78*(1+INPUTS!$F$15)+P78*INPUTS!$F$16","v":0}]
[null,null,null,"Industrial","XXX/year",null,{"$f":"+G79*(1+INPUTS!$F$15)+G79*INPUTS!$F$16","v":0},{"$f":"+H79*(1+INPUTS!$F$15)+H79*INPUTS!$F$16","v":0},{"$f":"+I79*(1+INPUTS!$F$15)+I79*INPUTS!$F$16","v":0},{"$f":"+J79*(1+INPUTS!$F$15)+J79*INPUTS!$F$16","v":0},{"$f":"+K79*(1+INPUTS!$F$15)+K79*INPUTS!$F$16","v":0},{"$f":"+L79*(1+INPUTS!$F$15)+L79*INPUTS!$F$16","v":0},{"$f":"+M79*(1+INPUTS!$F$15)+M79*INPUTS!$F$16","v":0},{"$f":"+N79*(1+INPUTS!$F$15)+N79*INPUTS!$F$16","v":0},{"$f":"+O79*(1+INPUTS!$F$15)+O79*INPUTS!$F$16","v":0},{"$f":"+P79*(1+INPUTS!$F$15)+P79*INPUTS!$F$16","v":0}]
[null,null,null,"Other","XXX/year",null,{"$f":"+G80*(1+INPUTS!$F$15)+G80*INPUTS!$F$16","v":0},{"$f":"+H80*(1+INPUTS!$F$15)+H80*INPUTS!$F$16","v":0},{"$f":"+I80*(1+INPUTS!$F$15)+I80*INPUTS!$F$16","v":0},{"$f":"+J80*(1+INPUTS!$F$15)+J80*INPUTS!$F$16","v":0},{"$f":"+K80*(1+INPUTS!$F$15)+K80*INPUTS!$F$16","v":0},{"$f":"+L80*(1+INPUTS!$F$15)+L80*INPUTS!$F$16","v":0},{"$f":"+M80*(1+INPUTS!$F$15)+M80*INPUTS!$F$16","v":0},{"$f":"+N80*(1+INPUTS!$F$15)+N80*INPUTS!$F$16","v":0},{"$f":"+O80*(1+INPUTS!$F$15)+O80*INPUTS!$F$16","v":0},{"$f":"+P80*(1+INPUTS!$F$15)+P80*INPUTS!$F$16","v":0}]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D83","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G83*(1+INPUTS!$F$15)+G83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+H83*(1+INPUTS!$F$15)+H83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+I83*(1+INPUTS!$F$15)+I83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+J83*(1+INPUTS!$F$15)+J83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+K83*(1+INPUTS!$F$15)+K83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+L83*(1+INPUTS!$F$15)+L83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+M83*(1+INPUTS!$F$15)+M83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+N83*(1+INPUTS!$F$15)+N83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+O83*(1+INPUTS!$F$15)+O83*INPUTS!$F$16","v":{"$error":"#REF!"}},{"$f":"+P83*(1+INPUTS!$F$15)+P83*INPUTS!$F$16","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"+D84","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G84*(1+INPUTS!$F$15)+G84*INPUTS!$F$16","v":0},{"$f":"+H84*(1+INPUTS!$F$15)+H84*INPUTS!$F$16","v":0},{"$f":"+I84*(1+INPUTS!$F$15)+I84*INPUTS!$F$16","v":0},{"$f":"+J84*(1+INPUTS!$F$15)+J84*INPUTS!$F$16","v":0},{"$f":"+K84*(1+INPUTS!$F$15)+K84*INPUTS!$F$16","v":0},{"$f":"+L84*(1+INPUTS!$F$15)+L84*INPUTS!$F$16","v":0},{"$f":"+M84*(1+INPUTS!$F$15)+M84*INPUTS!$F$16","v":0},{"$f":"+N84*(1+INPUTS!$F$15)+N84*INPUTS!$F$16","v":0},{"$f":"+O84*(1+INPUTS!$F$15)+O84*INPUTS!$F$16","v":0},{"$f":"+P84*(1+INPUTS!$F$15)+P84*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D85","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G85*(1+INPUTS!$F$15)+G85*INPUTS!$F$16","v":0},{"$f":"+H85*(1+INPUTS!$F$15)+H85*INPUTS!$F$16","v":0},{"$f":"+I85*(1+INPUTS!$F$15)+I85*INPUTS!$F$16","v":0},{"$f":"+J85*(1+INPUTS!$F$15)+J85*INPUTS!$F$16","v":0},{"$f":"+K85*(1+INPUTS!$F$15)+K85*INPUTS!$F$16","v":0},{"$f":"+L85*(1+INPUTS!$F$15)+L85*INPUTS!$F$16","v":0},{"$f":"+M85*(1+INPUTS!$F$15)+M85*INPUTS!$F$16","v":0},{"$f":"+N85*(1+INPUTS!$F$15)+N85*INPUTS!$F$16","v":0},{"$f":"+O85*(1+INPUTS!$F$15)+O85*INPUTS!$F$16","v":0},{"$f":"+P85*(1+INPUTS!$F$15)+P85*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D86","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G86*(1+INPUTS!$F$15)+G86*INPUTS!$F$16","v":0},{"$f":"+H86*(1+INPUTS!$F$15)+H86*INPUTS!$F$16","v":0},{"$f":"+I86*(1+INPUTS!$F$15)+I86*INPUTS!$F$16","v":0},{"$f":"+J86*(1+INPUTS!$F$15)+J86*INPUTS!$F$16","v":0},{"$f":"+K86*(1+INPUTS!$F$15)+K86*INPUTS!$F$16","v":0},{"$f":"+L86*(1+INPUTS!$F$15)+L86*INPUTS!$F$16","v":0},{"$f":"+M86*(1+INPUTS!$F$15)+M86*INPUTS!$F$16","v":0},{"$f":"+N86*(1+INPUTS!$F$15)+N86*INPUTS!$F$16","v":0},{"$f":"+O86*(1+INPUTS!$F$15)+O86*INPUTS!$F$16","v":0},{"$f":"+P86*(1+INPUTS!$F$15)+P86*INPUTS!$F$16","v":0}]
[null,null,null,{"$f":"+D87","v":"Other"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+G87*(1+INPUTS!$F$15)+G87*INPUTS!$F$16","v":0},{"$f":"+H87*(1+INPUTS!$F$15)+H87*INPUTS!$F$16","v":0},{"$f":"+I87*(1+INPUTS!$F$15)+I87*INPUTS!$F$16","v":0},{"$f":"+J87*(1+INPUTS!$F$15)+J87*INPUTS!$F$16","v":0},{"$f":"+K87*(1+INPUTS!$F$15)+K87*INPUTS!$F$16","v":0},{"$f":"+L87*(1+INPUTS!$F$15)+L87*INPUTS!$F$16","v":0},{"$f":"+M87*(1+INPUTS!$F$15)+M87*INPUTS!$F$16","v":0},{"$f":"+N87*(1+INPUTS!$F$15)+N87*INPUTS!$F$16","v":0},{"$f":"+O87*(1+INPUTS!$F$15)+O87*INPUTS!$F$16","v":0},{"$f":"+P87*(1+INPUTS!$F$15)+P87*INPUTS!$F$16","v":0}]
[]
[]
[null,null,"Tariffs in local currency (VAT and municipal tax included)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Average energized tariff",{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"+G91*$E$50","v":{"$error":"#REF!"}},{"$f":"+H91*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,"Fixed Charge"]
[null,null,null,{"$f":"+D94","v":"Residential"},{"$f":"+$E$49&\"/year\"","v":"YYY/year"},null,{"$f":"G94*$E$50","v":{"$error":"#REF!"}},{"$f":"H94*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"+D95","v":"Commercial"},{"$f":"+$E$49&\"/year\"","v":"YYY/year"},null,{"$f":"G95*$E$50","v":0},{"$f":"H95*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D96","v":"Institutional"},"YYY/year",null,{"$f":"G96*$E$50","v":0},{"$f":"H96*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D97","v":"Industrial"},"YYY/year",null,{"$f":"G97*$E$50","v":0},{"$f":"H97*$E$50","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"+D98","v":"Other"},"YYY/year",null,{"$f":"G98*$E$50","v":0},{"$f":"H98*$E$50","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,"Energy Charge"]
[null,null,null,{"$f":"+D101","v":"Residential"},{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"G101*$E$50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,{"$f":"+D102","v":"Commercial"},{"$f":"+$E$49&\"/kWh\"","v":"YYY/kWh"},null,{"$f":"G102*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Institutional","YYY/kWh",null,{"$f":"G103*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Industrial","YYY/kWh",null,{"$f":"G104*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Other","YYY/kWh",null,{"$f":"G105*$E$50","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Overall subsidy and grants",null,{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"'Reference GMG'!D216","v":0},{"$f":"'Reference GMG'!E216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!F216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!G216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!H216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!I216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!J216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!K216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!L216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!M216","v":{"$error":"#REF!"}},{"$f":"'Reference GMG'!N216","v":{"$error":"#REF!"}}]
[]
[null,null,"Residual Value of GMG at the end of the simulation period:",null,{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM('Reference GMG'!D131:AH131)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Avoided Cost (in real terms)"]
[]
[null,null,null,"Total Avoided Cost",{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},{"$f":"'Avoided Cost'!D35","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Equivalent Avoided Cost Tariff",{"$f":"'Avoided Cost'!C36","v":"XXX/kWh"},{"$f":"'Avoided Cost'!D36","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Equity IRR (using avoided cost as revenue)",{"$f":"'Avoided Cost'!C53","v":"%"},{"$f":"'Avoided Cost'!D53","v":"Negative returns"}]
[]
[]
[null,null,"System Impact (in real terms)"]
[null,null,null,null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[null,null,null,{"$f":"Impact!B6","v":"Number of reference Green Mini-Grids"},{"$f":"Impact!C6","v":"#"},null,{"$f":"Impact!E6","v":0},{"$f":"Impact!F6","v":0},{"$f":"Impact!G6","v":0},{"$f":"Impact!H6","v":0},{"$f":"Impact!I6","v":0},{"$f":"Impact!J6","v":0},{"$f":"Impact!K6","v":0},{"$f":"Impact!L6","v":0},{"$f":"Impact!M6","v":0},{"$f":"Impact!N6","v":0}]
[]
[null,null,null,{"$f":"Impact!B8","v":"Avoided Cost"},{"$f":"Impact!C8","v":"XXX"},null,{"$f":"Impact!E8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!F8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!G8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!H8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!I8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!J8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!K8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!L8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!M8","v":{"$error":"#DIV/0!"}},{"$f":"Impact!N8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Impact!B9","v":"GMG Revenue Requirement"},{"$f":"Impact!C9","v":"XXX"},null,{"$f":"Impact!E9","v":{"$error":"#REF!"}},{"$f":"Impact!F9","v":{"$error":"#REF!"}},{"$f":"Impact!G9","v":{"$error":"#REF!"}},{"$f":"Impact!H9","v":{"$error":"#REF!"}},{"$f":"Impact!I9","v":{"$error":"#REF!"}},{"$f":"Impact!J9","v":{"$error":"#REF!"}},{"$f":"Impact!K9","v":{"$error":"#REF!"}},{"$f":"Impact!L9","v":{"$error":"#REF!"}},{"$f":"Impact!M9","v":{"$error":"#REF!"}},{"$f":"Impact!N9","v":{"$error":"#REF!"}}]

{"sheet":"Reference GMG","index":4,"n_rows":233,"n_cols":34,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
["Green MiniGrid - Reference Project"]
[null,null,null,null,"(Post-COD) Operation Phase ->"]
[null,"Year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"In Operation","(1/0)",0,{"$f":"+IF(E3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(F3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(G3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(H3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(I3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(J3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(K3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(L3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(M3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(N3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(O3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(P3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(Q3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(R3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(S3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(T3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(U3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(V3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(W3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(X3>INPUTS!$F$22,0,1)","v":1},{"$f":"+IF(Y3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(Z3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AA3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AB3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AC3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AD3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AE3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AF3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AG3>INPUTS!$F$22,0,1)","v":0},{"$f":"+IF(AH3>INPUTS!$F$22,0,1)","v":0}]
[null,"Hours in year",null,null,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766]
[]
["Demand"]
[null,{"$f":"+Lists!G2","v":"Residential"},"kWh",null,{"$f":"+INPUTS!G31*E$4","v":1000},{"$f":"+E8*(1+INPUTS!$H31)*F$4","v":1000},{"$f":"+F8*(1+INPUTS!$H31)*G$4","v":1000},{"$f":"+G8*(1+INPUTS!$H31)*H$4","v":1000},{"$f":"+H8*(1+INPUTS!$H31)*I$4","v":1000},{"$f":"+I8*(1+INPUTS!$H31)*J$4","v":1000},{"$f":"+J8*(1+INPUTS!$H31)*K$4","v":1000},{"$f":"+K8*(1+INPUTS!$H31)*L$4","v":1000},{"$f":"+L8*(1+INPUTS!$H31)*M$4","v":1000},{"$f":"+M8*(1+INPUTS!$H31)*N$4","v":1000},{"$f":"+N8*(1+INPUTS!$H31)*O$4","v":1000},{"$f":"+O8*(1+INPUTS!$H31)*P$4","v":1000},{"$f":"+P8*(1+INPUTS!$H31)*Q$4","v":1000},{"$f":"+Q8*(1+INPUTS!$H31)*R$4","v":1000},{"$f":"+R8*(1+INPUTS!$H31)*S$4","v":1000},{"$f":"+S8*(1+INPUTS!$H31)*T$4","v":1000},{"$f":"+T8*(1+INPUTS!$H31)*U$4","v":1000},{"$f":"+U8*(1+INPUTS!$H31)*V$4","v":1000},{"$f":"+V8*(1+INPUTS!$H31)*W$4","v":1000},{"$f":"+W8*(1+INPUTS!$H31)*X$4","v":1000},{"$f":"+X8*(1+INPUTS!$H31)*Y$4","v":0},{"$f":"+Y8*(1+INPUTS!$H31)*Z$4","v":0},{"$f":"+Z8*(1+INPUTS!$H31)*AA$4","v":0},{"$f":"+AA8*(1+INPUTS!$H31)*AB$4","v":0},{"$f":"+AB8*(1+INPUTS!$H31)*AC$4","v":0},{"$f":"+AC8*(1+INPUTS!$H31)*AD$4","v":0},{"$f":"+AD8*(1+INPUTS!$H31)*AE$4","v":0},{"$f":"+AE8*(1+INPUTS!$H31)*AF$4","v":0},{"$f":"+AF8*(1+INPUTS!$H31)*AG$4","v":0},{"$f":"+AG8*(1+INPUTS!$H31)*AH$4","v":0}]
[null,{"$f":"+Lists!G3","v":"Commercial"},"kWh",null,{"$f":"+INPUTS!G32*E$4","v":0},{"$f":"+E9*(1+INPUTS!$H32)*F$4","v":0},{"$f":"+F9*(1+INPUTS!$H32)*G$4","v":0},{"$f":"+G9*(1+INPUTS!$H32)*H$4","v":0},{"$f":"+H9*(1+INPUTS!$H32)*I$4","v":0},{"$f":"+I9*(1+INPUTS!$H32)*J$4","v":0},{"$f":"+J9*(1+INPUTS!$H32)*K$4","v":0},{"$f":"+K9*(1+INPUTS!$H32)*L$4","v":0},{"$f":"+L9*(1+INPUTS!$H32)*M$4","v":0},{"$f":"+M9*(1+INPUTS!$H32)*N$4","v":0},{"$f":"+N9*(1+INPUTS!$H32)*O$4","v":0},{"$f":"+O9*(1+INPUTS!$H32)*P$4","v":0},{"$f":"+P9*(1+INPUTS!$H32)*Q$4","v":0},{"$f":"+Q9*(1+INPUTS!$H32)*R$4","v":0},{"$f":"+R9*(1+INPUTS!$H32)*S$4","v":0},{"$f":"+S9*(1+INPUTS!$H32)*T$4","v":0},{"$f":"+T9*(1+INPUTS!$H32)*U$4","v":0},{"$f":"+U9*(1+INPUTS!$H32)*V$4","v":0},{"$f":"+V9*(1+INPUTS!$H32)*W$4","v":0},{"$f":"+W9*(1+INPUTS!$H32)*X$4","v":0},{"$f":"+X9*(1+INPUTS!$H32)*Y$4","v":0},{"$f":"+Y9*(1+INPUTS!$H32)*Z$4","v":0},{"$f":"+Z9*(1+INPUTS!$H32)*AA$4","v":0},{"$f":"+AA9*(1+INPUTS!$H32)*AB$4","v":0},{"$f":"+AB9*(1+INPUTS!$H32)*AC$4","v":0},{"$f":"+AC9*(1+INPUTS!$H32)*AD$4","v":0},{"$f":"+AD9*(1+INPUTS!$H32)*AE$4","v":0},{"$f":"+AE9*(1+INPUTS!$H32)*AF$4","v":0},{"$f":"+AF9*(1+INPUTS!$H32)*AG$4","v":0},{"$f":"+AG9*(1+INPUTS!$H32)*AH$4","v":0}]
[null,{"$f":"+Lists!G4","v":"Institutional"},"kWh",null,{"$f":"+INPUTS!G33*E$4","v":0},{"$f":"+E10*(1+INPUTS!$H33)*F$4","v":0},{"$f":"+F10*(1+INPUTS!$H33)*G$4","v":0},{"$f":"+G10*(1+INPUTS!$H33)*H$4","v":0},{"$f":"+H10*(1+INPUTS!$H33)*I$4","v":0},{"$f":"+I10*(1+INPUTS!$H33)*J$4","v":0},{"$f":"+J10*(1+INPUTS!$H33)*K$4","v":0},{"$f":"+K10*(1+INPUTS!$H33)*L$4","v":0},{"$f":"+L10*(1+INPUTS!$H33)*M$4","v":0},{"$f":"+M10*(1+INPUTS!$H33)*N$4","v":0},{"$f":"+N10*(1+INPUTS!$H33)*O$4","v":0},{"$f":"+O10*(1+INPUTS!$H33)*P$4","v":0},{"$f":"+P10*(1+INPUTS!$H33)*Q$4","v":0},{"$f":"+Q10*(1+INPUTS!$H33)*R$4","v":0},{"$f":"+R10*(1+INPUTS!$H33)*S$4","v":0},{"$f":"+S10*(1+INPUTS!$H33)*T$4","v":0},{"$f":"+T10*(1+INPUTS!$H33)*U$4","v":0},{"$f":"+U10*(1+INPUTS!$H33)*V$4","v":0},{"$f":"+V10*(1+INPUTS!$H33)*W$4","v":0},{"$f":"+W10*(1+INPUTS!$H33)*X$4","v":0},{"$f":"+X10*(1+INPUTS!$H33)*Y$4","v":0},{"$f":"+Y10*(1+INPUTS!$H33)*Z$4","v":0},{"$f":"+Z10*(1+INPUTS!$H33)*AA$4","v":0},{"$f":"+AA10*(1+INPUTS!$H33)*AB$4","v":0},{"$f":"+AB10*(1+INPUTS!$H33)*AC$4","v":0},{"$f":"+AC10*(1+INPUTS!$H33)*AD$4","v":0},{"$f":"+AD10*(1+INPUTS!$H33)*AE$4","v":0},{"$f":"+AE10*(1+INPUTS!$H33)*AF$4","v":0},{"$f":"+AF10*(1+INPUTS!$H33)*AG$4","v":0},{"$f":"+AG10*(1+INPUTS!$H33)*AH$4","v":0}]
[null,{"$f":"+Lists!G5","v":"Industrial"},"kWh",null,{"$f":"+INPUTS!G34*E$4","v":0},{"$f":"+E11*(1+INPUTS!$H34)*F$4","v":0},{"$f":"+F11*(1+INPUTS!$H34)*G$4","v":0},{"$f":"+G11*(1+INPUTS!$H34)*H$4","v":0},{"$f":"+H11*(1+INPUTS!$H34)*I$4","v":0},{"$f":"+I11*(1+INPUTS!$H34)*J$4","v":0},{"$f":"+J11*(1+INPUTS!$H34)*K$4","v":0},{"$f":"+K11*(1+INPUTS!$H34)*L$4","v":0},{"$f":"+L11*(1+INPUTS!$H34)*M$4","v":0},{"$f":"+M11*(1+INPUTS!$H34)*N$4","v":0},{"$f":"+N11*(1+INPUTS!$H34)*O$4","v":0},{"$f":"+O11*(1+INPUTS!$H34)*P$4","v":0},{"$f":"+P11*(1+INPUTS!$H34)*Q$4","v":0},{"$f":"+Q11*(1+INPUTS!$H34)*R$4","v":0},{"$f":"+R11*(1+INPUTS!$H34)*S$4","v":0},{"$f":"+S11*(1+INPUTS!$H34)*T$4","v":0},{"$f":"+T11*(1+INPUTS!$H34)*U$4","v":0},{"$f":"+U11*(1+INPUTS!$H34)*V$4","v":0},{"$f":"+V11*(1+INPUTS!$H34)*W$4","v":0},{"$f":"+W11*(1+INPUTS!$H34)*X$4","v":0},{"$f":"+X11*(1+INPUTS!$H34)*Y$4","v":0},{"$f":"+Y11*(1+INPUTS!$H34)*Z$4","v":0},{"$f":"+Z11*(1+INPUTS!$H34)*AA$4","v":0},{"$f":"+AA11*(1+INPUTS!$H34)*AB$4","v":0},{"$f":"+AB11*(1+INPUTS!$H34)*AC$4","v":0},{"$f":"+AC11*(1+INPUTS!$H34)*AD$4","v":0},{"$f":"+AD11*(1+INPUTS!$H34)*AE$4","v":0},{"$f":"+AE11*(1+INPUTS!$H34)*AF$4","v":0},{"$f":"+AF11*(1+INPUTS!$H34)*AG$4","v":0},{"$f":"+AG11*(1+INPUTS!$H34)*AH$4","v":0}]
[null,{"$f":"+Lists!G6","v":"Other"},"kWh",null,{"$f":"+INPUTS!G35*E$4","v":0},{"$f":"+E12*(1+INPUTS!$H35)*F$4","v":0},{"$f":"+F12*(1+INPUTS!$H35)*G$4","v":0},{"$f":"+G12*(1+INPUTS!$H35)*H$4","v":0},{"$f":"+H12*(1+INPUTS!$H35)*I$4","v":0},{"$f":"+I12*(1+INPUTS!$H35)*J$4","v":0},{"$f":"+J12*(1+INPUTS!$H35)*K$4","v":0},{"$f":"+K12*(1+INPUTS!$H35)*L$4","v":0},{"$f":"+L12*(1+INPUTS!$H35)*M$4","v":0},{"$f":"+M12*(1+INPUTS!$H35)*N$4","v":0},{"$f":"+N12*(1+INPUTS!$H35)*O$4","v":0},{"$f":"+O12*(1+INPUTS!$H35)*P$4","v":0},{"$f":"+P12*(1+INPUTS!$H35)*Q$4","v":0},{"$f":"+Q12*(1+INPUTS!$H35)*R$4","v":0},{"$f":"+R12*(1+INPUTS!$H35)*S$4","v":0},{"$f":"+S12*(1+INPUTS!$H35)*T$4","v":0},{"$f":"+T12*(1+INPUTS!$H35)*U$4","v":0},{"$f":"+U12*(1+INPUTS!$H35)*V$4","v":0},{"$f":"+V12*(1+INPUTS!$H35)*W$4","v":0},{"$f":"+W12*(1+INPUTS!$H35)*X$4","v":0},{"$f":"+X12*(1+INPUTS!$H35)*Y$4","v":0},{"$f":"+Y12*(1+INPUTS!$H35)*Z$4","v":0},{"$f":"+Z12*(1+INPUTS!$H35)*AA$4","v":0},{"$f":"+AA12*(1+INPUTS!$H35)*AB$4","v":0},{"$f":"+AB12*(1+INPUTS!$H35)*AC$4","v":0},{"$f":"+AC12*(1+INPUTS!$H35)*AD$4","v":0},{"$f":"+AD12*(1+INPUTS!$H35)*AE$4","v":0},{"$f":"+AE12*(1+INPUTS!$H35)*AF$4","v":0},{"$f":"+AF12*(1+INPUTS!$H35)*AG$4","v":0},{"$f":"+AG12*(1+INPUTS!$H35)*AH$4","v":0}]
[null,"Net Total","kWh",null,{"$f":"+SUM(E8:E12)","v":1000},{"$f":"+SUM(F8:F12)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0]
[null,"GMG Network Losses and battery losses","kWh",null,{"$f":"+E13/(1-INPUTS!$F$55)*INPUTS!$F$55+E4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+F13/(1-INPUTS!$F$55)*INPUTS!$F$55+F4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+G13/(1-INPUTS!$F$55)*INPUTS!$F$55+G4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+H13/(1-INPUTS!$F$55)*INPUTS!$F$55+H4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+I13/(1-INPUTS!$F$55)*INPUTS!$F$55+I4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+J13/(1-INPUTS!$F$55)*INPUTS!$F$55+J4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+K13/(1-INPUTS!$F$55)*INPUTS!$F$55+K4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+L13/(1-INPUTS!$F$55)*INPUTS!$F$55+L4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+M13/(1-INPUTS!$F$55)*INPUTS!$F$55+M4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+N13/(1-INPUTS!$F$55)*INPUTS!$F$55+N4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+O13/(1-INPUTS!$F$55)*INPUTS!$F$55+O4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+P13/(1-INPUTS!$F$55)*INPUTS!$F$55+P4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+Q13/(1-INPUTS!$F$55)*INPUTS!$F$55+Q4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+R13/(1-INPUTS!$F$55)*INPUTS!$F$55+R4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+S13/(1-INPUTS!$F$55)*INPUTS!$F$55+S4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+T13/(1-INPUTS!$F$55)*INPUTS!$F$55+T4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+U13/(1-INPUTS!$F$55)*INPUTS!$F$55+U4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+V13/(1-INPUTS!$F$55)*INPUTS!$F$55+V4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+W13/(1-INPUTS!$F$55)*INPUTS!$F$55+W4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+X13/(1-INPUTS!$F$55)*INPUTS!$F$55+X4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+Y13/(1-INPUTS!$F$55)*INPUTS!$F$55+Y4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+Z13/(1-INPUTS!$F$55)*INPUTS!$F$55+Z4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AA13/(1-INPUTS!$F$55)*INPUTS!$F$55+AA4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AB13/(1-INPUTS!$F$55)*INPUTS!$F$55+AB4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AC13/(1-INPUTS!$F$55)*INPUTS!$F$55+AC4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AD13/(1-INPUTS!$F$55)*INPUTS!$F$55+AD4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AE13/(1-INPUTS!$F$55)*INPUTS!$F$55+AE4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AF13/(1-INPUTS!$F$55)*INPUTS!$F$55+AF4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AG13/(1-INPUTS!$F$55)*INPUTS!$F$55+AG4*INPUTS!$F$59*INPUTS!$F$60","v":0},{"$f":"+AH13/(1-INPUTS!$F$55)*INPUTS!$F$55+AH4*INPUTS!$F$59*INPUTS!$F$60","v":0}]
[null,"Gross Total","kWh",null,{"$f":"+E13+E14","v":1000},{"$f":"+F13+F14","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+Lists!G2","v":"Residential"},"#",null,{"$f":"+INPUTS!E31*E$4","v":1},{"$f":"+ROUND(E17*(1+INPUTS!$F31)*F$4,0)","v":1},{"$f":"+ROUND(F17*(1+INPUTS!$F31)*G$4,0)","v":1},{"$f":"+ROUND(G17*(1+INPUTS!$F31)*H$4,0)","v":1},{"$f":"+ROUND(H17*(1+INPUTS!$F31)*I$4,0)","v":1},{"$f":"+ROUND(I17*(1+INPUTS!$F31)*J$4,0)","v":1},{"$f":"+ROUND(J17*(1+INPUTS!$F31)*K$4,0)","v":1},{"$f":"+ROUND(K17*(1+INPUTS!$F31)*L$4,0)","v":1},{"$f":"+ROUND(L17*(1+INPUTS!$F31)*M$4,0)","v":1},{"$f":"+ROUND(M17*(1+INPUTS!$F31)*N$4,0)","v":1},{"$f":"+ROUND(N17*(1+INPUTS!$F31)*O$4,0)","v":1},{"$f":"+ROUND(O17*(1+INPUTS!$F31)*P$4,0)","v":1},{"$f":"+ROUND(P17*(1+INPUTS!$F31)*Q$4,0)","v":1},{"$f":"+ROUND(Q17*(1+INPUTS!$F31)*R$4,0)","v":1},{"$f":"+ROUND(R17*(1+INPUTS!$F31)*S$4,0)","v":1},{"$f":"+ROUND(S17*(1+INPUTS!$F31)*T$4,0)","v":1},{"$f":"+ROUND(T17*(1+INPUTS!$F31)*U$4,0)","v":1},{"$f":"+ROUND(U17*(1+INPUTS!$F31)*V$4,0)","v":1},{"$f":"+ROUND(V17*(1+INPUTS!$F31)*W$4,0)","v":1},{"$f":"+ROUND(W17*(1+INPUTS!$F31)*X$4,0)","v":1},{"$f":"+ROUND(X17*(1+INPUTS!$F31)*Y$4,0)","v":0},{"$f":"+ROUND(Y17*(1+INPUTS!$F31)*Z$4,0)","v":0},{"$f":"+ROUND(Z17*(1+INPUTS!$F31)*AA$4,0)","v":0},{"$f":"+ROUND(AA17*(1+INPUTS!$F31)*AB$4,0)","v":0},{"$f":"+ROUND(AB17*(1+INPUTS!$F31)*AC$4,0)","v":0},{"$f":"+ROUND(AC17*(1+INPUTS!$F31)*AD$4,0)","v":0},{"$f":"+ROUND(AD17*(1+INPUTS!$F31)*AE$4,0)","v":0},{"$f":"+ROUND(AE17*(1+INPUTS!$F31)*AF$4,0)","v":0},{"$f":"+ROUND(AF17*(1+INPUTS!$F31)*AG$4,0)","v":0},{"$f":"+ROUND(AG17*(1+INPUTS!$F31)*AH$4,0)","v":0}]
[null,{"$f":"+Lists!G3","v":"Commercial"},"#",null,{"$f":"+INPUTS!E32*E$4","v":0},{"$f":"+ROUND(E18*(1+INPUTS!$F32)*F$4,0)","v":0},{"$f":"+ROUND(F18*(1+INPUTS!$F32)*G$4,0)","v":0},{"$f":"+ROUND(G18*(1+INPUTS!$F32)*H$4,0)","v":0},{"$f":"+ROUND(H18*(1+INPUTS!$F32)*I$4,0)","v":0},{"$f":"+ROUND(I18*(1+INPUTS!$F32)*J$4,0)","v":0},{"$f":"+ROUND(J18*(1+INPUTS!$F32)*K$4,0)","v":0},{"$f":"+ROUND(K18*(1+INPUTS!$F32)*L$4,0)","v":0},{"$f":"+ROUND(L18*(1+INPUTS!$F32)*M$4,0)","v":0},{"$f":"+ROUND(M18*(1+INPUTS!$F32)*N$4,0)","v":0},{"$f":"+ROUND(N18*(1+INPUTS!$F32)*O$4,0)","v":0},{"$f":"+ROUND(O18*(1+INPUTS!$F32)*P$4,0)","v":0},{"$f":"+ROUND(P18*(1+INPUTS!$F32)*Q$4,0)","v":0},{"$f":"+ROUND(Q18*(1+INPUTS!$F32)*R$4,0)","v":0},{"$f":"+ROUND(R18*(1+INPUTS!$F32)*S$4,0)","v":0},{"$f":"+ROUND(S18*(1+INPUTS!$F32)*T$4,0)","v":0},{"$f":"+ROUND(T18*(1+INPUTS!$F32)*U$4,0)","v":0},{"$f":"+ROUND(U18*(1+INPUTS!$F32)*V$4,0)","v":0},{"$f":"+ROUND(V18*(1+INPUTS!$F32)*W$4,0)","v":0},{"$f":"+ROUND(W18*(1+INPUTS!$F32)*X$4,0)","v":0},{"$f":"+ROUND(X18*(1+INPUTS!$F32)*Y$4,0)","v":0},{"$f":"+ROUND(Y18*(1+INPUTS!$F32)*Z$4,0)","v":0},{"$f":"+ROUND(Z18*(1+INPUTS!$F32)*AA$4,0)","v":0},{"$f":"+ROUND(AA18*(1+INPUTS!$F32)*AB$4,0)","v":0},{"$f":"+ROUND(AB18*(1+INPUTS!$F32)*AC$4,0)","v":0},{"$f":"+ROUND(AC18*(1+INPUTS!$F32)*AD$4,0)","v":0},{"$f":"+ROUND(AD18*(1+INPUTS!$F32)*AE$4,0)","v":0},{"$f":"+ROUND(AE18*(1+INPUTS!$F32)*AF$4,0)","v":0},{"$f":"+ROUND(AF18*(1+INPUTS!$F32)*AG$4,0)","v":0},{"$f":"+ROUND(AG18*(1+INPUTS!$F32)*AH$4,0)","v":0}]
[null,{"$f":"+Lists!G4","v":"Institutional"},"#",null,{"$f":"+INPUTS!E33*E$4","v":0},{"$f":"+ROUND(E19*(1+INPUTS!$F33)*F$4,0)","v":0},{"$f":"+ROUND(F19*(1+INPUTS!$F33)*G$4,0)","v":0},{"$f":"+ROUND(G19*(1+INPUTS!$F33)*H$4,0)","v":0},{"$f":"+ROUND(H19*(1+INPUTS!$F33)*I$4,0)","v":0},{"$f":"+ROUND(I19*(1+INPUTS!$F33)*J$4,0)","v":0},{"$f":"+ROUND(J19*(1+INPUTS!$F33)*K$4,0)","v":0},{"$f":"+ROUND(K19*(1+INPUTS!$F33)*L$4,0)","v":0},{"$f":"+ROUND(L19*(1+INPUTS!$F33)*M$4,0)","v":0},{"$f":"+ROUND(M19*(1+INPUTS!$F33)*N$4,0)","v":0},{"$f":"+ROUND(N19*(1+INPUTS!$F33)*O$4,0)","v":0},{"$f":"+ROUND(O19*(1+INPUTS!$F33)*P$4,0)","v":0},{"$f":"+ROUND(P19*(1+INPUTS!$F33)*Q$4,0)","v":0},{"$f":"+ROUND(Q19*(1+INPUTS!$F33)*R$4,0)","v":0},{"$f":"+ROUND(R19*(1+INPUTS!$F33)*S$4,0)","v":0},{"$f":"+ROUND(S19*(1+INPUTS!$F33)*T$4,0)","v":0},{"$f":"+ROUND(T19*(1+INPUTS!$F33)*U$4,0)","v":0},{"$f":"+ROUND(U19*(1+INPUTS!$F33)*V$4,0)","v":0},{"$f":"+ROUND(V19*(1+INPUTS!$F33)*W$4,0)","v":0},{"$f":"+ROUND(W19*(1+INPUTS!$F33)*X$4,0)","v":0},{"$f":"+ROUND(X19*(1+INPUTS!$F33)*Y$4,0)","v":0},{"$f":"+ROUND(Y19*(1+INPUTS!$F33)*Z$4,0)","v":0},{"$f":"+ROUND(Z19*(1+INPUTS!$F33)*AA$4,0)","v":0},{"$f":"+ROUND(AA19*(1+INPUTS!$F33)*AB$4,0)","v":0},{"$f":"+ROUND(AB19*(1+INPUTS!$F33)*AC$4,0)","v":0},{"$f":"+ROUND(AC19*(1+INPUTS!$F33)*AD$4,0)","v":0},{"$f":"+ROUND(AD19*(1+INPUTS!$F33)*AE$4,0)","v":0},{"$f":"+ROUND(AE19*(1+INPUTS!$F33)*AF$4,0)","v":0},{"$f":"+ROUND(AF19*(1+INPUTS!$F33)*AG$4,0)","v":0},{"$f":"+ROUND(AG19*(1+INPUTS!$F33)*AH$4,0)","v":0}]
[null,{"$f":"+Lists!G5","v":"Industrial"},"#",null,{"$f":"+INPUTS!E34*E$4","v":0},{"$f":"+ROUND(E20*(1+INPUTS!$F34)*F$4,0)","v":0},{"$f":"+ROUND(F20*(1+INPUTS!$F34)*G$4,0)","v":0},{"$f":"+ROUND(G20*(1+INPUTS!$F34)*H$4,0)","v":0},{"$f":"+ROUND(H20*(1+INPUTS!$F34)*I$4,0)","v":0},{"$f":"+ROUND(I20*(1+INPUTS!$F34)*J$4,0)","v":0},{"$f":"+ROUND(J20*(1+INPUTS!$F34)*K$4,0)","v":0},{"$f":"+ROUND(K20*(1+INPUTS!$F34)*L$4,0)","v":0},{"$f":"+ROUND(L20*(1+INPUTS!$F34)*M$4,0)","v":0},{"$f":"+ROUND(M20*(1+INPUTS!$F34)*N$4,0)","v":0},{"$f":"+ROUND(N20*(1+INPUTS!$F34)*O$4,0)","v":0},{"$f":"+ROUND(O20*(1+INPUTS!$F34)*P$4,0)","v":0},{"$f":"+ROUND(P20*(1+INPUTS!$F34)*Q$4,0)","v":0},{"$f":"+ROUND(Q20*(1+INPUTS!$F34)*R$4,0)","v":0},{"$f":"+ROUND(R20*(1+INPUTS!$F34)*S$4,0)","v":0},{"$f":"+ROUND(S20*(1+INPUTS!$F34)*T$4,0)","v":0},{"$f":"+ROUND(T20*(1+INPUTS!$F34)*U$4,0)","v":0},{"$f":"+ROUND(U20*(1+INPUTS!$F34)*V$4,0)","v":0},{"$f":"+ROUND(V20*(1+INPUTS!$F34)*W$4,0)","v":0},{"$f":"+ROUND(W20*(1+INPUTS!$F34)*X$4,0)","v":0},{"$f":"+ROUND(X20*(1+INPUTS!$F34)*Y$4,0)","v":0},{"$f":"+ROUND(Y20*(1+INPUTS!$F34)*Z$4,0)","v":0},{"$f":"+ROUND(Z20*(1+INPUTS!$F34)*AA$4,0)","v":0},{"$f":"+ROUND(AA20*(1+INPUTS!$F34)*AB$4,0)","v":0},{"$f":"+ROUND(AB20*(1+INPUTS!$F34)*AC$4,0)","v":0},{"$f":"+ROUND(AC20*(1+INPUTS!$F34)*AD$4,0)","v":0},{"$f":"+ROUND(AD20*(1+INPUTS!$F34)*AE$4,0)","v":0},{"$f":"+ROUND(AE20*(1+INPUTS!$F34)*AF$4,0)","v":0},{"$f":"+ROUND(AF20*(1+INPUTS!$F34)*AG$4,0)","v":0},{"$f":"+ROUND(AG20*(1+INPUTS!$F34)*AH$4,0)","v":0}]
[null,{"$f":"+Lists!G6","v":"Other"},"#",null,{"$f":"+INPUTS!E35*E$4","v":0},{"$f":"+ROUND(E21*(1+INPUTS!$F35)*F$4,0)","v":0},{"$f":"+ROUND(F21*(1+INPUTS!$F35)*G$4,0)","v":0},{"$f":"+ROUND(G21*(1+INPUTS!$F35)*H$4,0)","v":0},{"$f":"+ROUND(H21*(1+INPUTS!$F35)*I$4,0)","v":0},{"$f":"+ROUND(I21*(1+INPUTS!$F35)*J$4,0)","v":0},{"$f":"+ROUND(J21*(1+INPUTS!$F35)*K$4,0)","v":0},{"$f":"+ROUND(K21*(1+INPUTS!$F35)*L$4,0)","v":0},{"$f":"+ROUND(L21*(1+INPUTS!$F35)*M$4,0)","v":0},{"$f":"+ROUND(M21*(1+INPUTS!$F35)*N$4,0)","v":0},{"$f":"+ROUND(N21*(1+INPUTS!$F35)*O$4,0)","v":0},{"$f":"+ROUND(O21*(1+INPUTS!$F35)*P$4,0)","v":0},{"$f":"+ROUND(P21*(1+INPUTS!$F35)*Q$4,0)","v":0},{"$f":"+ROUND(Q21*(1+INPUTS!$F35)*R$4,0)","v":0},{"$f":"+ROUND(R21*(1+INPUTS!$F35)*S$4,0)","v":0},{"$f":"+ROUND(S21*(1+INPUTS!$F35)*T$4,0)","v":0},{"$f":"+ROUND(T21*(1+INPUTS!$F35)*U$4,0)","v":0},{"$f":"+ROUND(U21*(1+INPUTS!$F35)*V$4,0)","v":0},{"$f":"+ROUND(V21*(1+INPUTS!$F35)*W$4,0)","v":0},{"$f":"+ROUND(W21*(1+INPUTS!$F35)*X$4,0)","v":0},{"$f":"+ROUND(X21*(1+INPUTS!$F35)*Y$4,0)","v":0},{"$f":"+ROUND(Y21*(1+INPUTS!$F35)*Z$4,0)","v":0},{"$f":"+ROUND(Z21*(1+INPUTS!$F35)*AA$4,0)","v":0},{"$f":"+ROUND(AA21*(1+INPUTS!$F35)*AB$4,0)","v":0},{"$f":"+ROUND(AB21*(1+INPUTS!$F35)*AC$4,0)","v":0},{"$f":"+ROUND(AC21*(1+INPUTS!$F35)*AD$4,0)","v":0},{"$f":"+ROUND(AD21*(1+INPUTS!$F35)*AE$4,0)","v":0},{"$f":"+ROUND(AE21*(1+INPUTS!$F35)*AF$4,0)","v":0},{"$f":"+ROUND(AF21*(1+INPUTS!$F35)*AG$4,0)","v":0},{"$f":"+ROUND(AG21*(1+INPUTS!$F35)*AH$4,0)","v":0}]
[null,"Total","#",null,{"$f":"+SUM(E17:E21)","v":1},{"$f":"+SUM(F17:F21)","v":1},{"$f":"+SUM(G17:G21)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[]
["Generation Mix"]
[null,"Bulk Supply","kWh",null,{"$f":"+INPUTS!$F$47*E15","v":0},{"$f":"+INPUTS!$F$47*F15","v":0},{"$f":"+INPUTS!$F$47*G15","v":0},{"$f":"+INPUTS!$F$47*H15","v":0},{"$f":"+INPUTS!$F$47*I15","v":0},{"$f":"+INPUTS!$F$47*J15","v":0},{"$f":"+INPUTS!$F$47*K15","v":0},{"$f":"+INPUTS!$F$47*L15","v":0},{"$f":"+INPUTS!$F$47*M15","v":0},{"$f":"+INPUTS!$F$47*N15","v":0},{"$f":"+INPUTS!$F$47*O15","v":0},{"$f":"+INPUTS!$F$47*P15","v":0},{"$f":"+INPUTS!$F$47*Q15","v":0},{"$f":"+INPUTS!$F$47*R15","v":0},{"$f":"+INPUTS!$F$47*S15","v":0},{"$f":"+INPUTS!$F$47*T15","v":0},{"$f":"+INPUTS!$F$47*U15","v":0},{"$f":"+INPUTS!$F$47*V15","v":0},{"$f":"+INPUTS!$F$47*W15","v":0},{"$f":"+INPUTS!$F$47*X15","v":0},{"$f":"+INPUTS!$F$47*Y15","v":0},{"$f":"+INPUTS!$F$47*Z15","v":0},{"$f":"+INPUTS!$F$47*AA15","v":0},{"$f":"+INPUTS!$F$47*AB15","v":0},{"$f":"+INPUTS!$F$47*AC15","v":0},{"$f":"+INPUTS!$F$47*AD15","v":0},{"$f":"+INPUTS!$F$47*AE15","v":0},{"$f":"+INPUTS!$F$47*AF15","v":0},{"$f":"+INPUTS!$F$47*AG15","v":0},{"$f":"+INPUTS!$F$47*AH15","v":0}]
[null,"MiniGrid Generation","kWh",null,{"$f":"+E15-E25","v":1000},{"$f":"+F15-F25","v":1000},{"$f":"+G15-G25","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+Lists!D2","v":"Solar PV"},"kWh",null,{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!E$5*E$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!F$5*F$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!G$5*G$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!H$5*H$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!I$5*I$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!J$5*J$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!K$5*K$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!L$5*L$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!M$5*M$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!N$5*N$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!O$5*O$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!P$5*P$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!Q$5*Q$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!R$5*R$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!S$5*S$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!T$5*T$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!U$5*U$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!V$5*V$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!W$5*W$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!X$5*X$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!Y$5*Y$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!Z$5*Z$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AA$5*AA$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AB$5*AB$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AC$5*AC$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AD$5*AD$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AE$5*AE$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AF$5*AF$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AG$5*AG$4","v":0},{"$f":"+INPUTS!$E41*INPUTS!$F41*'Reference GMG'!AH$5*AH$4","v":0}]
[null,{"$f":"+Lists!D3","v":"Wind"},"kWh",null,{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!E$5*E$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!F$5*F$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!G$5*G$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!H$5*H$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!I$5*I$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!J$5*J$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!K$5*K$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!L$5*L$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!M$5*M$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!N$5*N$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!O$5*O$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!P$5*P$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!Q$5*Q$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!R$5*R$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!S$5*S$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!T$5*T$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!U$5*U$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!V$5*V$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!W$5*W$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!X$5*X$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!Y$5*Y$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!Z$5*Z$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AA$5*AA$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AB$5*AB$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AC$5*AC$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AD$5*AD$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AE$5*AE$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AF$5*AF$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AG$5*AG$4","v":0},{"$f":"+INPUTS!$E42*INPUTS!$F42*'Reference GMG'!AH$5*AH$4","v":0}]
[null,{"$f":"+Lists!D4","v":"Hydro"},"kWh",null,{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!E$5*E$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!F$5*F$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!G$5*G$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!H$5*H$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!I$5*I$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!J$5*J$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!K$5*K$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!L$5*L$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!M$5*M$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!N$5*N$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!O$5*O$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!P$5*P$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!Q$5*Q$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!R$5*R$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!S$5*S$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!T$5*T$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!U$5*U$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!V$5*V$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!W$5*W$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!X$5*X$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!Y$5*Y$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!Z$5*Z$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AA$5*AA$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AB$5*AB$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AC$5*AC$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AD$5*AD$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AE$5*AE$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AF$5*AF$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AG$5*AG$4","v":0},{"$f":"+INPUTS!$E43*INPUTS!$F43*'Reference GMG'!AH$5*AH$4","v":0}]
[null,{"$f":"+Lists!D5","v":"Thermal"},"kWh",null,{"$f":"+MAX(MIN(E26-SUM(E28:E30,E32),INPUTS!$E$44*'Reference GMG'!E$5),0)","v":0},{"$f":"+MAX(MIN(F26-SUM(F28:F30,F32),INPUTS!$E$44*'Reference GMG'!F$5),0)","v":0},{"$f":"+MAX(MIN(G26-SUM(G28:G30,G32),INPUTS!$E$44*'Reference GMG'!G$5),0)","v":0},{"$f":"+MAX(MIN(H26-SUM(H28:H30,H32),INPUTS!$E$44*'Reference GMG'!H$5),0)","v":0},{"$f":"+MAX(MIN(I26-SUM(I28:I30,I32),INPUTS!$E$44*'Reference GMG'!I$5),0)","v":0},{"$f":"+MAX(MIN(J26-SUM(J28:J30,J32),INPUTS!$E$44*'Reference GMG'!J$5),0)","v":0},{"$f":"+MAX(MIN(K26-SUM(K28:K30,K32),INPUTS!$E$44*'Reference GMG'!K$5),0)","v":0},{"$f":"+MAX(MIN(L26-SUM(L28:L30,L32),INPUTS!$E$44*'Reference GMG'!L$5),0)","v":0},{"$f":"+MAX(MIN(M26-SUM(M28:M30,M32),INPUTS!$E$44*'Reference GMG'!M$5),0)","v":0},{"$f":"+MAX(MIN(N26-SUM(N28:N30,N32),INPUTS!$E$44*'Reference GMG'!N$5),0)","v":0},{"$f":"+MAX(MIN(O26-SUM(O28:O30,O32),INPUTS!$E$44*'Reference GMG'!O$5),0)","v":0},{"$f":"+MAX(MIN(P26-SUM(P28:P30,P32),INPUTS!$E$44*'Reference GMG'!P$5),0)","v":0},{"$f":"+MAX(MIN(Q26-SUM(Q28:Q30,Q32),INPUTS!$E$44*'Reference GMG'!Q$5),0)","v":0},{"$f":"+MAX(MIN(R26-SUM(R28:R30,R32),INPUTS!$E$44*'Reference GMG'!R$5),0)","v":0},{"$f":"+MAX(MIN(S26-SUM(S28:S30,S32),INPUTS!$E$44*'Reference GMG'!S$5),0)","v":0},{"$f":"+MAX(MIN(T26-SUM(T28:T30,T32),INPUTS!$E$44*'Reference GMG'!T$5),0)","v":0},{"$f":"+MAX(MIN(U26-SUM(U28:U30,U32),INPUTS!$E$44*'Reference GMG'!U$5),0)","v":0},{"$f":"+MAX(MIN(V26-SUM(V28:V30,V32),INPUTS!$E$44*'Reference GMG'!V$5),0)","v":0},{"$f":"+MAX(MIN(W26-SUM(W28:W30,W32),INPUTS!$E$44*'Reference GMG'!W$5),0)","v":0},{"$f":"+MAX(MIN(X26-SUM(X28:X30,X32),INPUTS!$E$44*'Reference GMG'!X$5),0)","v":0},{"$f":"+MAX(MIN(Y26-SUM(Y28:Y30,Y32),INPUTS!$E$44*'Reference GMG'!Y$5),0)","v":0},{"$f":"+MAX(MIN(Z26-SUM(Z28:Z30,Z32),INPUTS!$E$44*'Reference GMG'!Z$5),0)","v":0},{"$f":"+MAX(MIN(AA26-SUM(AA28:AA30,AA32),INPUTS!$E$44*'Reference GMG'!AA$5),0)","v":0},{"$f":"+MAX(MIN(AB26-SUM(AB28:AB30,AB32),INPUTS!$E$44*'Reference GMG'!AB$5),0)","v":0},{"$f":"+MAX(MIN(AC26-SUM(AC28:AC30,AC32),INPUTS!$E$44*'Reference GMG'!AC$5),0)","v":0},{"$f":"+MAX(MIN(AD26-SUM(AD28:AD30,AD32),INPUTS!$E$44*'Reference GMG'!AD$5),0)","v":0},{"$f":"+MAX(MIN(AE26-SUM(AE28:AE30,AE32),INPUTS!$E$44*'Reference GMG'!AE$5),0)","v":0},{"$f":"+MAX(MIN(AF26-SUM(AF28:AF30,AF32),INPUTS!$E$44*'Reference GMG'!AF$5),0)","v":0},{"$f":"+MAX(MIN(AG26-SUM(AG28:AG30,AG32),INPUTS!$E$44*'Reference GMG'!AG$5),0)","v":0},{"$f":"+MAX(MIN(AH26-SUM(AH28:AH30,AH32),INPUTS!$E$44*'Reference GMG'!AH$5),0)","v":0}]
[null,{"$f":"+Lists!D6","v":"Other"},"kWh",null,{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!E$5*E4","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!F$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!G$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!H$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!I$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!J$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!K$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!L$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!M$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!N$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!O$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!P$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!Q$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!R$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!S$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!T$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!U$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!V$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!W$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!X$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!Y$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!Z$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AA$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AB$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AC$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AD$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AE$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AF$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AG$5","v":0},{"$f":"+INPUTS!$E45*INPUTS!$F45*'Reference GMG'!AH$5","v":0}]
[]
[null,"Excess / (Shortfall)","kWh",null,{"$f":"+E25+SUM(E28:E32)-E15","v":-1000},{"$f":"+F25+SUM(F28:F32)-F15","v":-1000},-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"Bulk Supply Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$F$64*E4+'Reference GMG'!E25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*F4+'Reference GMG'!F25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*G4+'Reference GMG'!G25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*H4+'Reference GMG'!H25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*I4+'Reference GMG'!I25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*J4+'Reference GMG'!J25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*K4+'Reference GMG'!K25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*L4+'Reference GMG'!L25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*M4+'Reference GMG'!M25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*N4+'Reference GMG'!N25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*O4+'Reference GMG'!O25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*P4+'Reference GMG'!P25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*Q4+'Reference GMG'!Q25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*R4+'Reference GMG'!R25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*S4+'Reference GMG'!S25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*T4+'Reference GMG'!T25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*U4+'Reference GMG'!U25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*V4+'Reference GMG'!V25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*W4+'Reference GMG'!W25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*X4+'Reference GMG'!X25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*Y4+'Reference GMG'!Y25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*Z4+'Reference GMG'!Z25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AA4+'Reference GMG'!AA25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AB4+'Reference GMG'!AB25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AC4+'Reference GMG'!AC25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AD4+'Reference GMG'!AD25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AE4+'Reference GMG'!AE25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AF4+'Reference GMG'!AF25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AG4+'Reference GMG'!AG25*INPUTS!$F$63/1000","v":0},{"$f":"+INPUTS!$F$64*AH4+'Reference GMG'!AH25*INPUTS!$F$63/1000","v":0}]
[null,{"$f":"+Lists!D2","v":"Solar PV"}]
[null,"Fixed OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*E$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*F$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*G$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*H$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*I$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*J$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*K$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*L$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*M$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*N$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*O$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*P$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*Q$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*R$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*S$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*T$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*U$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*V$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*W$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*X$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*Y$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*Z$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AA$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AB$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AC$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AD$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AE$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AF$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AG$4","v":0},{"$f":"+(INPUTS!$K$41+INPUTS!$M$41)*AH$4","v":0}]
[null,"Variable OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$28*INPUTS!$L$41","v":0},{"$f":"+F$28*INPUTS!$L$41","v":0},{"$f":"+G$28*INPUTS!$L$41","v":0},{"$f":"+H$28*INPUTS!$L$41","v":0},{"$f":"+I$28*INPUTS!$L$41","v":0},{"$f":"+J$28*INPUTS!$L$41","v":0},{"$f":"+K$28*INPUTS!$L$41","v":0},{"$f":"+L$28*INPUTS!$L$41","v":0},{"$f":"+M$28*INPUTS!$L$41","v":0},{"$f":"+N$28*INPUTS!$L$41","v":0},{"$f":"+O$28*INPUTS!$L$41","v":0},{"$f":"+P$28*INPUTS!$L$41","v":0},{"$f":"+Q$28*INPUTS!$L$41","v":0},{"$f":"+R$28*INPUTS!$L$41","v":0},{"$f":"+S$28*INPUTS!$L$41","v":0},{"$f":"+T$28*INPUTS!$L$41","v":0},{"$f":"+U$28*INPUTS!$L$41","v":0},{"$f":"+V$28*INPUTS!$L$41","v":0},{"$f":"+W$28*INPUTS!$L$41","v":0},{"$f":"+X$28*INPUTS!$L$41","v":0},{"$f":"+Y$28*INPUTS!$L$41","v":0},{"$f":"+Z$28*INPUTS!$L$41","v":0},{"$f":"+AA$28*INPUTS!$L$41","v":0},{"$f":"+AB$28*INPUTS!$L$41","v":0},{"$f":"+AC$28*INPUTS!$L$41","v":0},{"$f":"+AD$28*INPUTS!$L$41","v":0},{"$f":"+AE$28*INPUTS!$L$41","v":0},{"$f":"+AF$28*INPUTS!$L$41","v":0},{"$f":"+AG$28*INPUTS!$L$41","v":0},{"$f":"+AH$28*INPUTS!$L$41","v":0}]
[null,{"$f":"+Lists!D3","v":"Wind"}]
[null,"Fixed OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!E$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!F$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!G$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!H$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!I$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!J$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!K$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!L$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!M$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!N$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!O$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!P$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!Q$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!R$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!S$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!T$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!U$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!V$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!W$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!X$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!Y$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!Z$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AA$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AB$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AC$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AD$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AE$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AF$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AG$4","v":0},{"$f":"+(INPUTS!$K$42+INPUTS!$M$42)*'Reference GMG'!AH$4","v":0}]
[null,"Variable OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$29*INPUTS!$L$42","v":0},{"$f":"+F$29*INPUTS!$L$42","v":0},{"$f":"+G$29*INPUTS!$L$42","v":0},{"$f":"+H$29*INPUTS!$L$42","v":0},{"$f":"+I$29*INPUTS!$L$42","v":0},{"$f":"+J$29*INPUTS!$L$42","v":0},{"$f":"+K$29*INPUTS!$L$42","v":0},{"$f":"+L$29*INPUTS!$L$42","v":0},{"$f":"+M$29*INPUTS!$L$42","v":0},{"$f":"+N$29*INPUTS!$L$42","v":0},{"$f":"+O$29*INPUTS!$L$42","v":0},{"$f":"+P$29*INPUTS!$L$42","v":0},{"$f":"+Q$29*INPUTS!$L$42","v":0},{"$f":"+R$29*INPUTS!$L$42","v":0},{"$f":"+S$29*INPUTS!$L$42","v":0},{"$f":"+T$29*INPUTS!$L$42","v":0},{"$f":"+U$29*INPUTS!$L$42","v":0},{"$f":"+V$29*INPUTS!$L$42","v":0},{"$f":"+W$29*INPUTS!$L$42","v":0},{"$f":"+X$29*INPUTS!$L$42","v":0},{"$f":"+Y$29*INPUTS!$L$42","v":0},{"$f":"+Z$29*INPUTS!$L$42","v":0},{"$f":"+AA$29*INPUTS!$L$42","v":0},{"$f":"+AB$29*INPUTS!$L$42","v":0},{"$f":"+AC$29*INPUTS!$L$42","v":0},{"$f":"+AD$29*INPUTS!$L$42","v":0},{"$f":"+AE$29*INPUTS!$L$42","v":0},{"$f":"+AF$29*INPUTS!$L$42","v":0},{"$f":"+AG$29*INPUTS!$L$42","v":0},{"$f":"+AH$29*INPUTS!$L$42","v":0}]
[null,{"$f":"+Lists!D4","v":"Hydro"}]
[null,"Fixed OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!E$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!F$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!G$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!H$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!I$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!J$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!K$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!L$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!M$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!N$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!O$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!P$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!Q$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!R$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!S$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!T$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!U$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!V$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!W$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!X$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!Y$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!Z$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AA$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AB$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AC$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AD$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AE$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AF$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AG$4","v":0},{"$f":"+(INPUTS!$K$43+INPUTS!$M$43)*'Reference GMG'!AH$4","v":0}]
[null,"Variable OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$30*INPUTS!$L$43","v":0},{"$f":"+F$30*INPUTS!$L$43","v":0},{"$f":"+G$30*INPUTS!$L$43","v":0},{"$f":"+H$30*INPUTS!$L$43","v":0},{"$f":"+I$30*INPUTS!$L$43","v":0},{"$f":"+J$30*INPUTS!$L$43","v":0},{"$f":"+K$30*INPUTS!$L$43","v":0},{"$f":"+L$30*INPUTS!$L$43","v":0},{"$f":"+M$30*INPUTS!$L$43","v":0},{"$f":"+N$30*INPUTS!$L$43","v":0},{"$f":"+O$30*INPUTS!$L$43","v":0},{"$f":"+P$30*INPUTS!$L$43","v":0},{"$f":"+Q$30*INPUTS!$L$43","v":0},{"$f":"+R$30*INPUTS!$L$43","v":0},{"$f":"+S$30*INPUTS!$L$43","v":0},{"$f":"+T$30*INPUTS!$L$43","v":0},{"$f":"+U$30*INPUTS!$L$43","v":0},{"$f":"+V$30*INPUTS!$L$43","v":0},{"$f":"+W$30*INPUTS!$L$43","v":0},{"$f":"+X$30*INPUTS!$L$43","v":0},{"$f":"+Y$30*INPUTS!$L$43","v":0},{"$f":"+Z$30*INPUTS!$L$43","v":0},{"$f":"+AA$30*INPUTS!$L$43","v":0},{"$f":"+AB$30*INPUTS!$L$43","v":0},{"$f":"+AC$30*INPUTS!$L$43","v":0},{"$f":"+AD$30*INPUTS!$L$43","v":0},{"$f":"+AE$30*INPUTS!$L$43","v":0},{"$f":"+AF$30*INPUTS!$L$43","v":0},{"$f":"+AG$30*INPUTS!$L$43","v":0},{"$f":"+AH$30*INPUTS!$L$43","v":0}]
[null,{"$f":"+Lists!D5","v":"Thermal"}]
[null,"Fuel Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!E$3-1)","v":0},{"$f":"+F$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!F$3-1)","v":0},{"$f":"+G$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!G$3-1)","v":0},{"$f":"+H$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!H$3-1)","v":0},{"$f":"+I$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!I$3-1)","v":0},{"$f":"+J$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!J$3-1)","v":0},{"$f":"+K$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!K$3-1)","v":0},{"$f":"+L$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!L$3-1)","v":0},{"$f":"+M$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!M$3-1)","v":0},{"$f":"+N$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!N$3-1)","v":0},{"$f":"+O$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!O$3-1)","v":0},{"$f":"+P$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!P$3-1)","v":0},{"$f":"+Q$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!Q$3-1)","v":0},{"$f":"+R$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!R$3-1)","v":0},{"$f":"+S$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!S$3-1)","v":0},{"$f":"+T$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!T$3-1)","v":0},{"$f":"+U$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!U$3-1)","v":0},{"$f":"+V$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!V$3-1)","v":0},{"$f":"+W$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!W$3-1)","v":0},{"$f":"+X$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!X$3-1)","v":0},{"$f":"+Y$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!Y$3-1)","v":0},{"$f":"+Z$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!Z$3-1)","v":0},{"$f":"+AA$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AA$3-1)","v":0},{"$f":"+AB$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AB$3-1)","v":0},{"$f":"+AC$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AC$3-1)","v":0},{"$f":"+AD$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AD$3-1)","v":0},{"$f":"+AE$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AE$3-1)","v":0},{"$f":"+AF$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AF$3-1)","v":0},{"$f":"+AG$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AG$3-1)","v":0},{"$f":"+AH$31*INPUTS!$I$44*(1+INPUTS!$J$44)^('Reference GMG'!AH$3-1)","v":0}]
[null,"Fixed OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!E$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!F$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!G$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!H$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!I$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!J$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!K$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!L$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!M$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!N$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!O$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!P$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!Q$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!R$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!S$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!T$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!U$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!V$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!W$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!X$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!Y$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!Z$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AA$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AB$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AC$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AD$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AE$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AF$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AG$4","v":0},{"$f":"+(INPUTS!$K$44+INPUTS!$M$44)*'Reference GMG'!AH$4","v":0}]
[null,"Variable non-fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$31*INPUTS!$L$44","v":0},{"$f":"+F$31*INPUTS!$L$44","v":0},{"$f":"+G$31*INPUTS!$L$44","v":0},{"$f":"+H$31*INPUTS!$L$44","v":0},{"$f":"+I$31*INPUTS!$L$44","v":0},{"$f":"+J$31*INPUTS!$L$44","v":0},{"$f":"+K$31*INPUTS!$L$44","v":0},{"$f":"+L$31*INPUTS!$L$44","v":0},{"$f":"+M$31*INPUTS!$L$44","v":0},{"$f":"+N$31*INPUTS!$L$44","v":0},{"$f":"+O$31*INPUTS!$L$44","v":0},{"$f":"+P$31*INPUTS!$L$44","v":0},{"$f":"+Q$31*INPUTS!$L$44","v":0},{"$f":"+R$31*INPUTS!$L$44","v":0},{"$f":"+S$31*INPUTS!$L$44","v":0},{"$f":"+T$31*INPUTS!$L$44","v":0},{"$f":"+U$31*INPUTS!$L$44","v":0},{"$f":"+V$31*INPUTS!$L$44","v":0},{"$f":"+W$31*INPUTS!$L$44","v":0},{"$f":"+X$31*INPUTS!$L$44","v":0},{"$f":"+Y$31*INPUTS!$L$44","v":0},{"$f":"+Z$31*INPUTS!$L$44","v":0},{"$f":"+AA$31*INPUTS!$L$44","v":0},{"$f":"+AB$31*INPUTS!$L$44","v":0},{"$f":"+AC$31*INPUTS!$L$44","v":0},{"$f":"+AD$31*INPUTS!$L$44","v":0},{"$f":"+AE$31*INPUTS!$L$44","v":0},{"$f":"+AF$31*INPUTS!$L$44","v":0},{"$f":"+AG$31*INPUTS!$L$44","v":0},{"$f":"+AH$31*INPUTS!$L$44","v":0}]
[null,{"$f":"+Lists!D6","v":"Other"}]
[null,"Fuel Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!E$3-1)","v":0},{"$f":"+F$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!F$3-1)","v":0},{"$f":"+G$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!G$3-1)","v":0},{"$f":"+H$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!H$3-1)","v":0},{"$f":"+I$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!I$3-1)","v":0},{"$f":"+J$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!J$3-1)","v":0},{"$f":"+K$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!K$3-1)","v":0},{"$f":"+L$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!L$3-1)","v":0},{"$f":"+M$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!M$3-1)","v":0},{"$f":"+N$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!N$3-1)","v":0},{"$f":"+O$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!O$3-1)","v":0},{"$f":"+P$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!P$3-1)","v":0},{"$f":"+Q$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!Q$3-1)","v":0},{"$f":"+R$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!R$3-1)","v":0},{"$f":"+S$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!S$3-1)","v":0},{"$f":"+T$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!T$3-1)","v":0},{"$f":"+U$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!U$3-1)","v":0},{"$f":"+V$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!V$3-1)","v":0},{"$f":"+W$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!W$3-1)","v":0},{"$f":"+X$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!X$3-1)","v":0},{"$f":"+Y$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!Y$3-1)","v":0},{"$f":"+Z$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!Z$3-1)","v":0},{"$f":"+AA$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AA$3-1)","v":0},{"$f":"+AB$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AB$3-1)","v":0},{"$f":"+AC$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AC$3-1)","v":0},{"$f":"+AD$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AD$3-1)","v":0},{"$f":"+AE$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AE$3-1)","v":0},{"$f":"+AF$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AF$3-1)","v":0},{"$f":"+AG$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AG$3-1)","v":0},{"$f":"+AH$32*INPUTS!$I$45*(1+INPUTS!$J$45)^('Reference GMG'!AH$3-1)","v":0}]
