{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Version History","DASHBOARD","INPUTS","OUTPUTS","Reference IPP","Avoided Cost","Impact","Baseline","Lists"],"not_rendered":{"charts":5,"images":4,"macros":1,"external_links":0,"defined_names":10,"comments":1,"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":64,"n_cols":19,"rows_kept":64,"cut":false,"hidden":false,"merged":[[62,3,62,20],[8,2,10,22],[35,16,41,16],[40,8,40,12],[42,8,42,12]]}
[]
[]
[]
[]
[]
[]
[]
[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 Independent Power Producers (IPPs)."]
[]
[]
[]
[]
[null,null,"MODEL CONTROL PANEL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Please click on the button \"Update Calcs\" below to update all calculations in this model"]
[null,null,null,"Entry of main inputs to the model:"]
[]
[]
[]
[null,null,null,"Access to selected model outputs:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status:",{"$f":"WksProtected(INPUTS!A1)","v":"Protected"}]
[]
[]
[]
[]
[]
[null,null,"TOOLBOX"]
[null,null,"This is the Renewable IPP 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",null,"Control panel for the operation of the model"]
[null,null,null,null,"Inputs",null,"Compilation of inputs used in the model calculations",null,null,null,null,null,null,null,null,null,null,12.34,"Input (hard coded data)"]
[null,null,null,null,"Outputs",null,"Summary of main outputs from the model calculations",null,null,null,null,null,null,null,null,null,null,12.34,"Formulas and references (calculations)"]
[null,null,null,null,"Reference IPP",null,"Reference Project for IPP calculations",null,null,null,null,null,null,null,null,null,null,12.34,"Scenario or assumption election"]
[null,null,null,null,"Avoided Cost",null,"Avoided Cost for IPP calculations",null,null,null,null,null,null,null,null,null,null,12.34,"Inactive area (with the current option selection)"]
[null,null,null,null,"Impact",null,"Impact assessment of RES tariffs"]
[null,null,null,null,"Baseline",null,"Calculation of the baseline generation cost"]
[null,null,null,null,"Lists",null,"Includes lists used in multiple selection options given to the user in the model"]
[]
[]
[]
[]
[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":153,"n_cols":36,"rows_kept":153,"cut":false,"hidden":false,"merged":[[26,4,26,10]]}
["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:",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Inflation","%",null,"Initial Year"]
[]
[null,null,null,"VAT"]
[null,null,null,"Import duties"]
[]
[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,"A. IPP REFERENCE PROJECT"]
[]
[]
[null,null,null,"Plant Description","Xxxxxx"]
[null,null,null,"Production inputs:"]
[null,null,null,"Generator Nameplate Capacity","MW"]
[null,null,null,"Annual Capacity Degradation","%"]
[null,null,null,"Simulation Horizon (PPA duration)","Years",20]
[]
[null,null,null,"Capacity Factor","%"]
[null,null,null,"Other Losses","%"]
[]
[null,null,null,"Revenue inputs:"]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,"Tariff Indexation Factor 1 (Inflation)",null,null,"Initial Year"]
[null,null,null,"Weight for Tariff Indexation Factor 1 (Inflation)"]
[]
[null,null,null,"Tariff indexation Factor 2 (Exchange Rate)",null,null,"Initial Year"]
[null,null,null,"Weight for Tariff Indexation Factor  (Exchange Rate)",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Tariff Indexation Factor 3 (Other)",null,null,"Initial Year"]