[null,"Fixed OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!E$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!F$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!G$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!H$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!I$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!J$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!K$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!L$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!M$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!N$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!O$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!P$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!Q$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!R$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!S$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!T$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!U$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!V$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!W$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!X$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!Y$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!Z$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AA$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AB$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AC$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AD$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AE$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AF$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AG$4","v":0},{"$f":"+(INPUTS!$K$45+INPUTS!$M$45)*'Reference GMG'!AH$4","v":0}]
[null,"Variable non-fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$32*INPUTS!$L$45","v":0},{"$f":"+F$32*INPUTS!$L$45","v":0},{"$f":"+G$32*INPUTS!$L$45","v":0},{"$f":"+H$32*INPUTS!$L$45","v":0},{"$f":"+I$32*INPUTS!$L$45","v":0},{"$f":"+J$32*INPUTS!$L$45","v":0},{"$f":"+K$32*INPUTS!$L$45","v":0},{"$f":"+L$32*INPUTS!$L$45","v":0},{"$f":"+M$32*INPUTS!$L$45","v":0},{"$f":"+N$32*INPUTS!$L$45","v":0},{"$f":"+O$32*INPUTS!$L$45","v":0},{"$f":"+P$32*INPUTS!$L$45","v":0},{"$f":"+Q$32*INPUTS!$L$45","v":0},{"$f":"+R$32*INPUTS!$L$45","v":0},{"$f":"+S$32*INPUTS!$L$45","v":0},{"$f":"+T$32*INPUTS!$L$45","v":0},{"$f":"+U$32*INPUTS!$L$45","v":0},{"$f":"+V$32*INPUTS!$L$45","v":0},{"$f":"+W$32*INPUTS!$L$45","v":0},{"$f":"+X$32*INPUTS!$L$45","v":0},{"$f":"+Y$32*INPUTS!$L$45","v":0},{"$f":"+Z$32*INPUTS!$L$45","v":0},{"$f":"+AA$32*INPUTS!$L$45","v":0},{"$f":"+AB$32*INPUTS!$L$45","v":0},{"$f":"+AC$32*INPUTS!$L$45","v":0},{"$f":"+AD$32*INPUTS!$L$45","v":0},{"$f":"+AE$32*INPUTS!$L$45","v":0},{"$f":"+AF$32*INPUTS!$L$45","v":0},{"$f":"+AG$32*INPUTS!$L$45","v":0},{"$f":"+AH$32*INPUTS!$L$45","v":0}]
[]
[null,"General"]
[null,"O&M Costs (includes battery)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*E$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*F$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*G$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*H$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*I$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*J$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*K$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*L$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*M$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*N$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*O$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*P$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*Q$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*R$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*S$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*T$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*U$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*V$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*W$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*X$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*Y$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*Z$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AA$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AB$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AC$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AD$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AE$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AF$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AG$4","v":0},{"$f":"+(INPUTS!$G$51+INPUTS!$F$58*INPUTS!$F$59)*AH$4","v":0}]
[null,"Service OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$H$51*'Reference GMG'!E$22*E$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!F$22*F$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!G$22*G$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!H$22*H$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!I$22*I$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!J$22*J$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!K$22*K$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!L$22*L$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!M$22*M$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!N$22*N$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!O$22*O$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!P$22*P$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!Q$22*Q$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!R$22*R$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!S$22*S$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!T$22*T$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!U$22*U$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!V$22*V$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!W$22*W$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!X$22*X$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!Y$22*Y$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!Z$22*Z$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AA$22*AA$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AB$22*AB$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AC$22*AC$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AD$22*AD$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AE$22*AE$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AF$22*AF$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AG$22*AG$4","v":0},{"$f":"+INPUTS!$H$51*'Reference GMG'!AH$22*AH$4","v":0}]
[null,"Other OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$I$51*E$4","v":0},{"$f":"+INPUTS!$I$51*F$4","v":0},{"$f":"+INPUTS!$I$51*G$4","v":0},{"$f":"+INPUTS!$I$51*H$4","v":0},{"$f":"+INPUTS!$I$51*I$4","v":0},{"$f":"+INPUTS!$I$51*J$4","v":0},{"$f":"+INPUTS!$I$51*K$4","v":0},{"$f":"+INPUTS!$I$51*L$4","v":0},{"$f":"+INPUTS!$I$51*M$4","v":0},{"$f":"+INPUTS!$I$51*N$4","v":0},{"$f":"+INPUTS!$I$51*O$4","v":0},{"$f":"+INPUTS!$I$51*P$4","v":0},{"$f":"+INPUTS!$I$51*Q$4","v":0},{"$f":"+INPUTS!$I$51*R$4","v":0},{"$f":"+INPUTS!$I$51*S$4","v":0},{"$f":"+INPUTS!$I$51*T$4","v":0},{"$f":"+INPUTS!$I$51*U$4","v":0},{"$f":"+INPUTS!$I$51*V$4","v":0},{"$f":"+INPUTS!$I$51*W$4","v":0},{"$f":"+INPUTS!$I$51*X$4","v":0},{"$f":"+INPUTS!$I$51*Y$4","v":0},{"$f":"+INPUTS!$I$51*Z$4","v":0},{"$f":"+INPUTS!$I$51*AA$4","v":0},{"$f":"+INPUTS!$I$51*AB$4","v":0},{"$f":"+INPUTS!$I$51*AC$4","v":0},{"$f":"+INPUTS!$I$51*AD$4","v":0},{"$f":"+INPUTS!$I$51*AE$4","v":0},{"$f":"+INPUTS!$I$51*AF$4","v":0},{"$f":"+INPUTS!$I$51*AG$4","v":0},{"$f":"+INPUTS!$I$51*AH$4","v":0}]
[null,"Distribution network"]
[null,"O&M Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$G$52*E$4","v":0},{"$f":"+INPUTS!$G$52*F$4","v":0},{"$f":"+INPUTS!$G$52*G$4","v":0},{"$f":"+INPUTS!$G$52*H$4","v":0},{"$f":"+INPUTS!$G$52*I$4","v":0},{"$f":"+INPUTS!$G$52*J$4","v":0},{"$f":"+INPUTS!$G$52*K$4","v":0},{"$f":"+INPUTS!$G$52*L$4","v":0},{"$f":"+INPUTS!$G$52*M$4","v":0},{"$f":"+INPUTS!$G$52*N$4","v":0},{"$f":"+INPUTS!$G$52*O$4","v":0},{"$f":"+INPUTS!$G$52*P$4","v":0},{"$f":"+INPUTS!$G$52*Q$4","v":0},{"$f":"+INPUTS!$G$52*R$4","v":0},{"$f":"+INPUTS!$G$52*S$4","v":0},{"$f":"+INPUTS!$G$52*T$4","v":0},{"$f":"+INPUTS!$G$52*U$4","v":0},{"$f":"+INPUTS!$G$52*V$4","v":0},{"$f":"+INPUTS!$G$52*W$4","v":0},{"$f":"+INPUTS!$G$52*X$4","v":0},{"$f":"+INPUTS!$G$52*Y$4","v":0},{"$f":"+INPUTS!$G$52*Z$4","v":0},{"$f":"+INPUTS!$G$52*AA$4","v":0},{"$f":"+INPUTS!$G$52*AB$4","v":0},{"$f":"+INPUTS!$G$52*AC$4","v":0},{"$f":"+INPUTS!$G$52*AD$4","v":0},{"$f":"+INPUTS!$G$52*AE$4","v":0},{"$f":"+INPUTS!$G$52*AF$4","v":0},{"$f":"+INPUTS!$G$52*AG$4","v":0},{"$f":"+INPUTS!$G$52*AH$4","v":0}]
[null,"Service OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$H$52*'Reference GMG'!E$22*E$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!F$22*F$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!G$22*G$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!H$22*H$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!I$22*I$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!J$22*J$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!K$22*K$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!L$22*L$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!M$22*M$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!N$22*N$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!O$22*O$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!P$22*P$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!Q$22*Q$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!R$22*R$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!S$22*S$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!T$22*T$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!U$22*U$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!V$22*V$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!W$22*W$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!X$22*X$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!Y$22*Y$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!Z$22*Z$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AA$22*AA$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AB$22*AB$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AC$22*AC$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AD$22*AD$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AE$22*AE$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AF$22*AF$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AG$22*AG$4","v":0},{"$f":"+INPUTS!$H$52*'Reference GMG'!AH$22*AH$4","v":0}]
[null,"Other OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$I$52*E$4","v":0},{"$f":"+INPUTS!$I$52*F$4","v":0},{"$f":"+INPUTS!$I$52*G$4","v":0},{"$f":"+INPUTS!$I$52*H$4","v":0},{"$f":"+INPUTS!$I$52*I$4","v":0},{"$f":"+INPUTS!$I$52*J$4","v":0},{"$f":"+INPUTS!$I$52*K$4","v":0},{"$f":"+INPUTS!$I$52*L$4","v":0},{"$f":"+INPUTS!$I$52*M$4","v":0},{"$f":"+INPUTS!$I$52*N$4","v":0},{"$f":"+INPUTS!$I$52*O$4","v":0},{"$f":"+INPUTS!$I$52*P$4","v":0},{"$f":"+INPUTS!$I$52*Q$4","v":0},{"$f":"+INPUTS!$I$52*R$4","v":0},{"$f":"+INPUTS!$I$52*S$4","v":0},{"$f":"+INPUTS!$I$52*T$4","v":0},{"$f":"+INPUTS!$I$52*U$4","v":0},{"$f":"+INPUTS!$I$52*V$4","v":0},{"$f":"+INPUTS!$I$52*W$4","v":0},{"$f":"+INPUTS!$I$52*X$4","v":0},{"$f":"+INPUTS!$I$52*Y$4","v":0},{"$f":"+INPUTS!$I$52*Z$4","v":0},{"$f":"+INPUTS!$I$52*AA$4","v":0},{"$f":"+INPUTS!$I$52*AB$4","v":0},{"$f":"+INPUTS!$I$52*AC$4","v":0},{"$f":"+INPUTS!$I$52*AD$4","v":0},{"$f":"+INPUTS!$I$52*AE$4","v":0},{"$f":"+INPUTS!$I$52*AF$4","v":0},{"$f":"+INPUTS!$I$52*AG$4","v":0},{"$f":"+INPUTS!$I$52*AH$4","v":0}]
[null,"Connections"]
[null,"O&M Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$G$53*E$4","v":0},{"$f":"+INPUTS!$G$53*F$4","v":0},{"$f":"+INPUTS!$G$53*G$4","v":0},{"$f":"+INPUTS!$G$53*H$4","v":0},{"$f":"+INPUTS!$G$53*I$4","v":0},{"$f":"+INPUTS!$G$53*J$4","v":0},{"$f":"+INPUTS!$G$53*K$4","v":0},{"$f":"+INPUTS!$G$53*L$4","v":0},{"$f":"+INPUTS!$G$53*M$4","v":0},{"$f":"+INPUTS!$G$53*N$4","v":0},{"$f":"+INPUTS!$G$53*O$4","v":0},{"$f":"+INPUTS!$G$53*P$4","v":0},{"$f":"+INPUTS!$G$53*Q$4","v":0},{"$f":"+INPUTS!$G$53*R$4","v":0},{"$f":"+INPUTS!$G$53*S$4","v":0},{"$f":"+INPUTS!$G$53*T$4","v":0},{"$f":"+INPUTS!$G$53*U$4","v":0},{"$f":"+INPUTS!$G$53*V$4","v":0},{"$f":"+INPUTS!$G$53*W$4","v":0},{"$f":"+INPUTS!$G$53*X$4","v":0},{"$f":"+INPUTS!$G$53*Y$4","v":0},{"$f":"+INPUTS!$G$53*Z$4","v":0},{"$f":"+INPUTS!$G$53*AA$4","v":0},{"$f":"+INPUTS!$G$53*AB$4","v":0},{"$f":"+INPUTS!$G$53*AC$4","v":0},{"$f":"+INPUTS!$G$53*AD$4","v":0},{"$f":"+INPUTS!$G$53*AE$4","v":0},{"$f":"+INPUTS!$G$53*AF$4","v":0},{"$f":"+INPUTS!$G$53*AG$4","v":0},{"$f":"+INPUTS!$G$53*AH$4","v":0}]
[null,"Service OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$H$53*'Reference GMG'!E$22*E$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!F$22*F$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!G$22*G$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!H$22*H$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!I$22*I$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!J$22*J$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!K$22*K$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!L$22*L$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!M$22*M$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!N$22*N$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!O$22*O$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!P$22*P$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!Q$22*Q$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!R$22*R$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!S$22*S$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!T$22*T$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!U$22*U$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!V$22*V$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!W$22*W$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!X$22*X$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!Y$22*Y$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!Z$22*Z$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AA$22*AA$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AB$22*AB$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AC$22*AC$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AD$22*AD$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AE$22*AE$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AF$22*AF$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AG$22*AG$4","v":0},{"$f":"+INPUTS!$H$53*'Reference GMG'!AH$22*AH$4","v":0}]
[null,"Other OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$I$53*E$4","v":0},{"$f":"+INPUTS!$I$53*F$4","v":0},{"$f":"+INPUTS!$I$53*G$4","v":0},{"$f":"+INPUTS!$I$53*H$4","v":0},{"$f":"+INPUTS!$I$53*I$4","v":0},{"$f":"+INPUTS!$I$53*J$4","v":0},{"$f":"+INPUTS!$I$53*K$4","v":0},{"$f":"+INPUTS!$I$53*L$4","v":0},{"$f":"+INPUTS!$I$53*M$4","v":0},{"$f":"+INPUTS!$I$53*N$4","v":0},{"$f":"+INPUTS!$I$53*O$4","v":0},{"$f":"+INPUTS!$I$53*P$4","v":0},{"$f":"+INPUTS!$I$53*Q$4","v":0},{"$f":"+INPUTS!$I$53*R$4","v":0},{"$f":"+INPUTS!$I$53*S$4","v":0},{"$f":"+INPUTS!$I$53*T$4","v":0},{"$f":"+INPUTS!$I$53*U$4","v":0},{"$f":"+INPUTS!$I$53*V$4","v":0},{"$f":"+INPUTS!$I$53*W$4","v":0},{"$f":"+INPUTS!$I$53*X$4","v":0},{"$f":"+INPUTS!$I$53*Y$4","v":0},{"$f":"+INPUTS!$I$53*Z$4","v":0},{"$f":"+INPUTS!$I$53*AA$4","v":0},{"$f":"+INPUTS!$I$53*AB$4","v":0},{"$f":"+INPUTS!$I$53*AC$4","v":0},{"$f":"+INPUTS!$I$53*AD$4","v":0},{"$f":"+INPUTS!$I$53*AE$4","v":0},{"$f":"+INPUTS!$I$53*AF$4","v":0},{"$f":"+INPUTS!$I$53*AG$4","v":0},{"$f":"+INPUTS!$I$53*AH$4","v":0}]
[]
["Initial Support Schemes"]
[null,"Initial Subsidies",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F79","v":0}]
[null,"Initial Grants",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F80","v":0}]
[null,"Total Initial Support",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D70+D71","v":0}]
[]
["Assets"]
[null,"Opening Asset Base"]
[null,{"$f":"+Lists!$D$2","v":"Solar PV"},{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D122*E$4","v":{"$error":"#DIV/0!"}},{"$f":"+E122*F$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$3","v":"Wind"},{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D123*E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$4","v":"Hydro"},{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$5","v":"Thermal"},{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"General",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Distribution network",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Connections",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D76:D83)","v":0},{"$f":"+D130","v":{"$error":"#DIV/0!"}},{"$f":"+E130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Initial Capital Expenditure Needs"]
[null,{"$f":"+Lists!$D$2","v":"Solar PV"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!H41","v":0}]
[null,{"$f":"+Lists!$D$3","v":"Wind"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!H42","v":0}]
[null,{"$f":"+Lists!$D$4","v":"Hydro"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!H43","v":0}]
[null,{"$f":"+Lists!$D$5","v":"Thermal"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!H44","v":0}]
[null,{"$f":"+Lists!$D$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!H45","v":0}]
[null,"General",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F51","v":0}]
[null,"Distribution network",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F52","v":0}]
[null,"Connections",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F53","v":0}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D88:D95)","v":0}]
[]
[]
[null,"Capital Expenditure"]
[null,{"$f":"+Lists!$D$2","v":"Solar PV"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D88-$D$72*D88/$D$96","v":{"$error":"#DIV/0!"}},{"$f":"+IF(MOD(E$3,$A111)=0,$D100,0)*E$4","v":{"$error":"#DIV/0!"}},{"$f":"+IF(MOD(F$3,$A111)=0,$D100,0)*F$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(P$3,$A111)=0,$D100,0)*P$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$3","v":"Wind"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D89-$D$72*D89/$D$96","v":{"$error":"#DIV/0!"}},{"$f":"+IF(MOD(E$3,$A112)=0,$D101,0)*E$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A112)=0,$D101,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$4","v":"Hydro"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A113)=0,$D102,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$5","v":"Thermal"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A114)=0,$D103,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A115)=0,$D104,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"General",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A116)=0,$D105,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Distribution network",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A117)=0,$D106,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Connections",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+IF(MOD(O$3,$A118)=0,$D107,0)*O$4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D100:D107)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(E100:E107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Useful Life","Depreciation"]
[{"$f":"+INPUTS!G41","v":0},{"$f":"+Lists!$D$2","v":"Solar PV"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+SUM(OFFSET(D100,0,0,,-MIN(COLUMN(D100)-COLUMN($D100)+1,$A111)))*1/$A111*E$4","v":{"$error":"#REF!"}},{"$f":"+SUM(OFFSET(E100,0,0,,-MIN(COLUMN(E100)-COLUMN($D100)+1,$A111)))*1/$A111*F$4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!G42","v":0},{"$f":"+Lists!$D$3","v":"Wind"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+SUM(OFFSET(D101,0,0,,-MIN(COLUMN(D101)-COLUMN($D101)+1,$A112)))*1/$A112*E$4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!G43","v":0},{"$f":"+Lists!$D$4","v":"Hydro"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!G44","v":0},{"$f":"+Lists!$D$5","v":"Thermal"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!G45","v":0},{"$f":"+Lists!$D$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!E51","v":0},"General",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!E52","v":0},"Distribution network",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"+INPUTS!E53","v":0},"Connections",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D111:D118)","v":0},{"$f":"+SUM(E111:E118)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Closing Asset Base"]
[null,{"$f":"+Lists!$D$2","v":"Solar PV"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D76+D100-D111","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$3","v":"Wind"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D77+D101-D112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$4","v":"Hydro"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D78+D102-D113","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$5","v":"Thermal"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D79+D103-D114","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+Lists!$D$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D80+D104-D115","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"General",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D81+D105-D116","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Distribution network",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D82+D106-D117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Connections",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D83+D107-D118","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D122:D129)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(E122:E129)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Residual Value",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(E4<D4,D130,0)","v":0},{"$f":"+IF(F4<E4,E130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0]
["Return on Capital"]
[null,"Generation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+AVERAGE(SUM(E76:E80),SUM(E122:E126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(F76:F80),SUM(F122:F126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(G76:G80),SUM(G122:G126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(H76:H80),SUM(H122:H126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(I76:I80),SUM(I122:I126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(J76:J80),SUM(J122:J126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(K76:K80),SUM(K122:K126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(L76:L80),SUM(L122:L126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(M76:M80),SUM(M122:M126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(N76:N80),SUM(N122:N126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(O76:O80),SUM(O122:O126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(P76:P80),SUM(P122:P126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Q76:Q80),SUM(Q122:Q126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(R76:R80),SUM(R122:R126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(S76:S80),SUM(S122:S126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(T76:T80),SUM(T122:T126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(U76:U80),SUM(U122:U126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(V76:V80),SUM(V122:V126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(W76:W80),SUM(W122:W126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(X76:X80),SUM(X122:X126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Y76:Y80),SUM(Y122:Y126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Z76:Z80),SUM(Z122:Z126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AA76:AA80),SUM(AA122:AA126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AB76:AB80),SUM(AB122:AB126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AC76:AC80),SUM(AC122:AC126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AD76:AD80),SUM(AD122:AD126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AE76:AE80),SUM(AE122:AE126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AF76:AF80),SUM(AF122:AF126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AG76:AG80),SUM(AG122:AG126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AH76:AH80),SUM(AH122:AH126))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}}]
[null,"Network",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+AVERAGE(SUM(E81:E83),SUM(E127:E129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(F81:F83),SUM(F127:F129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(G81:G83),SUM(G127:G129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(H81:H83),SUM(H127:H129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(I81:I83),SUM(I127:I129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(J81:J83),SUM(J127:J129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(K81:K83),SUM(K127:K129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(L81:L83),SUM(L127:L129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(M81:M83),SUM(M127:M129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(N81:N83),SUM(N127:N129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(O81:O83),SUM(O127:O129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(P81:P83),SUM(P127:P129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Q81:Q83),SUM(Q127:Q129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(R81:R83),SUM(R127:R129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(S81:S83),SUM(S127:S129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(T81:T83),SUM(T127:T129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(U81:U83),SUM(U127:U129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(V81:V83),SUM(V127:V129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(W81:W83),SUM(W127:W129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(X81:X83),SUM(X127:X129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Y81:Y83),SUM(Y127:Y129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(Z81:Z83),SUM(Z127:Z129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AA81:AA83),SUM(AA127:AA129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AB81:AB83),SUM(AB127:AB129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AC81:AC83),SUM(AC127:AC129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AD81:AD83),SUM(AD127:AD129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AE81:AE83),SUM(AE127:AE129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AF81:AF83),SUM(AF127:AF129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AG81:AG83),SUM(AG127:AG129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGE(SUM(AH81:AH83),SUM(AH127:AH129))*INPUTS!$F$77","v":{"$error":"#DIV/0!"}}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E134+E133","v":{"$error":"#DIV/0!"}},{"$f":"+F134+F133","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Revenue Requirement"]
[null,"Operating Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E37+E39+E40+E42+E43+E45+E46+E48+E49+E50+E52+E53+E54+E57+E58+E59+E61+E62+E63+E65+E66+E67","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]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E119*E4","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Return on Capital",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E135*E4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E138+E139+E140","v":{"$error":"#REF!"}},{"$f":"+F138+F139+F140","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Uncollected",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+F141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+G141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+H141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+I141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+J141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+K141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+L141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+M141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+N141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+O141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+P141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+Q141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+R141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+S141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+T141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+U141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+V141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+W141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+X141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+Y141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+Z141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AA141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AB141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AC141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AD141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AE141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AF141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AG141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}},{"$f":"+AH141/INPUTS!$F$37*(1-INPUTS!$F$37)","v":{"$error":"#REF!"}}]
[]
[null,"Total revenue requirement",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E141+E143","v":{"$error":"#REF!"}},{"$f":"+F141+F143","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Subsidies",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!G84*E4","v":0},{"$f":"+INPUTS!H84*F4","v":0},{"$f":"+INPUTS!I84*G4","v":0},{"$f":"+INPUTS!J84*H4","v":0},{"$f":"+INPUTS!K84*I4","v":0},{"$f":"+INPUTS!L84*J4","v":0},{"$f":"+INPUTS!M84*K4","v":0},{"$f":"+INPUTS!N84*L4","v":0},{"$f":"+INPUTS!O84*M4","v":0},{"$f":"+INPUTS!P84*N4","v":0},{"$f":"+INPUTS!$P$84*O4","v":0},{"$f":"+INPUTS!$P$84*P4","v":0},{"$f":"+INPUTS!$P$84*Q4","v":0},{"$f":"+INPUTS!$P$84*R4","v":0},{"$f":"+INPUTS!$P$84*S4","v":0},{"$f":"+INPUTS!$P$84*T4","v":0},{"$f":"+INPUTS!$P$84*U4","v":0},{"$f":"+INPUTS!$P$84*V4","v":0},{"$f":"+INPUTS!$P$84*W4","v":0},{"$f":"+INPUTS!$P$84*X4","v":0},{"$f":"+INPUTS!$P$84*Y4","v":0},{"$f":"+INPUTS!$P$84*Z4","v":0},{"$f":"+INPUTS!$P$84*AA4","v":0},{"$f":"+INPUTS!$P$84*AB4","v":0},{"$f":"+INPUTS!$P$84*AC4","v":0},{"$f":"+INPUTS!$P$84*AD4","v":0},{"$f":"+INPUTS!$P$84*AE4","v":0},{"$f":"+INPUTS!$P$84*AF4","v":0},{"$f":"+INPUTS!$P$84*AG4","v":0},{"$f":"+INPUTS!$P$84*AH4","v":0}]
[null,"Grants",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!G85*E4","v":0},{"$f":"+INPUTS!H85*F4","v":0},{"$f":"+INPUTS!I85*G4","v":0},{"$f":"+INPUTS!J85*H4","v":0},{"$f":"+INPUTS!K85*I4","v":0},{"$f":"+INPUTS!L85*J4","v":0},{"$f":"+INPUTS!M85*K4","v":0},{"$f":"+INPUTS!N85*L4","v":0},{"$f":"+INPUTS!O85*M4","v":0},{"$f":"+INPUTS!P85*N4","v":0},{"$f":"+INPUTS!$P$85*O4","v":0},{"$f":"+INPUTS!$P$85*P4","v":0},{"$f":"+INPUTS!$P$85*Q4","v":0},{"$f":"+INPUTS!$P$85*R4","v":0},{"$f":"+INPUTS!$P$85*S4","v":0},{"$f":"+INPUTS!$P$85*T4","v":0},{"$f":"+INPUTS!$P$85*U4","v":0},{"$f":"+INPUTS!$P$85*V4","v":0},{"$f":"+INPUTS!$P$85*W4","v":0},{"$f":"+INPUTS!$P$85*X4","v":0},{"$f":"+INPUTS!$P$85*Y4","v":0},{"$f":"+INPUTS!$P$85*Z4","v":0},{"$f":"+INPUTS!$P$85*AA4","v":0},{"$f":"+INPUTS!$P$85*AB4","v":0},{"$f":"+INPUTS!$P$85*AC4","v":0},{"$f":"+INPUTS!$P$85*AD4","v":0},{"$f":"+INPUTS!$P$85*AE4","v":0},{"$f":"+INPUTS!$P$85*AF4","v":0},{"$f":"+INPUTS!$P$85*AG4","v":0},{"$f":"+INPUTS!$P$85*AH4","v":0}]
[null,"Total Net revenue requirement",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E145-E147-E148","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
["Tariffs"]
[null,"Cost responsibility"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+F$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+G$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+H$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+I$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+J$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+K$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+L$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+M$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+N$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+O$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+P$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+Q$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+R$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+S$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+T$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+U$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+V$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+W$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+X$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+Y$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+Z$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AA$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AB$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AC$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AD$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AE$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AF$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AG$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}},{"$f":"+AH$149*INPUTS!$I31*(1-INPUTS!$L31)","v":{"$error":"#REF!"}}]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+F$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+G$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+H$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+I$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+J$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+K$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+L$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+M$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+N$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+O$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+P$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+Q$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+R$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+S$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+T$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+U$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+V$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+W$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+X$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+Y$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+Z$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AA$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AB$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AC$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AD$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AE$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AF$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AG$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}},{"$f":"+AH$149*INPUTS!$I32*(1-INPUTS!$L32)","v":{"$error":"#REF!"}}]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+F$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+G$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+H$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+I$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+J$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+K$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+L$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+M$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+N$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+O$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+P$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+Q$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+R$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+S$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+T$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+U$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+V$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+W$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+X$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+Y$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+Z$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AA$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AB$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AC$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AD$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AE$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AF$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AG$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}},{"$f":"+AH$149*INPUTS!$I33*(1-INPUTS!$L33)","v":{"$error":"#REF!"}}]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+F$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+G$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+H$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+I$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+J$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+K$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+L$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+M$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+N$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+O$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+P$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+Q$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+R$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+S$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+T$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+U$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+V$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+W$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+X$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+Y$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+Z$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AA$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AB$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AC$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AD$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AE$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AF$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AG$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}},{"$f":"+AH$149*INPUTS!$I34*(1-INPUTS!$L34)","v":{"$error":"#REF!"}}]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+F$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+G$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+H$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+I$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+J$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+K$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+L$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+M$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+N$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+O$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+P$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+Q$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+R$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+S$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+T$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+U$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+V$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+W$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+X$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+Y$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+Z$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AA$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AB$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AC$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AD$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AE$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AF$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AG$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}},{"$f":"+AH$149*INPUTS!$I35*(1-INPUTS!$L35)","v":{"$error":"#REF!"}}]
[null,"Total",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+SUM(E155:E159)","v":{"$error":"#REF!"}},{"$f":"+SUM(F155:F159)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["Tariffs in Real Terms"]
[null,"Fixed Charge"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+IF(E17>0,E155*INPUTS!$K31/E17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(F17>0,F155*INPUTS!$K31/F17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(G17>0,G155*INPUTS!$K31/G17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(H17>0,H155*INPUTS!$K31/H17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(I17>0,I155*INPUTS!$K31/I17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(J17>0,J155*INPUTS!$K31/J17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(K17>0,K155*INPUTS!$K31/K17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(L17>0,L155*INPUTS!$K31/L17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(M17>0,M155*INPUTS!$K31/M17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(N17>0,N155*INPUTS!$K31/N17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(O17>0,O155*INPUTS!$K31/O17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(P17>0,P155*INPUTS!$K31/P17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(Q17>0,Q155*INPUTS!$K31/Q17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(R17>0,R155*INPUTS!$K31/R17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(S17>0,S155*INPUTS!$K31/S17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(T17>0,T155*INPUTS!$K31/T17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(U17>0,U155*INPUTS!$K31/U17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(V17>0,V155*INPUTS!$K31/V17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(W17>0,W155*INPUTS!$K31/W17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(X17>0,X155*INPUTS!$K31/X17,0)","v":{"$error":"#REF!"}},{"$f":"+IF(Y17>0,Y155*INPUTS!$K31/Y17,0)","v":0},{"$f":"+IF(Z17>0,Z155*INPUTS!$K31/Z17,0)","v":0},{"$f":"+IF(AA17>0,AA155*INPUTS!$K31/AA17,0)","v":0},{"$f":"+IF(AB17>0,AB155*INPUTS!$K31/AB17,0)","v":0},{"$f":"+IF(AC17>0,AC155*INPUTS!$K31/AC17,0)","v":0},{"$f":"+IF(AD17>0,AD155*INPUTS!$K31/AD17,0)","v":0},{"$f":"+IF(AE17>0,AE155*INPUTS!$K31/AE17,0)","v":0},{"$f":"+IF(AF17>0,AF155*INPUTS!$K31/AF17,0)","v":0},{"$f":"+IF(AG17>0,AG155*INPUTS!$K31/AG17,0)","v":0},{"$f":"+IF(AH17>0,AH155*INPUTS!$K31/AH17,0)","v":0}]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+IF(E18>0,E156*INPUTS!$K32/E18,0)","v":0},{"$f":"+IF(F18>0,F156*INPUTS!$K32/F18,0)","v":0},{"$f":"+IF(G18>0,G156*INPUTS!$K32/G18,0)","v":0},{"$f":"+IF(H18>0,H156*INPUTS!$K32/H18,0)","v":0},{"$f":"+IF(I18>0,I156*INPUTS!$K32/I18,0)","v":0},{"$f":"+IF(J18>0,J156*INPUTS!$K32/J18,0)","v":0},{"$f":"+IF(K18>0,K156*INPUTS!$K32/K18,0)","v":0},{"$f":"+IF(L18>0,L156*INPUTS!$K32/L18,0)","v":0},{"$f":"+IF(M18>0,M156*INPUTS!$K32/M18,0)","v":0},{"$f":"+IF(N18>0,N156*INPUTS!$K32/N18,0)","v":0},{"$f":"+IF(O18>0,O156*INPUTS!$K32/O18,0)","v":0},{"$f":"+IF(P18>0,P156*INPUTS!$K32/P18,0)","v":0},{"$f":"+IF(Q18>0,Q156*INPUTS!$K32/Q18,0)","v":0},{"$f":"+IF(R18>0,R156*INPUTS!$K32/R18,0)","v":0},{"$f":"+IF(S18>0,S156*INPUTS!$K32/S18,0)","v":0},{"$f":"+IF(T18>0,T156*INPUTS!$K32/T18,0)","v":0},{"$f":"+IF(U18>0,U156*INPUTS!$K32/U18,0)","v":0},{"$f":"+IF(V18>0,V156*INPUTS!$K32/V18,0)","v":0},{"$f":"+IF(W18>0,W156*INPUTS!$K32/W18,0)","v":0},{"$f":"+IF(X18>0,X156*INPUTS!$K32/X18,0)","v":0},{"$f":"+IF(Y18>0,Y156*INPUTS!$K32/Y18,0)","v":0},{"$f":"+IF(Z18>0,Z156*INPUTS!$K32/Z18,0)","v":0},{"$f":"+IF(AA18>0,AA156*INPUTS!$K32/AA18,0)","v":0},{"$f":"+IF(AB18>0,AB156*INPUTS!$K32/AB18,0)","v":0},{"$f":"+IF(AC18>0,AC156*INPUTS!$K32/AC18,0)","v":0},{"$f":"+IF(AD18>0,AD156*INPUTS!$K32/AD18,0)","v":0},{"$f":"+IF(AE18>0,AE156*INPUTS!$K32/AE18,0)","v":0},{"$f":"+IF(AF18>0,AF156*INPUTS!$K32/AF18,0)","v":0},{"$f":"+IF(AG18>0,AG156*INPUTS!$K32/AG18,0)","v":0},{"$f":"+IF(AH18>0,AH156*INPUTS!$K32/AH18,0)","v":0}]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+IF(E19>0,E157*INPUTS!$K33/E19,0)","v":0},{"$f":"+IF(F19>0,F157*INPUTS!$K33/F19,0)","v":0},{"$f":"+IF(G19>0,G157*INPUTS!$K33/G19,0)","v":0},{"$f":"+IF(H19>0,H157*INPUTS!$K33/H19,0)","v":0},{"$f":"+IF(I19>0,I157*INPUTS!$K33/I19,0)","v":0},{"$f":"+IF(J19>0,J157*INPUTS!$K33/J19,0)","v":0},{"$f":"+IF(K19>0,K157*INPUTS!$K33/K19,0)","v":0},{"$f":"+IF(L19>0,L157*INPUTS!$K33/L19,0)","v":0},{"$f":"+IF(M19>0,M157*INPUTS!$K33/M19,0)","v":0},{"$f":"+IF(N19>0,N157*INPUTS!$K33/N19,0)","v":0},{"$f":"+IF(O19>0,O157*INPUTS!$K33/O19,0)","v":0},{"$f":"+IF(P19>0,P157*INPUTS!$K33/P19,0)","v":0},{"$f":"+IF(Q19>0,Q157*INPUTS!$K33/Q19,0)","v":0},{"$f":"+IF(R19>0,R157*INPUTS!$K33/R19,0)","v":0},{"$f":"+IF(S19>0,S157*INPUTS!$K33/S19,0)","v":0},{"$f":"+IF(T19>0,T157*INPUTS!$K33/T19,0)","v":0},{"$f":"+IF(U19>0,U157*INPUTS!$K33/U19,0)","v":0},{"$f":"+IF(V19>0,V157*INPUTS!$K33/V19,0)","v":0},{"$f":"+IF(W19>0,W157*INPUTS!$K33/W19,0)","v":0},{"$f":"+IF(X19>0,X157*INPUTS!$K33/X19,0)","v":0},{"$f":"+IF(Y19>0,Y157*INPUTS!$K33/Y19,0)","v":0},{"$f":"+IF(Z19>0,Z157*INPUTS!$K33/Z19,0)","v":0},{"$f":"+IF(AA19>0,AA157*INPUTS!$K33/AA19,0)","v":0},{"$f":"+IF(AB19>0,AB157*INPUTS!$K33/AB19,0)","v":0},{"$f":"+IF(AC19>0,AC157*INPUTS!$K33/AC19,0)","v":0},{"$f":"+IF(AD19>0,AD157*INPUTS!$K33/AD19,0)","v":0},{"$f":"+IF(AE19>0,AE157*INPUTS!$K33/AE19,0)","v":0},{"$f":"+IF(AF19>0,AF157*INPUTS!$K33/AF19,0)","v":0},{"$f":"+IF(AG19>0,AG157*INPUTS!$K33/AG19,0)","v":0},{"$f":"+IF(AH19>0,AH157*INPUTS!$K33/AH19,0)","v":0}]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+IF(E20>0,E158*INPUTS!$K34/E20,0)","v":0},{"$f":"+IF(F20>0,F158*INPUTS!$K34/F20,0)","v":0},{"$f":"+IF(G20>0,G158*INPUTS!$K34/G20,0)","v":0},{"$f":"+IF(H20>0,H158*INPUTS!$K34/H20,0)","v":0},{"$f":"+IF(I20>0,I158*INPUTS!$K34/I20,0)","v":0},{"$f":"+IF(J20>0,J158*INPUTS!$K34/J20,0)","v":0},{"$f":"+IF(K20>0,K158*INPUTS!$K34/K20,0)","v":0},{"$f":"+IF(L20>0,L158*INPUTS!$K34/L20,0)","v":0},{"$f":"+IF(M20>0,M158*INPUTS!$K34/M20,0)","v":0},{"$f":"+IF(N20>0,N158*INPUTS!$K34/N20,0)","v":0},{"$f":"+IF(O20>0,O158*INPUTS!$K34/O20,0)","v":0},{"$f":"+IF(P20>0,P158*INPUTS!$K34/P20,0)","v":0},{"$f":"+IF(Q20>0,Q158*INPUTS!$K34/Q20,0)","v":0},{"$f":"+IF(R20>0,R158*INPUTS!$K34/R20,0)","v":0},{"$f":"+IF(S20>0,S158*INPUTS!$K34/S20,0)","v":0},{"$f":"+IF(T20>0,T158*INPUTS!$K34/T20,0)","v":0},{"$f":"+IF(U20>0,U158*INPUTS!$K34/U20,0)","v":0},{"$f":"+IF(V20>0,V158*INPUTS!$K34/V20,0)","v":0},{"$f":"+IF(W20>0,W158*INPUTS!$K34/W20,0)","v":0},{"$f":"+IF(X20>0,X158*INPUTS!$K34/X20,0)","v":0},{"$f":"+IF(Y20>0,Y158*INPUTS!$K34/Y20,0)","v":0},{"$f":"+IF(Z20>0,Z158*INPUTS!$K34/Z20,0)","v":0},{"$f":"+IF(AA20>0,AA158*INPUTS!$K34/AA20,0)","v":0},{"$f":"+IF(AB20>0,AB158*INPUTS!$K34/AB20,0)","v":0},{"$f":"+IF(AC20>0,AC158*INPUTS!$K34/AC20,0)","v":0},{"$f":"+IF(AD20>0,AD158*INPUTS!$K34/AD20,0)","v":0},{"$f":"+IF(AE20>0,AE158*INPUTS!$K34/AE20,0)","v":0},{"$f":"+IF(AF20>0,AF158*INPUTS!$K34/AF20,0)","v":0},{"$f":"+IF(AG20>0,AG158*INPUTS!$K34/AG20,0)","v":0},{"$f":"+IF(AH20>0,AH158*INPUTS!$K34/AH20,0)","v":0}]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+IF(E21>0,E159*INPUTS!$K35/E21,0)","v":0},{"$f":"+IF(F21>0,F159*INPUTS!$K35/F21,0)","v":0},{"$f":"+IF(G21>0,G159*INPUTS!$K35/G21,0)","v":0},{"$f":"+IF(H21>0,H159*INPUTS!$K35/H21,0)","v":0},{"$f":"+IF(I21>0,I159*INPUTS!$K35/I21,0)","v":0},{"$f":"+IF(J21>0,J159*INPUTS!$K35/J21,0)","v":0},{"$f":"+IF(K21>0,K159*INPUTS!$K35/K21,0)","v":0},{"$f":"+IF(L21>0,L159*INPUTS!$K35/L21,0)","v":0},{"$f":"+IF(M21>0,M159*INPUTS!$K35/M21,0)","v":0},{"$f":"+IF(N21>0,N159*INPUTS!$K35/N21,0)","v":0},{"$f":"+IF(O21>0,O159*INPUTS!$K35/O21,0)","v":0},{"$f":"+IF(P21>0,P159*INPUTS!$K35/P21,0)","v":0},{"$f":"+IF(Q21>0,Q159*INPUTS!$K35/Q21,0)","v":0},{"$f":"+IF(R21>0,R159*INPUTS!$K35/R21,0)","v":0},{"$f":"+IF(S21>0,S159*INPUTS!$K35/S21,0)","v":0},{"$f":"+IF(T21>0,T159*INPUTS!$K35/T21,0)","v":0},{"$f":"+IF(U21>0,U159*INPUTS!$K35/U21,0)","v":0},{"$f":"+IF(V21>0,V159*INPUTS!$K35/V21,0)","v":0},{"$f":"+IF(W21>0,W159*INPUTS!$K35/W21,0)","v":0},{"$f":"+IF(X21>0,X159*INPUTS!$K35/X21,0)","v":0},{"$f":"+IF(Y21>0,Y159*INPUTS!$K35/Y21,0)","v":0},{"$f":"+IF(Z21>0,Z159*INPUTS!$K35/Z21,0)","v":0},{"$f":"+IF(AA21>0,AA159*INPUTS!$K35/AA21,0)","v":0},{"$f":"+IF(AB21>0,AB159*INPUTS!$K35/AB21,0)","v":0},{"$f":"+IF(AC21>0,AC159*INPUTS!$K35/AC21,0)","v":0},{"$f":"+IF(AD21>0,AD159*INPUTS!$K35/AD21,0)","v":0},{"$f":"+IF(AE21>0,AE159*INPUTS!$K35/AE21,0)","v":0},{"$f":"+IF(AF21>0,AF159*INPUTS!$K35/AF21,0)","v":0},{"$f":"+IF(AG21>0,AG159*INPUTS!$K35/AG21,0)","v":0},{"$f":"+IF(AH21>0,AH159*INPUTS!$K35/AH21,0)","v":0}]
[]
[null,"Energy Charge"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IF(E8>0,E155*INPUTS!$J31/E8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(F8>0,F155*INPUTS!$J31/F8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(G8>0,G155*INPUTS!$J31/G8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(H8>0,H155*INPUTS!$J31/H8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(I8>0,I155*INPUTS!$J31/I8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(J8>0,J155*INPUTS!$J31/J8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(K8>0,K155*INPUTS!$J31/K8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(L8>0,L155*INPUTS!$J31/L8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(M8>0,M155*INPUTS!$J31/M8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(N8>0,N155*INPUTS!$J31/N8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(O8>0,O155*INPUTS!$J31/O8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(P8>0,P155*INPUTS!$J31/P8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(Q8>0,Q155*INPUTS!$J31/Q8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(R8>0,R155*INPUTS!$J31/R8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(S8>0,S155*INPUTS!$J31/S8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(T8>0,T155*INPUTS!$J31/T8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(U8>0,U155*INPUTS!$J31/U8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(V8>0,V155*INPUTS!$J31/V8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(W8>0,W155*INPUTS!$J31/W8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(X8>0,X155*INPUTS!$J31/X8,0)","v":{"$error":"#REF!"}},{"$f":"+IF(Y8>0,Y155*INPUTS!$J31/Y8,0)","v":0},{"$f":"+IF(Z8>0,Z155*INPUTS!$J31/Z8,0)","v":0},{"$f":"+IF(AA8>0,AA155*INPUTS!$J31/AA8,0)","v":0},{"$f":"+IF(AB8>0,AB155*INPUTS!$J31/AB8,0)","v":0},{"$f":"+IF(AC8>0,AC155*INPUTS!$J31/AC8,0)","v":0},{"$f":"+IF(AD8>0,AD155*INPUTS!$J31/AD8,0)","v":0},{"$f":"+IF(AE8>0,AE155*INPUTS!$J31/AE8,0)","v":0},{"$f":"+IF(AF8>0,AF155*INPUTS!$J31/AF8,0)","v":0},{"$f":"+IF(AG8>0,AG155*INPUTS!$J31/AG8,0)","v":0},{"$f":"+IF(AH8>0,AH155*INPUTS!$J31/AH8,0)","v":0}]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IF(E9>0,E156*INPUTS!$J32/E9,0)","v":0},{"$f":"+IF(F9>0,F156*INPUTS!$J32/F9,0)","v":0},{"$f":"+IF(G9>0,G156*INPUTS!$J32/G9,0)","v":0},{"$f":"+IF(H9>0,H156*INPUTS!$J32/H9,0)","v":0},{"$f":"+IF(I9>0,I156*INPUTS!$J32/I9,0)","v":0},{"$f":"+IF(J9>0,J156*INPUTS!$J32/J9,0)","v":0},{"$f":"+IF(K9>0,K156*INPUTS!$J32/K9,0)","v":0},{"$f":"+IF(L9>0,L156*INPUTS!$J32/L9,0)","v":0},{"$f":"+IF(M9>0,M156*INPUTS!$J32/M9,0)","v":0},{"$f":"+IF(N9>0,N156*INPUTS!$J32/N9,0)","v":0},{"$f":"+IF(O9>0,O156*INPUTS!$J32/O9,0)","v":0},{"$f":"+IF(P9>0,P156*INPUTS!$J32/P9,0)","v":0},{"$f":"+IF(Q9>0,Q156*INPUTS!$J32/Q9,0)","v":0},{"$f":"+IF(R9>0,R156*INPUTS!$J32/R9,0)","v":0},{"$f":"+IF(S9>0,S156*INPUTS!$J32/S9,0)","v":0},{"$f":"+IF(T9>0,T156*INPUTS!$J32/T9,0)","v":0},{"$f":"+IF(U9>0,U156*INPUTS!$J32/U9,0)","v":0},{"$f":"+IF(V9>0,V156*INPUTS!$J32/V9,0)","v":0},{"$f":"+IF(W9>0,W156*INPUTS!$J32/W9,0)","v":0},{"$f":"+IF(X9>0,X156*INPUTS!$J32/X9,0)","v":0},{"$f":"+IF(Y9>0,Y156*INPUTS!$J32/Y9,0)","v":0},{"$f":"+IF(Z9>0,Z156*INPUTS!$J32/Z9,0)","v":0},{"$f":"+IF(AA9>0,AA156*INPUTS!$J32/AA9,0)","v":0},{"$f":"+IF(AB9>0,AB156*INPUTS!$J32/AB9,0)","v":0},{"$f":"+IF(AC9>0,AC156*INPUTS!$J32/AC9,0)","v":0},{"$f":"+IF(AD9>0,AD156*INPUTS!$J32/AD9,0)","v":0},{"$f":"+IF(AE9>0,AE156*INPUTS!$J32/AE9,0)","v":0},{"$f":"+IF(AF9>0,AF156*INPUTS!$J32/AF9,0)","v":0},{"$f":"+IF(AG9>0,AG156*INPUTS!$J32/AG9,0)","v":0},{"$f":"+IF(AH9>0,AH156*INPUTS!$J32/AH9,0)","v":0}]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IF(E10>0,E157*INPUTS!$J33/E10,0)","v":0},{"$f":"+IF(F10>0,F157*INPUTS!$J33/F10,0)","v":0},{"$f":"+IF(G10>0,G157*INPUTS!$J33/G10,0)","v":0},{"$f":"+IF(H10>0,H157*INPUTS!$J33/H10,0)","v":0},{"$f":"+IF(I10>0,I157*INPUTS!$J33/I10,0)","v":0},{"$f":"+IF(J10>0,J157*INPUTS!$J33/J10,0)","v":0},{"$f":"+IF(K10>0,K157*INPUTS!$J33/K10,0)","v":0},{"$f":"+IF(L10>0,L157*INPUTS!$J33/L10,0)","v":0},{"$f":"+IF(M10>0,M157*INPUTS!$J33/M10,0)","v":0},{"$f":"+IF(N10>0,N157*INPUTS!$J33/N10,0)","v":0},{"$f":"+IF(O10>0,O157*INPUTS!$J33/O10,0)","v":0},{"$f":"+IF(P10>0,P157*INPUTS!$J33/P10,0)","v":0},{"$f":"+IF(Q10>0,Q157*INPUTS!$J33/Q10,0)","v":0},{"$f":"+IF(R10>0,R157*INPUTS!$J33/R10,0)","v":0},{"$f":"+IF(S10>0,S157*INPUTS!$J33/S10,0)","v":0},{"$f":"+IF(T10>0,T157*INPUTS!$J33/T10,0)","v":0},{"$f":"+IF(U10>0,U157*INPUTS!$J33/U10,0)","v":0},{"$f":"+IF(V10>0,V157*INPUTS!$J33/V10,0)","v":0},{"$f":"+IF(W10>0,W157*INPUTS!$J33/W10,0)","v":0},{"$f":"+IF(X10>0,X157*INPUTS!$J33/X10,0)","v":0},{"$f":"+IF(Y10>0,Y157*INPUTS!$J33/Y10,0)","v":0},{"$f":"+IF(Z10>0,Z157*INPUTS!$J33/Z10,0)","v":0},{"$f":"+IF(AA10>0,AA157*INPUTS!$J33/AA10,0)","v":0},{"$f":"+IF(AB10>0,AB157*INPUTS!$J33/AB10,0)","v":0},{"$f":"+IF(AC10>0,AC157*INPUTS!$J33/AC10,0)","v":0},{"$f":"+IF(AD10>0,AD157*INPUTS!$J33/AD10,0)","v":0},{"$f":"+IF(AE10>0,AE157*INPUTS!$J33/AE10,0)","v":0},{"$f":"+IF(AF10>0,AF157*INPUTS!$J33/AF10,0)","v":0},{"$f":"+IF(AG10>0,AG157*INPUTS!$J33/AG10,0)","v":0},{"$f":"+IF(AH10>0,AH157*INPUTS!$J33/AH10,0)","v":0}]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IF(E11>0,E158*INPUTS!$J34/E11,0)","v":0},{"$f":"+IF(F11>0,F158*INPUTS!$J34/F11,0)","v":0},{"$f":"+IF(G11>0,G158*INPUTS!$J34/G11,0)","v":0},{"$f":"+IF(H11>0,H158*INPUTS!$J34/H11,0)","v":0},{"$f":"+IF(I11>0,I158*INPUTS!$J34/I11,0)","v":0},{"$f":"+IF(J11>0,J158*INPUTS!$J34/J11,0)","v":0},{"$f":"+IF(K11>0,K158*INPUTS!$J34/K11,0)","v":0},{"$f":"+IF(L11>0,L158*INPUTS!$J34/L11,0)","v":0},{"$f":"+IF(M11>0,M158*INPUTS!$J34/M11,0)","v":0},{"$f":"+IF(N11>0,N158*INPUTS!$J34/N11,0)","v":0},{"$f":"+IF(O11>0,O158*INPUTS!$J34/O11,0)","v":0},{"$f":"+IF(P11>0,P158*INPUTS!$J34/P11,0)","v":0},{"$f":"+IF(Q11>0,Q158*INPUTS!$J34/Q11,0)","v":0},{"$f":"+IF(R11>0,R158*INPUTS!$J34/R11,0)","v":0},{"$f":"+IF(S11>0,S158*INPUTS!$J34/S11,0)","v":0},{"$f":"+IF(T11>0,T158*INPUTS!$J34/T11,0)","v":0},{"$f":"+IF(U11>0,U158*INPUTS!$J34/U11,0)","v":0},{"$f":"+IF(V11>0,V158*INPUTS!$J34/V11,0)","v":0},{"$f":"+IF(W11>0,W158*INPUTS!$J34/W11,0)","v":0},{"$f":"+IF(X11>0,X158*INPUTS!$J34/X11,0)","v":0},{"$f":"+IF(Y11>0,Y158*INPUTS!$J34/Y11,0)","v":0},{"$f":"+IF(Z11>0,Z158*INPUTS!$J34/Z11,0)","v":0},{"$f":"+IF(AA11>0,AA158*INPUTS!$J34/AA11,0)","v":0},{"$f":"+IF(AB11>0,AB158*INPUTS!$J34/AB11,0)","v":0},{"$f":"+IF(AC11>0,AC158*INPUTS!$J34/AC11,0)","v":0},{"$f":"+IF(AD11>0,AD158*INPUTS!$J34/AD11,0)","v":0},{"$f":"+IF(AE11>0,AE158*INPUTS!$J34/AE11,0)","v":0},{"$f":"+IF(AF11>0,AF158*INPUTS!$J34/AF11,0)","v":0},{"$f":"+IF(AG11>0,AG158*INPUTS!$J34/AG11,0)","v":0},{"$f":"+IF(AH11>0,AH158*INPUTS!$J34/AH11,0)","v":0}]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IF(E12>0,E159*INPUTS!$J35/E12,0)","v":0},{"$f":"+IF(F12>0,F159*INPUTS!$J35/F12,0)","v":0},{"$f":"+IF(G12>0,G159*INPUTS!$J35/G12,0)","v":0},{"$f":"+IF(H12>0,H159*INPUTS!$J35/H12,0)","v":0},{"$f":"+IF(I12>0,I159*INPUTS!$J35/I12,0)","v":0},{"$f":"+IF(J12>0,J159*INPUTS!$J35/J12,0)","v":0},{"$f":"+IF(K12>0,K159*INPUTS!$J35/K12,0)","v":0},{"$f":"+IF(L12>0,L159*INPUTS!$J35/L12,0)","v":0},{"$f":"+IF(M12>0,M159*INPUTS!$J35/M12,0)","v":0},{"$f":"+IF(N12>0,N159*INPUTS!$J35/N12,0)","v":0},{"$f":"+IF(O12>0,O159*INPUTS!$J35/O12,0)","v":0},{"$f":"+IF(P12>0,P159*INPUTS!$J35/P12,0)","v":0},{"$f":"+IF(Q12>0,Q159*INPUTS!$J35/Q12,0)","v":0},{"$f":"+IF(R12>0,R159*INPUTS!$J35/R12,0)","v":0},{"$f":"+IF(S12>0,S159*INPUTS!$J35/S12,0)","v":0},{"$f":"+IF(T12>0,T159*INPUTS!$J35/T12,0)","v":0},{"$f":"+IF(U12>0,U159*INPUTS!$J35/U12,0)","v":0},{"$f":"+IF(V12>0,V159*INPUTS!$J35/V12,0)","v":0},{"$f":"+IF(W12>0,W159*INPUTS!$J35/W12,0)","v":0},{"$f":"+IF(X12>0,X159*INPUTS!$J35/X12,0)","v":0},{"$f":"+IF(Y12>0,Y159*INPUTS!$J35/Y12,0)","v":0},{"$f":"+IF(Z12>0,Z159*INPUTS!$J35/Z12,0)","v":0},{"$f":"+IF(AA12>0,AA159*INPUTS!$J35/AA12,0)","v":0},{"$f":"+IF(AB12>0,AB159*INPUTS!$J35/AB12,0)","v":0},{"$f":"+IF(AC12>0,AC159*INPUTS!$J35/AC12,0)","v":0},{"$f":"+IF(AD12>0,AD159*INPUTS!$J35/AD12,0)","v":0},{"$f":"+IF(AE12>0,AE159*INPUTS!$J35/AE12,0)","v":0},{"$f":"+IF(AF12>0,AF159*INPUTS!$J35/AF12,0)","v":0},{"$f":"+IF(AG12>0,AG159*INPUTS!$J35/AG12,0)","v":0},{"$f":"+IF(AH12>0,AH159*INPUTS!$J35/AH12,0)","v":0}]
[]
[null,"Total Revenue Check (real terms)",null,null,{"$f":"E149-(SUMPRODUCT(E163:E167,E17:E21)+SUMPRODUCT(E170:E174,E8:E12))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Real Energised Tariffs"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IFERROR(E155/E8,0)","v":0},{"$f":"+IFERROR(F155/F8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+IFERROR(E156/E9,0)","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]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Real Average energised tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"IF(E13>0,E149/E13*E4,0)","v":{"$error":"#REF!"}},{"$f":"IF(F13>0,F149/F13*F4,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[]
["Tariffs in Nominal Terms"]
[null,"Inflation Factor",null,null,1,{"$f":"+E188*(1+INPUTS!H13)*F4","v":1},{"$f":"+F188*(1+INPUTS!I13)*G4","v":1},{"$f":"+G188*(1+INPUTS!J13)*H4","v":1},{"$f":"+H188*(1+INPUTS!K13)*I4","v":1},{"$f":"+I188*(1+INPUTS!L13)*J4","v":1},{"$f":"+J188*(1+INPUTS!M13)*K4","v":1},{"$f":"+K188*(1+INPUTS!N13)*L4","v":1},{"$f":"+L188*(1+INPUTS!O13)*M4","v":1},{"$f":"+M188*(1+INPUTS!P13)*N4","v":1},{"$f":"+N188*(1+INPUTS!Q13)*O4","v":1},{"$f":"+O188*(1+INPUTS!R13)*P4","v":1},{"$f":"+P188*(1+INPUTS!S13)*Q4","v":1},{"$f":"+Q188*(1+INPUTS!T13)*R4","v":1},{"$f":"+R188*(1+INPUTS!U13)*S4","v":1},{"$f":"+S188*(1+INPUTS!V13)*T4","v":1},{"$f":"+T188*(1+INPUTS!W13)*U4","v":1},{"$f":"+U188*(1+INPUTS!X13)*V4","v":1},{"$f":"+V188*(1+INPUTS!Y13)*W4","v":1},{"$f":"+W188*(1+INPUTS!Z13)*X4","v":1},{"$f":"+X188*(1+INPUTS!AA13)*Y4","v":0},{"$f":"+Y188*(1+INPUTS!AB13)*Z4","v":0},{"$f":"+Z188*(1+INPUTS!AC13)*AA4","v":0},{"$f":"+AA188*(1+INPUTS!AD13)*AB4","v":0},{"$f":"+AB188*(1+INPUTS!AE13)*AC4","v":0},{"$f":"+AC188*(1+INPUTS!AF13)*AD4","v":0},{"$f":"+AD188*(1+INPUTS!AG13)*AE4","v":0},{"$f":"+AE188*(1+INPUTS!AH13)*AF4","v":0},{"$f":"+AF188*(1+INPUTS!AI13)*AG4","v":0},{"$f":"+AG188*(1+INPUTS!AJ13)*AH4","v":0}]
[null,"% inflatable allowed revenues",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Fixed Charge"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+E163*(E$188*E$189+(1-E$189))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+E164*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+E165*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+E166*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/year\"","v":"XXX/year"},null,{"$f":"+E167*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy Charge"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E170*(E$188*E$189+(1-E$189))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E171*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E172*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E173*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E174*(E$188*E$189+(1-E$189))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Energised Tariffs"]
[null,{"$f":"+Lists!$G$2","v":"Residential"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E179*E$188*E$189","v":0},{"$f":"+F179*F$188*F$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$3","v":"Commercial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+E180*E$188*E$189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$4","v":"Institutional"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$5","v":"Industrial"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+Lists!$G$6","v":"Other"},{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nominal Average energised tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"E185*E188*E189","v":{"$error":"#REF!"}},{"$f":"F185*F188*F189","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[]
["GMG Developer Cash Flow"]
[null,"Year"]
[null,"Tariff Revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUMPRODUCT(D191:D195,D17:D21)+SUMPRODUCT(D198:D202,D8:D12)","v":0},{"$f":"+SUMPRODUCT(E191:E195,E17:E21)+SUMPRODUCT(E198:E202,E8:E12)+E72+E147+E148","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0]
[null,"Grants and Subsidies",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D72+D147+D148+(D149-D160)","v":0},{"$f":"+E72+E147+E148+(E149-E160)","v":{"$error":"#REF!"}},{"$f":"+F72+F147+F148+(F149-F160)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operating Costs (excl. Depreciation)",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D37:D67)","v":0},{"$f":"+SUM(E37:E67)","v":0},{"$f":"+SUM(F37:F67)*F188","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]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D119","v":0},{"$f":"+E119","v":{"$error":"#REF!"}},{"$f":"+F119","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D108","v":{"$error":"#DIV/0!"}},{"$f":"+E108*E188","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D232","v":0},{"$f":"+E232","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Taxes",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF((D215+D216-D217-D218-D221)>0,IF(INPUTS!$F$18=Lists!$M$2,(D215+D216-D217-D218-D221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(D2015+D2016),MAX((D215+D216-D217-D218-D221)*INPUTS!$F$19,INPUTS!$F$20*(D2015+D2016)))),0)","v":0},{"$f":"+IF((E215+E216-E217-E218-E221)>0,IF(INPUTS!$F$18=Lists!$M$2,(E215+E216-E217-E218-E221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(E2015+E2016),MAX((E215+E216-E217-E218-E221)*INPUTS!$F$19,INPUTS!$F$20*(E2015+E2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((F215+F216-F217-F218-F221)>0,IF(INPUTS!$F$18=Lists!$M$2,(F215+F216-F217-F218-F221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(F2015+F2016),MAX((F215+F216-F217-F218-F221)*INPUTS!$F$19,INPUTS!$F$20*(F2015+F2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((G215+G216-G217-G218-G221)>0,IF(INPUTS!$F$18=Lists!$M$2,(G215+G216-G217-G218-G221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(G2015+G2016),MAX((G215+G216-G217-G218-G221)*INPUTS!$F$19,INPUTS!$F$20*(G2015+G2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((H215+H216-H217-H218-H221)>0,IF(INPUTS!$F$18=Lists!$M$2,(H215+H216-H217-H218-H221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(H2015+H2016),MAX((H215+H216-H217-H218-H221)*INPUTS!$F$19,INPUTS!$F$20*(H2015+H2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((I215+I216-I217-I218-I221)>0,IF(INPUTS!$F$18=Lists!$M$2,(I215+I216-I217-I218-I221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(I2015+I2016),MAX((I215+I216-I217-I218-I221)*INPUTS!$F$19,INPUTS!$F$20*(I2015+I2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((J215+J216-J217-J218-J221)>0,IF(INPUTS!$F$18=Lists!$M$2,(J215+J216-J217-J218-J221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(J2015+J2016),MAX((J215+J216-J217-J218-J221)*INPUTS!$F$19,INPUTS!$F$20*(J2015+J2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((K215+K216-K217-K218-K221)>0,IF(INPUTS!$F$18=Lists!$M$2,(K215+K216-K217-K218-K221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(K2015+K2016),MAX((K215+K216-K217-K218-K221)*INPUTS!$F$19,INPUTS!$F$20*(K2015+K2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((L215+L216-L217-L218-L221)>0,IF(INPUTS!$F$18=Lists!$M$2,(L215+L216-L217-L218-L221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(L2015+L2016),MAX((L215+L216-L217-L218-L221)*INPUTS!$F$19,INPUTS!$F$20*(L2015+L2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((M215+M216-M217-M218-M221)>0,IF(INPUTS!$F$18=Lists!$M$2,(M215+M216-M217-M218-M221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(M2015+M2016),MAX((M215+M216-M217-M218-M221)*INPUTS!$F$19,INPUTS!$F$20*(M2015+M2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((N215+N216-N217-N218-N221)>0,IF(INPUTS!$F$18=Lists!$M$2,(N215+N216-N217-N218-N221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(N2015+N2016),MAX((N215+N216-N217-N218-N221)*INPUTS!$F$19,INPUTS!$F$20*(N2015+N2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((O215+O216-O217-O218-O221)>0,IF(INPUTS!$F$18=Lists!$M$2,(O215+O216-O217-O218-O221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(O2015+O2016),MAX((O215+O216-O217-O218-O221)*INPUTS!$F$19,INPUTS!$F$20*(O2015+O2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((P215+P216-P217-P218-P221)>0,IF(INPUTS!$F$18=Lists!$M$2,(P215+P216-P217-P218-P221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(P2015+P2016),MAX((P215+P216-P217-P218-P221)*INPUTS!$F$19,INPUTS!$F$20*(P2015+P2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((Q215+Q216-Q217-Q218-Q221)>0,IF(INPUTS!$F$18=Lists!$M$2,(Q215+Q216-Q217-Q218-Q221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(Q2015+Q2016),MAX((Q215+Q216-Q217-Q218-Q221)*INPUTS!$F$19,INPUTS!$F$20*(Q2015+Q2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((R215+R216-R217-R218-R221)>0,IF(INPUTS!$F$18=Lists!$M$2,(R215+R216-R217-R218-R221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(R2015+R2016),MAX((R215+R216-R217-R218-R221)*INPUTS!$F$19,INPUTS!$F$20*(R2015+R2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((S215+S216-S217-S218-S221)>0,IF(INPUTS!$F$18=Lists!$M$2,(S215+S216-S217-S218-S221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(S2015+S2016),MAX((S215+S216-S217-S218-S221)*INPUTS!$F$19,INPUTS!$F$20*(S2015+S2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((T215+T216-T217-T218-T221)>0,IF(INPUTS!$F$18=Lists!$M$2,(T215+T216-T217-T218-T221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(T2015+T2016),MAX((T215+T216-T217-T218-T221)*INPUTS!$F$19,INPUTS!$F$20*(T2015+T2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((U215+U216-U217-U218-U221)>0,IF(INPUTS!$F$18=Lists!$M$2,(U215+U216-U217-U218-U221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(U2015+U2016),MAX((U215+U216-U217-U218-U221)*INPUTS!$F$19,INPUTS!$F$20*(U2015+U2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((V215+V216-V217-V218-V221)>0,IF(INPUTS!$F$18=Lists!$M$2,(V215+V216-V217-V218-V221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(V2015+V2016),MAX((V215+V216-V217-V218-V221)*INPUTS!$F$19,INPUTS!$F$20*(V2015+V2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((W215+W216-W217-W218-W221)>0,IF(INPUTS!$F$18=Lists!$M$2,(W215+W216-W217-W218-W221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(W2015+W2016),MAX((W215+W216-W217-W218-W221)*INPUTS!$F$19,INPUTS!$F$20*(W2015+W2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((X215+X216-X217-X218-X221)>0,IF(INPUTS!$F$18=Lists!$M$2,(X215+X216-X217-X218-X221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(X2015+X2016),MAX((X215+X216-X217-X218-X221)*INPUTS!$F$19,INPUTS!$F$20*(X2015+X2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((Y215+Y216-Y217-Y218-Y221)>0,IF(INPUTS!$F$18=Lists!$M$2,(Y215+Y216-Y217-Y218-Y221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(Y2015+Y2016),MAX((Y215+Y216-Y217-Y218-Y221)*INPUTS!$F$19,INPUTS!$F$20*(Y2015+Y2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((Z215+Z216-Z217-Z218-Z221)>0,IF(INPUTS!$F$18=Lists!$M$2,(Z215+Z216-Z217-Z218-Z221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(Z2015+Z2016),MAX((Z215+Z216-Z217-Z218-Z221)*INPUTS!$F$19,INPUTS!$F$20*(Z2015+Z2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AA215+AA216-AA217-AA218-AA221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AA215+AA216-AA217-AA218-AA221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AA2015+AA2016),MAX((AA215+AA216-AA217-AA218-AA221)*INPUTS!$F$19,INPUTS!$F$20*(AA2015+AA2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AB215+AB216-AB217-AB218-AB221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AB215+AB216-AB217-AB218-AB221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AB2015+AB2016),MAX((AB215+AB216-AB217-AB218-AB221)*INPUTS!$F$19,INPUTS!$F$20*(AB2015+AB2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AC215+AC216-AC217-AC218-AC221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AC215+AC216-AC217-AC218-AC221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AC2015+AC2016),MAX((AC215+AC216-AC217-AC218-AC221)*INPUTS!$F$19,INPUTS!$F$20*(AC2015+AC2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AD215+AD216-AD217-AD218-AD221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AD215+AD216-AD217-AD218-AD221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AD2015+AD2016),MAX((AD215+AD216-AD217-AD218-AD221)*INPUTS!$F$19,INPUTS!$F$20*(AD2015+AD2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AE215+AE216-AE217-AE218-AE221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AE215+AE216-AE217-AE218-AE221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AE2015+AE2016),MAX((AE215+AE216-AE217-AE218-AE221)*INPUTS!$F$19,INPUTS!$F$20*(AE2015+AE2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AF215+AF216-AF217-AF218-AF221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AF215+AF216-AF217-AF218-AF221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AF2015+AF2016),MAX((AF215+AF216-AF217-AF218-AF221)*INPUTS!$F$19,INPUTS!$F$20*(AF2015+AF2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AG215+AG216-AG217-AG218-AG221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AG215+AG216-AG217-AG218-AG221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AG2015+AG2016),MAX((AG215+AG216-AG217-AG218-AG221)*INPUTS!$F$19,INPUTS!$F$20*(AG2015+AG2016)))),0)","v":{"$error":"#REF!"}},{"$f":"+IF((AH215+AH216-AH217-AH218-AH221)>0,IF(INPUTS!$F$18=Lists!$M$2,(AH215+AH216-AH217-AH218-AH221)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*(AH2015+AH2016),MAX((AH215+AH216-AH217-AH218-AH221)*INPUTS!$F$19,INPUTS!$F$20*(AH2015+AH2016)))),0)","v":{"$error":"#REF!"}}]
[null,"Net Residual Asset Value",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(D4>E4,D130-D231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,{"$f":"+IF(AH4>AI4,SUM($D$219:AH219)-SUM($D$218:AH218)-AH231,0)","v":0}]
[null,"Developer Cash Flow",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D215+D216-D217-D219-D230+D229-D221-D222+D223","v":{"$error":"#DIV/0!"}},{"$f":"+E215+E216-E217-E219-E230+E229-E221-E222+E223","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"+AH215+AH216-AH217-AH219-AH230+AH229-AH221-AH222+AH223","v":{"$error":"#REF!"}}]
[null,"Equity IRR","%",{"$f":"+IFERROR(IRR(D224:AH224),\"NA\")","v":"NA"}]
[]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D231*E4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D219*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+E219*INPUTS!$F$68*E4","v":{"$error":"#DIV/0!"}},{"$f":"+F219*INPUTS!$F$68*F4","v":{"$error":"#DIV/0!"}},{"$f":"+G219*INPUTS!$F$68*G4","v":{"$error":"#DIV/0!"}},{"$f":"+H219*INPUTS!$F$68*H4","v":{"$error":"#DIV/0!"}},{"$f":"+I219*INPUTS!$F$68*I4","v":{"$error":"#DIV/0!"}},{"$f":"+J219*INPUTS!$F$68*J4","v":{"$error":"#DIV/0!"}},{"$f":"+K219*INPUTS!$F$68*K4","v":{"$error":"#DIV/0!"}},{"$f":"+L219*INPUTS!$F$68*L4","v":{"$error":"#DIV/0!"}},{"$f":"+M219*INPUTS!$F$68*M4","v":{"$error":"#DIV/0!"}},{"$f":"+N219*INPUTS!$F$68*N4","v":{"$error":"#DIV/0!"}},{"$f":"+O219*INPUTS!$F$68*O4","v":{"$error":"#DIV/0!"}},{"$f":"+P219*INPUTS!$F$68*P4","v":{"$error":"#DIV/0!"}},{"$f":"+Q219*INPUTS!$F$68*Q4","v":{"$error":"#DIV/0!"}},{"$f":"+R219*INPUTS!$F$68*R4","v":{"$error":"#DIV/0!"}},{"$f":"+S219*INPUTS!$F$68*S4","v":{"$error":"#DIV/0!"}},{"$f":"+T219*INPUTS!$F$68*T4","v":{"$error":"#DIV/0!"}},{"$f":"+U219*INPUTS!$F$68*U4","v":{"$error":"#DIV/0!"}},{"$f":"+V219*INPUTS!$F$68*V4","v":{"$error":"#DIV/0!"}},{"$f":"+W219*INPUTS!$F$68*W4","v":{"$error":"#DIV/0!"}},{"$f":"+X219*INPUTS!$F$68*X4","v":{"$error":"#DIV/0!"}},{"$f":"+Y219*INPUTS!$F$68*Y4","v":{"$error":"#DIV/0!"}},{"$f":"+Z219*INPUTS!$F$68*Z4","v":{"$error":"#DIV/0!"}},{"$f":"+AA219*INPUTS!$F$68*AA4","v":{"$error":"#DIV/0!"}},{"$f":"+AB219*INPUTS!$F$68*AB4","v":{"$error":"#DIV/0!"}},{"$f":"+AC219*INPUTS!$F$68*AC4","v":{"$error":"#DIV/0!"}},{"$f":"+AD219*INPUTS!$F$68*AD4","v":{"$error":"#DIV/0!"}},{"$f":"+AE219*INPUTS!$F$68*AE4","v":{"$error":"#DIV/0!"}},{"$f":"+AF219*INPUTS!$F$68*AF4","v":{"$error":"#DIV/0!"}},{"$f":"+AG219*INPUTS!$F$68*AG4","v":{"$error":"#DIV/0!"}},{"$f":"+AH219*INPUTS!$F$68*AH4","v":{"$error":"#DIV/0!"}}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"SUM(OFFSET(D229,0,0,,-MIN(COLUMN(E229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*E4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(E229,0,0,,-MIN(COLUMN(F229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*F4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(F229,0,0,,-MIN(COLUMN(G229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*G4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(G229,0,0,,-MIN(COLUMN(H229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*H4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(H229,0,0,,-MIN(COLUMN(I229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*I4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(I229,0,0,,-MIN(COLUMN(J229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*J4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(J229,0,0,,-MIN(COLUMN(K229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*K4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(K229,0,0,,-MIN(COLUMN(L229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*L4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(L229,0,0,,-MIN(COLUMN(M229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*M4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(M229,0,0,,-MIN(COLUMN(N229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*N4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(N229,0,0,,-MIN(COLUMN(O229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*O4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(O229,0,0,,-MIN(COLUMN(P229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*P4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(P229,0,0,,-MIN(COLUMN(Q229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*Q4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Q229,0,0,,-MIN(COLUMN(R229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*R4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(R229,0,0,,-MIN(COLUMN(S229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*S4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(S229,0,0,,-MIN(COLUMN(T229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*T4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(T229,0,0,,-MIN(COLUMN(U229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*U4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(U229,0,0,,-MIN(COLUMN(V229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*V4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(V229,0,0,,-MIN(COLUMN(W229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*W4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(W229,0,0,,-MIN(COLUMN(X229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*X4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(X229,0,0,,-MIN(COLUMN(Y229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*Y4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Y229,0,0,,-MIN(COLUMN(Z229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*Z4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Z229,0,0,,-MIN(COLUMN(AA229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AA4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AA229,0,0,,-MIN(COLUMN(AB229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AB4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AB229,0,0,,-MIN(COLUMN(AC229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AC4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AC229,0,0,,-MIN(COLUMN(AD229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AD4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AD229,0,0,,-MIN(COLUMN(AE229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AE4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AE229,0,0,,-MIN(COLUMN(AF229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AF4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AF229,0,0,,-MIN(COLUMN(AG229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AG4","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AG229,0,0,,-MIN(COLUMN(AH229)-COLUMN($E229)+1,INPUTS!$F$69)))/INPUTS!$F$69*AH4","v":{"$error":"#DIV/0!"}}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D228+D229-D230,0)=0,0,D228+D229-D230)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(ROUND(E228+E229-E230,0)=0,0,E228+E229-E230)*E4","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+INPUTS!$F$70*AVERAGE(E228,E231)*E4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(F228,F231)*F4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(G228,G231)*G4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(H228,H231)*H4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(I228,I231)*I4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(J228,J231)*J4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(K228,K231)*K4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(L228,L231)*L4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(M228,M231)*M4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(N228,N231)*N4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(O228,O231)*O4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(P228,P231)*P4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Q228,Q231)*Q4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(R228,R231)*R4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(S228,S231)*S4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(T228,T231)*T4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(U228,U231)*U4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(V228,V231)*V4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(W228,W231)*W4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(X228,X231)*X4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Y228,Y231)*Y4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Z228,Z231)*Z4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AA228,AA231)*AA4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AB228,AB231)*AB4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AC228,AC231)*AC4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AD228,AD231)*AD4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AE228,AE231)*AE4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AF228,AF231)*AF4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AG228,AG231)*AG4","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AH228,AH231)*AH4","v":{"$error":"#DIV/0!"}}]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D230+D232","v":0},{"$f":"+E230+E232","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Avoided Cost","index":5,"n_rows":60,"n_cols":34,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Avoided Costs"]
[]
[]
["Green MiniGrid Avoided Cost"]
["Avoided Cost"]
[null,"Total Gross Green MiniGrid Demand",{"$f":"+'Reference GMG'!C15","v":"kWh"},{"$f":"+'Reference GMG'!E15","v":1000}]
[null,{"$f":"+'Reference GMG'!B25","v":"Bulk Supply"},{"$f":"+'Reference GMG'!C25","v":"kWh"},{"$f":"+'Reference GMG'!E25","v":0}]
[null,"Avoided Bulk Supply",{"$f":"+'Reference GMG'!C26","v":"kWh"},{"$f":"+D6-D7","v":1000}]
[]
[null,"Baseline generation cost",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+Baseline!$D$347/1000","v":{"$error":"#DIV/0!"}}]
[null,"Avoided Baseline Generation Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D8*D10","v":{"$error":"#DIV/0!"}}]
[]
[null,"Avoided energy at the entry of transmission","kWh",{"$f":"+D8/(1-INPUTS!$F$144)","v":1000}]
[null,"Average Transmission Loss","%",{"$f":"+INPUTS!F142","v":0}]
[null,"Avoided Transmission Loss","kWh",{"$f":"+D13*D14","v":0}]
[null,"Avoided Transmission Loss Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D15*D10","v":{"$error":"#DIV/0!"}}]
[]
[null,"Transmission Charge - Fixed Component",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+INPUTS!F138/1000","v":0}]
[null,"Transmission Charge - Energy Component",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+INPUTS!F140/1000","v":0}]
[null,"Avoided Transmission Fixed Charges",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D23*D18","v":0}]
[null,"Avoided Transmission Energy Charges",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D23*D19","v":0}]
[]
[null,"Avoided energy at the entry of distribution","kWh",{"$f":"+D8/(1-$D$24)","v":1000}]
[null,"Average Distribution Loss","%",{"$f":"+INPUTS!F143","v":0}]
[null,"Avoided Distribution Loss","kWh",{"$f":"+D23*D24","v":0}]
[null,"Avoided Distribution Loss Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D25*D10","v":{"$error":"#DIV/0!"}}]
[]
[null,"Distribution Charge - Fixed Component",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+INPUTS!F139/1000","v":0}]
[null,"Distribution Charge - Energy Component",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+INPUTS!F141/1000","v":0}]
[null,"Avoided Distribution Fixed Charges",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D8*D28","v":0}]
[null,"Avoided Distribution Energy Charges",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D8*D29","v":0}]
[]
[null,"Avoided main system extension direct costs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F147","v":0}]
[]
[null,"Total Avoided Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D11+D16+D20+D21+D26+D30+D31+D33","v":{"$error":"#DIV/0!"}}]
[null,"Equivalent Avoided Cost Tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},{"$f":"+D35/D8","v":{"$error":"#DIV/0!"}}]
[]
[]
["GMG Developer Cash Flow"]
[null,"Year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"+'Reference GMG'!B4","v":"In Operation"},{"$f":"+'Reference GMG'!$C$4","v":"(1/0)"},{"$f":"+'Reference GMG'!D4","v":0},{"$f":"+'Reference GMG'!E4","v":1},{"$f":"+'Reference GMG'!F4","v":1},{"$f":"+'Reference GMG'!G4","v":1},{"$f":"+'Reference GMG'!H4","v":1},{"$f":"+'Reference GMG'!I4","v":1},{"$f":"+'Reference GMG'!J4","v":1},{"$f":"+'Reference GMG'!K4","v":1},{"$f":"+'Reference GMG'!L4","v":1},{"$f":"+'Reference GMG'!M4","v":1},{"$f":"+'Reference GMG'!N4","v":1},{"$f":"+'Reference GMG'!O4","v":1},{"$f":"+'Reference GMG'!P4","v":1},{"$f":"+'Reference GMG'!Q4","v":1},{"$f":"+'Reference GMG'!R4","v":1},{"$f":"+'Reference GMG'!S4","v":1},{"$f":"+'Reference GMG'!T4","v":1},{"$f":"+'Reference GMG'!U4","v":1},{"$f":"+'Reference GMG'!V4","v":1},{"$f":"+'Reference GMG'!W4","v":1},{"$f":"+'Reference GMG'!X4","v":1},{"$f":"+'Reference GMG'!Y4","v":0},{"$f":"+'Reference GMG'!Z4","v":0},{"$f":"+'Reference GMG'!AA4","v":0},{"$f":"+'Reference GMG'!AB4","v":0},{"$f":"+'Reference GMG'!AC4","v":0},{"$f":"+'Reference GMG'!AD4","v":0},{"$f":"+'Reference GMG'!AE4","v":0},{"$f":"+'Reference GMG'!AF4","v":0},{"$f":"+'Reference GMG'!AG4","v":0},{"$f":"+'Reference GMG'!AH4","v":0}]
[null,"Tariff Adjustment factor",null,null,{"$f":"+'Reference GMG'!E188","v":1},{"$f":"+'Reference GMG'!F188","v":1},{"$f":"+'Reference GMG'!G188","v":1},{"$f":"+'Reference GMG'!H188","v":1},{"$f":"+'Reference GMG'!I188","v":1},{"$f":"+'Reference GMG'!J188","v":1},{"$f":"+'Reference GMG'!K188","v":1},{"$f":"+'Reference GMG'!L188","v":1},{"$f":"+'Reference GMG'!M188","v":1},{"$f":"+'Reference GMG'!N188","v":1},{"$f":"+'Reference GMG'!O188","v":1},{"$f":"+'Reference GMG'!P188","v":1},{"$f":"+'Reference GMG'!Q188","v":1},{"$f":"+'Reference GMG'!R188","v":1},{"$f":"+'Reference GMG'!S188","v":1},{"$f":"+'Reference GMG'!T188","v":1},{"$f":"+'Reference GMG'!U188","v":1},{"$f":"+'Reference GMG'!V188","v":1},{"$f":"+'Reference GMG'!W188","v":1},{"$f":"+'Reference GMG'!X188","v":1},{"$f":"+'Reference GMG'!Y188","v":0},{"$f":"+'Reference GMG'!Z188","v":0},{"$f":"+'Reference GMG'!AA188","v":0},{"$f":"+'Reference GMG'!AB188","v":0},{"$f":"+'Reference GMG'!AC188","v":0},{"$f":"+'Reference GMG'!AD188","v":0},{"$f":"+'Reference GMG'!AE188","v":0},{"$f":"+'Reference GMG'!AF188","v":0},{"$f":"+'Reference GMG'!AG188","v":0},{"$f":"+'Reference GMG'!AH188","v":0}]
[null,"Avoided Cost Tariff",{"$f":"+INPUTS!$E$10&\"/kWh\"","v":"XXX/kWh"},null,{"$f":"+D36","v":{"$error":"#DIV/0!"}},{"$f":"+$E43*F42*F41","v":{"$error":"#DIV/0!"}},{"$f":"+$E43*G42*G41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Gross GMG Demand","kWh",null,{"$f":"+'Reference GMG'!E15","v":1000},{"$f":"+'Reference GMG'!F15","v":1000},{"$f":"+'Reference GMG'!G15","v":1000},{"$f":"+'Reference GMG'!H15","v":1000},{"$f":"+'Reference GMG'!I15","v":1000},{"$f":"+'Reference GMG'!J15","v":1000},{"$f":"+'Reference GMG'!K15","v":1000},{"$f":"+'Reference GMG'!L15","v":1000},{"$f":"+'Reference GMG'!M15","v":1000},{"$f":"+'Reference GMG'!N15","v":1000},{"$f":"+'Reference GMG'!O15","v":1000},{"$f":"+'Reference GMG'!P15","v":1000},{"$f":"+'Reference GMG'!Q15","v":1000},{"$f":"+'Reference GMG'!R15","v":1000},{"$f":"+'Reference GMG'!S15","v":1000},{"$f":"+'Reference GMG'!T15","v":1000},{"$f":"+'Reference GMG'!U15","v":1000},{"$f":"+'Reference GMG'!V15","v":1000},{"$f":"+'Reference GMG'!W15","v":1000},{"$f":"+'Reference GMG'!X15","v":1000},{"$f":"+'Reference GMG'!Y15","v":0},{"$f":"+'Reference GMG'!Z15","v":0},{"$f":"+'Reference GMG'!AA15","v":0},{"$f":"+'Reference GMG'!AB15","v":0},{"$f":"+'Reference GMG'!AC15","v":0},{"$f":"+'Reference GMG'!AD15","v":0},{"$f":"+'Reference GMG'!AE15","v":0},{"$f":"+'Reference GMG'!AF15","v":0},{"$f":"+'Reference GMG'!AG15","v":0},{"$f":"+'Reference GMG'!AH15","v":0}]
[null,"Revenues (avoided cost)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E43*E44","v":{"$error":"#DIV/0!"}},{"$f":"+F43*F44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Operating Costs (excl. Depreciation)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference GMG'!E138","v":0},{"$f":"+'Reference GMG'!F138","v":0},{"$f":"+'Reference GMG'!G138","v":0},{"$f":"+'Reference GMG'!H138","v":0},{"$f":"+'Reference GMG'!I138","v":0},{"$f":"+'Reference GMG'!J138","v":0},{"$f":"+'Reference GMG'!K138","v":0},{"$f":"+'Reference GMG'!L138","v":0},{"$f":"+'Reference GMG'!M138","v":0},{"$f":"+'Reference GMG'!N138","v":0},{"$f":"+'Reference GMG'!O138","v":0},{"$f":"+'Reference GMG'!P138","v":0},{"$f":"+'Reference GMG'!Q138","v":0},{"$f":"+'Reference GMG'!R138","v":0},{"$f":"+'Reference GMG'!S138","v":0},{"$f":"+'Reference GMG'!T138","v":0},{"$f":"+'Reference GMG'!U138","v":0},{"$f":"+'Reference GMG'!V138","v":0},{"$f":"+'Reference GMG'!W138","v":0},{"$f":"+'Reference GMG'!X138","v":0},{"$f":"+'Reference GMG'!Y138","v":0},{"$f":"+'Reference GMG'!Z138","v":0},{"$f":"+'Reference GMG'!AA138","v":0},{"$f":"+'Reference GMG'!AB138","v":0},{"$f":"+'Reference GMG'!AC138","v":0},{"$f":"+'Reference GMG'!AD138","v":0},{"$f":"+'Reference GMG'!AE138","v":0},{"$f":"+'Reference GMG'!AF138","v":0},{"$f":"+'Reference GMG'!AG138","v":0},{"$f":"+'Reference GMG'!AH138","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference GMG'!E139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!F139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!G139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!H139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!I139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!J139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!K139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!L139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!M139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!N139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!O139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!P139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!Q139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!R139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!S139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!T139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!U139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!V139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!W139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!X139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!Y139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!Z139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AA139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AB139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AC139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AD139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AE139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AF139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AG139","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!AH139","v":{"$error":"#REF!"}}]
[null,"Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+'Reference GMG'!D108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!E108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!F108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!G108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!H108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!I108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!J108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!K108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!L108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!M108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!N108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!O108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!P108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!Q108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!R108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!S108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!T108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!U108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!V108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!W108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!X108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!Y108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!Z108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AA108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AB108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AC108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AD108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AE108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AF108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AG108","v":{"$error":"#DIV/0!"}},{"$f":"+'Reference GMG'!AH108","v":{"$error":"#DIV/0!"}}]
[]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D60","v":0},{"$f":"+E60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Taxes",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"IF((D45-D46-D47-D50)>0,IF(INPUTS!$F$18=Lists!$M$2,(D45-D46-D47-D50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*D45,MAX((D45-D46-D47-D50)*INPUTS!$F$19,INPUTS!$F$20*D45))),0)","v":0},{"$f":"IF((E45-E46-E47-E50)>0,IF(INPUTS!$F$18=Lists!$M$2,(E45-E46-E47-E50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*E45,MAX((E45-E46-E47-E50)*INPUTS!$F$19,INPUTS!$F$20*E45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((F45-F46-F47-F50)>0,IF(INPUTS!$F$18=Lists!$M$2,(F45-F46-F47-F50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*F45,MAX((F45-F46-F47-F50)*INPUTS!$F$19,INPUTS!$F$20*F45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((G45-G46-G47-G50)>0,IF(INPUTS!$F$18=Lists!$M$2,(G45-G46-G47-G50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*G45,MAX((G45-G46-G47-G50)*INPUTS!$F$19,INPUTS!$F$20*G45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((H45-H46-H47-H50)>0,IF(INPUTS!$F$18=Lists!$M$2,(H45-H46-H47-H50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*H45,MAX((H45-H46-H47-H50)*INPUTS!$F$19,INPUTS!$F$20*H45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((I45-I46-I47-I50)>0,IF(INPUTS!$F$18=Lists!$M$2,(I45-I46-I47-I50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*I45,MAX((I45-I46-I47-I50)*INPUTS!$F$19,INPUTS!$F$20*I45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((J45-J46-J47-J50)>0,IF(INPUTS!$F$18=Lists!$M$2,(J45-J46-J47-J50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*J45,MAX((J45-J46-J47-J50)*INPUTS!$F$19,INPUTS!$F$20*J45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((K45-K46-K47-K50)>0,IF(INPUTS!$F$18=Lists!$M$2,(K45-K46-K47-K50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*K45,MAX((K45-K46-K47-K50)*INPUTS!$F$19,INPUTS!$F$20*K45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((L45-L46-L47-L50)>0,IF(INPUTS!$F$18=Lists!$M$2,(L45-L46-L47-L50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*L45,MAX((L45-L46-L47-L50)*INPUTS!$F$19,INPUTS!$F$20*L45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((M45-M46-M47-M50)>0,IF(INPUTS!$F$18=Lists!$M$2,(M45-M46-M47-M50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*M45,MAX((M45-M46-M47-M50)*INPUTS!$F$19,INPUTS!$F$20*M45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((N45-N46-N47-N50)>0,IF(INPUTS!$F$18=Lists!$M$2,(N45-N46-N47-N50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*N45,MAX((N45-N46-N47-N50)*INPUTS!$F$19,INPUTS!$F$20*N45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((O45-O46-O47-O50)>0,IF(INPUTS!$F$18=Lists!$M$2,(O45-O46-O47-O50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*O45,MAX((O45-O46-O47-O50)*INPUTS!$F$19,INPUTS!$F$20*O45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((P45-P46-P47-P50)>0,IF(INPUTS!$F$18=Lists!$M$2,(P45-P46-P47-P50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*P45,MAX((P45-P46-P47-P50)*INPUTS!$F$19,INPUTS!$F$20*P45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((Q45-Q46-Q47-Q50)>0,IF(INPUTS!$F$18=Lists!$M$2,(Q45-Q46-Q47-Q50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*Q45,MAX((Q45-Q46-Q47-Q50)*INPUTS!$F$19,INPUTS!$F$20*Q45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((R45-R46-R47-R50)>0,IF(INPUTS!$F$18=Lists!$M$2,(R45-R46-R47-R50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*R45,MAX((R45-R46-R47-R50)*INPUTS!$F$19,INPUTS!$F$20*R45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((S45-S46-S47-S50)>0,IF(INPUTS!$F$18=Lists!$M$2,(S45-S46-S47-S50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*S45,MAX((S45-S46-S47-S50)*INPUTS!$F$19,INPUTS!$F$20*S45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((T45-T46-T47-T50)>0,IF(INPUTS!$F$18=Lists!$M$2,(T45-T46-T47-T50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*T45,MAX((T45-T46-T47-T50)*INPUTS!$F$19,INPUTS!$F$20*T45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((U45-U46-U47-U50)>0,IF(INPUTS!$F$18=Lists!$M$2,(U45-U46-U47-U50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*U45,MAX((U45-U46-U47-U50)*INPUTS!$F$19,INPUTS!$F$20*U45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((V45-V46-V47-V50)>0,IF(INPUTS!$F$18=Lists!$M$2,(V45-V46-V47-V50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*V45,MAX((V45-V46-V47-V50)*INPUTS!$F$19,INPUTS!$F$20*V45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((W45-W46-W47-W50)>0,IF(INPUTS!$F$18=Lists!$M$2,(W45-W46-W47-W50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*W45,MAX((W45-W46-W47-W50)*INPUTS!$F$19,INPUTS!$F$20*W45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((X45-X46-X47-X50)>0,IF(INPUTS!$F$18=Lists!$M$2,(X45-X46-X47-X50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*X45,MAX((X45-X46-X47-X50)*INPUTS!$F$19,INPUTS!$F$20*X45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((Y45-Y46-Y47-Y50)>0,IF(INPUTS!$F$18=Lists!$M$2,(Y45-Y46-Y47-Y50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*Y45,MAX((Y45-Y46-Y47-Y50)*INPUTS!$F$19,INPUTS!$F$20*Y45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((Z45-Z46-Z47-Z50)>0,IF(INPUTS!$F$18=Lists!$M$2,(Z45-Z46-Z47-Z50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*Z45,MAX((Z45-Z46-Z47-Z50)*INPUTS!$F$19,INPUTS!$F$20*Z45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AA45-AA46-AA47-AA50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AA45-AA46-AA47-AA50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AA45,MAX((AA45-AA46-AA47-AA50)*INPUTS!$F$19,INPUTS!$F$20*AA45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AB45-AB46-AB47-AB50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AB45-AB46-AB47-AB50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AB45,MAX((AB45-AB46-AB47-AB50)*INPUTS!$F$19,INPUTS!$F$20*AB45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AC45-AC46-AC47-AC50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AC45-AC46-AC47-AC50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AC45,MAX((AC45-AC46-AC47-AC50)*INPUTS!$F$19,INPUTS!$F$20*AC45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AD45-AD46-AD47-AD50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AD45-AD46-AD47-AD50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AD45,MAX((AD45-AD46-AD47-AD50)*INPUTS!$F$19,INPUTS!$F$20*AD45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AE45-AE46-AE47-AE50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AE45-AE46-AE47-AE50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AE45,MAX((AE45-AE46-AE47-AE50)*INPUTS!$F$19,INPUTS!$F$20*AE45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AF45-AF46-AF47-AF50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AF45-AF46-AF47-AF50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AF45,MAX((AF45-AF46-AF47-AF50)*INPUTS!$F$19,INPUTS!$F$20*AF45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AG45-AG46-AG47-AG50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AG45-AG46-AG47-AG50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AG45,MAX((AG45-AG46-AG47-AG50)*INPUTS!$F$19,INPUTS!$F$20*AG45))),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF((AH45-AH46-AH47-AH50)>0,IF(INPUTS!$F$18=Lists!$M$2,(AH45-AH46-AH47-AH50)*INPUTS!$F$19, IF(INPUTS!$F$18=Lists!$M$3,INPUTS!$F$20*AH45,MAX((AH45-AH46-AH47-AH50)*INPUTS!$F$19,INPUTS!$F$20*AH45))),0)","v":{"$error":"#DIV/0!"}}]
[null,"Developer Cash Flow",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D45-D46-D48-D58+D57-D50-D51","v":{"$error":"#DIV/0!"}},{"$f":"+E45-E46-E48-E58+E57-E50-E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Equity IRR","%",{"$f":"+IFERROR(IRR(D52:AH52),\"Negative returns\")","v":"Negative returns"}]
[]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D59","v":{"$error":"#DIV/0!"}},{"$f":"+E59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+E48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+F48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+G48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+H48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+I48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+J48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+K48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+L48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+M48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+N48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+O48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+P48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+Q48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+R48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+S48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+T48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+U48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+V48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+W48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+X48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+Y48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+Z48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AA48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AB48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AC48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AD48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AE48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AF48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AG48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}},{"$f":"+AH48*INPUTS!$F$68","v":{"$error":"#DIV/0!"}}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"SUM(OFFSET(D57,0,0,,-MIN(COLUMN(E57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(E57,0,0,,-MIN(COLUMN(F57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(F57,0,0,,-MIN(COLUMN(G57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(G57,0,0,,-MIN(COLUMN(H57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(H57,0,0,,-MIN(COLUMN(I57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(I57,0,0,,-MIN(COLUMN(J57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(J57,0,0,,-MIN(COLUMN(K57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(K57,0,0,,-MIN(COLUMN(L57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(L57,0,0,,-MIN(COLUMN(M57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(M57,0,0,,-MIN(COLUMN(N57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(N57,0,0,,-MIN(COLUMN(O57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(O57,0,0,,-MIN(COLUMN(P57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(P57,0,0,,-MIN(COLUMN(Q57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Q57,0,0,,-MIN(COLUMN(R57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(R57,0,0,,-MIN(COLUMN(S57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(S57,0,0,,-MIN(COLUMN(T57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(T57,0,0,,-MIN(COLUMN(U57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(U57,0,0,,-MIN(COLUMN(V57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(V57,0,0,,-MIN(COLUMN(W57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(W57,0,0,,-MIN(COLUMN(X57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(X57,0,0,,-MIN(COLUMN(Y57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Y57,0,0,,-MIN(COLUMN(Z57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(Z57,0,0,,-MIN(COLUMN(AA57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AA57,0,0,,-MIN(COLUMN(AB57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AB57,0,0,,-MIN(COLUMN(AC57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AC57,0,0,,-MIN(COLUMN(AD57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AD57,0,0,,-MIN(COLUMN(AE57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AE57,0,0,,-MIN(COLUMN(AF57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AF57,0,0,,-MIN(COLUMN(AG57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}},{"$f":"SUM(OFFSET(AG57,0,0,,-MIN(COLUMN(AH57)-COLUMN($E57)+1,INPUTS!$F$69)))/INPUTS!$F$69","v":{"$error":"#DIV/0!"}}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D56+D57-D58,0)=0,0,D56+D57-D58)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(ROUND(E56+E57-E58,0)=0,0,E56+E57-E58)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+INPUTS!$F$70*AVERAGE(E56,E59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(F56,F59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(G56,G59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(H56,H59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(I56,I59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(J56,J59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(K56,K59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(L56,L59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(M56,M59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(N56,N59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(O56,O59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(P56,P59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Q56,Q59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(R56,R59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(S56,S59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(T56,T59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(U56,U59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(V56,V59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(W56,W59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(X56,X59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Y56,Y59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(Z56,Z59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AA56,AA59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AB56,AB59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AC56,AC59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AD56,AD59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AE56,AE59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AF56,AF59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AG56,AG59)","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!$F$70*AVERAGE(AH56,AH59)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Impact","index":6,"n_rows":9,"n_cols":14,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["System Impact"]
[]
[null,"Year",null,null,1,2,3,4,5,6,7,8,9,10]
[]
["Green MiniGrids"]
[null,{"$f":"+INPUTS!D155","v":"Number of reference Green Mini-Grids"},{"$f":"+INPUTS!E155","v":"#"},null,{"$f":"+INPUTS!G155","v":0},{"$f":"+INPUTS!H155","v":0},{"$f":"+INPUTS!I155","v":0},{"$f":"+INPUTS!J155","v":0},{"$f":"+INPUTS!K155","v":0},{"$f":"+INPUTS!L155","v":0},{"$f":"+INPUTS!M155","v":0},{"$f":"+INPUTS!N155","v":0},{"$f":"+INPUTS!O155","v":0},{"$f":"+INPUTS!P155","v":0}]
[]
[null,"Avoided Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+F6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+G6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+H6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+I6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+J6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+K6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+L6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+M6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}},{"$f":"+N6*'Avoided Cost'!$D$35","v":{"$error":"#DIV/0!"}}]
[null,"GMG Revenue Requirement",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference GMG'!$E$145*E6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*F6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*G6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*H6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*I6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*J6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*K6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*L6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*M6","v":{"$error":"#REF!"}},{"$f":"+'Reference GMG'!$E$145*N6","v":{"$error":"#REF!"}}]

{"sheet":"Baseline","index":7,"n_rows":347,"n_cols":59,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
["Baseline Generation Calculations"]
[null,null,null,null,"(Post-COD) Operation Phase ->"]
[null,"Year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55]
[null,"Hours in year",null,null,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766]
[{"$f":"+INPUTS!$F$100","v":"Coal"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B6-1),0,1)","v":0}]
["Plant Index",1]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*E$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*F$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*G$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*H$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*I$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*J$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*K$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*L$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*M$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*N$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*O$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*P$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*Q$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*R$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*S$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*T$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*U$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*V$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*W$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*X$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*Y$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*Z$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AA$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AB$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AC$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AD$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AE$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AF$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AG$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AH$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AI$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AJ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AK$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AL$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AM$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AN$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AO$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AP$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AQ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AR$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AS$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AT$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AU$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AV$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AW$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AX$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AY$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*AZ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BA$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BB$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BC$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BD$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BE$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BF$5","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B6-1)*BG$5","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*F$5","v":0},{"$f":"+F9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*G$5","v":0},{"$f":"+G9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*H$5","v":0},{"$f":"+H9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*I$5","v":0},{"$f":"+I9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*J$5","v":0},{"$f":"+J9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*K$5","v":0},{"$f":"+K9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*L$5","v":0},{"$f":"+L9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*M$5","v":0},{"$f":"+M9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*N$5","v":0},{"$f":"+N9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*O$5","v":0},{"$f":"+O9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*P$5","v":0},{"$f":"+P9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*Q$5","v":0},{"$f":"+Q9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*R$5","v":0},{"$f":"+R9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*S$5","v":0},{"$f":"+S9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*T$5","v":0},{"$f":"+T9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*U$5","v":0},{"$f":"+U9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*V$5","v":0},{"$f":"+V9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*W$5","v":0},{"$f":"+W9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*X$5","v":0},{"$f":"+X9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*Y$5","v":0},{"$f":"+Y9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*Z$5","v":0},{"$f":"+Z9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AA$5","v":0},{"$f":"+AA9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AB$5","v":0},{"$f":"+AB9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AC$5","v":0},{"$f":"+AC9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AD$5","v":0},{"$f":"+AD9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AE$5","v":0},{"$f":"+AE9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AF$5","v":0},{"$f":"+AF9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AG$5","v":0},{"$f":"+AG9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AH$5","v":0},{"$f":"+AH9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AI$5","v":0},{"$f":"+AI9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AJ$5","v":0},{"$f":"+AJ9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AK$5","v":0},{"$f":"+AK9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AL$5","v":0},{"$f":"+AL9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AM$5","v":0},{"$f":"+AM9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AN$5","v":0},{"$f":"+AN9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AO$5","v":0},{"$f":"+AO9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AP$5","v":0},{"$f":"+AP9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AQ$5","v":0},{"$f":"+AQ9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AR$5","v":0},{"$f":"+AR9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AS$5","v":0},{"$f":"+AS9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AT$5","v":0},{"$f":"+AT9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AU$5","v":0},{"$f":"+AU9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AV$5","v":0},{"$f":"+AV9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AW$5","v":0},{"$f":"+AW9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AX$5","v":0},{"$f":"+AX9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AY$5","v":0},{"$f":"+AY9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*AZ$5","v":0},{"$f":"+AZ9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BA$5","v":0},{"$f":"+BA9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BB$5","v":0},{"$f":"+BB9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BC$5","v":0},{"$f":"+BC9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BD$5","v":0},{"$f":"+BD9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BE$5","v":0},{"$f":"+BE9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BF$5","v":0},{"$f":"+BF9*(1-OFFSET(INPUTS!$F$120,0,$B6-1))*BG$5","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E8*E9","v":0},{"$f":"+F8*F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI8*AI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC8*BC9","v":0},0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*E5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*F5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*G5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*H5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*I5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*J5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*K5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*L5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*M5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*N5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*O5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*P5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*Q5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*R5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*S5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*T5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*U5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*V5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*W5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*X5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*Y5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*Z5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AA5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AB5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AC5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AD5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AE5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AF5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AG5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AH5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AI5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AJ5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AK5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AL5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AM5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AN5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AO5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AP5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AQ5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AR5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AS5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AT5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AU5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AV5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AW5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AX5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AY5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*AZ5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BA5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BB5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BC5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BD5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BE5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BF5","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B6-1)*BG5","v":0}]