[null,null,null,"Weight for Tariff Indexation Factor 3 (Other)"]
[]
[null,null,null,"Total Tariff Indexation Factor",null,null,"Initial Year",{"$f":"+(1+H39*H40)*(1+H42*H43)*(1+H45*H46)-1","v":0},{"$f":"+(1+I39*I40)*(1+I42*I43)*(1+I45*I46)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Baseline GHG emissions (for any credit)","tonne CO2/MWh"]
[null,null,null,"GHG price",{"$f":"+$E$10&\"/tonne CO2\"","v":"XXX/tonne CO2"}]
[]
[null,null,null,"Other revenues",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[]
[null,null,null,null,"Year:",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,"Subsidies",{"$f":"+$E$10","v":"XXX"}]
[null,null,null,"Grants","XXX"]
[]
[null,null,null,"OPEX inputs:"]
[null,null,null,"Fixed O&M",{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[null,null,null,"Variable O&M",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"over gross production"]
[null,null,null,"Fuel costs (if applicable)",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,"fuel unit conversion module allows conversion from other fuel units to currency/MWh"]
[null,null,null,"Fuel efficiency (if applicable)","%",null,"only used if plant is fuelled"]
[null,null,null,"User defined OPEX",{"$f":"+$E$10&\"/year\"","v":"XXX/year"}]
[null,null,null,"User defined OPEX","XXX/year"]
[null,null,null,"User defined OPEX","XXX/year"]
[null,null,null,"User defined OPEX","XXX/year"]
[null,null,null,"Other OPEX","XXX/year"]
[]
[null,null,null,"CAPEX inputs:",null,null,"Import Duties? (Yes = 1, No =0)"]
[null,null,null,"Generation Equipment",{"$f":"+$E$10","v":"XXX"}]
[null,null,null,"Balance of Plant",{"$f":"+$E$10","v":"XXX"}]
[null,null,null,"Interconnection","XXX"]
[null,null,null,"Development","XXX"]
[null,null,null,"Interests During Construction","XXX"]
[null,null,null,"User defined CAPEX","XXX"]
[null,null,null,"Other CAPEX",{"$f":"+$E$10","v":"XXX"}]
[null,null,null,"Import Duties","XXX",{"$f":"+SUMPRODUCT(F71:F77,G71:G77)*$F$16","v":0}]
[]
[null,null,null,"Asset's Useful Life (depreciation period)","Years"]
[]
[null,null,null,"Working Capital inputs:"]
[null,null,null,"Initial Working Capital Investment",{"$f":"+$E$10","v":"XXX"},null,"Initial working capital funding"]
[null,null,null,"Cash Conversion Cycle","Days",null,"Average number of days required to convert investment in inventory into cash received from electricity sales (= Days Sales Outstanding + Days Inventory Outstanding - Days Payable Outstanding)"]
[]
[null,null,null,"Storage inputs:"]
[null,null,null,"Levelized cost of storage",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"Storage used in average year","MWh/year"]
[null,null,null,"Efficiency of storage","%"]
[]
[null,null,null,"Financing inputs:"]
[null,null,null,"Debt to Total Capital","%"]
[null,null,null,"Debt term","Years"]
[null,null,null,"Debt interest rate (pre-tax nominal)","%"]
[null,null,null,"Target Equity IRR (post-tax nominal)","%"]
[]
[]
[null,null,null,"Scenarios",null,"Scenario 1","Scenario 2","Scenario 3"]
[null,null,null,"Capacity Factor","% over Base Case",0,0,0]
[null,null,null,"OPEX","% over Base Case",0,0,0]
[null,null,null,"CAPEX","% over Base Case",0,0,0]
[]
[]
[]
[]
[null,null,"B. IPP AVOIDED COST"]
[]
[null,null,"Baseline Energy Mix"]
[null,null,null,"Technical data",null,{"$f":"+Lists!$I$2","v":"Coal"},{"$f":"+Lists!$I$3","v":"Hydro"},{"$f":"+Lists!$I$4","v":"Natural Gas"},{"$f":"+Lists!$I$5","v":"Light Fuel Oil"},{"$f":"+Lists!$I$6","v":"Heavy Fuel Oil"},{"$f":"+Lists!$I$7","v":"Nuclear"},{"$f":"+Lists!$I$8","v":"Solar PV"},{"$f":"+Lists!$I$9","v":"Wind"},"Other RES","Check"]