[null,"Production","MWh",null,{"$f":"+E10*E11","v":0},{"$f":"+F10*F11","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,{"$f":"+AI10*AI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC10*BC11","v":0},0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,E12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*E12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,F12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*F12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,G12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*G12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,H12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*H12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,I12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*I12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,J12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*J12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,K12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*K12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,L12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*L12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,M12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*M12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,N12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*N12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,O12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*O12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,P12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*P12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,Q12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*Q12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,R12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*R12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,S12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*S12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,T12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*T12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,U12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*U12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,V12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*V12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,W12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*W12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,X12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*X12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,Y12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*Y12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,Z12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*Z12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AA12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AA12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AB12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AB12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AC12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AC12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AD12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AD12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AE12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AE12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AF12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AF12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AG12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AG12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AH12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AH12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AI12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AI12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AJ12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AJ12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AK12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AK12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AL12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AL12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AM12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AM12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AN12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AN12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AO12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AO12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AP12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AP12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AQ12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AQ12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AR12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AR12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AS12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AS12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AT12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AT12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AU12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AU12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AV12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AV12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AW12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AW12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AX12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AX12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AY12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AY12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,AZ12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*AZ12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BA12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BA12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BB12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BB12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BC12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BC12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BD12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BD12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BE12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BE12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BF12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BF12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B6-1)=Lists!$J$2,BG12*OFFSET(INPUTS!$F$127,0,$B6-1)*(1+OFFSET(INPUTS!$F$128,0,$B6-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B6-1)*BG12+OFFSET(INPUTS!$F$131,0,$B6-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(E$3-1)*E8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(F$3-1)*F8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(G$3-1)*G8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(H$3-1)*H8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(I$3-1)*I8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(J$3-1)*J8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(K$3-1)*K8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(L$3-1)*L8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(M$3-1)*M8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(N$3-1)*N8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(O$3-1)*O8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(P$3-1)*P8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(Q$3-1)*Q8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(R$3-1)*R8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(S$3-1)*S8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(T$3-1)*T8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(U$3-1)*U8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(V$3-1)*V8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(W$3-1)*W8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(X$3-1)*X8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(Y$3-1)*Y8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(Z$3-1)*Z8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AA$3-1)*AA8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AB$3-1)*AB8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AC$3-1)*AC8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AD$3-1)*AD8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AE$3-1)*AE8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AF$3-1)*AF8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AG$3-1)*AG8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AH$3-1)*AH8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AI$3-1)*AI8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AJ$3-1)*AJ8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AK$3-1)*AK8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AL$3-1)*AL8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AM$3-1)*AM8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AN$3-1)*AN8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AO$3-1)*AO8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AP$3-1)*AP8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AQ$3-1)*AQ8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AR$3-1)*AR8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AS$3-1)*AS8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AT$3-1)*AT8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AU$3-1)*AU8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AV$3-1)*AV8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AW$3-1)*AW8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AX$3-1)*AX8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AY$3-1)*AY8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(AZ$3-1)*AZ8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BA$3-1)*BA8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BB$3-1)*BB8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BC$3-1)*BC8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BD$3-1)*BD8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BE$3-1)*BE8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BF$3-1)*BF8","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B6-1)*(1+OFFSET(INPUTS!$F$135,0,$B6-1))^(BG$3-1)*BG8","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!E12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!F12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!G12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!H12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!I12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!J12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!K12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!L12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!M12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!N12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!O12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!P12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!Q12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!R12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!S12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!T12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!U12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!V12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!W12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!X12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!Y12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!Z12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AA12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AB12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AC12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AD12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AE12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AF12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AG12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AH12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AI12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AJ12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AK12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AL12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AM12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AN12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AO12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AP12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AQ12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AR12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AS12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AT12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AU12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AV12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AW12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AX12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AY12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!AZ12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BA12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BB12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BC12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BD12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BE12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BF12","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B6-1)*INPUTS!$F$108*Baseline!BG12","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$104,0,$B6-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E14+E15+E16+E17","v":0},{"$f":"+F14+F15+F16+F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI14+AI15+AI16+AI17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC14+BC15+BC16+BC17","v":0},0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B6-1)*OFFSET(INPUTS!$F$102,0,$B6-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D32","v":0},{"$f":"+E32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC32","v":0},0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D34","v":0},{"$f":"+E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC34","v":0},0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D22+D23","v":0},{"$f":"+E22+E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AI22+AI23","v":0},{"$f":"+AJ22+AJ23","v":0},{"$f":"+AK22+AK23","v":0},{"$f":"+AL22+AL23","v":0},{"$f":"+AM22+AM23","v":0},{"$f":"+AN22+AN23","v":0},{"$f":"+AO22+AO23","v":0},{"$f":"+AP22+AP23","v":0},{"$f":"+AQ22+AQ23","v":0},{"$f":"+AR22+AR23","v":0},{"$f":"+AS22+AS23","v":0},{"$f":"+AT22+AT23","v":0},{"$f":"+AU22+AU23","v":0},{"$f":"+AV22+AV23","v":0},{"$f":"+AW22+AW23","v":0},{"$f":"+AX22+AX23","v":0},{"$f":"+AY22+AY23","v":0},{"$f":"+AZ22+AZ23","v":0},{"$f":"+BA22+BA23","v":0},{"$f":"+BB22+BB23","v":0},{"$f":"+BC22+BC23","v":0},{"$f":"+BD22+BD23","v":0},{"$f":"+BE22+BE23","v":0},{"$f":"+BF22+BF23","v":0},{"$f":"+BG22+BG23","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D20","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D26*OFFSET(INPUTS!$F$112,0,$B6-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D26-D27","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D33","v":0},{"$f":"+E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH33","v":0},{"$f":"+AI33","v":0},{"$f":"+AJ33","v":0},{"$f":"+AK33","v":0},{"$f":"+AL33","v":0},{"$f":"+AM33","v":0},{"$f":"+AN33","v":0},{"$f":"+AO33","v":0},{"$f":"+AP33","v":0},{"$f":"+AQ33","v":0},{"$f":"+AR33","v":0},{"$f":"+AS33","v":0},{"$f":"+AT33","v":0},{"$f":"+AU33","v":0},{"$f":"+AV33","v":0},{"$f":"+AW33","v":0},{"$f":"+AX33","v":0},{"$f":"+AY33","v":0},{"$f":"+AZ33","v":0},{"$f":"+BA33","v":0},{"$f":"+BB33","v":0},{"$f":"+BC33","v":0},{"$f":"+BD33","v":0},{"$f":"+BE33","v":0},{"$f":"+BF33","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D27","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(F30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(G30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(H30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(I30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(J30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(K30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(L30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(M30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(N30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(O30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(P30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(Q30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(R30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(S30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(T30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(U30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(V30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(W30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(X30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(Y30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(Z30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AA30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AB30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AC30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AD30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AE30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AF30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AG30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AH30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AI30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AJ30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AK30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AL30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AM30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AN30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AO30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AP30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AQ30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AR30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AS30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AT30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AU30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AV30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AW30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AX30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AY30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(AZ30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BA30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BB30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BC30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BD30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BE30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BF30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0},{"$f":"+IF(BG30>0,$D31/OFFSET(INPUTS!$F$117,0,$B6-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D30+D31-D32,0)=0,0,D30+D31-D32)","v":0},{"$f":"+IF(ROUND(E30+E31-E32,0)=0,0,E30+E31-E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(ROUND(AI30+AI31-AI32,0)=0,0,AI30+AI31-AI32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(ROUND(BC30+BC31-BC32,0)=0,0,BC30+BC31-BC32)","v":0},0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(E30,E33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(F30,F33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(G30,G33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(H30,H33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(I30,I33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(J30,J33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(K30,K33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(L30,L33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(M30,M33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(N30,N33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(O30,O33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(P30,P33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(Q30,Q33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(R30,R33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(S30,S33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(T30,T33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(U30,U33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(V30,V33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(W30,W33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(X30,X33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(Y30,Y33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(Z30,Z33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AA30,AA33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AB30,AB33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AC30,AC33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AD30,AD33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AE30,AE33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AF30,AF33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AG30,AG33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AH30,AH33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AI30,AI33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AJ30,AJ33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AK30,AK33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AL30,AL33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AM30,AM33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AN30,AN33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AO30,AO33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AP30,AP33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AQ30,AQ33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AR30,AR33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AS30,AS33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AT30,AT33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AU30,AU33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AV30,AV33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AW30,AW33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AX30,AX33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AY30,AY33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(AZ30,AZ33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BA30,BA33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BB30,BB33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BC30,BC33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BD30,BD33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BE30,BE33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BF30,BF33)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B6-1)*AVERAGE(BG30,BG33)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E18+E23)*INPUTS!$F$19","v":0},{"$f":"+(F18+F23)*INPUTS!$F$19","v":0},{"$f":"+(G18+G23)*INPUTS!$F$19","v":0},{"$f":"+(H18+H23)*INPUTS!$F$19","v":0},{"$f":"+(I18+I23)*INPUTS!$F$19","v":0},{"$f":"+(J18+J23)*INPUTS!$F$19","v":0},{"$f":"+(K18+K23)*INPUTS!$F$19","v":0},{"$f":"+(L18+L23)*INPUTS!$F$19","v":0},{"$f":"+(M18+M23)*INPUTS!$F$19","v":0},{"$f":"+(N18+N23)*INPUTS!$F$19","v":0},{"$f":"+(O18+O23)*INPUTS!$F$19","v":0},{"$f":"+(P18+P23)*INPUTS!$F$19","v":0},{"$f":"+(Q18+Q23)*INPUTS!$F$19","v":0},{"$f":"+(R18+R23)*INPUTS!$F$19","v":0},{"$f":"+(S18+S23)*INPUTS!$F$19","v":0},{"$f":"+(T18+T23)*INPUTS!$F$19","v":0},{"$f":"+(U18+U23)*INPUTS!$F$19","v":0},{"$f":"+(V18+V23)*INPUTS!$F$19","v":0},{"$f":"+(W18+W23)*INPUTS!$F$19","v":0},{"$f":"+(X18+X23)*INPUTS!$F$19","v":0},{"$f":"+(Y18+Y23)*INPUTS!$F$19","v":0},{"$f":"+(Z18+Z23)*INPUTS!$F$19","v":0},{"$f":"+(AA18+AA23)*INPUTS!$F$19","v":0},{"$f":"+(AB18+AB23)*INPUTS!$F$19","v":0},{"$f":"+(AC18+AC23)*INPUTS!$F$19","v":0},{"$f":"+(AD18+AD23)*INPUTS!$F$19","v":0},{"$f":"+(AE18+AE23)*INPUTS!$F$19","v":0},{"$f":"+(AF18+AF23)*INPUTS!$F$19","v":0},{"$f":"+(AG18+AG23)*INPUTS!$F$19","v":0},{"$f":"+(AH18+AH23)*INPUTS!$F$19","v":0},{"$f":"+(AI18+AI23)*INPUTS!$F$19","v":0},{"$f":"+(AJ18+AJ23)*INPUTS!$F$19","v":0},{"$f":"+(AK18+AK23)*INPUTS!$F$19","v":0},{"$f":"+(AL18+AL23)*INPUTS!$F$19","v":0},{"$f":"+(AM18+AM23)*INPUTS!$F$19","v":0},{"$f":"+(AN18+AN23)*INPUTS!$F$19","v":0},{"$f":"+(AO18+AO23)*INPUTS!$F$19","v":0},{"$f":"+(AP18+AP23)*INPUTS!$F$19","v":0},{"$f":"+(AQ18+AQ23)*INPUTS!$F$19","v":0},{"$f":"+(AR18+AR23)*INPUTS!$F$19","v":0},{"$f":"+(AS18+AS23)*INPUTS!$F$19","v":0},{"$f":"+(AT18+AT23)*INPUTS!$F$19","v":0},{"$f":"+(AU18+AU23)*INPUTS!$F$19","v":0},{"$f":"+(AV18+AV23)*INPUTS!$F$19","v":0},{"$f":"+(AW18+AW23)*INPUTS!$F$19","v":0},{"$f":"+(AX18+AX23)*INPUTS!$F$19","v":0},{"$f":"+(AY18+AY23)*INPUTS!$F$19","v":0},{"$f":"+(AZ18+AZ23)*INPUTS!$F$19","v":0},{"$f":"+(BA18+BA23)*INPUTS!$F$19","v":0},{"$f":"+(BB18+BB23)*INPUTS!$F$19","v":0},{"$f":"+(BC18+BC23)*INPUTS!$F$19","v":0},{"$f":"+(BD18+BD23)*INPUTS!$F$19","v":0},{"$f":"+(BE18+BE23)*INPUTS!$F$19","v":0},{"$f":"+(BF18+BF23)*INPUTS!$F$19","v":0},{"$f":"+(BG18+BG23)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D28","v":0},{"$f":"+E18+E24-E36","v":0},{"$f":"+F18+F24-F36","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,{"$f":"+AI18+AI24-AI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC18+BC24-BC36","v":0},0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D41,E39:BG39)+D39","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D41,E12:BG12)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D42/D43","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D44/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$G$100","v":"Hydro"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B48-1),0,1)","v":0}]
["Plant Index",2]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*E$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*F$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*G$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*H$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*I$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*J$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*K$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*L$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*M$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*N$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*O$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*P$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*Q$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*R$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*S$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*T$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*U$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*V$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*W$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*X$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*Y$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*Z$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AA$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AB$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AC$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AD$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AE$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AF$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AG$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AH$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AI$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AJ$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AK$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AL$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AM$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AN$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AO$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AP$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AQ$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AR$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AS$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AT$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AU$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AV$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AW$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AX$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AY$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*AZ$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BA$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BB$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BC$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BD$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BE$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BF$47","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B48-1)*BG$47","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*F47","v":0},{"$f":"+F51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*G47","v":0},{"$f":"+G51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*H47","v":0},{"$f":"+H51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*I47","v":0},{"$f":"+I51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*J47","v":0},{"$f":"+J51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*K47","v":0},{"$f":"+K51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*L47","v":0},{"$f":"+L51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*M47","v":0},{"$f":"+M51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*N47","v":0},{"$f":"+N51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*O47","v":0},{"$f":"+O51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*P47","v":0},{"$f":"+P51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*Q47","v":0},{"$f":"+Q51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*R47","v":0},{"$f":"+R51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*S47","v":0},{"$f":"+S51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*T47","v":0},{"$f":"+T51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*U47","v":0},{"$f":"+U51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*V47","v":0},{"$f":"+V51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*W47","v":0},{"$f":"+W51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*X47","v":0},{"$f":"+X51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*Y47","v":0},{"$f":"+Y51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*Z47","v":0},{"$f":"+Z51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AA47","v":0},{"$f":"+AA51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AB47","v":0},{"$f":"+AB51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AC47","v":0},{"$f":"+AC51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AD47","v":0},{"$f":"+AD51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AE47","v":0},{"$f":"+AE51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AF47","v":0},{"$f":"+AF51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AG47","v":0},{"$f":"+AG51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AH47","v":0},{"$f":"+AH51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AI47","v":0},{"$f":"+AI51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AJ47","v":0},{"$f":"+AJ51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AK47","v":0},{"$f":"+AK51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AL47","v":0},{"$f":"+AL51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AM47","v":0},{"$f":"+AM51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AN47","v":0},{"$f":"+AN51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AO47","v":0},{"$f":"+AO51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AP47","v":0},{"$f":"+AP51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AQ47","v":0},{"$f":"+AQ51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AR47","v":0},{"$f":"+AR51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AS47","v":0},{"$f":"+AS51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AT47","v":0},{"$f":"+AT51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AU47","v":0},{"$f":"+AU51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AV47","v":0},{"$f":"+AV51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AW47","v":0},{"$f":"+AW51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AX47","v":0},{"$f":"+AX51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AY47","v":0},{"$f":"+AY51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*AZ47","v":0},{"$f":"+AZ51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BA47","v":0},{"$f":"+BA51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BB47","v":0},{"$f":"+BB51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BC47","v":0},{"$f":"+BC51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BD47","v":0},{"$f":"+BD51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BE47","v":0},{"$f":"+BE51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BF47","v":0},{"$f":"+BF51*(1-OFFSET(INPUTS!$F$120,0,$B48-1))*BG47","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E50*E51","v":0},{"$f":"+F50*F51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*E47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*F47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*G47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*H47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*I47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*J47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*K47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*L47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*M47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*N47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*O47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*P47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*Q47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*R47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*S47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*T47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*U47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*V47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*W47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*X47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*Y47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*Z47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AA47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AB47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AC47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AD47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AE47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AF47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AG47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AH47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AI47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AJ47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AK47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AL47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AM47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AN47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AO47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AP47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AQ47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AR47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AS47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AT47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AU47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AV47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AW47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AX47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AY47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*AZ47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BA47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BB47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BC47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BD47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BE47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BF47","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B48-1)*BG47","v":0}]
[null,"Production","MWh",null,{"$f":"+E52*E53","v":0},{"$f":"+F52*F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,E54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*E54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,F54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*F54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,G54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*G54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,H54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*H54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,I54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*I54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,J54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*J54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,K54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*K54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,L54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*L54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,M54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*M54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,N54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*N54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,O54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*O54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,P54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*P54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,Q54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*Q54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,R54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*R54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,S54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*S54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,T54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*T54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,U54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*U54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,V54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*V54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,W54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*W54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,X54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*X54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,Y54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*Y54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,Z54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*Z54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AA54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AA54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AB54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AB54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AC54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AC54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AD54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AD54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AE54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AE54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AF54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AF54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AG54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AG54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AH54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AH54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AI54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AI54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AJ54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AJ54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AK54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AK54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AL54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AL54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AM54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AM54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AN54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AN54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AO54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AO54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AP54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AP54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AQ54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AQ54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AR54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AR54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AS54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AS54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AT54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AT54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AU54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AU54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AV54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AV54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AW54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AW54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AX54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AX54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AY54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AY54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,AZ54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*AZ54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BA54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BA54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BB54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BB54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BC54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BC54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BD54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BD54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BE54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BE54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BF54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BF54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B48-1)=Lists!$J$2,BG54*OFFSET(INPUTS!$F$127,0,$B48-1)*(1+OFFSET(INPUTS!$F$128,0,$B48-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B48-1)*BG54+OFFSET(INPUTS!$F$131,0,$B48-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(E$3-1)*E50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(F$3-1)*F50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(G$3-1)*G50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(H$3-1)*H50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(I$3-1)*I50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(J$3-1)*J50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(K$3-1)*K50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(L$3-1)*L50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(M$3-1)*M50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(N$3-1)*N50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(O$3-1)*O50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(P$3-1)*P50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(Q$3-1)*Q50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(R$3-1)*R50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(S$3-1)*S50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(T$3-1)*T50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(U$3-1)*U50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(V$3-1)*V50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(W$3-1)*W50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(X$3-1)*X50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(Y$3-1)*Y50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(Z$3-1)*Z50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AA$3-1)*AA50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AB$3-1)*AB50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AC$3-1)*AC50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AD$3-1)*AD50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AE$3-1)*AE50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AF$3-1)*AF50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AG$3-1)*AG50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AH$3-1)*AH50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AI$3-1)*AI50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AJ$3-1)*AJ50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AK$3-1)*AK50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AL$3-1)*AL50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AM$3-1)*AM50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AN$3-1)*AN50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AO$3-1)*AO50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AP$3-1)*AP50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AQ$3-1)*AQ50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AR$3-1)*AR50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AS$3-1)*AS50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AT$3-1)*AT50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AU$3-1)*AU50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AV$3-1)*AV50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AW$3-1)*AW50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AX$3-1)*AX50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AY$3-1)*AY50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(AZ$3-1)*AZ50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BA$3-1)*BA50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BB$3-1)*BB50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BC$3-1)*BC50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BD$3-1)*BD50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BE$3-1)*BE50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BF$3-1)*BF50","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B48-1)*(1+OFFSET(INPUTS!$F$135,0,$B48-1))^(BG$3-1)*BG50","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!E54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!F54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!G54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!H54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!I54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!J54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!K54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!L54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!M54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!N54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!O54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!P54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!Q54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!R54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!S54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!T54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!U54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!V54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!W54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!X54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!Y54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!Z54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AA54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AB54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AC54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AD54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AE54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AF54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AG54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AH54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AI54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AJ54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AK54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AL54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AM54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AN54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AO54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AP54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AQ54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AR54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AS54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AT54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AU54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AV54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AW54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AX54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AY54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!AZ54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BA54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BB54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BC54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BD54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BE54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BF54","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B48-1)*INPUTS!$F$108*Baseline!BG54","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$104,0,$B48-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E56+E57+E58+E59","v":0},{"$f":"+F56+F57+F58+F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B48-1)*OFFSET(INPUTS!$F$102,0,$B48-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D74","v":0},{"$f":"+E74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D76","v":0},{"$f":"+E76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D64+D65","v":0},{"$f":"+E64+E65","v":0},{"$f":"+F64+F65","v":0},{"$f":"+G64+G65","v":0},{"$f":"+H64+H65","v":0},{"$f":"+I64+I65","v":0},{"$f":"+J64+J65","v":0},{"$f":"+K64+K65","v":0},{"$f":"+L64+L65","v":0},{"$f":"+M64+M65","v":0},{"$f":"+N64+N65","v":0},{"$f":"+O64+O65","v":0},{"$f":"+P64+P65","v":0},{"$f":"+Q64+Q65","v":0},{"$f":"+R64+R65","v":0},{"$f":"+S64+S65","v":0},{"$f":"+T64+T65","v":0},{"$f":"+U64+U65","v":0},{"$f":"+V64+V65","v":0},{"$f":"+W64+W65","v":0},{"$f":"+X64+X65","v":0},{"$f":"+Y64+Y65","v":0},{"$f":"+Z64+Z65","v":0},{"$f":"+AA64+AA65","v":0},{"$f":"+AB64+AB65","v":0},{"$f":"+AC64+AC65","v":0},{"$f":"+AD64+AD65","v":0},{"$f":"+AE64+AE65","v":0},{"$f":"+AF64+AF65","v":0},{"$f":"+AG64+AG65","v":0},{"$f":"+AH64+AH65","v":0},{"$f":"+AI64+AI65","v":0},{"$f":"+AJ64+AJ65","v":0},{"$f":"+AK64+AK65","v":0},{"$f":"+AL64+AL65","v":0},{"$f":"+AM64+AM65","v":0},{"$f":"+AN64+AN65","v":0},{"$f":"+AO64+AO65","v":0},{"$f":"+AP64+AP65","v":0},{"$f":"+AQ64+AQ65","v":0},{"$f":"+AR64+AR65","v":0},{"$f":"+AS64+AS65","v":0},{"$f":"+AT64+AT65","v":0},{"$f":"+AU64+AU65","v":0},{"$f":"+AV64+AV65","v":0},{"$f":"+AW64+AW65","v":0},{"$f":"+AX64+AX65","v":0},{"$f":"+AY64+AY65","v":0},{"$f":"+AZ64+AZ65","v":0},{"$f":"+BA64+BA65","v":0},{"$f":"+BB64+BB65","v":0},{"$f":"+BC64+BC65","v":0},{"$f":"+BD64+BD65","v":0},{"$f":"+BE64+BE65","v":0},{"$f":"+BF64+BF65","v":0},{"$f":"+BG64+BG65","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D62","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D68*OFFSET(INPUTS!$F$112,0,$B48-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D68-D69","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D75","v":0},{"$f":"+E75","v":0},{"$f":"+F75","v":0},{"$f":"+G75","v":0},{"$f":"+H75","v":0},{"$f":"+I75","v":0},{"$f":"+J75","v":0},{"$f":"+K75","v":0},{"$f":"+L75","v":0},{"$f":"+M75","v":0},{"$f":"+N75","v":0},{"$f":"+O75","v":0},{"$f":"+P75","v":0},{"$f":"+Q75","v":0},{"$f":"+R75","v":0},{"$f":"+S75","v":0},{"$f":"+T75","v":0},{"$f":"+U75","v":0},{"$f":"+V75","v":0},{"$f":"+W75","v":0},{"$f":"+X75","v":0},{"$f":"+Y75","v":0},{"$f":"+Z75","v":0},{"$f":"+AA75","v":0},{"$f":"+AB75","v":0},{"$f":"+AC75","v":0},{"$f":"+AD75","v":0},{"$f":"+AE75","v":0},{"$f":"+AF75","v":0},{"$f":"+AG75","v":0},{"$f":"+AH75","v":0},{"$f":"+AI75","v":0},{"$f":"+AJ75","v":0},{"$f":"+AK75","v":0},{"$f":"+AL75","v":0},{"$f":"+AM75","v":0},{"$f":"+AN75","v":0},{"$f":"+AO75","v":0},{"$f":"+AP75","v":0},{"$f":"+AQ75","v":0},{"$f":"+AR75","v":0},{"$f":"+AS75","v":0},{"$f":"+AT75","v":0},{"$f":"+AU75","v":0},{"$f":"+AV75","v":0},{"$f":"+AW75","v":0},{"$f":"+AX75","v":0},{"$f":"+AY75","v":0},{"$f":"+AZ75","v":0},{"$f":"+BA75","v":0},{"$f":"+BB75","v":0},{"$f":"+BC75","v":0},{"$f":"+BD75","v":0},{"$f":"+BE75","v":0},{"$f":"+BF75","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D69","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(F72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(G72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(H72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(I72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(J72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(K72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(L72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(M72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(N72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(O72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(P72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(Q72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(R72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(S72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(T72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(U72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(V72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(W72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(X72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(Y72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(Z72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AA72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AB72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AC72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AD72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AE72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AF72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AG72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AH72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AI72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AJ72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AK72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AL72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AM72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AN72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AO72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AP72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AQ72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AR72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AS72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AT72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AU72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AV72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AW72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AX72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AY72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(AZ72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BA72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BB72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BC72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BD72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BE72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BF72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0},{"$f":"+IF(BG72>0,$D73/OFFSET(INPUTS!$F$117,0,$B48-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D72+D73-D74,0)=0,0,D72+D73-D74)","v":0},{"$f":"+IF(ROUND(E72+E73-E74,0)=0,0,E72+E73-E74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(E72,E75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(F72,F75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(G72,G75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(H72,H75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(I72,I75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(J72,J75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(K72,K75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(L72,L75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(M72,M75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(N72,N75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(O72,O75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(P72,P75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(Q72,Q75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(R72,R75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(S72,S75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(T72,T75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(U72,U75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(V72,V75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(W72,W75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(X72,X75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(Y72,Y75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(Z72,Z75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AA72,AA75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AB72,AB75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AC72,AC75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AD72,AD75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AE72,AE75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AF72,AF75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AG72,AG75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AH72,AH75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AI72,AI75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AJ72,AJ75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AK72,AK75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AL72,AL75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AM72,AM75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AN72,AN75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AO72,AO75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AP72,AP75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AQ72,AQ75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AR72,AR75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AS72,AS75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AT72,AT75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AU72,AU75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AV72,AV75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AW72,AW75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AX72,AX75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AY72,AY75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(AZ72,AZ75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BA72,BA75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BB72,BB75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BC72,BC75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BD72,BD75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BE72,BE75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BF72,BF75)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B48-1)*AVERAGE(BG72,BG75)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E60+E65)*INPUTS!$F$19","v":0},{"$f":"+(F60+F65)*INPUTS!$F$19","v":0},{"$f":"+(G60+G65)*INPUTS!$F$19","v":0},{"$f":"+(H60+H65)*INPUTS!$F$19","v":0},{"$f":"+(I60+I65)*INPUTS!$F$19","v":0},{"$f":"+(J60+J65)*INPUTS!$F$19","v":0},{"$f":"+(K60+K65)*INPUTS!$F$19","v":0},{"$f":"+(L60+L65)*INPUTS!$F$19","v":0},{"$f":"+(M60+M65)*INPUTS!$F$19","v":0},{"$f":"+(N60+N65)*INPUTS!$F$19","v":0},{"$f":"+(O60+O65)*INPUTS!$F$19","v":0},{"$f":"+(P60+P65)*INPUTS!$F$19","v":0},{"$f":"+(Q60+Q65)*INPUTS!$F$19","v":0},{"$f":"+(R60+R65)*INPUTS!$F$19","v":0},{"$f":"+(S60+S65)*INPUTS!$F$19","v":0},{"$f":"+(T60+T65)*INPUTS!$F$19","v":0},{"$f":"+(U60+U65)*INPUTS!$F$19","v":0},{"$f":"+(V60+V65)*INPUTS!$F$19","v":0},{"$f":"+(W60+W65)*INPUTS!$F$19","v":0},{"$f":"+(X60+X65)*INPUTS!$F$19","v":0},{"$f":"+(Y60+Y65)*INPUTS!$F$19","v":0},{"$f":"+(Z60+Z65)*INPUTS!$F$19","v":0},{"$f":"+(AA60+AA65)*INPUTS!$F$19","v":0},{"$f":"+(AB60+AB65)*INPUTS!$F$19","v":0},{"$f":"+(AC60+AC65)*INPUTS!$F$19","v":0},{"$f":"+(AD60+AD65)*INPUTS!$F$19","v":0},{"$f":"+(AE60+AE65)*INPUTS!$F$19","v":0},{"$f":"+(AF60+AF65)*INPUTS!$F$19","v":0},{"$f":"+(AG60+AG65)*INPUTS!$F$19","v":0},{"$f":"+(AH60+AH65)*INPUTS!$F$19","v":0},{"$f":"+(AI60+AI65)*INPUTS!$F$19","v":0},{"$f":"+(AJ60+AJ65)*INPUTS!$F$19","v":0},{"$f":"+(AK60+AK65)*INPUTS!$F$19","v":0},{"$f":"+(AL60+AL65)*INPUTS!$F$19","v":0},{"$f":"+(AM60+AM65)*INPUTS!$F$19","v":0},{"$f":"+(AN60+AN65)*INPUTS!$F$19","v":0},{"$f":"+(AO60+AO65)*INPUTS!$F$19","v":0},{"$f":"+(AP60+AP65)*INPUTS!$F$19","v":0},{"$f":"+(AQ60+AQ65)*INPUTS!$F$19","v":0},{"$f":"+(AR60+AR65)*INPUTS!$F$19","v":0},{"$f":"+(AS60+AS65)*INPUTS!$F$19","v":0},{"$f":"+(AT60+AT65)*INPUTS!$F$19","v":0},{"$f":"+(AU60+AU65)*INPUTS!$F$19","v":0},{"$f":"+(AV60+AV65)*INPUTS!$F$19","v":0},{"$f":"+(AW60+AW65)*INPUTS!$F$19","v":0},{"$f":"+(AX60+AX65)*INPUTS!$F$19","v":0},{"$f":"+(AY60+AY65)*INPUTS!$F$19","v":0},{"$f":"+(AZ60+AZ65)*INPUTS!$F$19","v":0},{"$f":"+(BA60+BA65)*INPUTS!$F$19","v":0},{"$f":"+(BB60+BB65)*INPUTS!$F$19","v":0},{"$f":"+(BC60+BC65)*INPUTS!$F$19","v":0},{"$f":"+(BD60+BD65)*INPUTS!$F$19","v":0},{"$f":"+(BE60+BE65)*INPUTS!$F$19","v":0},{"$f":"+(BF60+BF65)*INPUTS!$F$19","v":0},{"$f":"+(BG60+BG65)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D70","v":0},{"$f":"+E60+E66-E78","v":0},{"$f":"+F60+F66-F78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D83,E81:BG81)+D81","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D83,E54:BG54)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D84/D85","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D86/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$H$100","v":"Natural Gas"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B90-1),0,1)","v":0}]
["Plant Index",3]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*E$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*F$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*G$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*H$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*I$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*J$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*K$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*L$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*M$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*N$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*O$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*P$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*Q$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*R$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*S$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*T$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*U$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*V$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*W$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*X$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*Y$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*Z$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AA$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AB$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AC$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AD$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AE$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AF$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AG$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AH$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AI$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AJ$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AK$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AL$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AM$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AN$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AO$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AP$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AQ$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AR$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AS$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AT$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AU$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AV$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AW$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AX$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AY$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*AZ$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BA$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BB$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BC$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BD$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BE$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BF$89","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B90-1)*BG$89","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*F89","v":0},{"$f":"+F93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*G89","v":0},{"$f":"+G93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*H89","v":0},{"$f":"+H93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*I89","v":0},{"$f":"+I93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*J89","v":0},{"$f":"+J93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*K89","v":0},{"$f":"+K93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*L89","v":0},{"$f":"+L93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*M89","v":0},{"$f":"+M93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*N89","v":0},{"$f":"+N93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*O89","v":0},{"$f":"+O93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*P89","v":0},{"$f":"+P93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*Q89","v":0},{"$f":"+Q93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*R89","v":0},{"$f":"+R93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*S89","v":0},{"$f":"+S93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*T89","v":0},{"$f":"+T93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*U89","v":0},{"$f":"+U93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*V89","v":0},{"$f":"+V93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*W89","v":0},{"$f":"+W93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*X89","v":0},{"$f":"+X93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*Y89","v":0},{"$f":"+Y93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*Z89","v":0},{"$f":"+Z93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AA89","v":0},{"$f":"+AA93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AB89","v":0},{"$f":"+AB93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AC89","v":0},{"$f":"+AC93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AD89","v":0},{"$f":"+AD93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AE89","v":0},{"$f":"+AE93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AF89","v":0},{"$f":"+AF93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AG89","v":0},{"$f":"+AG93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AH89","v":0},{"$f":"+AH93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AI89","v":0},{"$f":"+AI93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AJ89","v":0},{"$f":"+AJ93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AK89","v":0},{"$f":"+AK93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AL89","v":0},{"$f":"+AL93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AM89","v":0},{"$f":"+AM93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AN89","v":0},{"$f":"+AN93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AO89","v":0},{"$f":"+AO93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AP89","v":0},{"$f":"+AP93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AQ89","v":0},{"$f":"+AQ93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AR89","v":0},{"$f":"+AR93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AS89","v":0},{"$f":"+AS93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AT89","v":0},{"$f":"+AT93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AU89","v":0},{"$f":"+AU93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AV89","v":0},{"$f":"+AV93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AW89","v":0},{"$f":"+AW93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AX89","v":0},{"$f":"+AX93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AY89","v":0},{"$f":"+AY93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*AZ89","v":0},{"$f":"+AZ93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BA89","v":0},{"$f":"+BA93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BB89","v":0},{"$f":"+BB93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BC89","v":0},{"$f":"+BC93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BD89","v":0},{"$f":"+BD93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BE89","v":0},{"$f":"+BE93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BF89","v":0},{"$f":"+BF93*(1-OFFSET(INPUTS!$F$120,0,$B90-1))*BG89","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E92*E93","v":0},{"$f":"+F92*F93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*E89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*F89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*G89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*H89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*I89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*J89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*K89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*L89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*M89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*N89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*O89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*P89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*Q89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*R89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*S89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*T89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*U89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*V89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*W89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*X89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*Y89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*Z89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AA89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AB89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AC89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AD89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AE89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AF89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AG89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AH89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AI89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AJ89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AK89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AL89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AM89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AN89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AO89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AP89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AQ89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AR89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AS89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AT89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AU89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AV89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AW89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AX89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AY89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*AZ89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BA89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BB89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BC89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BD89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BE89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BF89","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B90-1)*BG89","v":0}]
[null,"Production","MWh",null,{"$f":"+E94*E95","v":0},{"$f":"+F94*F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,E96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*E96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,F96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*F96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,G96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*G96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,H96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*H96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,I96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*I96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,J96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*J96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,K96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*K96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,L96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*L96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,M96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*M96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,N96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*N96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,O96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*O96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,P96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*P96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,Q96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*Q96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,R96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*R96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,S96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*S96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,T96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*T96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,U96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*U96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,V96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*V96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,W96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*W96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,X96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*X96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,Y96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*Y96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,Z96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*Z96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AA96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AA96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AB96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AB96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AC96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AC96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AD96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AD96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AE96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AE96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AF96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AF96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AG96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AG96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AH96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AH96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AI96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AI96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AJ96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AJ96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AK96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AK96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AL96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AL96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AM96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AM96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AN96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AN96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AO96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AO96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AP96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AP96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AQ96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AQ96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AR96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AR96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AS96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AS96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AT96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AT96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AU96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AU96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AV96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AV96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AW96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AW96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AX96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AX96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AY96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AY96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,AZ96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*AZ96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BA96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BA96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BB96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BB96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BC96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BC96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BD96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BD96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BE96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BE96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BF96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BF96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B90-1)=Lists!$J$2,BG96*OFFSET(INPUTS!$F$127,0,$B90-1)*(1+OFFSET(INPUTS!$F$128,0,$B90-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B90-1)*BG96+OFFSET(INPUTS!$F$131,0,$B90-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(E$3-1)*E92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(F$3-1)*F92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(G$3-1)*G92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(H$3-1)*H92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(I$3-1)*I92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(J$3-1)*J92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(K$3-1)*K92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(L$3-1)*L92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(M$3-1)*M92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(N$3-1)*N92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(O$3-1)*O92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(P$3-1)*P92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(Q$3-1)*Q92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(R$3-1)*R92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(S$3-1)*S92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(T$3-1)*T92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(U$3-1)*U92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(V$3-1)*V92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(W$3-1)*W92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(X$3-1)*X92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(Y$3-1)*Y92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(Z$3-1)*Z92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AA$3-1)*AA92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AB$3-1)*AB92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AC$3-1)*AC92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AD$3-1)*AD92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AE$3-1)*AE92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AF$3-1)*AF92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AG$3-1)*AG92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AH$3-1)*AH92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AI$3-1)*AI92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AJ$3-1)*AJ92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AK$3-1)*AK92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AL$3-1)*AL92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AM$3-1)*AM92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AN$3-1)*AN92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AO$3-1)*AO92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AP$3-1)*AP92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AQ$3-1)*AQ92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AR$3-1)*AR92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AS$3-1)*AS92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AT$3-1)*AT92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AU$3-1)*AU92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AV$3-1)*AV92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AW$3-1)*AW92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AX$3-1)*AX92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AY$3-1)*AY92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(AZ$3-1)*AZ92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BA$3-1)*BA92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BB$3-1)*BB92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BC$3-1)*BC92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BD$3-1)*BD92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BE$3-1)*BE92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BF$3-1)*BF92","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B90-1)*(1+OFFSET(INPUTS!$F$135,0,$B90-1))^(BG$3-1)*BG92","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!E96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!F96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!G96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!H96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!I96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!J96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!K96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!L96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!M96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!N96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!O96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!P96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!Q96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!R96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!S96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!T96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!U96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!V96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!W96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!X96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!Y96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!Z96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AA96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AB96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AC96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AD96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AE96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AF96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AG96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AH96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AI96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AJ96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AK96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AL96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AM96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AN96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AO96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AP96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AQ96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AR96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AS96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AT96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AU96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AV96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AW96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AX96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AY96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!AZ96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BA96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BB96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BC96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BD96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BE96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BF96","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B90-1)*INPUTS!$F$108*Baseline!BG96","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$104,0,$B90-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E98+E99+E100+E101","v":0},{"$f":"+F98+F99+F100+F101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B90-1)*OFFSET(INPUTS!$F$102,0,$B90-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D116","v":0},{"$f":"+E116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D118","v":0},{"$f":"+E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D106+D107","v":0},{"$f":"+E106+E107","v":0},{"$f":"+F106+F107","v":0},{"$f":"+G106+G107","v":0},{"$f":"+H106+H107","v":0},{"$f":"+I106+I107","v":0},{"$f":"+J106+J107","v":0},{"$f":"+K106+K107","v":0},{"$f":"+L106+L107","v":0},{"$f":"+M106+M107","v":0},{"$f":"+N106+N107","v":0},{"$f":"+O106+O107","v":0},{"$f":"+P106+P107","v":0},{"$f":"+Q106+Q107","v":0},{"$f":"+R106+R107","v":0},{"$f":"+S106+S107","v":0},{"$f":"+T106+T107","v":0},{"$f":"+U106+U107","v":0},{"$f":"+V106+V107","v":0},{"$f":"+W106+W107","v":0},{"$f":"+X106+X107","v":0},{"$f":"+Y106+Y107","v":0},{"$f":"+Z106+Z107","v":0},{"$f":"+AA106+AA107","v":0},{"$f":"+AB106+AB107","v":0},{"$f":"+AC106+AC107","v":0},{"$f":"+AD106+AD107","v":0},{"$f":"+AE106+AE107","v":0},{"$f":"+AF106+AF107","v":0},{"$f":"+AG106+AG107","v":0},{"$f":"+AH106+AH107","v":0},{"$f":"+AI106+AI107","v":0},{"$f":"+AJ106+AJ107","v":0},{"$f":"+AK106+AK107","v":0},{"$f":"+AL106+AL107","v":0},{"$f":"+AM106+AM107","v":0},{"$f":"+AN106+AN107","v":0},{"$f":"+AO106+AO107","v":0},{"$f":"+AP106+AP107","v":0},{"$f":"+AQ106+AQ107","v":0},{"$f":"+AR106+AR107","v":0},{"$f":"+AS106+AS107","v":0},{"$f":"+AT106+AT107","v":0},{"$f":"+AU106+AU107","v":0},{"$f":"+AV106+AV107","v":0},{"$f":"+AW106+AW107","v":0},{"$f":"+AX106+AX107","v":0},{"$f":"+AY106+AY107","v":0},{"$f":"+AZ106+AZ107","v":0},{"$f":"+BA106+BA107","v":0},{"$f":"+BB106+BB107","v":0},{"$f":"+BC106+BC107","v":0},{"$f":"+BD106+BD107","v":0},{"$f":"+BE106+BE107","v":0},{"$f":"+BF106+BF107","v":0},{"$f":"+BG106+BG107","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D104","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D110*OFFSET(INPUTS!$F$112,0,$B90-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D110-D111","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D117","v":0},{"$f":"+E117","v":0},{"$f":"+F117","v":0},{"$f":"+G117","v":0},{"$f":"+H117","v":0},{"$f":"+I117","v":0},{"$f":"+J117","v":0},{"$f":"+K117","v":0},{"$f":"+L117","v":0},{"$f":"+M117","v":0},{"$f":"+N117","v":0},{"$f":"+O117","v":0},{"$f":"+P117","v":0},{"$f":"+Q117","v":0},{"$f":"+R117","v":0},{"$f":"+S117","v":0},{"$f":"+T117","v":0},{"$f":"+U117","v":0},{"$f":"+V117","v":0},{"$f":"+W117","v":0},{"$f":"+X117","v":0},{"$f":"+Y117","v":0},{"$f":"+Z117","v":0},{"$f":"+AA117","v":0},{"$f":"+AB117","v":0},{"$f":"+AC117","v":0},{"$f":"+AD117","v":0},{"$f":"+AE117","v":0},{"$f":"+AF117","v":0},{"$f":"+AG117","v":0},{"$f":"+AH117","v":0},{"$f":"+AI117","v":0},{"$f":"+AJ117","v":0},{"$f":"+AK117","v":0},{"$f":"+AL117","v":0},{"$f":"+AM117","v":0},{"$f":"+AN117","v":0},{"$f":"+AO117","v":0},{"$f":"+AP117","v":0},{"$f":"+AQ117","v":0},{"$f":"+AR117","v":0},{"$f":"+AS117","v":0},{"$f":"+AT117","v":0},{"$f":"+AU117","v":0},{"$f":"+AV117","v":0},{"$f":"+AW117","v":0},{"$f":"+AX117","v":0},{"$f":"+AY117","v":0},{"$f":"+AZ117","v":0},{"$f":"+BA117","v":0},{"$f":"+BB117","v":0},{"$f":"+BC117","v":0},{"$f":"+BD117","v":0},{"$f":"+BE117","v":0},{"$f":"+BF117","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D111","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(F114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(G114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(H114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(I114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(J114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(K114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(L114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(M114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(N114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(O114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(P114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(Q114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(R114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(S114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(T114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(U114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(V114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(W114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(X114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(Y114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(Z114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AA114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AB114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AC114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AD114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AE114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AF114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AG114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AH114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AI114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AJ114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AK114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AL114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AM114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AN114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AO114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AP114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AQ114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AR114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AS114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AT114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AU114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AV114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AW114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AX114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AY114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(AZ114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BA114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BB114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BC114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BD114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BE114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BF114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0},{"$f":"+IF(BG114>0,$D115/OFFSET(INPUTS!$F$117,0,$B90-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D114+D115-D116,0)=0,0,D114+D115-D116)","v":0},{"$f":"+IF(ROUND(E114+E115-E116,0)=0,0,E114+E115-E116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(E114,E117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(F114,F117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(G114,G117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(H114,H117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(I114,I117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(J114,J117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(K114,K117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(L114,L117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(M114,M117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(N114,N117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(O114,O117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(P114,P117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(Q114,Q117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(R114,R117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(S114,S117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(T114,T117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(U114,U117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(V114,V117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(W114,W117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(X114,X117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(Y114,Y117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(Z114,Z117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AA114,AA117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AB114,AB117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AC114,AC117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AD114,AD117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AE114,AE117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AF114,AF117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AG114,AG117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AH114,AH117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AI114,AI117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AJ114,AJ117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AK114,AK117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AL114,AL117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AM114,AM117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AN114,AN117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AO114,AO117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AP114,AP117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AQ114,AQ117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AR114,AR117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AS114,AS117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AT114,AT117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AU114,AU117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AV114,AV117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AW114,AW117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AX114,AX117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AY114,AY117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(AZ114,AZ117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BA114,BA117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BB114,BB117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BC114,BC117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BD114,BD117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BE114,BE117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BF114,BF117)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B90-1)*AVERAGE(BG114,BG117)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E102+E107)*INPUTS!$F$19","v":0},{"$f":"+(F102+F107)*INPUTS!$F$19","v":0},{"$f":"+(G102+G107)*INPUTS!$F$19","v":0},{"$f":"+(H102+H107)*INPUTS!$F$19","v":0},{"$f":"+(I102+I107)*INPUTS!$F$19","v":0},{"$f":"+(J102+J107)*INPUTS!$F$19","v":0},{"$f":"+(K102+K107)*INPUTS!$F$19","v":0},{"$f":"+(L102+L107)*INPUTS!$F$19","v":0},{"$f":"+(M102+M107)*INPUTS!$F$19","v":0},{"$f":"+(N102+N107)*INPUTS!$F$19","v":0},{"$f":"+(O102+O107)*INPUTS!$F$19","v":0},{"$f":"+(P102+P107)*INPUTS!$F$19","v":0},{"$f":"+(Q102+Q107)*INPUTS!$F$19","v":0},{"$f":"+(R102+R107)*INPUTS!$F$19","v":0},{"$f":"+(S102+S107)*INPUTS!$F$19","v":0},{"$f":"+(T102+T107)*INPUTS!$F$19","v":0},{"$f":"+(U102+U107)*INPUTS!$F$19","v":0},{"$f":"+(V102+V107)*INPUTS!$F$19","v":0},{"$f":"+(W102+W107)*INPUTS!$F$19","v":0},{"$f":"+(X102+X107)*INPUTS!$F$19","v":0},{"$f":"+(Y102+Y107)*INPUTS!$F$19","v":0},{"$f":"+(Z102+Z107)*INPUTS!$F$19","v":0},{"$f":"+(AA102+AA107)*INPUTS!$F$19","v":0},{"$f":"+(AB102+AB107)*INPUTS!$F$19","v":0},{"$f":"+(AC102+AC107)*INPUTS!$F$19","v":0},{"$f":"+(AD102+AD107)*INPUTS!$F$19","v":0},{"$f":"+(AE102+AE107)*INPUTS!$F$19","v":0},{"$f":"+(AF102+AF107)*INPUTS!$F$19","v":0},{"$f":"+(AG102+AG107)*INPUTS!$F$19","v":0},{"$f":"+(AH102+AH107)*INPUTS!$F$19","v":0},{"$f":"+(AI102+AI107)*INPUTS!$F$19","v":0},{"$f":"+(AJ102+AJ107)*INPUTS!$F$19","v":0},{"$f":"+(AK102+AK107)*INPUTS!$F$19","v":0},{"$f":"+(AL102+AL107)*INPUTS!$F$19","v":0},{"$f":"+(AM102+AM107)*INPUTS!$F$19","v":0},{"$f":"+(AN102+AN107)*INPUTS!$F$19","v":0},{"$f":"+(AO102+AO107)*INPUTS!$F$19","v":0},{"$f":"+(AP102+AP107)*INPUTS!$F$19","v":0},{"$f":"+(AQ102+AQ107)*INPUTS!$F$19","v":0},{"$f":"+(AR102+AR107)*INPUTS!$F$19","v":0},{"$f":"+(AS102+AS107)*INPUTS!$F$19","v":0},{"$f":"+(AT102+AT107)*INPUTS!$F$19","v":0},{"$f":"+(AU102+AU107)*INPUTS!$F$19","v":0},{"$f":"+(AV102+AV107)*INPUTS!$F$19","v":0},{"$f":"+(AW102+AW107)*INPUTS!$F$19","v":0},{"$f":"+(AX102+AX107)*INPUTS!$F$19","v":0},{"$f":"+(AY102+AY107)*INPUTS!$F$19","v":0},{"$f":"+(AZ102+AZ107)*INPUTS!$F$19","v":0},{"$f":"+(BA102+BA107)*INPUTS!$F$19","v":0},{"$f":"+(BB102+BB107)*INPUTS!$F$19","v":0},{"$f":"+(BC102+BC107)*INPUTS!$F$19","v":0},{"$f":"+(BD102+BD107)*INPUTS!$F$19","v":0},{"$f":"+(BE102+BE107)*INPUTS!$F$19","v":0},{"$f":"+(BF102+BF107)*INPUTS!$F$19","v":0},{"$f":"+(BG102+BG107)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D112","v":0},{"$f":"+E102+E108-E120","v":0},{"$f":"+F102+F108-F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D125,E123:BG123)+D123","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D125,E96:BG96)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D126/D127","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D128/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$I$100","v":"Light Fuel Oil"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B132-1),0,1)","v":0}]
["Plant Index",4]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*E$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*F$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*G$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*H$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*I$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*J$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*K$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*L$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*M$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*N$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*O$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*P$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*Q$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*R$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*S$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*T$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*U$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*V$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*W$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*X$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*Y$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*Z$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AA$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AB$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AC$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AD$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AE$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AF$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AG$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AH$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AI$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AJ$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AK$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AL$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AM$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AN$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AO$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AP$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AQ$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AR$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AS$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AT$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AU$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AV$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AW$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AX$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AY$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*AZ$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BA$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BB$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BC$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BD$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BE$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BF$131","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B132-1)*BG$131","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*F131","v":0},{"$f":"+F135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*G131","v":0},{"$f":"+G135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*H131","v":0},{"$f":"+H135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*I131","v":0},{"$f":"+I135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*J131","v":0},{"$f":"+J135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*K131","v":0},{"$f":"+K135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*L131","v":0},{"$f":"+L135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*M131","v":0},{"$f":"+M135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*N131","v":0},{"$f":"+N135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*O131","v":0},{"$f":"+O135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*P131","v":0},{"$f":"+P135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*Q131","v":0},{"$f":"+Q135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*R131","v":0},{"$f":"+R135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*S131","v":0},{"$f":"+S135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*T131","v":0},{"$f":"+T135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*U131","v":0},{"$f":"+U135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*V131","v":0},{"$f":"+V135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*W131","v":0},{"$f":"+W135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*X131","v":0},{"$f":"+X135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*Y131","v":0},{"$f":"+Y135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*Z131","v":0},{"$f":"+Z135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AA131","v":0},{"$f":"+AA135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AB131","v":0},{"$f":"+AB135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AC131","v":0},{"$f":"+AC135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AD131","v":0},{"$f":"+AD135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AE131","v":0},{"$f":"+AE135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AF131","v":0},{"$f":"+AF135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AG131","v":0},{"$f":"+AG135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AH131","v":0},{"$f":"+AH135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AI131","v":0},{"$f":"+AI135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AJ131","v":0},{"$f":"+AJ135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AK131","v":0},{"$f":"+AK135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AL131","v":0},{"$f":"+AL135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AM131","v":0},{"$f":"+AM135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AN131","v":0},{"$f":"+AN135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AO131","v":0},{"$f":"+AO135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AP131","v":0},{"$f":"+AP135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AQ131","v":0},{"$f":"+AQ135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AR131","v":0},{"$f":"+AR135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AS131","v":0},{"$f":"+AS135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AT131","v":0},{"$f":"+AT135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AU131","v":0},{"$f":"+AU135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AV131","v":0},{"$f":"+AV135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AW131","v":0},{"$f":"+AW135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AX131","v":0},{"$f":"+AX135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AY131","v":0},{"$f":"+AY135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*AZ131","v":0},{"$f":"+AZ135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BA131","v":0},{"$f":"+BA135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BB131","v":0},{"$f":"+BB135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BC131","v":0},{"$f":"+BC135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BD131","v":0},{"$f":"+BD135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BE131","v":0},{"$f":"+BE135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BF131","v":0},{"$f":"+BF135*(1-OFFSET(INPUTS!$F$120,0,$B132-1))*BG131","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E134*E135","v":0},{"$f":"+F134*F135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*E131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*F131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*G131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*H131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*I131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*J131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*K131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*L131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*M131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*N131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*O131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*P131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*Q131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*R131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*S131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*T131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*U131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*V131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*W131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*X131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*Y131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*Z131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AA131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AB131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AC131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AD131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AE131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AF131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AG131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AH131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AI131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AJ131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AK131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AL131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AM131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AN131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AO131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AP131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AQ131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AR131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AS131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AT131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AU131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AV131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AW131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AX131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AY131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*AZ131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BA131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BB131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BC131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BD131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BE131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BF131","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B132-1)*BG131","v":0}]