[null,null,null,"Generation Mix","%",null,null,null,null,null,null,null,null,0,{"$f":"+SUM(F110:M110)","v":0}]
[null,null,null,"Plant Size","MW"]
[null,null,null,"Investment Cost ",{"$f":"+$E$10&\"/MW\"","v":"XXX/MW"}]
[null,null,null,"Lifetime of Investment","Years"]
[null,null,null,"GHG Emissions Factor","tCO2e/MWh",0,0,0,0,0,0]
[null,null,null,"Average LCOE (for Other RES)",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"},null,null,null,null,null,null,null,null,120]
[]
[null,null,null,"GHG price",{"$f":"+$E$10&\"/tonne CO2\"","v":"XXX/tonne CO2"}]
[]
[null,null,null,"Financing ",null,{"$f":"F109","v":"Coal"},{"$f":"G109","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"% Equity","%",{"$f":"1-F121","v":1},{"$f":"1-G121","v":1},1,1,1,1,1,1]
[null,null,null,"% Debt","%"]
[]
[null,null,null,"Cost of Equity (post-tax nominal)","%"]
[null,null,null,"Cost of Debt (pre-tax nominal)","%"]
[]
[null,null,null,"Debt Term (Loan Tenor)","Years"]
[]
[null,null,null,"Technology Inputs",null,{"$f":"F119","v":"Coal"},{"$f":"G119","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear",{"$f":"L119","v":"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,{"$f":"+F131/8760","v":0},{"$f":"+G131/8760","v":0},0,0,0,0,{"$f":"+L131/8760","v":0},0]
[null,null,null,null,null,{"$f":"+F109","v":"Coal"},{"$f":"+G109","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"Fuel Cost ","Fuel Input->","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1","Option 1"]
[null,null,null,"Option 1: Annually Adjusted (% change yoy)"]
[null,null,null,"Fuel Cost, Starting Price",{"$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$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"b",{"$f":"+$E$10&\"/MWh\"","v":"XXX/MWh"}]
[]
[null,null,null,"Non-fuel OPEX",null,{"$f":"F128","v":"Coal"},{"$f":"G128","v":"Hydro"},"Natural Gas","Light Fuel Oil","Heavy Fuel Oil","Nuclear","Solar PV","Wind"]
[null,null,null,"Initial Year",{"$f":"+$E$10&\"/MW\"","v":"XXX/MW"}]
[null,null,null,"Annual Increase","%"]
[]
[]
[]
[]
[null,null,"IPP IMPACT ASSESSMENT"]
[]
[null,null,"IPP"]
[null,null,null,null,null,"Year:",1,2,3,4,5,6,7,8,9,10]
[null,null,null,"Energy produced by reference IPPs","MWh"]

{"sheet":"OUTPUTS","index":3,"n_rows":42,"n_cols":19,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["Outputs"]
[]
[]
[]
[]
[]
[]
[null,null,"IPP",{"$f":"+INPUTS!E27","v":"Xxxxxx"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Breakdown of reference project tariff: "]
[null,null,"Reference Project",null,"BASE CASE",null,null,"SCENARIO 1","SCENARIO 2","SCENARIO 3",null,null,null,"NPV at an overall project IRR of",null,{"$f":"'Reference IPP'!D88","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime costs","NPV lifetime costs at Project IRR","Proportion of tariff","Tariff breakdown"]
[null,null,null,"Reference project tariff:",{"$f":"+'Reference IPP'!E21","v":284.33023775638435},{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},"(VAT excluded)",315.4407482472663,279.69247875344365,258.47657887023769,{"$f":"+F12","v":"XXX/MWh"},{"$f":"+G12","v":"(VAT excluded)"},"Overnight Capex",null,{"$f":"SUM('Reference IPP'!D109:AH109)","v":0},{"$f":"NPV('Reference IPP'!D88,'Reference IPP'!D109:AH109)","v":{"$error":"#NUM!"}},{"$f":"P12/$P$15","v":{"$error":"#NUM!"}},{"$f":"Q12*$E$15","v":{"$error":"#NUM!"}},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"}]