[null,"Production","MWh",null,{"$f":"+E136*E137","v":0},{"$f":"+F136*F137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,E138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*E138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,F138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*F138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,G138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*G138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,H138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*H138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,I138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*I138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,J138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*J138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,K138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*K138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,L138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*L138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,M138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*M138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,N138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*N138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,O138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*O138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,P138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*P138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,Q138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*Q138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,R138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*R138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,S138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*S138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,T138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*T138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,U138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*U138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,V138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*V138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,W138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*W138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,X138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*X138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,Y138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*Y138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,Z138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*Z138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AA138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AA138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AB138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AB138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AC138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AC138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AD138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AD138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AE138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AE138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AF138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AF138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AG138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AG138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AH138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AH138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AI138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AI138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AJ138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AJ138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AK138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AK138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AL138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AL138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AM138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AM138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AN138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AN138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AO138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AO138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AP138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AP138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AQ138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AQ138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AR138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AR138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AS138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AS138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AT138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AT138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AU138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AU138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AV138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AV138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AW138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AW138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AX138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AX138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AY138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AY138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,AZ138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*AZ138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BA138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BA138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BB138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BB138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BC138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BC138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BD138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BD138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BE138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BE138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BF138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BF138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B132-1)=Lists!$J$2,BG138*OFFSET(INPUTS!$F$127,0,$B132-1)*(1+OFFSET(INPUTS!$F$128,0,$B132-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B132-1)*BG138+OFFSET(INPUTS!$F$131,0,$B132-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(E$3-1)*E134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(F$3-1)*F134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(G$3-1)*G134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(H$3-1)*H134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(I$3-1)*I134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(J$3-1)*J134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(K$3-1)*K134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(L$3-1)*L134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(M$3-1)*M134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(N$3-1)*N134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(O$3-1)*O134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(P$3-1)*P134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(Q$3-1)*Q134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(R$3-1)*R134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(S$3-1)*S134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(T$3-1)*T134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(U$3-1)*U134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(V$3-1)*V134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(W$3-1)*W134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(X$3-1)*X134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(Y$3-1)*Y134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(Z$3-1)*Z134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AA$3-1)*AA134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AB$3-1)*AB134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AC$3-1)*AC134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AD$3-1)*AD134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AE$3-1)*AE134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AF$3-1)*AF134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AG$3-1)*AG134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AH$3-1)*AH134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AI$3-1)*AI134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AJ$3-1)*AJ134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AK$3-1)*AK134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AL$3-1)*AL134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AM$3-1)*AM134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AN$3-1)*AN134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AO$3-1)*AO134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AP$3-1)*AP134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AQ$3-1)*AQ134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AR$3-1)*AR134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AS$3-1)*AS134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AT$3-1)*AT134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AU$3-1)*AU134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AV$3-1)*AV134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AW$3-1)*AW134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AX$3-1)*AX134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AY$3-1)*AY134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(AZ$3-1)*AZ134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BA$3-1)*BA134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BB$3-1)*BB134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BC$3-1)*BC134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BD$3-1)*BD134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BE$3-1)*BE134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BF$3-1)*BF134","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B132-1)*(1+OFFSET(INPUTS!$F$135,0,$B132-1))^(BG$3-1)*BG134","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!E138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!F138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!G138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!H138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!I138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!J138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!K138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!L138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!M138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!N138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!O138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!P138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!Q138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!R138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!S138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!T138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!U138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!V138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!W138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!X138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!Y138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!Z138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AA138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AB138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AC138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AD138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AE138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AF138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AG138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AH138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AI138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AJ138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AK138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AL138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AM138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AN138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AO138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AP138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AQ138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AR138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AS138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AT138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AU138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AV138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AW138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AX138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AY138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!AZ138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BA138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BB138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BC138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BD138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BE138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BF138","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B132-1)*INPUTS!$F$108*Baseline!BG138","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$104,0,$B132-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E140+E141+E142+E143","v":0},{"$f":"+F140+F141+F142+F143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B132-1)*OFFSET(INPUTS!$F$102,0,$B132-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D158","v":0},{"$f":"+E158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D160","v":0},{"$f":"+E160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D148+D149","v":0},{"$f":"+E148+E149","v":0},{"$f":"+F148+F149","v":0},{"$f":"+G148+G149","v":0},{"$f":"+H148+H149","v":0},{"$f":"+I148+I149","v":0},{"$f":"+J148+J149","v":0},{"$f":"+K148+K149","v":0},{"$f":"+L148+L149","v":0},{"$f":"+M148+M149","v":0},{"$f":"+N148+N149","v":0},{"$f":"+O148+O149","v":0},{"$f":"+P148+P149","v":0},{"$f":"+Q148+Q149","v":0},{"$f":"+R148+R149","v":0},{"$f":"+S148+S149","v":0},{"$f":"+T148+T149","v":0},{"$f":"+U148+U149","v":0},{"$f":"+V148+V149","v":0},{"$f":"+W148+W149","v":0},{"$f":"+X148+X149","v":0},{"$f":"+Y148+Y149","v":0},{"$f":"+Z148+Z149","v":0},{"$f":"+AA148+AA149","v":0},{"$f":"+AB148+AB149","v":0},{"$f":"+AC148+AC149","v":0},{"$f":"+AD148+AD149","v":0},{"$f":"+AE148+AE149","v":0},{"$f":"+AF148+AF149","v":0},{"$f":"+AG148+AG149","v":0},{"$f":"+AH148+AH149","v":0},{"$f":"+AI148+AI149","v":0},{"$f":"+AJ148+AJ149","v":0},{"$f":"+AK148+AK149","v":0},{"$f":"+AL148+AL149","v":0},{"$f":"+AM148+AM149","v":0},{"$f":"+AN148+AN149","v":0},{"$f":"+AO148+AO149","v":0},{"$f":"+AP148+AP149","v":0},{"$f":"+AQ148+AQ149","v":0},{"$f":"+AR148+AR149","v":0},{"$f":"+AS148+AS149","v":0},{"$f":"+AT148+AT149","v":0},{"$f":"+AU148+AU149","v":0},{"$f":"+AV148+AV149","v":0},{"$f":"+AW148+AW149","v":0},{"$f":"+AX148+AX149","v":0},{"$f":"+AY148+AY149","v":0},{"$f":"+AZ148+AZ149","v":0},{"$f":"+BA148+BA149","v":0},{"$f":"+BB148+BB149","v":0},{"$f":"+BC148+BC149","v":0},{"$f":"+BD148+BD149","v":0},{"$f":"+BE148+BE149","v":0},{"$f":"+BF148+BF149","v":0},{"$f":"+BG148+BG149","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D146","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D152*OFFSET(INPUTS!$F$112,0,$B132-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D152-D153","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D159","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},{"$f":"+G159","v":0},{"$f":"+H159","v":0},{"$f":"+I159","v":0},{"$f":"+J159","v":0},{"$f":"+K159","v":0},{"$f":"+L159","v":0},{"$f":"+M159","v":0},{"$f":"+N159","v":0},{"$f":"+O159","v":0},{"$f":"+P159","v":0},{"$f":"+Q159","v":0},{"$f":"+R159","v":0},{"$f":"+S159","v":0},{"$f":"+T159","v":0},{"$f":"+U159","v":0},{"$f":"+V159","v":0},{"$f":"+W159","v":0},{"$f":"+X159","v":0},{"$f":"+Y159","v":0},{"$f":"+Z159","v":0},{"$f":"+AA159","v":0},{"$f":"+AB159","v":0},{"$f":"+AC159","v":0},{"$f":"+AD159","v":0},{"$f":"+AE159","v":0},{"$f":"+AF159","v":0},{"$f":"+AG159","v":0},{"$f":"+AH159","v":0},{"$f":"+AI159","v":0},{"$f":"+AJ159","v":0},{"$f":"+AK159","v":0},{"$f":"+AL159","v":0},{"$f":"+AM159","v":0},{"$f":"+AN159","v":0},{"$f":"+AO159","v":0},{"$f":"+AP159","v":0},{"$f":"+AQ159","v":0},{"$f":"+AR159","v":0},{"$f":"+AS159","v":0},{"$f":"+AT159","v":0},{"$f":"+AU159","v":0},{"$f":"+AV159","v":0},{"$f":"+AW159","v":0},{"$f":"+AX159","v":0},{"$f":"+AY159","v":0},{"$f":"+AZ159","v":0},{"$f":"+BA159","v":0},{"$f":"+BB159","v":0},{"$f":"+BC159","v":0},{"$f":"+BD159","v":0},{"$f":"+BE159","v":0},{"$f":"+BF159","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D153","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(F156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(G156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(H156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(I156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(J156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(K156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(L156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(M156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(N156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(O156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(P156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(Q156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(R156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(S156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(T156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(U156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(V156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(W156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(X156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(Y156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(Z156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AA156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AB156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AC156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AD156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AE156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AF156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AG156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AH156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AI156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AJ156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AK156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AL156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AM156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AN156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AO156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AP156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AQ156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AR156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AS156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AT156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AU156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AV156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AW156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AX156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AY156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(AZ156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BA156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BB156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BC156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BD156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BE156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BF156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0},{"$f":"+IF(BG156>0,$D157/OFFSET(INPUTS!$F$117,0,$B132-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D156+D157-D158,0)=0,0,D156+D157-D158)","v":0},{"$f":"+IF(ROUND(E156+E157-E158,0)=0,0,E156+E157-E158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(E156,E159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(F156,F159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(G156,G159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(H156,H159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(I156,I159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(J156,J159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(K156,K159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(L156,L159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(M156,M159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(N156,N159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(O156,O159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(P156,P159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(Q156,Q159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(R156,R159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(S156,S159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(T156,T159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(U156,U159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(V156,V159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(W156,W159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(X156,X159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(Y156,Y159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(Z156,Z159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AA156,AA159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AB156,AB159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AC156,AC159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AD156,AD159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AE156,AE159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AF156,AF159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AG156,AG159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AH156,AH159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AI156,AI159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AJ156,AJ159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AK156,AK159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AL156,AL159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AM156,AM159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AN156,AN159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AO156,AO159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AP156,AP159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AQ156,AQ159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AR156,AR159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AS156,AS159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AT156,AT159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AU156,AU159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AV156,AV159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AW156,AW159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AX156,AX159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AY156,AY159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(AZ156,AZ159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BA156,BA159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BB156,BB159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BC156,BC159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BD156,BD159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BE156,BE159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BF156,BF159)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B132-1)*AVERAGE(BG156,BG159)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E144+E149)*INPUTS!$F$19","v":0},{"$f":"+(F144+F149)*INPUTS!$F$19","v":0},{"$f":"+(G144+G149)*INPUTS!$F$19","v":0},{"$f":"+(H144+H149)*INPUTS!$F$19","v":0},{"$f":"+(I144+I149)*INPUTS!$F$19","v":0},{"$f":"+(J144+J149)*INPUTS!$F$19","v":0},{"$f":"+(K144+K149)*INPUTS!$F$19","v":0},{"$f":"+(L144+L149)*INPUTS!$F$19","v":0},{"$f":"+(M144+M149)*INPUTS!$F$19","v":0},{"$f":"+(N144+N149)*INPUTS!$F$19","v":0},{"$f":"+(O144+O149)*INPUTS!$F$19","v":0},{"$f":"+(P144+P149)*INPUTS!$F$19","v":0},{"$f":"+(Q144+Q149)*INPUTS!$F$19","v":0},{"$f":"+(R144+R149)*INPUTS!$F$19","v":0},{"$f":"+(S144+S149)*INPUTS!$F$19","v":0},{"$f":"+(T144+T149)*INPUTS!$F$19","v":0},{"$f":"+(U144+U149)*INPUTS!$F$19","v":0},{"$f":"+(V144+V149)*INPUTS!$F$19","v":0},{"$f":"+(W144+W149)*INPUTS!$F$19","v":0},{"$f":"+(X144+X149)*INPUTS!$F$19","v":0},{"$f":"+(Y144+Y149)*INPUTS!$F$19","v":0},{"$f":"+(Z144+Z149)*INPUTS!$F$19","v":0},{"$f":"+(AA144+AA149)*INPUTS!$F$19","v":0},{"$f":"+(AB144+AB149)*INPUTS!$F$19","v":0},{"$f":"+(AC144+AC149)*INPUTS!$F$19","v":0},{"$f":"+(AD144+AD149)*INPUTS!$F$19","v":0},{"$f":"+(AE144+AE149)*INPUTS!$F$19","v":0},{"$f":"+(AF144+AF149)*INPUTS!$F$19","v":0},{"$f":"+(AG144+AG149)*INPUTS!$F$19","v":0},{"$f":"+(AH144+AH149)*INPUTS!$F$19","v":0},{"$f":"+(AI144+AI149)*INPUTS!$F$19","v":0},{"$f":"+(AJ144+AJ149)*INPUTS!$F$19","v":0},{"$f":"+(AK144+AK149)*INPUTS!$F$19","v":0},{"$f":"+(AL144+AL149)*INPUTS!$F$19","v":0},{"$f":"+(AM144+AM149)*INPUTS!$F$19","v":0},{"$f":"+(AN144+AN149)*INPUTS!$F$19","v":0},{"$f":"+(AO144+AO149)*INPUTS!$F$19","v":0},{"$f":"+(AP144+AP149)*INPUTS!$F$19","v":0},{"$f":"+(AQ144+AQ149)*INPUTS!$F$19","v":0},{"$f":"+(AR144+AR149)*INPUTS!$F$19","v":0},{"$f":"+(AS144+AS149)*INPUTS!$F$19","v":0},{"$f":"+(AT144+AT149)*INPUTS!$F$19","v":0},{"$f":"+(AU144+AU149)*INPUTS!$F$19","v":0},{"$f":"+(AV144+AV149)*INPUTS!$F$19","v":0},{"$f":"+(AW144+AW149)*INPUTS!$F$19","v":0},{"$f":"+(AX144+AX149)*INPUTS!$F$19","v":0},{"$f":"+(AY144+AY149)*INPUTS!$F$19","v":0},{"$f":"+(AZ144+AZ149)*INPUTS!$F$19","v":0},{"$f":"+(BA144+BA149)*INPUTS!$F$19","v":0},{"$f":"+(BB144+BB149)*INPUTS!$F$19","v":0},{"$f":"+(BC144+BC149)*INPUTS!$F$19","v":0},{"$f":"+(BD144+BD149)*INPUTS!$F$19","v":0},{"$f":"+(BE144+BE149)*INPUTS!$F$19","v":0},{"$f":"+(BF144+BF149)*INPUTS!$F$19","v":0},{"$f":"+(BG144+BG149)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D154","v":0},{"$f":"+E144+E150-E162","v":0},{"$f":"+F144+F150-F162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D167,E165:BG165)+D165","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D167,E138:BG138)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D168/D169","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D170/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$J$100","v":"Heavy Fuel Oil"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B174-1),0,1)","v":0}]
["Plant Index",5]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*E$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*F$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*G$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*H$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*I$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*J$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*K$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*L$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*M$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*N$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*O$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*P$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*Q$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*R$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*S$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*T$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*U$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*V$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*W$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*X$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*Y$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*Z$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AA$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AB$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AC$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AD$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AE$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AF$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AG$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AH$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AI$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AJ$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AK$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AL$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AM$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AN$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AO$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AP$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AQ$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AR$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AS$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AT$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AU$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AV$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AW$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AX$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AY$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*AZ$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BA$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BB$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BC$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BD$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BE$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BF$173","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B174-1)*BG$173","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*F173","v":0},{"$f":"+F177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*G173","v":0},{"$f":"+G177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*H173","v":0},{"$f":"+H177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*I173","v":0},{"$f":"+I177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*J173","v":0},{"$f":"+J177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*K173","v":0},{"$f":"+K177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*L173","v":0},{"$f":"+L177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*M173","v":0},{"$f":"+M177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*N173","v":0},{"$f":"+N177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*O173","v":0},{"$f":"+O177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*P173","v":0},{"$f":"+P177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*Q173","v":0},{"$f":"+Q177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*R173","v":0},{"$f":"+R177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*S173","v":0},{"$f":"+S177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*T173","v":0},{"$f":"+T177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*U173","v":0},{"$f":"+U177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*V173","v":0},{"$f":"+V177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*W173","v":0},{"$f":"+W177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*X173","v":0},{"$f":"+X177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*Y173","v":0},{"$f":"+Y177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*Z173","v":0},{"$f":"+Z177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AA173","v":0},{"$f":"+AA177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AB173","v":0},{"$f":"+AB177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AC173","v":0},{"$f":"+AC177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AD173","v":0},{"$f":"+AD177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AE173","v":0},{"$f":"+AE177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AF173","v":0},{"$f":"+AF177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AG173","v":0},{"$f":"+AG177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AH173","v":0},{"$f":"+AH177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AI173","v":0},{"$f":"+AI177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AJ173","v":0},{"$f":"+AJ177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AK173","v":0},{"$f":"+AK177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AL173","v":0},{"$f":"+AL177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AM173","v":0},{"$f":"+AM177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AN173","v":0},{"$f":"+AN177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AO173","v":0},{"$f":"+AO177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AP173","v":0},{"$f":"+AP177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AQ173","v":0},{"$f":"+AQ177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AR173","v":0},{"$f":"+AR177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AS173","v":0},{"$f":"+AS177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AT173","v":0},{"$f":"+AT177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AU173","v":0},{"$f":"+AU177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AV173","v":0},{"$f":"+AV177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AW173","v":0},{"$f":"+AW177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AX173","v":0},{"$f":"+AX177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AY173","v":0},{"$f":"+AY177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*AZ173","v":0},{"$f":"+AZ177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BA173","v":0},{"$f":"+BA177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BB173","v":0},{"$f":"+BB177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BC173","v":0},{"$f":"+BC177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BD173","v":0},{"$f":"+BD177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BE173","v":0},{"$f":"+BE177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BF173","v":0},{"$f":"+BF177*(1-OFFSET(INPUTS!$F$120,0,$B174-1))*BG173","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E176*E177","v":0},{"$f":"+F176*F177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*E173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*F173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*G173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*H173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*I173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*J173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*K173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*L173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*M173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*N173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*O173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*P173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*Q173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*R173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*S173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*T173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*U173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*V173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*W173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*X173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*Y173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*Z173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AA173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AB173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AC173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AD173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AE173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AF173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AG173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AH173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AI173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AJ173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AK173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AL173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AM173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AN173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AO173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AP173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AQ173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AR173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AS173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AT173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AU173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AV173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AW173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AX173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AY173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*AZ173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BA173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BB173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BC173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BD173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BE173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BF173","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B174-1)*BG173","v":0}]
[null,"Production","MWh",null,{"$f":"+E178*E179","v":0},{"$f":"+F178*F179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,E180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*E180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,F180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*F180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,G180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*G180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,H180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*H180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,I180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*I180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,J180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*J180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,K180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*K180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,L180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*L180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,M180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*M180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,N180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*N180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,O180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*O180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,P180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*P180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,Q180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*Q180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,R180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*R180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,S180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*S180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,T180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*T180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,U180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*U180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,V180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*V180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,W180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*W180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,X180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*X180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,Y180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*Y180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,Z180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*Z180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AA180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AA180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AB180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AB180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AC180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AC180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AD180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AD180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AE180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AE180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AF180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AF180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AG180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AG180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AH180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AH180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AI180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AI180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AJ180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AJ180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AK180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AK180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AL180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AL180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AM180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AM180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AN180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AN180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AO180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AO180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AP180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AP180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AQ180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AQ180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AR180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AR180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AS180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AS180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AT180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AT180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AU180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AU180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AV180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AV180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AW180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AW180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AX180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AX180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AY180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AY180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,AZ180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*AZ180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BA180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BA180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BB180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BB180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BC180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BC180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BD180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BD180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BE180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BE180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BF180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BF180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B174-1)=Lists!$J$2,BG180*OFFSET(INPUTS!$F$127,0,$B174-1)*(1+OFFSET(INPUTS!$F$128,0,$B174-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B174-1)*BG180+OFFSET(INPUTS!$F$131,0,$B174-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(E$3-1)*E176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(F$3-1)*F176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(G$3-1)*G176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(H$3-1)*H176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(I$3-1)*I176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(J$3-1)*J176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(K$3-1)*K176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(L$3-1)*L176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(M$3-1)*M176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(N$3-1)*N176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(O$3-1)*O176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(P$3-1)*P176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(Q$3-1)*Q176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(R$3-1)*R176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(S$3-1)*S176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(T$3-1)*T176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(U$3-1)*U176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(V$3-1)*V176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(W$3-1)*W176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(X$3-1)*X176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(Y$3-1)*Y176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(Z$3-1)*Z176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AA$3-1)*AA176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AB$3-1)*AB176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AC$3-1)*AC176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AD$3-1)*AD176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AE$3-1)*AE176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AF$3-1)*AF176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AG$3-1)*AG176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AH$3-1)*AH176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AI$3-1)*AI176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AJ$3-1)*AJ176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AK$3-1)*AK176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AL$3-1)*AL176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AM$3-1)*AM176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AN$3-1)*AN176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AO$3-1)*AO176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AP$3-1)*AP176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AQ$3-1)*AQ176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AR$3-1)*AR176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AS$3-1)*AS176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AT$3-1)*AT176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AU$3-1)*AU176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AV$3-1)*AV176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AW$3-1)*AW176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AX$3-1)*AX176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AY$3-1)*AY176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(AZ$3-1)*AZ176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BA$3-1)*BA176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BB$3-1)*BB176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BC$3-1)*BC176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BD$3-1)*BD176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BE$3-1)*BE176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BF$3-1)*BF176","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B174-1)*(1+OFFSET(INPUTS!$F$135,0,$B174-1))^(BG$3-1)*BG176","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!E180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!F180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!G180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!H180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!I180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!J180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!K180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!L180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!M180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!N180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!O180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!P180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!Q180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!R180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!S180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!T180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!U180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!V180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!W180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!X180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!Y180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!Z180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AA180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AB180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AC180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AD180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AE180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AF180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AG180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AH180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AI180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AJ180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AK180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AL180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AM180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AN180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AO180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AP180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AQ180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AR180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AS180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AT180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AU180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AV180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AW180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AX180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AY180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!AZ180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BA180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BB180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BC180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BD180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BE180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BF180","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B174-1)*INPUTS!$F$108*Baseline!BG180","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$104,0,$B174-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E182+E183+E184+E185","v":0},{"$f":"+F182+F183+F184+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B174-1)*OFFSET(INPUTS!$F$102,0,$B174-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D200","v":0},{"$f":"+E200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D202","v":0},{"$f":"+E202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D190+D191","v":0},{"$f":"+E190+E191","v":0},{"$f":"+F190+F191","v":0},{"$f":"+G190+G191","v":0},{"$f":"+H190+H191","v":0},{"$f":"+I190+I191","v":0},{"$f":"+J190+J191","v":0},{"$f":"+K190+K191","v":0},{"$f":"+L190+L191","v":0},{"$f":"+M190+M191","v":0},{"$f":"+N190+N191","v":0},{"$f":"+O190+O191","v":0},{"$f":"+P190+P191","v":0},{"$f":"+Q190+Q191","v":0},{"$f":"+R190+R191","v":0},{"$f":"+S190+S191","v":0},{"$f":"+T190+T191","v":0},{"$f":"+U190+U191","v":0},{"$f":"+V190+V191","v":0},{"$f":"+W190+W191","v":0},{"$f":"+X190+X191","v":0},{"$f":"+Y190+Y191","v":0},{"$f":"+Z190+Z191","v":0},{"$f":"+AA190+AA191","v":0},{"$f":"+AB190+AB191","v":0},{"$f":"+AC190+AC191","v":0},{"$f":"+AD190+AD191","v":0},{"$f":"+AE190+AE191","v":0},{"$f":"+AF190+AF191","v":0},{"$f":"+AG190+AG191","v":0},{"$f":"+AH190+AH191","v":0},{"$f":"+AI190+AI191","v":0},{"$f":"+AJ190+AJ191","v":0},{"$f":"+AK190+AK191","v":0},{"$f":"+AL190+AL191","v":0},{"$f":"+AM190+AM191","v":0},{"$f":"+AN190+AN191","v":0},{"$f":"+AO190+AO191","v":0},{"$f":"+AP190+AP191","v":0},{"$f":"+AQ190+AQ191","v":0},{"$f":"+AR190+AR191","v":0},{"$f":"+AS190+AS191","v":0},{"$f":"+AT190+AT191","v":0},{"$f":"+AU190+AU191","v":0},{"$f":"+AV190+AV191","v":0},{"$f":"+AW190+AW191","v":0},{"$f":"+AX190+AX191","v":0},{"$f":"+AY190+AY191","v":0},{"$f":"+AZ190+AZ191","v":0},{"$f":"+BA190+BA191","v":0},{"$f":"+BB190+BB191","v":0},{"$f":"+BC190+BC191","v":0},{"$f":"+BD190+BD191","v":0},{"$f":"+BE190+BE191","v":0},{"$f":"+BF190+BF191","v":0},{"$f":"+BG190+BG191","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D188","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D194*OFFSET(INPUTS!$F$112,0,$B174-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D194-D195","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D201","v":0},{"$f":"+E201","v":0},{"$f":"+F201","v":0},{"$f":"+G201","v":0},{"$f":"+H201","v":0},{"$f":"+I201","v":0},{"$f":"+J201","v":0},{"$f":"+K201","v":0},{"$f":"+L201","v":0},{"$f":"+M201","v":0},{"$f":"+N201","v":0},{"$f":"+O201","v":0},{"$f":"+P201","v":0},{"$f":"+Q201","v":0},{"$f":"+R201","v":0},{"$f":"+S201","v":0},{"$f":"+T201","v":0},{"$f":"+U201","v":0},{"$f":"+V201","v":0},{"$f":"+W201","v":0},{"$f":"+X201","v":0},{"$f":"+Y201","v":0},{"$f":"+Z201","v":0},{"$f":"+AA201","v":0},{"$f":"+AB201","v":0},{"$f":"+AC201","v":0},{"$f":"+AD201","v":0},{"$f":"+AE201","v":0},{"$f":"+AF201","v":0},{"$f":"+AG201","v":0},{"$f":"+AH201","v":0},{"$f":"+AI201","v":0},{"$f":"+AJ201","v":0},{"$f":"+AK201","v":0},{"$f":"+AL201","v":0},{"$f":"+AM201","v":0},{"$f":"+AN201","v":0},{"$f":"+AO201","v":0},{"$f":"+AP201","v":0},{"$f":"+AQ201","v":0},{"$f":"+AR201","v":0},{"$f":"+AS201","v":0},{"$f":"+AT201","v":0},{"$f":"+AU201","v":0},{"$f":"+AV201","v":0},{"$f":"+AW201","v":0},{"$f":"+AX201","v":0},{"$f":"+AY201","v":0},{"$f":"+AZ201","v":0},{"$f":"+BA201","v":0},{"$f":"+BB201","v":0},{"$f":"+BC201","v":0},{"$f":"+BD201","v":0},{"$f":"+BE201","v":0},{"$f":"+BF201","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D195","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(F198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(G198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(H198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(I198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(J198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(K198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(L198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(M198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(N198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(O198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(P198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(Q198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(R198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(S198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(T198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(U198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(V198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(W198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(X198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(Y198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(Z198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AA198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AB198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AC198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AD198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AE198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AF198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AG198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AH198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AI198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AJ198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AK198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AL198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AM198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AN198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AO198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AP198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AQ198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AR198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AS198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AT198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AU198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AV198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AW198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AX198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AY198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(AZ198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BA198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BB198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BC198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BD198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BE198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BF198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0},{"$f":"+IF(BG198>0,$D199/OFFSET(INPUTS!$F$117,0,$B174-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D198+D199-D200,0)=0,0,D198+D199-D200)","v":0},{"$f":"+IF(ROUND(E198+E199-E200,0)=0,0,E198+E199-E200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(E198,E201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(F198,F201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(G198,G201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(H198,H201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(I198,I201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(J198,J201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(K198,K201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(L198,L201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(M198,M201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(N198,N201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(O198,O201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(P198,P201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(Q198,Q201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(R198,R201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(S198,S201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(T198,T201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(U198,U201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(V198,V201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(W198,W201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(X198,X201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(Y198,Y201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(Z198,Z201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AA198,AA201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AB198,AB201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AC198,AC201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AD198,AD201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AE198,AE201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AF198,AF201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AG198,AG201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AH198,AH201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AI198,AI201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AJ198,AJ201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AK198,AK201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AL198,AL201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AM198,AM201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AN198,AN201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AO198,AO201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AP198,AP201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AQ198,AQ201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AR198,AR201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AS198,AS201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AT198,AT201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AU198,AU201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AV198,AV201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AW198,AW201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AX198,AX201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AY198,AY201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(AZ198,AZ201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BA198,BA201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BB198,BB201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BC198,BC201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BD198,BD201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BE198,BE201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BF198,BF201)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B174-1)*AVERAGE(BG198,BG201)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E186+E191)*INPUTS!$F$19","v":0},{"$f":"+(F186+F191)*INPUTS!$F$19","v":0},{"$f":"+(G186+G191)*INPUTS!$F$19","v":0},{"$f":"+(H186+H191)*INPUTS!$F$19","v":0},{"$f":"+(I186+I191)*INPUTS!$F$19","v":0},{"$f":"+(J186+J191)*INPUTS!$F$19","v":0},{"$f":"+(K186+K191)*INPUTS!$F$19","v":0},{"$f":"+(L186+L191)*INPUTS!$F$19","v":0},{"$f":"+(M186+M191)*INPUTS!$F$19","v":0},{"$f":"+(N186+N191)*INPUTS!$F$19","v":0},{"$f":"+(O186+O191)*INPUTS!$F$19","v":0},{"$f":"+(P186+P191)*INPUTS!$F$19","v":0},{"$f":"+(Q186+Q191)*INPUTS!$F$19","v":0},{"$f":"+(R186+R191)*INPUTS!$F$19","v":0},{"$f":"+(S186+S191)*INPUTS!$F$19","v":0},{"$f":"+(T186+T191)*INPUTS!$F$19","v":0},{"$f":"+(U186+U191)*INPUTS!$F$19","v":0},{"$f":"+(V186+V191)*INPUTS!$F$19","v":0},{"$f":"+(W186+W191)*INPUTS!$F$19","v":0},{"$f":"+(X186+X191)*INPUTS!$F$19","v":0},{"$f":"+(Y186+Y191)*INPUTS!$F$19","v":0},{"$f":"+(Z186+Z191)*INPUTS!$F$19","v":0},{"$f":"+(AA186+AA191)*INPUTS!$F$19","v":0},{"$f":"+(AB186+AB191)*INPUTS!$F$19","v":0},{"$f":"+(AC186+AC191)*INPUTS!$F$19","v":0},{"$f":"+(AD186+AD191)*INPUTS!$F$19","v":0},{"$f":"+(AE186+AE191)*INPUTS!$F$19","v":0},{"$f":"+(AF186+AF191)*INPUTS!$F$19","v":0},{"$f":"+(AG186+AG191)*INPUTS!$F$19","v":0},{"$f":"+(AH186+AH191)*INPUTS!$F$19","v":0},{"$f":"+(AI186+AI191)*INPUTS!$F$19","v":0},{"$f":"+(AJ186+AJ191)*INPUTS!$F$19","v":0},{"$f":"+(AK186+AK191)*INPUTS!$F$19","v":0},{"$f":"+(AL186+AL191)*INPUTS!$F$19","v":0},{"$f":"+(AM186+AM191)*INPUTS!$F$19","v":0},{"$f":"+(AN186+AN191)*INPUTS!$F$19","v":0},{"$f":"+(AO186+AO191)*INPUTS!$F$19","v":0},{"$f":"+(AP186+AP191)*INPUTS!$F$19","v":0},{"$f":"+(AQ186+AQ191)*INPUTS!$F$19","v":0},{"$f":"+(AR186+AR191)*INPUTS!$F$19","v":0},{"$f":"+(AS186+AS191)*INPUTS!$F$19","v":0},{"$f":"+(AT186+AT191)*INPUTS!$F$19","v":0},{"$f":"+(AU186+AU191)*INPUTS!$F$19","v":0},{"$f":"+(AV186+AV191)*INPUTS!$F$19","v":0},{"$f":"+(AW186+AW191)*INPUTS!$F$19","v":0},{"$f":"+(AX186+AX191)*INPUTS!$F$19","v":0},{"$f":"+(AY186+AY191)*INPUTS!$F$19","v":0},{"$f":"+(AZ186+AZ191)*INPUTS!$F$19","v":0},{"$f":"+(BA186+BA191)*INPUTS!$F$19","v":0},{"$f":"+(BB186+BB191)*INPUTS!$F$19","v":0},{"$f":"+(BC186+BC191)*INPUTS!$F$19","v":0},{"$f":"+(BD186+BD191)*INPUTS!$F$19","v":0},{"$f":"+(BE186+BE191)*INPUTS!$F$19","v":0},{"$f":"+(BF186+BF191)*INPUTS!$F$19","v":0},{"$f":"+(BG186+BG191)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D196","v":0},{"$f":"+E186+E192-E204","v":0},{"$f":"+F186+F192-F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D209,E207:BG207)+D207","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D209,E180:BG180)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D210/D211","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D212/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$K$100","v":"Nuclear"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B216-1),0,1)","v":0}]