[null,null,null,null,{"$f":"+E12*(1+INPUTS!$F$15)","v":284.33023775638435},{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},"(VAT included)",375.37449041424691,332.83404971659792,307.58712885558282,{"$f":"+F13","v":"XXX/MWh"},{"$f":"+G13","v":"(VAT included)"},"Finance costs: interest and ROI",null,{"$f":"SUM('Reference IPP'!D103:AH103)+SUM('Reference IPP'!D83:AH83)","v":0},{"$f":"NPV('Reference IPP'!D88,'Reference IPP'!D103:AH103)+NPV('Reference IPP'!D88,'Reference IPP'!D83:AH83)","v":{"$error":"#NUM!"}},{"$f":"P13/$P$15","v":{"$error":"#NUM!"}},{"$f":"Q13*$E$15","v":{"$error":"#NUM!"}},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime Opex",null,{"$f":"SUM('Reference IPP'!D45:AH45)","v":0},{"$f":"NPV('Reference IPP'!D88,'Reference IPP'!D45:AH45)","v":{"$error":"#NUM!"}},{"$f":"P14/$P$15","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"}]
[null,null,null,null,{"$f":"E12/10","v":28.433023775638436},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"},"(VAT excluded)",31.544074824726628,27.969247875344365,25.847657887023768,{"$f":"+F15","v":"XXX cents/kWh"},"(VAT excluded)",null,null,{"$f":"SUM(O12:O14)","v":0},{"$f":"SUM(P12:P14)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(R12:R14)","v":{"$error":"#NUM!"}},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"}]
[null,null,null,null,{"$f":"E13/10","v":28.433023775638436},{"$f":"+INPUTS!$E$10&\" cents/kWh\"","v":"XXX cents/kWh"},"(VAT included)",37.537449041424694,33.283404971659792,30.758712885558282,"XXX cents/kWh","(VAT included)"]
[]
[null,null,null,"Local currency:","NGN"]
[null,null,null,{"$f":"+\"Exchange rate of \"&INPUTS!$E$10&\" to \" &$E$18 &\": 1 \" &INPUTS!$E$10&\" equals\"","v":"Exchange rate of XXX to NGN: 1 XXX equals"},315,{"$f":"E18","v":"NGN"}]
[]
[null,null,null,"Reference project tariff in local currency:",{"$f":"E12*E19","v":89564.02489326107},{"$f":"+$E$18&\"/MWh\"","v":"NGN/MWh"},null,99363.835697888891,88103.130807334746,81420.122344124873,"NGN/MWh"]
[null,null,null,null,{"$f":"E21/1000","v":89.564024893261063},{"$f":"+$E$18&\"/kWh\"","v":"NGN/kWh"},null,99.363835697888888,88.10313080733475,81.420122344124877,"NGN/kWh"]
[]
[null,null,null,"Equity IRR using Reference Project Tariff:",{"$f":"'Reference IPP'!D89","v":{"$error":"#NUM!"}},"%",null,0.1500804418483912,0.15000054441765109,0.15000109641704329,"%"]
[]
[null,null,null,"Value of Government Tax Relief (Tax Holidays) in Aggregate",0.24895147327333689,{"$f":"+INPUTS!$E$10","v":"XXX"}]
[null,null,null,"Value of Government Tax Relief (Tax Holidays) in Net Present Value",-0.28044400247745216,{"$f":"+INPUTS!$E$10","v":"XXX"}]
[]
[null,null,"Avoided Cost (in real terms)"]
[]
[null,null,null,"Avoided Cost Tariff (VAT excluded):",{"$f":"+'Avoided Cost'!C5","v":0},{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"}]
[null,null,null,"Equity IRR using Avoided Cost as tariff:",{"$f":"+'Avoided Cost'!D41","v":"NA"}]
[]
[null,null,null,"Avoided cost tariff in local currency:",{"$f":"E19*E31","v":0},{"$f":"+$E$18&\"/MWh\"","v":"NGN/MWh"}]
[null,null,null,null,{"$f":"E34/1000","v":0},{"$f":"+$E$18&\"/kWh\"","v":"NGN/kWh"}]
[]
[null,null,"System Impact (in real terms)",null,null,"Year->",1,2,3,4,5,6,7,8,9,10]
[]
[null,null,null,"Energy produced by reference IPPs","MWh",null,{"$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},{"$f":"+Impact!N6","v":0}]