["Plant Index",6]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*E$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*F$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*G$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*H$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*I$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*J$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*K$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*L$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*M$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*N$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*O$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*P$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*Q$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*R$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*S$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*T$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*U$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*V$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*W$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*X$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*Y$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*Z$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AA$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AB$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AC$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AD$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AE$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AF$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AG$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AH$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AI$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AJ$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AK$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AL$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AM$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AN$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AO$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AP$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AQ$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AR$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AS$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AT$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AU$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AV$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AW$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AX$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AY$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*AZ$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BA$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BB$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BC$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BD$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BE$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BF$215","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B216-1)*BG$215","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*F215","v":0},{"$f":"+F219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*G215","v":0},{"$f":"+G219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*H215","v":0},{"$f":"+H219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*I215","v":0},{"$f":"+I219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*J215","v":0},{"$f":"+J219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*K215","v":0},{"$f":"+K219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*L215","v":0},{"$f":"+L219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*M215","v":0},{"$f":"+M219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*N215","v":0},{"$f":"+N219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*O215","v":0},{"$f":"+O219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*P215","v":0},{"$f":"+P219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*Q215","v":0},{"$f":"+Q219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*R215","v":0},{"$f":"+R219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*S215","v":0},{"$f":"+S219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*T215","v":0},{"$f":"+T219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*U215","v":0},{"$f":"+U219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*V215","v":0},{"$f":"+V219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*W215","v":0},{"$f":"+W219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*X215","v":0},{"$f":"+X219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*Y215","v":0},{"$f":"+Y219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*Z215","v":0},{"$f":"+Z219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AA215","v":0},{"$f":"+AA219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AB215","v":0},{"$f":"+AB219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AC215","v":0},{"$f":"+AC219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AD215","v":0},{"$f":"+AD219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AE215","v":0},{"$f":"+AE219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AF215","v":0},{"$f":"+AF219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AG215","v":0},{"$f":"+AG219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AH215","v":0},{"$f":"+AH219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AI215","v":0},{"$f":"+AI219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AJ215","v":0},{"$f":"+AJ219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AK215","v":0},{"$f":"+AK219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AL215","v":0},{"$f":"+AL219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AM215","v":0},{"$f":"+AM219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AN215","v":0},{"$f":"+AN219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AO215","v":0},{"$f":"+AO219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AP215","v":0},{"$f":"+AP219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AQ215","v":0},{"$f":"+AQ219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AR215","v":0},{"$f":"+AR219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AS215","v":0},{"$f":"+AS219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AT215","v":0},{"$f":"+AT219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AU215","v":0},{"$f":"+AU219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AV215","v":0},{"$f":"+AV219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AW215","v":0},{"$f":"+AW219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AX215","v":0},{"$f":"+AX219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AY215","v":0},{"$f":"+AY219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*AZ215","v":0},{"$f":"+AZ219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BA215","v":0},{"$f":"+BA219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BB215","v":0},{"$f":"+BB219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BC215","v":0},{"$f":"+BC219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BD215","v":0},{"$f":"+BD219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BE215","v":0},{"$f":"+BE219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BF215","v":0},{"$f":"+BF219*(1-OFFSET(INPUTS!$F$120,0,$B216-1))*BG215","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E218*E219","v":0},{"$f":"+F218*F219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*E215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*F215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*G215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*H215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*I215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*J215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*K215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*L215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*M215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*N215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*O215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*P215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*Q215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*R215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*S215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*T215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*U215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*V215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*W215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*X215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*Y215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*Z215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AA215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AB215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AC215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AD215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AE215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AF215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AG215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AH215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AI215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AJ215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AK215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AL215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AM215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AN215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AO215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AP215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AQ215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AR215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AS215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AT215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AU215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AV215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AW215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AX215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AY215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*AZ215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BA215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BB215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BC215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BD215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BE215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BF215","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B216-1)*BG215","v":0}]
[null,"Production","MWh",null,{"$f":"+E220*E221","v":0},{"$f":"+F220*F221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,E222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*E222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,F222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*F222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,G222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*G222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,H222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*H222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,I222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*I222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,J222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*J222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,K222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*K222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,L222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*L222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,M222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*M222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,N222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*N222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,O222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*O222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,P222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*P222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,Q222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*Q222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,R222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*R222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,S222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*S222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,T222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*T222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,U222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*U222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,V222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*V222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,W222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*W222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,X222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*X222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,Y222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*Y222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,Z222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*Z222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AA222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AA222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AB222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AB222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AC222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AC222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AD222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AD222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AE222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AE222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AF222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AF222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AG222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AG222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AH222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AH222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AI222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AI222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AJ222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AJ222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AK222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AK222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AL222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AL222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AM222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AM222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AN222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AN222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AO222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AO222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AP222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AP222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AQ222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AQ222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AR222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AR222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AS222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AS222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AT222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AT222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AU222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AU222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AV222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AV222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AW222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AW222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AX222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AX222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AY222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AY222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,AZ222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*AZ222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BA222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BA222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BB222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BB222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BC222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BC222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BD222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BD222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BE222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BE222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BF222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BF222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B216-1)=Lists!$J$2,BG222*OFFSET(INPUTS!$F$127,0,$B216-1)*(1+OFFSET(INPUTS!$F$128,0,$B216-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B216-1)*BG222+OFFSET(INPUTS!$F$131,0,$B216-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(E$3-1)*E218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(F$3-1)*F218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(G$3-1)*G218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(H$3-1)*H218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(I$3-1)*I218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(J$3-1)*J218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(K$3-1)*K218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(L$3-1)*L218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(M$3-1)*M218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(N$3-1)*N218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(O$3-1)*O218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(P$3-1)*P218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(Q$3-1)*Q218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(R$3-1)*R218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(S$3-1)*S218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(T$3-1)*T218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(U$3-1)*U218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(V$3-1)*V218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(W$3-1)*W218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(X$3-1)*X218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(Y$3-1)*Y218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(Z$3-1)*Z218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AA$3-1)*AA218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AB$3-1)*AB218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AC$3-1)*AC218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AD$3-1)*AD218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AE$3-1)*AE218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AF$3-1)*AF218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AG$3-1)*AG218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AH$3-1)*AH218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AI$3-1)*AI218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AJ$3-1)*AJ218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AK$3-1)*AK218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AL$3-1)*AL218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AM$3-1)*AM218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AN$3-1)*AN218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AO$3-1)*AO218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AP$3-1)*AP218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AQ$3-1)*AQ218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AR$3-1)*AR218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AS$3-1)*AS218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AT$3-1)*AT218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AU$3-1)*AU218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AV$3-1)*AV218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AW$3-1)*AW218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AX$3-1)*AX218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AY$3-1)*AY218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(AZ$3-1)*AZ218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BA$3-1)*BA218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BB$3-1)*BB218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BC$3-1)*BC218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BD$3-1)*BD218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BE$3-1)*BE218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BF$3-1)*BF218","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B216-1)*(1+OFFSET(INPUTS!$F$135,0,$B216-1))^(BG$3-1)*BG218","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!E222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!F222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!G222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!H222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!I222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!J222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!K222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!L222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!M222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!N222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!O222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!P222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!Q222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!R222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!S222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!T222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!U222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!V222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!W222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!X222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!Y222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!Z222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AA222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AB222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AC222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AD222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AE222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AF222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AG222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AH222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AI222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AJ222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AK222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AL222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AM222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AN222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AO222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AP222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AQ222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AR222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AS222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AT222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AU222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AV222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AW222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AX222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AY222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!AZ222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BA222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BB222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BC222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BD222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BE222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BF222","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B216-1)*INPUTS!$F$108*Baseline!BG222","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$104,0,$B216-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E224+E225+E226+E227","v":0},{"$f":"+F224+F225+F226+F227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B216-1)*OFFSET(INPUTS!$F$102,0,$B216-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D242","v":0},{"$f":"+E242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D244","v":0},{"$f":"+E244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D232+D233","v":0},{"$f":"+E232+E233","v":0},{"$f":"+F232+F233","v":0},{"$f":"+G232+G233","v":0},{"$f":"+H232+H233","v":0},{"$f":"+I232+I233","v":0},{"$f":"+J232+J233","v":0},{"$f":"+K232+K233","v":0},{"$f":"+L232+L233","v":0},{"$f":"+M232+M233","v":0},{"$f":"+N232+N233","v":0},{"$f":"+O232+O233","v":0},{"$f":"+P232+P233","v":0},{"$f":"+Q232+Q233","v":0},{"$f":"+R232+R233","v":0},{"$f":"+S232+S233","v":0},{"$f":"+T232+T233","v":0},{"$f":"+U232+U233","v":0},{"$f":"+V232+V233","v":0},{"$f":"+W232+W233","v":0},{"$f":"+X232+X233","v":0},{"$f":"+Y232+Y233","v":0},{"$f":"+Z232+Z233","v":0},{"$f":"+AA232+AA233","v":0},{"$f":"+AB232+AB233","v":0},{"$f":"+AC232+AC233","v":0},{"$f":"+AD232+AD233","v":0},{"$f":"+AE232+AE233","v":0},{"$f":"+AF232+AF233","v":0},{"$f":"+AG232+AG233","v":0},{"$f":"+AH232+AH233","v":0},{"$f":"+AI232+AI233","v":0},{"$f":"+AJ232+AJ233","v":0},{"$f":"+AK232+AK233","v":0},{"$f":"+AL232+AL233","v":0},{"$f":"+AM232+AM233","v":0},{"$f":"+AN232+AN233","v":0},{"$f":"+AO232+AO233","v":0},{"$f":"+AP232+AP233","v":0},{"$f":"+AQ232+AQ233","v":0},{"$f":"+AR232+AR233","v":0},{"$f":"+AS232+AS233","v":0},{"$f":"+AT232+AT233","v":0},{"$f":"+AU232+AU233","v":0},{"$f":"+AV232+AV233","v":0},{"$f":"+AW232+AW233","v":0},{"$f":"+AX232+AX233","v":0},{"$f":"+AY232+AY233","v":0},{"$f":"+AZ232+AZ233","v":0},{"$f":"+BA232+BA233","v":0},{"$f":"+BB232+BB233","v":0},{"$f":"+BC232+BC233","v":0},{"$f":"+BD232+BD233","v":0},{"$f":"+BE232+BE233","v":0},{"$f":"+BF232+BF233","v":0},{"$f":"+BG232+BG233","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D230","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D236*OFFSET(INPUTS!$F$112,0,$B216-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D236-D237","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D243","v":0},{"$f":"+E243","v":0},{"$f":"+F243","v":0},{"$f":"+G243","v":0},{"$f":"+H243","v":0},{"$f":"+I243","v":0},{"$f":"+J243","v":0},{"$f":"+K243","v":0},{"$f":"+L243","v":0},{"$f":"+M243","v":0},{"$f":"+N243","v":0},{"$f":"+O243","v":0},{"$f":"+P243","v":0},{"$f":"+Q243","v":0},{"$f":"+R243","v":0},{"$f":"+S243","v":0},{"$f":"+T243","v":0},{"$f":"+U243","v":0},{"$f":"+V243","v":0},{"$f":"+W243","v":0},{"$f":"+X243","v":0},{"$f":"+Y243","v":0},{"$f":"+Z243","v":0},{"$f":"+AA243","v":0},{"$f":"+AB243","v":0},{"$f":"+AC243","v":0},{"$f":"+AD243","v":0},{"$f":"+AE243","v":0},{"$f":"+AF243","v":0},{"$f":"+AG243","v":0},{"$f":"+AH243","v":0},{"$f":"+AI243","v":0},{"$f":"+AJ243","v":0},{"$f":"+AK243","v":0},{"$f":"+AL243","v":0},{"$f":"+AM243","v":0},{"$f":"+AN243","v":0},{"$f":"+AO243","v":0},{"$f":"+AP243","v":0},{"$f":"+AQ243","v":0},{"$f":"+AR243","v":0},{"$f":"+AS243","v":0},{"$f":"+AT243","v":0},{"$f":"+AU243","v":0},{"$f":"+AV243","v":0},{"$f":"+AW243","v":0},{"$f":"+AX243","v":0},{"$f":"+AY243","v":0},{"$f":"+AZ243","v":0},{"$f":"+BA243","v":0},{"$f":"+BB243","v":0},{"$f":"+BC243","v":0},{"$f":"+BD243","v":0},{"$f":"+BE243","v":0},{"$f":"+BF243","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D237","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(F240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(G240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(H240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(I240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(J240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(K240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(L240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(M240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(N240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(O240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(P240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(Q240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(R240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(S240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(T240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(U240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(V240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(W240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(X240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(Y240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(Z240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AA240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AB240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AC240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AD240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AE240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AF240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AG240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AH240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AI240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AJ240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AK240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AL240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AM240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AN240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AO240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AP240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AQ240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AR240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AS240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AT240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AU240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AV240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AW240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AX240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AY240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(AZ240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BA240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BB240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BC240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BD240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BE240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BF240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0},{"$f":"+IF(BG240>0,$D241/OFFSET(INPUTS!$F$117,0,$B216-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D240+D241-D242,0)=0,0,D240+D241-D242)","v":0},{"$f":"+IF(ROUND(E240+E241-E242,0)=0,0,E240+E241-E242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(E240,E243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(F240,F243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(G240,G243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(H240,H243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(I240,I243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(J240,J243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(K240,K243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(L240,L243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(M240,M243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(N240,N243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(O240,O243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(P240,P243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(Q240,Q243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(R240,R243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(S240,S243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(T240,T243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(U240,U243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(V240,V243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(W240,W243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(X240,X243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(Y240,Y243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(Z240,Z243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AA240,AA243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AB240,AB243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AC240,AC243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AD240,AD243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AE240,AE243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AF240,AF243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AG240,AG243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AH240,AH243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AI240,AI243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AJ240,AJ243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AK240,AK243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AL240,AL243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AM240,AM243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AN240,AN243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AO240,AO243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AP240,AP243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AQ240,AQ243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AR240,AR243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AS240,AS243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AT240,AT243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AU240,AU243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AV240,AV243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AW240,AW243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AX240,AX243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AY240,AY243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(AZ240,AZ243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BA240,BA243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BB240,BB243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BC240,BC243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BD240,BD243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BE240,BE243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BF240,BF243)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B216-1)*AVERAGE(BG240,BG243)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E228+E233)*INPUTS!$F$19","v":0},{"$f":"+(F228+F233)*INPUTS!$F$19","v":0},{"$f":"+(G228+G233)*INPUTS!$F$19","v":0},{"$f":"+(H228+H233)*INPUTS!$F$19","v":0},{"$f":"+(I228+I233)*INPUTS!$F$19","v":0},{"$f":"+(J228+J233)*INPUTS!$F$19","v":0},{"$f":"+(K228+K233)*INPUTS!$F$19","v":0},{"$f":"+(L228+L233)*INPUTS!$F$19","v":0},{"$f":"+(M228+M233)*INPUTS!$F$19","v":0},{"$f":"+(N228+N233)*INPUTS!$F$19","v":0},{"$f":"+(O228+O233)*INPUTS!$F$19","v":0},{"$f":"+(P228+P233)*INPUTS!$F$19","v":0},{"$f":"+(Q228+Q233)*INPUTS!$F$19","v":0},{"$f":"+(R228+R233)*INPUTS!$F$19","v":0},{"$f":"+(S228+S233)*INPUTS!$F$19","v":0},{"$f":"+(T228+T233)*INPUTS!$F$19","v":0},{"$f":"+(U228+U233)*INPUTS!$F$19","v":0},{"$f":"+(V228+V233)*INPUTS!$F$19","v":0},{"$f":"+(W228+W233)*INPUTS!$F$19","v":0},{"$f":"+(X228+X233)*INPUTS!$F$19","v":0},{"$f":"+(Y228+Y233)*INPUTS!$F$19","v":0},{"$f":"+(Z228+Z233)*INPUTS!$F$19","v":0},{"$f":"+(AA228+AA233)*INPUTS!$F$19","v":0},{"$f":"+(AB228+AB233)*INPUTS!$F$19","v":0},{"$f":"+(AC228+AC233)*INPUTS!$F$19","v":0},{"$f":"+(AD228+AD233)*INPUTS!$F$19","v":0},{"$f":"+(AE228+AE233)*INPUTS!$F$19","v":0},{"$f":"+(AF228+AF233)*INPUTS!$F$19","v":0},{"$f":"+(AG228+AG233)*INPUTS!$F$19","v":0},{"$f":"+(AH228+AH233)*INPUTS!$F$19","v":0},{"$f":"+(AI228+AI233)*INPUTS!$F$19","v":0},{"$f":"+(AJ228+AJ233)*INPUTS!$F$19","v":0},{"$f":"+(AK228+AK233)*INPUTS!$F$19","v":0},{"$f":"+(AL228+AL233)*INPUTS!$F$19","v":0},{"$f":"+(AM228+AM233)*INPUTS!$F$19","v":0},{"$f":"+(AN228+AN233)*INPUTS!$F$19","v":0},{"$f":"+(AO228+AO233)*INPUTS!$F$19","v":0},{"$f":"+(AP228+AP233)*INPUTS!$F$19","v":0},{"$f":"+(AQ228+AQ233)*INPUTS!$F$19","v":0},{"$f":"+(AR228+AR233)*INPUTS!$F$19","v":0},{"$f":"+(AS228+AS233)*INPUTS!$F$19","v":0},{"$f":"+(AT228+AT233)*INPUTS!$F$19","v":0},{"$f":"+(AU228+AU233)*INPUTS!$F$19","v":0},{"$f":"+(AV228+AV233)*INPUTS!$F$19","v":0},{"$f":"+(AW228+AW233)*INPUTS!$F$19","v":0},{"$f":"+(AX228+AX233)*INPUTS!$F$19","v":0},{"$f":"+(AY228+AY233)*INPUTS!$F$19","v":0},{"$f":"+(AZ228+AZ233)*INPUTS!$F$19","v":0},{"$f":"+(BA228+BA233)*INPUTS!$F$19","v":0},{"$f":"+(BB228+BB233)*INPUTS!$F$19","v":0},{"$f":"+(BC228+BC233)*INPUTS!$F$19","v":0},{"$f":"+(BD228+BD233)*INPUTS!$F$19","v":0},{"$f":"+(BE228+BE233)*INPUTS!$F$19","v":0},{"$f":"+(BF228+BF233)*INPUTS!$F$19","v":0},{"$f":"+(BG228+BG233)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D238","v":0},{"$f":"+E228+E234-E246","v":0},{"$f":"+F228+F234-F246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D251,E249:BG249)+D249","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D251,E222:BG222)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D252/D253","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D254/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$L$100","v":"Solar PV"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B258-1),0,1)","v":0}]
["Plant Index",7]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*E$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*F$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*G$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*H$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*I$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*J$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*K$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*L$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*M$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*N$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*O$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*P$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*Q$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*R$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*S$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*T$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*U$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*V$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*W$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*X$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*Y$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*Z$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AA$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AB$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AC$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AD$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AE$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AF$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AG$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AH$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AI$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AJ$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AK$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AL$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AM$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AN$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AO$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AP$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AQ$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AR$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AS$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AT$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AU$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AV$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AW$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AX$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AY$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*AZ$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BA$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BB$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BC$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BD$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BE$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BF$257","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B258-1)*BG$257","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*F257","v":0},{"$f":"+F261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*G257","v":0},{"$f":"+G261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*H257","v":0},{"$f":"+H261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*I257","v":0},{"$f":"+I261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*J257","v":0},{"$f":"+J261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*K257","v":0},{"$f":"+K261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*L257","v":0},{"$f":"+L261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*M257","v":0},{"$f":"+M261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*N257","v":0},{"$f":"+N261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*O257","v":0},{"$f":"+O261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*P257","v":0},{"$f":"+P261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*Q257","v":0},{"$f":"+Q261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*R257","v":0},{"$f":"+R261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*S257","v":0},{"$f":"+S261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*T257","v":0},{"$f":"+T261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*U257","v":0},{"$f":"+U261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*V257","v":0},{"$f":"+V261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*W257","v":0},{"$f":"+W261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*X257","v":0},{"$f":"+X261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*Y257","v":0},{"$f":"+Y261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*Z257","v":0},{"$f":"+Z261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AA257","v":0},{"$f":"+AA261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AB257","v":0},{"$f":"+AB261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AC257","v":0},{"$f":"+AC261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AD257","v":0},{"$f":"+AD261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AE257","v":0},{"$f":"+AE261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AF257","v":0},{"$f":"+AF261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AG257","v":0},{"$f":"+AG261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AH257","v":0},{"$f":"+AH261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AI257","v":0},{"$f":"+AI261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AJ257","v":0},{"$f":"+AJ261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AK257","v":0},{"$f":"+AK261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AL257","v":0},{"$f":"+AL261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AM257","v":0},{"$f":"+AM261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AN257","v":0},{"$f":"+AN261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AO257","v":0},{"$f":"+AO261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AP257","v":0},{"$f":"+AP261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AQ257","v":0},{"$f":"+AQ261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AR257","v":0},{"$f":"+AR261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AS257","v":0},{"$f":"+AS261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AT257","v":0},{"$f":"+AT261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AU257","v":0},{"$f":"+AU261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AV257","v":0},{"$f":"+AV261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AW257","v":0},{"$f":"+AW261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AX257","v":0},{"$f":"+AX261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AY257","v":0},{"$f":"+AY261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*AZ257","v":0},{"$f":"+AZ261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BA257","v":0},{"$f":"+BA261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BB257","v":0},{"$f":"+BB261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BC257","v":0},{"$f":"+BC261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BD257","v":0},{"$f":"+BD261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BE257","v":0},{"$f":"+BE261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BF257","v":0},{"$f":"+BF261*(1-OFFSET(INPUTS!$F$120,0,$B258-1))*BG257","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E260*E261","v":0},{"$f":"+F260*F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*E257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*F257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*G257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*H257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*I257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*J257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*K257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*L257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*M257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*N257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*O257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*P257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*Q257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*R257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*S257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*T257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*U257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*V257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*W257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*X257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*Y257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*Z257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AA257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AB257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AC257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AD257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AE257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AF257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AG257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AH257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AI257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AJ257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AK257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AL257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AM257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AN257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AO257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AP257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AQ257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AR257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AS257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AT257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AU257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AV257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AW257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AX257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AY257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*AZ257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BA257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BB257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BC257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BD257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BE257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BF257","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B258-1)*BG257","v":0}]
[null,"Production","MWh",null,{"$f":"+E262*E263","v":0},{"$f":"+F262*F263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,E264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*E264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,F264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*F264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,G264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*G264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,H264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*H264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,I264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*I264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,J264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*J264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,K264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*K264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,L264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*L264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,M264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*M264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,N264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*N264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,O264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*O264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,P264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*P264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,Q264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*Q264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,R264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*R264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,S264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*S264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,T264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*T264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,U264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*U264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,V264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*V264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,W264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*W264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,X264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*X264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,Y264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*Y264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,Z264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*Z264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AA264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AA264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AB264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AB264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AC264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AC264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AD264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AD264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AE264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AE264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AF264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AF264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AG264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AG264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AH264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AH264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AI264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AI264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AJ264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AJ264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AK264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AK264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AL264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AL264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AM264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AM264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AN264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AN264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AO264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AO264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AP264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AP264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AQ264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AQ264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AR264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AR264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AS264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AS264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AT264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AT264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AU264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AU264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AV264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AV264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AW264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AW264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AX264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AX264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AY264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AY264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,AZ264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*AZ264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BA264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BA264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BB264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BB264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BC264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BC264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BD264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BD264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BE264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BE264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BF264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BF264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B258-1)=Lists!$J$2,BG264*OFFSET(INPUTS!$F$127,0,$B258-1)*(1+OFFSET(INPUTS!$F$128,0,$B258-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B258-1)*BG264+OFFSET(INPUTS!$F$131,0,$B258-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(E$3-1)*E260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(F$3-1)*F260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(G$3-1)*G260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(H$3-1)*H260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(I$3-1)*I260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(J$3-1)*J260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(K$3-1)*K260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(L$3-1)*L260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(M$3-1)*M260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(N$3-1)*N260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(O$3-1)*O260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(P$3-1)*P260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(Q$3-1)*Q260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(R$3-1)*R260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(S$3-1)*S260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(T$3-1)*T260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(U$3-1)*U260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(V$3-1)*V260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(W$3-1)*W260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(X$3-1)*X260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(Y$3-1)*Y260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(Z$3-1)*Z260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AA$3-1)*AA260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AB$3-1)*AB260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AC$3-1)*AC260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AD$3-1)*AD260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AE$3-1)*AE260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AF$3-1)*AF260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AG$3-1)*AG260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AH$3-1)*AH260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AI$3-1)*AI260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AJ$3-1)*AJ260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AK$3-1)*AK260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AL$3-1)*AL260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AM$3-1)*AM260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AN$3-1)*AN260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AO$3-1)*AO260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AP$3-1)*AP260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AQ$3-1)*AQ260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AR$3-1)*AR260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AS$3-1)*AS260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AT$3-1)*AT260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AU$3-1)*AU260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AV$3-1)*AV260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AW$3-1)*AW260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AX$3-1)*AX260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AY$3-1)*AY260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(AZ$3-1)*AZ260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BA$3-1)*BA260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BB$3-1)*BB260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BC$3-1)*BC260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BD$3-1)*BD260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BE$3-1)*BE260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BF$3-1)*BF260","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B258-1)*(1+OFFSET(INPUTS!$F$135,0,$B258-1))^(BG$3-1)*BG260","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!E264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!F264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!G264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!H264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!I264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!J264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!K264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!L264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!M264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!N264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!O264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!P264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!Q264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!R264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!S264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!T264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!U264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!V264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!W264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!X264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!Y264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!Z264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AA264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AB264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AC264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AD264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AE264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AF264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AG264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AH264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AI264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AJ264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AK264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AL264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AM264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AN264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AO264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AP264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AQ264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AR264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AS264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AT264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AU264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AV264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AW264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AX264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AY264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!AZ264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BA264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BB264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BC264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BD264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BE264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BF264","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B258-1)*INPUTS!$F$108*Baseline!BG264","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$104,0,$B258-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E266+E267+E268+E269","v":0},{"$f":"+F266+F267+F268+F269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B258-1)*OFFSET(INPUTS!$F$102,0,$B258-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D284","v":0},{"$f":"+E284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D286","v":0},{"$f":"+E286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D274+D275","v":0},{"$f":"+E274+E275","v":0},{"$f":"+F274+F275","v":0},{"$f":"+G274+G275","v":0},{"$f":"+H274+H275","v":0},{"$f":"+I274+I275","v":0},{"$f":"+J274+J275","v":0},{"$f":"+K274+K275","v":0},{"$f":"+L274+L275","v":0},{"$f":"+M274+M275","v":0},{"$f":"+N274+N275","v":0},{"$f":"+O274+O275","v":0},{"$f":"+P274+P275","v":0},{"$f":"+Q274+Q275","v":0},{"$f":"+R274+R275","v":0},{"$f":"+S274+S275","v":0},{"$f":"+T274+T275","v":0},{"$f":"+U274+U275","v":0},{"$f":"+V274+V275","v":0},{"$f":"+W274+W275","v":0},{"$f":"+X274+X275","v":0},{"$f":"+Y274+Y275","v":0},{"$f":"+Z274+Z275","v":0},{"$f":"+AA274+AA275","v":0},{"$f":"+AB274+AB275","v":0},{"$f":"+AC274+AC275","v":0},{"$f":"+AD274+AD275","v":0},{"$f":"+AE274+AE275","v":0},{"$f":"+AF274+AF275","v":0},{"$f":"+AG274+AG275","v":0},{"$f":"+AH274+AH275","v":0},{"$f":"+AI274+AI275","v":0},{"$f":"+AJ274+AJ275","v":0},{"$f":"+AK274+AK275","v":0},{"$f":"+AL274+AL275","v":0},{"$f":"+AM274+AM275","v":0},{"$f":"+AN274+AN275","v":0},{"$f":"+AO274+AO275","v":0},{"$f":"+AP274+AP275","v":0},{"$f":"+AQ274+AQ275","v":0},{"$f":"+AR274+AR275","v":0},{"$f":"+AS274+AS275","v":0},{"$f":"+AT274+AT275","v":0},{"$f":"+AU274+AU275","v":0},{"$f":"+AV274+AV275","v":0},{"$f":"+AW274+AW275","v":0},{"$f":"+AX274+AX275","v":0},{"$f":"+AY274+AY275","v":0},{"$f":"+AZ274+AZ275","v":0},{"$f":"+BA274+BA275","v":0},{"$f":"+BB274+BB275","v":0},{"$f":"+BC274+BC275","v":0},{"$f":"+BD274+BD275","v":0},{"$f":"+BE274+BE275","v":0},{"$f":"+BF274+BF275","v":0},{"$f":"+BG274+BG275","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D272","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D278*OFFSET(INPUTS!$F$112,0,$B258-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D278-D279","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D285","v":0},{"$f":"+E285","v":0},{"$f":"+F285","v":0},{"$f":"+G285","v":0},{"$f":"+H285","v":0},{"$f":"+I285","v":0},{"$f":"+J285","v":0},{"$f":"+K285","v":0},{"$f":"+L285","v":0},{"$f":"+M285","v":0},{"$f":"+N285","v":0},{"$f":"+O285","v":0},{"$f":"+P285","v":0},{"$f":"+Q285","v":0},{"$f":"+R285","v":0},{"$f":"+S285","v":0},{"$f":"+T285","v":0},{"$f":"+U285","v":0},{"$f":"+V285","v":0},{"$f":"+W285","v":0},{"$f":"+X285","v":0},{"$f":"+Y285","v":0},{"$f":"+Z285","v":0},{"$f":"+AA285","v":0},{"$f":"+AB285","v":0},{"$f":"+AC285","v":0},{"$f":"+AD285","v":0},{"$f":"+AE285","v":0},{"$f":"+AF285","v":0},{"$f":"+AG285","v":0},{"$f":"+AH285","v":0},{"$f":"+AI285","v":0},{"$f":"+AJ285","v":0},{"$f":"+AK285","v":0},{"$f":"+AL285","v":0},{"$f":"+AM285","v":0},{"$f":"+AN285","v":0},{"$f":"+AO285","v":0},{"$f":"+AP285","v":0},{"$f":"+AQ285","v":0},{"$f":"+AR285","v":0},{"$f":"+AS285","v":0},{"$f":"+AT285","v":0},{"$f":"+AU285","v":0},{"$f":"+AV285","v":0},{"$f":"+AW285","v":0},{"$f":"+AX285","v":0},{"$f":"+AY285","v":0},{"$f":"+AZ285","v":0},{"$f":"+BA285","v":0},{"$f":"+BB285","v":0},{"$f":"+BC285","v":0},{"$f":"+BD285","v":0},{"$f":"+BE285","v":0},{"$f":"+BF285","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D279","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(F282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(G282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(H282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(I282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(J282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(K282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(L282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(M282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(N282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(O282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(P282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(Q282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(R282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(S282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(T282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(U282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(V282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(W282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(X282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(Y282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(Z282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AA282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AB282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AC282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AD282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AE282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AF282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AG282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AH282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AI282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AJ282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AK282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AL282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AM282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AN282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AO282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AP282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AQ282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AR282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AS282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AT282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AU282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AV282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AW282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AX282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AY282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(AZ282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BA282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BB282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BC282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BD282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BE282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BF282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0},{"$f":"+IF(BG282>0,$D283/OFFSET(INPUTS!$F$117,0,$B258-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D282+D283-D284,0)=0,0,D282+D283-D284)","v":0},{"$f":"+IF(ROUND(E282+E283-E284,0)=0,0,E282+E283-E284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(E282,E285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(F282,F285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(G282,G285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(H282,H285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(I282,I285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(J282,J285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(K282,K285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(L282,L285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(M282,M285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(N282,N285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(O282,O285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(P282,P285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(Q282,Q285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(R282,R285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(S282,S285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(T282,T285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(U282,U285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(V282,V285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(W282,W285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(X282,X285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(Y282,Y285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(Z282,Z285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AA282,AA285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AB282,AB285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AC282,AC285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AD282,AD285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AE282,AE285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AF282,AF285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AG282,AG285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AH282,AH285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AI282,AI285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AJ282,AJ285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AK282,AK285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AL282,AL285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AM282,AM285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AN282,AN285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AO282,AO285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AP282,AP285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AQ282,AQ285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AR282,AR285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AS282,AS285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AT282,AT285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AU282,AU285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AV282,AV285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AW282,AW285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AX282,AX285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AY282,AY285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(AZ282,AZ285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BA282,BA285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BB282,BB285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BC282,BC285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BD282,BD285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BE282,BE285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BF282,BF285)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B258-1)*AVERAGE(BG282,BG285)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E270+E275)*INPUTS!$F$19","v":0},{"$f":"+(F270+F275)*INPUTS!$F$19","v":0},{"$f":"+(G270+G275)*INPUTS!$F$19","v":0},{"$f":"+(H270+H275)*INPUTS!$F$19","v":0},{"$f":"+(I270+I275)*INPUTS!$F$19","v":0},{"$f":"+(J270+J275)*INPUTS!$F$19","v":0},{"$f":"+(K270+K275)*INPUTS!$F$19","v":0},{"$f":"+(L270+L275)*INPUTS!$F$19","v":0},{"$f":"+(M270+M275)*INPUTS!$F$19","v":0},{"$f":"+(N270+N275)*INPUTS!$F$19","v":0},{"$f":"+(O270+O275)*INPUTS!$F$19","v":0},{"$f":"+(P270+P275)*INPUTS!$F$19","v":0},{"$f":"+(Q270+Q275)*INPUTS!$F$19","v":0},{"$f":"+(R270+R275)*INPUTS!$F$19","v":0},{"$f":"+(S270+S275)*INPUTS!$F$19","v":0},{"$f":"+(T270+T275)*INPUTS!$F$19","v":0},{"$f":"+(U270+U275)*INPUTS!$F$19","v":0},{"$f":"+(V270+V275)*INPUTS!$F$19","v":0},{"$f":"+(W270+W275)*INPUTS!$F$19","v":0},{"$f":"+(X270+X275)*INPUTS!$F$19","v":0},{"$f":"+(Y270+Y275)*INPUTS!$F$19","v":0},{"$f":"+(Z270+Z275)*INPUTS!$F$19","v":0},{"$f":"+(AA270+AA275)*INPUTS!$F$19","v":0},{"$f":"+(AB270+AB275)*INPUTS!$F$19","v":0},{"$f":"+(AC270+AC275)*INPUTS!$F$19","v":0},{"$f":"+(AD270+AD275)*INPUTS!$F$19","v":0},{"$f":"+(AE270+AE275)*INPUTS!$F$19","v":0},{"$f":"+(AF270+AF275)*INPUTS!$F$19","v":0},{"$f":"+(AG270+AG275)*INPUTS!$F$19","v":0},{"$f":"+(AH270+AH275)*INPUTS!$F$19","v":0},{"$f":"+(AI270+AI275)*INPUTS!$F$19","v":0},{"$f":"+(AJ270+AJ275)*INPUTS!$F$19","v":0},{"$f":"+(AK270+AK275)*INPUTS!$F$19","v":0},{"$f":"+(AL270+AL275)*INPUTS!$F$19","v":0},{"$f":"+(AM270+AM275)*INPUTS!$F$19","v":0},{"$f":"+(AN270+AN275)*INPUTS!$F$19","v":0},{"$f":"+(AO270+AO275)*INPUTS!$F$19","v":0},{"$f":"+(AP270+AP275)*INPUTS!$F$19","v":0},{"$f":"+(AQ270+AQ275)*INPUTS!$F$19","v":0},{"$f":"+(AR270+AR275)*INPUTS!$F$19","v":0},{"$f":"+(AS270+AS275)*INPUTS!$F$19","v":0},{"$f":"+(AT270+AT275)*INPUTS!$F$19","v":0},{"$f":"+(AU270+AU275)*INPUTS!$F$19","v":0},{"$f":"+(AV270+AV275)*INPUTS!$F$19","v":0},{"$f":"+(AW270+AW275)*INPUTS!$F$19","v":0},{"$f":"+(AX270+AX275)*INPUTS!$F$19","v":0},{"$f":"+(AY270+AY275)*INPUTS!$F$19","v":0},{"$f":"+(AZ270+AZ275)*INPUTS!$F$19","v":0},{"$f":"+(BA270+BA275)*INPUTS!$F$19","v":0},{"$f":"+(BB270+BB275)*INPUTS!$F$19","v":0},{"$f":"+(BC270+BC275)*INPUTS!$F$19","v":0},{"$f":"+(BD270+BD275)*INPUTS!$F$19","v":0},{"$f":"+(BE270+BE275)*INPUTS!$F$19","v":0},{"$f":"+(BF270+BF275)*INPUTS!$F$19","v":0},{"$f":"+(BG270+BG275)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D280","v":0},{"$f":"+E270+E276-E288","v":0},{"$f":"+F270+F276-F288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D293,E291:BG291)+D291","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D293,E264:BG264)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D294/D295","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D296/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"+INPUTS!$M$100","v":"Wind"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$104,0,$B300-1),0,1)","v":0}]
["Plant Index",8]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*E$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*F$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*G$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*H$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*I$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*J$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*K$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*L$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*M$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*N$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*O$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*P$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*Q$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*R$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*S$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*T$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*U$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*V$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*W$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*X$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*Y$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*Z$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AA$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AB$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AC$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AD$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AE$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AF$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AG$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AH$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AI$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AJ$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AK$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AL$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AM$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AN$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AO$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AP$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AQ$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AR$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AS$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AT$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AU$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AV$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AW$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AX$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AY$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*AZ$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BA$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BB$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BC$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BD$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BE$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BF$299","v":0},{"$f":"+OFFSET(INPUTS!$F$102,0,$B300-1)*BG$299","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*F299","v":0},{"$f":"+F303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*G299","v":0},{"$f":"+G303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*H299","v":0},{"$f":"+H303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*I299","v":0},{"$f":"+I303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*J299","v":0},{"$f":"+J303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*K299","v":0},{"$f":"+K303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*L299","v":0},{"$f":"+L303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*M299","v":0},{"$f":"+M303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*N299","v":0},{"$f":"+N303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*O299","v":0},{"$f":"+O303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*P299","v":0},{"$f":"+P303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*Q299","v":0},{"$f":"+Q303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*R299","v":0},{"$f":"+R303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*S299","v":0},{"$f":"+S303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*T299","v":0},{"$f":"+T303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*U299","v":0},{"$f":"+U303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*V299","v":0},{"$f":"+V303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*W299","v":0},{"$f":"+W303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*X299","v":0},{"$f":"+X303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*Y299","v":0},{"$f":"+Y303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*Z299","v":0},{"$f":"+Z303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AA299","v":0},{"$f":"+AA303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AB299","v":0},{"$f":"+AB303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AC299","v":0},{"$f":"+AC303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AD299","v":0},{"$f":"+AD303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AE299","v":0},{"$f":"+AE303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AF299","v":0},{"$f":"+AF303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AG299","v":0},{"$f":"+AG303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AH299","v":0},{"$f":"+AH303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AI299","v":0},{"$f":"+AI303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AJ299","v":0},{"$f":"+AJ303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AK299","v":0},{"$f":"+AK303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AL299","v":0},{"$f":"+AL303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AM299","v":0},{"$f":"+AM303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AN299","v":0},{"$f":"+AN303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AO299","v":0},{"$f":"+AO303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AP299","v":0},{"$f":"+AP303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AQ299","v":0},{"$f":"+AQ303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AR299","v":0},{"$f":"+AR303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AS299","v":0},{"$f":"+AS303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AT299","v":0},{"$f":"+AT303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AU299","v":0},{"$f":"+AU303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AV299","v":0},{"$f":"+AV303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AW299","v":0},{"$f":"+AW303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AX299","v":0},{"$f":"+AX303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AY299","v":0},{"$f":"+AY303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*AZ299","v":0},{"$f":"+AZ303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BA299","v":0},{"$f":"+BA303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BB299","v":0},{"$f":"+BB303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BC299","v":0},{"$f":"+BC303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BD299","v":0},{"$f":"+BD303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BE299","v":0},{"$f":"+BE303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BF299","v":0},{"$f":"+BF303*(1-OFFSET(INPUTS!$F$120,0,$B300-1))*BG299","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E302*E303","v":0},{"$f":"+F302*F303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*E299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*F299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*G299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*H299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*I299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*J299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*K299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*L299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*M299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*N299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*O299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*P299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*Q299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*R299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*S299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*T299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*U299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*V299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*W299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*X299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*Y299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*Z299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AA299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AB299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AC299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AD299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AE299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AF299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AG299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AH299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AI299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AJ299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AK299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AL299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AM299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AN299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AO299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AP299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AQ299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AR299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AS299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AT299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AU299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AV299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AW299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AX299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AY299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*AZ299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BA299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BB299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BC299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BD299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BE299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BF299","v":0},{"$f":"+OFFSET(INPUTS!$F$122,0,$B300-1)*BG299","v":0}]
[null,"Production","MWh",null,{"$f":"+E304*E305","v":0},{"$f":"+F304*F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenditures"]
[null,"Fuel Cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,E306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(E$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*E306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,F306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(F$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*F306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,G306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(G$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*G306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,H306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(H$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*H306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,I306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(I$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*I306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,J306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(J$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*J306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,K306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(K$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*K306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,L306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(L$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*L306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,M306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(M$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*M306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,N306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(N$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*N306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,O306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(O$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*O306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,P306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(P$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*P306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,Q306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(Q$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*Q306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,R306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(R$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*R306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,S306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(S$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*S306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,T306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(T$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*T306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,U306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(U$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*U306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,V306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(V$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*V306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,W306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(W$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*W306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,X306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(X$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*X306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,Y306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(Y$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*Y306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,Z306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(Z$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*Z306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AA306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AA$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AA306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AB306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AB$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AB306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AC306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AC$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AC306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AD306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AD$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AD306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AE306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AE$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AE306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AF306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AF$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AF306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AG306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AG$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AG306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AH306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AH$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AH306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AI306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AI$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AI306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AJ306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AJ$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AJ306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AK306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AK$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AK306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AL306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AL$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AL306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AM306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AM$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AM306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AN306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AN$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AN306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AO306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AO$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AO306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AP306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AP$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AP306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AQ306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AQ$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AQ306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AR306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AR$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AR306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AS306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AS$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AS306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AT306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AT$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AT306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AU306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AU$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AU306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AV306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AV$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AV306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AW306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AW$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AW306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AX306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AX$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AX306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AY306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AY$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AY306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,AZ306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(AZ$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*AZ306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BA306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BA$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BA306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BB306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BB$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BB306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BC306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BC$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BC306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BD306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BD$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BD306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BE306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BE$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BE306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BF306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BF$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BF306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0},{"$f":"+IF(OFFSET(INPUTS!$F$125,0,$B300-1)=Lists!$J$2,BG306*OFFSET(INPUTS!$F$127,0,$B300-1)*(1+OFFSET(INPUTS!$F$128,0,$B300-1))^(BG$3-1),OFFSET(INPUTS!$F$130,0,$B300-1)*BG306+OFFSET(INPUTS!$F$131,0,$B300-1))","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(E$3-1)*E302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(F$3-1)*F302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(G$3-1)*G302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(H$3-1)*H302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(I$3-1)*I302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(J$3-1)*J302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(K$3-1)*K302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(L$3-1)*L302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(M$3-1)*M302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(N$3-1)*N302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(O$3-1)*O302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(P$3-1)*P302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(Q$3-1)*Q302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(R$3-1)*R302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(S$3-1)*S302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(T$3-1)*T302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(U$3-1)*U302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(V$3-1)*V302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(W$3-1)*W302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(X$3-1)*X302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(Y$3-1)*Y302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(Z$3-1)*Z302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AA$3-1)*AA302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AB$3-1)*AB302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AC$3-1)*AC302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AD$3-1)*AD302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AE$3-1)*AE302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AF$3-1)*AF302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AG$3-1)*AG302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AH$3-1)*AH302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AI$3-1)*AI302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AJ$3-1)*AJ302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AK$3-1)*AK302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AL$3-1)*AL302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AM$3-1)*AM302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AN$3-1)*AN302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AO$3-1)*AO302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AP$3-1)*AP302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AQ$3-1)*AQ302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AR$3-1)*AR302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AS$3-1)*AS302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AT$3-1)*AT302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AU$3-1)*AU302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AV$3-1)*AV302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AW$3-1)*AW302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AX$3-1)*AX302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AY$3-1)*AY302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(AZ$3-1)*AZ302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BA$3-1)*BA302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BB$3-1)*BB302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BC$3-1)*BC302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BD$3-1)*BD302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BE$3-1)*BE302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BF$3-1)*BF302","v":0},{"$f":"+OFFSET(INPUTS!$F$134,0,$B300-1)*(1+OFFSET(INPUTS!$F$135,0,$B300-1))^(BG$3-1)*BG302","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!E306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!F306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!G306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!H306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!I306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!J306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!K306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!L306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!M306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!N306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!O306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!P306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!Q306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!R306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!S306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!T306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!U306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!V306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!W306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!X306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!Y306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!Z306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AA306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AB306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AC306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AD306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AE306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AF306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AG306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AH306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AI306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AJ306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AK306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AL306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AM306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AN306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AO306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AP306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AQ306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AR306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AS306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AT306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AU306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AV306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AW306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AX306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AY306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!AZ306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BA306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BB306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BC306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BD306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BE306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BF306","v":0},{"$f":"+OFFSET(INPUTS!$F$105,0,$B300-1)*INPUTS!$F$108*Baseline!BG306","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$104,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$104,0,$B300-1),0)","v":0}]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E308+E309+E310+E311","v":0},{"$f":"+F308+F309+F310+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital Expenditures"]
[null,"Total CAPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+OFFSET(INPUTS!$F$103,0,$B300-1)*OFFSET(INPUTS!$F$102,0,$B300-1)","v":0}]
["Debt Service"]
[null,"Principal Repayment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D326","v":0},{"$f":"+E326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interests",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D328","v":0},{"$f":"+E328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Debt Service",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D316+D317","v":0},{"$f":"+E316+E317","v":0},{"$f":"+F316+F317","v":0},{"$f":"+G316+G317","v":0},{"$f":"+H316+H317","v":0},{"$f":"+I316+I317","v":0},{"$f":"+J316+J317","v":0},{"$f":"+K316+K317","v":0},{"$f":"+L316+L317","v":0},{"$f":"+M316+M317","v":0},{"$f":"+N316+N317","v":0},{"$f":"+O316+O317","v":0},{"$f":"+P316+P317","v":0},{"$f":"+Q316+Q317","v":0},{"$f":"+R316+R317","v":0},{"$f":"+S316+S317","v":0},{"$f":"+T316+T317","v":0},{"$f":"+U316+U317","v":0},{"$f":"+V316+V317","v":0},{"$f":"+W316+W317","v":0},{"$f":"+X316+X317","v":0},{"$f":"+Y316+Y317","v":0},{"$f":"+Z316+Z317","v":0},{"$f":"+AA316+AA317","v":0},{"$f":"+AB316+AB317","v":0},{"$f":"+AC316+AC317","v":0},{"$f":"+AD316+AD317","v":0},{"$f":"+AE316+AE317","v":0},{"$f":"+AF316+AF317","v":0},{"$f":"+AG316+AG317","v":0},{"$f":"+AH316+AH317","v":0},{"$f":"+AI316+AI317","v":0},{"$f":"+AJ316+AJ317","v":0},{"$f":"+AK316+AK317","v":0},{"$f":"+AL316+AL317","v":0},{"$f":"+AM316+AM317","v":0},{"$f":"+AN316+AN317","v":0},{"$f":"+AO316+AO317","v":0},{"$f":"+AP316+AP317","v":0},{"$f":"+AQ316+AQ317","v":0},{"$f":"+AR316+AR317","v":0},{"$f":"+AS316+AS317","v":0},{"$f":"+AT316+AT317","v":0},{"$f":"+AU316+AU317","v":0},{"$f":"+AV316+AV317","v":0},{"$f":"+AW316+AW317","v":0},{"$f":"+AX316+AX317","v":0},{"$f":"+AY316+AY317","v":0},{"$f":"+AZ316+AZ317","v":0},{"$f":"+BA316+BA317","v":0},{"$f":"+BB316+BB317","v":0},{"$f":"+BC316+BC317","v":0},{"$f":"+BD316+BD317","v":0},{"$f":"+BE316+BE317","v":0},{"$f":"+BF316+BF317","v":0},{"$f":"+BG316+BG317","v":0}]
[]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D314","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D320*OFFSET(INPUTS!$F$112,0,$B300-1)","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D320-D321","v":0}]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D327","v":0},{"$f":"+E327","v":0},{"$f":"+F327","v":0},{"$f":"+G327","v":0},{"$f":"+H327","v":0},{"$f":"+I327","v":0},{"$f":"+J327","v":0},{"$f":"+K327","v":0},{"$f":"+L327","v":0},{"$f":"+M327","v":0},{"$f":"+N327","v":0},{"$f":"+O327","v":0},{"$f":"+P327","v":0},{"$f":"+Q327","v":0},{"$f":"+R327","v":0},{"$f":"+S327","v":0},{"$f":"+T327","v":0},{"$f":"+U327","v":0},{"$f":"+V327","v":0},{"$f":"+W327","v":0},{"$f":"+X327","v":0},{"$f":"+Y327","v":0},{"$f":"+Z327","v":0},{"$f":"+AA327","v":0},{"$f":"+AB327","v":0},{"$f":"+AC327","v":0},{"$f":"+AD327","v":0},{"$f":"+AE327","v":0},{"$f":"+AF327","v":0},{"$f":"+AG327","v":0},{"$f":"+AH327","v":0},{"$f":"+AI327","v":0},{"$f":"+AJ327","v":0},{"$f":"+AK327","v":0},{"$f":"+AL327","v":0},{"$f":"+AM327","v":0},{"$f":"+AN327","v":0},{"$f":"+AO327","v":0},{"$f":"+AP327","v":0},{"$f":"+AQ327","v":0},{"$f":"+AR327","v":0},{"$f":"+AS327","v":0},{"$f":"+AT327","v":0},{"$f":"+AU327","v":0},{"$f":"+AV327","v":0},{"$f":"+AW327","v":0},{"$f":"+AX327","v":0},{"$f":"+AY327","v":0},{"$f":"+AZ327","v":0},{"$f":"+BA327","v":0},{"$f":"+BB327","v":0},{"$f":"+BC327","v":0},{"$f":"+BD327","v":0},{"$f":"+BE327","v":0},{"$f":"+BF327","v":0}]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D321","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(F324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(G324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(H324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(I324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(J324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(K324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(L324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(M324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(N324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(O324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(P324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(Q324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(R324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(S324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(T324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(U324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(V324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(W324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(X324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(Y324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(Z324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AA324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AB324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AC324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AD324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AE324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AF324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AG324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AH324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AI324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AJ324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AK324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AL324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AM324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AN324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AO324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AP324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AQ324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AR324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AS324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AT324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AU324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AV324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AW324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AX324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AY324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(AZ324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BA324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BB324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BC324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BD324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BE324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BF324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0},{"$f":"+IF(BG324>0,$D325/OFFSET(INPUTS!$F$117,0,$B300-1),0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D324+D325-D326,0)=0,0,D324+D325-D326)","v":0},{"$f":"+IF(ROUND(E324+E325-E326,0)=0,0,E324+E325-E326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(E324,E327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(F324,F327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(G324,G327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(H324,H327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(I324,I327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(J324,J327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(K324,K327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(L324,L327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(M324,M327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(N324,N327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(O324,O327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(P324,P327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(Q324,Q327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(R324,R327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(S324,S327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(T324,T327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(U324,U327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(V324,V327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(W324,W327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(X324,X327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(Y324,Y327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(Z324,Z327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AA324,AA327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AB324,AB327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AC324,AC327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AD324,AD327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AE324,AE327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AF324,AF327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AG324,AG327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AH324,AH327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AI324,AI327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AJ324,AJ327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AK324,AK327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AL324,AL327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AM324,AM327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AN324,AN327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AO324,AO327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AP324,AP327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AQ324,AQ327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AR324,AR327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AS324,AS327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AT324,AT327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AU324,AU327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AV324,AV327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AW324,AW327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AX324,AX327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AY324,AY327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(AZ324,AZ327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BA324,BA327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BB324,BB327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BC324,BC327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BD324,BD327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BE324,BE327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BF324,BF327)","v":0},{"$f":"OFFSET(INPUTS!$F$115,0,$B300-1)*AVERAGE(BG324,BG327)","v":0}]
["Tax Shield"]
[null,"Tax Shield benefit",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E312+E317)*INPUTS!$F$19","v":0},{"$f":"+(F312+F317)*INPUTS!$F$19","v":0},{"$f":"+(G312+G317)*INPUTS!$F$19","v":0},{"$f":"+(H312+H317)*INPUTS!$F$19","v":0},{"$f":"+(I312+I317)*INPUTS!$F$19","v":0},{"$f":"+(J312+J317)*INPUTS!$F$19","v":0},{"$f":"+(K312+K317)*INPUTS!$F$19","v":0},{"$f":"+(L312+L317)*INPUTS!$F$19","v":0},{"$f":"+(M312+M317)*INPUTS!$F$19","v":0},{"$f":"+(N312+N317)*INPUTS!$F$19","v":0},{"$f":"+(O312+O317)*INPUTS!$F$19","v":0},{"$f":"+(P312+P317)*INPUTS!$F$19","v":0},{"$f":"+(Q312+Q317)*INPUTS!$F$19","v":0},{"$f":"+(R312+R317)*INPUTS!$F$19","v":0},{"$f":"+(S312+S317)*INPUTS!$F$19","v":0},{"$f":"+(T312+T317)*INPUTS!$F$19","v":0},{"$f":"+(U312+U317)*INPUTS!$F$19","v":0},{"$f":"+(V312+V317)*INPUTS!$F$19","v":0},{"$f":"+(W312+W317)*INPUTS!$F$19","v":0},{"$f":"+(X312+X317)*INPUTS!$F$19","v":0},{"$f":"+(Y312+Y317)*INPUTS!$F$19","v":0},{"$f":"+(Z312+Z317)*INPUTS!$F$19","v":0},{"$f":"+(AA312+AA317)*INPUTS!$F$19","v":0},{"$f":"+(AB312+AB317)*INPUTS!$F$19","v":0},{"$f":"+(AC312+AC317)*INPUTS!$F$19","v":0},{"$f":"+(AD312+AD317)*INPUTS!$F$19","v":0},{"$f":"+(AE312+AE317)*INPUTS!$F$19","v":0},{"$f":"+(AF312+AF317)*INPUTS!$F$19","v":0},{"$f":"+(AG312+AG317)*INPUTS!$F$19","v":0},{"$f":"+(AH312+AH317)*INPUTS!$F$19","v":0},{"$f":"+(AI312+AI317)*INPUTS!$F$19","v":0},{"$f":"+(AJ312+AJ317)*INPUTS!$F$19","v":0},{"$f":"+(AK312+AK317)*INPUTS!$F$19","v":0},{"$f":"+(AL312+AL317)*INPUTS!$F$19","v":0},{"$f":"+(AM312+AM317)*INPUTS!$F$19","v":0},{"$f":"+(AN312+AN317)*INPUTS!$F$19","v":0},{"$f":"+(AO312+AO317)*INPUTS!$F$19","v":0},{"$f":"+(AP312+AP317)*INPUTS!$F$19","v":0},{"$f":"+(AQ312+AQ317)*INPUTS!$F$19","v":0},{"$f":"+(AR312+AR317)*INPUTS!$F$19","v":0},{"$f":"+(AS312+AS317)*INPUTS!$F$19","v":0},{"$f":"+(AT312+AT317)*INPUTS!$F$19","v":0},{"$f":"+(AU312+AU317)*INPUTS!$F$19","v":0},{"$f":"+(AV312+AV317)*INPUTS!$F$19","v":0},{"$f":"+(AW312+AW317)*INPUTS!$F$19","v":0},{"$f":"+(AX312+AX317)*INPUTS!$F$19","v":0},{"$f":"+(AY312+AY317)*INPUTS!$F$19","v":0},{"$f":"+(AZ312+AZ317)*INPUTS!$F$19","v":0},{"$f":"+(BA312+BA317)*INPUTS!$F$19","v":0},{"$f":"+(BB312+BB317)*INPUTS!$F$19","v":0},{"$f":"+(BC312+BC317)*INPUTS!$F$19","v":0},{"$f":"+(BD312+BD317)*INPUTS!$F$19","v":0},{"$f":"+(BE312+BE317)*INPUTS!$F$19","v":0},{"$f":"+(BF312+BF317)*INPUTS!$F$19","v":0},{"$f":"+(BG312+BG317)*INPUTS!$F$19","v":0}]
[]
["Total Costs to Equity"]
[null,"Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D322","v":0},{"$f":"+E312+E318-E330","v":0},{"$f":"+F312+F318-F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of Equity (Post-Tax)","%",{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)","v":0}]
[null,"NPV of Total Costs to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D335,E333:BG333)+D333","v":0}]
[null,"NPV of Production","MWh",{"$f":"+NPV(D335,E306:BG306)","v":0}]
[null,"LCOE",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D336/D337","v":{"$error":"#DIV/0!"}}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D338/(1-INPUTS!$F$19)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Total Baseline Generation Cost"]
[null,null,null,{"$f":"+INPUTS!F100","v":"Coal"},{"$f":"+INPUTS!G100","v":"Hydro"},{"$f":"+INPUTS!H100","v":"Natural Gas"},{"$f":"+INPUTS!I100","v":"Light Fuel Oil"},{"$f":"+INPUTS!J100","v":"Heavy Fuel Oil"},{"$f":"+INPUTS!K100","v":"Nuclear"},{"$f":"+INPUTS!L100","v":"Solar PV"},{"$f":"+INPUTS!M100","v":"Wind"},{"$f":"+INPUTS!N100","v":"Other RES"}]
[null,"Generation Mix","%",{"$f":"+INPUTS!F101","v":0},{"$f":"+INPUTS!G101","v":0},{"$f":"+INPUTS!H101","v":0},{"$f":"+INPUTS!I101","v":0},{"$f":"+INPUTS!J101","v":0},{"$f":"+INPUTS!K101","v":0},{"$f":"+INPUTS!L101","v":0},{"$f":"+INPUTS!M101","v":0},{"$f":"+INPUTS!N101","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D45","v":{"$error":"#DIV/0!"}},{"$f":"+D87","v":{"$error":"#DIV/0!"}},{"$f":"+D129","v":{"$error":"#DIV/0!"}},{"$f":"+D171","v":{"$error":"#DIV/0!"}},{"$f":"+D213","v":{"$error":"#DIV/0!"}},{"$f":"+D255","v":{"$error":"#DIV/0!"}},{"$f":"+D297","v":{"$error":"#DIV/0!"}},{"$f":"+D339","v":{"$error":"#DIV/0!"}},{"$f":"+INPUTS!N106","v":0}]
[]
[null,"Baseline LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+SUMPRODUCT(D344:L344,D345:L345)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Lists","index":8,"n_rows":9,"n_cols":19,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Generator Type",null,null,"Consumer Type",null,null,"Fuel Price Input Options",null,null,"Corporate Tax Options",null,null,"Baseline Generation Options",null,null,"Subsidy to adjusty"]
[null,null,1,"Solar PV",null,1,"Residential",null,1,"Option 1",null,1,"Tax over profits",null,1,"Coal",null,1,"Ad-hoc Subsidy"]
[null,null,2,"Wind",null,2,"Commercial",null,2,"Option 2",null,2,"Tax over revenues",null,2,"Hydro",null,2,"Target tariff"]
[null,null,3,"Hydro",null,3,"Institutional",null,null,null,null,3,"Maximum of both",null,3,"Natural Gas"]
[null,null,4,"Thermal",null,4,"Industrial",null,null,null,null,null,null,null,4,"Light Fuel Oil"]
[null,null,5,"Other",null,5,"Other",null,null,null,null,null,null,null,5,"Heavy Fuel Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Nuclear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Solar PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Wind"]