[]
[null,null,null,"Tariff (real terms, VAT excluded)",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},null,{"$f":"+Impact!E9","v":284.33023775638435},{"$f":"+Impact!F9","v":284.33023775638435},{"$f":"+Impact!G9","v":284.33023775638435},{"$f":"+Impact!H9","v":284.33023775638435},{"$f":"+Impact!I9","v":284.33023775638435},{"$f":"+Impact!J9","v":284.33023775638435},{"$f":"+Impact!K9","v":284.33023775638435},{"$f":"+Impact!L9","v":284.33023775638435},{"$f":"+Impact!M9","v":284.33023775638435},{"$f":"+Impact!N9","v":284.33023775638435}]
[null,null,null,"Tariff cost (real terms, VAT excluded)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+Impact!E10","v":0},{"$f":"+Impact!F10","v":0},{"$f":"+Impact!G10","v":0},{"$f":"+Impact!H10","v":0},{"$f":"+Impact!I10","v":0},{"$f":"+Impact!J10","v":0},{"$f":"+Impact!K10","v":0},{"$f":"+Impact!L10","v":0},{"$f":"+Impact!M10","v":0},{"$f":"+Impact!N10","v":0}]

{"sheet":"Reference IPP","index":4,"n_rows":122,"n_cols":34,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["IPP - 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)",null,{"$f":"+IF(E3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(F3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(G3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(H3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(I3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(J3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(K3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(L3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(M3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(N3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(O3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(P3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(Q3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(R3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(S3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(T3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(U3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(V3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(W3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(X3>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(Y3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(Z3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AA3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AB3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AC3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AD3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AE3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AF3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AG3>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AH3>INPUTS!$F$31,0,1)","v":0}]
[null,"Hours in year",null,null,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766,8766]
[]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+INPUTS!$F$29*E4","v":0},{"$f":"+INPUTS!$F$29*F4","v":0},{"$f":"+INPUTS!$F$29*G4","v":0},{"$f":"+INPUTS!$F$29*H4","v":0},{"$f":"+INPUTS!$F$29*I4","v":0},{"$f":"+INPUTS!$F$29*J4","v":0},{"$f":"+INPUTS!$F$29*K4","v":0},{"$f":"+INPUTS!$F$29*L4","v":0},{"$f":"+INPUTS!$F$29*M4","v":0},{"$f":"+INPUTS!$F$29*N4","v":0},{"$f":"+INPUTS!$F$29*O4","v":0},{"$f":"+INPUTS!$F$29*P4","v":0},{"$f":"+INPUTS!$F$29*Q4","v":0},{"$f":"+INPUTS!$F$29*R4","v":0},{"$f":"+INPUTS!$F$29*S4","v":0},{"$f":"+INPUTS!$F$29*T4","v":0},{"$f":"+INPUTS!$F$29*U4","v":0},{"$f":"+INPUTS!$F$29*V4","v":0},{"$f":"+INPUTS!$F$29*W4","v":0},{"$f":"+INPUTS!$F$29*X4","v":0},{"$f":"+INPUTS!$F$29*Y4","v":0},{"$f":"+INPUTS!$F$29*Z4","v":0},{"$f":"+INPUTS!$F$29*AA4","v":0},{"$f":"+INPUTS!$F$29*AB4","v":0},{"$f":"+INPUTS!$F$29*AC4","v":0},{"$f":"+INPUTS!$F$29*AD4","v":0},{"$f":"+INPUTS!$F$29*AE4","v":0},{"$f":"+INPUTS!$F$29*AF4","v":0},{"$f":"+INPUTS!$F$29*AG4","v":0},{"$f":"+INPUTS!$F$29*AH4","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E9*(1-INPUTS!$F$30)*F4","v":1},{"$f":"+F9*(1-INPUTS!$F$30)*G4","v":1},{"$f":"+G9*(1-INPUTS!$F$30)*H4","v":1},{"$f":"+H9*(1-INPUTS!$F$30)*I4","v":1},{"$f":"+I9*(1-INPUTS!$F$30)*J4","v":1},{"$f":"+J9*(1-INPUTS!$F$30)*K4","v":1},{"$f":"+K9*(1-INPUTS!$F$30)*L4","v":1},{"$f":"+L9*(1-INPUTS!$F$30)*M4","v":1},{"$f":"+M9*(1-INPUTS!$F$30)*N4","v":1},{"$f":"+N9*(1-INPUTS!$F$30)*O4","v":1},{"$f":"+O9*(1-INPUTS!$F$30)*P4","v":1},{"$f":"+P9*(1-INPUTS!$F$30)*Q4","v":1},{"$f":"+Q9*(1-INPUTS!$F$30)*R4","v":1},{"$f":"+R9*(1-INPUTS!$F$30)*S4","v":1},{"$f":"+S9*(1-INPUTS!$F$30)*T4","v":1},{"$f":"+T9*(1-INPUTS!$F$30)*U4","v":1},{"$f":"+U9*(1-INPUTS!$F$30)*V4","v":1},{"$f":"+V9*(1-INPUTS!$F$30)*W4","v":1},{"$f":"+W9*(1-INPUTS!$F$30)*X4","v":1},{"$f":"+X9*(1-INPUTS!$F$30)*Y4","v":0},{"$f":"+Y9*(1-INPUTS!$F$30)*Z4","v":0},{"$f":"+Z9*(1-INPUTS!$F$30)*AA4","v":0},{"$f":"+AA9*(1-INPUTS!$F$30)*AB4","v":0},{"$f":"+AB9*(1-INPUTS!$F$30)*AC4","v":0},{"$f":"+AC9*(1-INPUTS!$F$30)*AD4","v":0},{"$f":"+AD9*(1-INPUTS!$F$30)*AE4","v":0},{"$f":"+AE9*(1-INPUTS!$F$30)*AF4","v":0},{"$f":"+AF9*(1-INPUTS!$F$30)*AG4","v":0},{"$f":"+AG9*(1-INPUTS!$F$30)*AH4","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$f":"+E8*E9","v":0},{"$f":"+F8*F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity Factor","%",null,{"$f":"+INPUTS!$F$33*D116","v":0},{"$f":"+E12*F4","v":0},{"$f":"+F12*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equivalent Full Load Hours","hours",null,{"$f":"+E12*E5","v":0},{"$f":"+F12*F5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross Production","MWh",null,{"$f":"+E10*E13","v":0},{"$f":"+F10*F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Losses","%",null,{"$f":"+D16*E4","v":0},{"$f":"+E16*F4","v":0},{"$f":"+F16*G4","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]
[null,"Net Production","MWh",null,{"$f":"+E15*(1-E16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*E4","v":0},{"$f":"+F15*(1-F16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*F4","v":0},{"$f":"+G15*(1-G16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*G4","v":0},{"$f":"+H15*(1-H16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*H4","v":0},{"$f":"+I15*(1-I16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*I4","v":0},{"$f":"+J15*(1-J16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*J4","v":0},{"$f":"+K15*(1-K16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*K4","v":0},{"$f":"+L15*(1-L16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*L4","v":0},{"$f":"+M15*(1-M16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*M4","v":0},{"$f":"+N15*(1-N16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*N4","v":0},{"$f":"+O15*(1-O16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*O4","v":0},{"$f":"+P15*(1-P16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*P4","v":0},{"$f":"+Q15*(1-Q16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*Q4","v":0},{"$f":"+R15*(1-R16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*R4","v":0},{"$f":"+S15*(1-S16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*S4","v":0},{"$f":"+T15*(1-T16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*T4","v":0},{"$f":"+U15*(1-U16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*U4","v":0},{"$f":"+V15*(1-V16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*V4","v":0},{"$f":"+W15*(1-W16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*W4","v":0},{"$f":"+X15*(1-X16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*X4","v":0},{"$f":"+Y15*(1-Y16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*Y4","v":0},{"$f":"+Z15*(1-Z16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*Z4","v":0},{"$f":"+AA15*(1-AA16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AA4","v":0},{"$f":"+AB15*(1-AB16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AB4","v":0},{"$f":"+AC15*(1-AC16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AC4","v":0},{"$f":"+AD15*(1-AD16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AD4","v":0},{"$f":"+AE15*(1-AE16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AE4","v":0},{"$f":"+AF15*(1-AF16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AF4","v":0},{"$f":"+AG15*(1-AG16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AG4","v":0},{"$f":"+AH15*(1-AH16)-(INPUTS!$F$88*(1-INPUTS!$F$89))*AH4","v":0}]
[]
["Revenues"]
[null,"Revenue Indexation Factor",null,null,{"$f":"1","v":1},{"$f":"+E20*(1+INPUTS!H48)","v":1},{"$f":"+F20*(1+INPUTS!I48)","v":1},{"$f":"+G20*(1+INPUTS!J48)","v":1},{"$f":"+H20*(1+INPUTS!K48)","v":1},{"$f":"+I20*(1+INPUTS!L48)","v":1},{"$f":"+J20*(1+INPUTS!M48)","v":1},{"$f":"+K20*(1+INPUTS!N48)","v":1},{"$f":"+L20*(1+INPUTS!O48)","v":1},{"$f":"+M20*(1+INPUTS!P48)","v":1},{"$f":"+N20*(1+INPUTS!Q48)","v":1},{"$f":"+O20*(1+INPUTS!R48)","v":1},{"$f":"+P20*(1+INPUTS!S48)","v":1},{"$f":"+Q20*(1+INPUTS!T48)","v":1},{"$f":"+R20*(1+INPUTS!U48)","v":1},{"$f":"+S20*(1+INPUTS!V48)","v":1},{"$f":"+T20*(1+INPUTS!W48)","v":1},{"$f":"+U20*(1+INPUTS!X48)","v":1},{"$f":"+V20*(1+INPUTS!Y48)","v":1},{"$f":"+W20*(1+INPUTS!Z48)","v":1},{"$f":"+X20*(1+INPUTS!AA48)","v":1},{"$f":"+Y20*(1+INPUTS!AB48)","v":1},{"$f":"+Z20*(1+INPUTS!AC48)","v":1},{"$f":"+AA20*(1+INPUTS!AD48)","v":1},{"$f":"+AB20*(1+INPUTS!AE48)","v":1},{"$f":"+AC20*(1+INPUTS!AF48)","v":1},{"$f":"+AD20*(1+INPUTS!AG48)","v":1},{"$f":"+AE20*(1+INPUTS!AH48)","v":1},{"$f":"+AF20*(1+INPUTS!AI48)","v":1},{"$f":"+AG20*(1+INPUTS!AJ48)","v":1}]
[null,"Tariff",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},null,284.33023775638435,{"$f":"+$E$21*F20*F4","v":284.33023775638435},{"$f":"+$E$21*G20*G4","v":284.33023775638435},284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,0,0,0,0,0,0,0,0,0,0]
[null,"GHG Price",{"$f":"+INPUTS!$E$10&\"/ton\"","v":"XXX/ton"},null,{"$f":"+INPUTS!$F$51","v":0},{"$f":"+$E$22*F20","v":0},{"$f":"+$E$22*G20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0]
[null,"Tariff revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E21*E17","v":0},{"$f":"+F21*F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHG revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$F$50*'Reference IPP'!E22*'Reference IPP'!E17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!F22*'Reference IPP'!F17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!G22*'Reference IPP'!G17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!H22*'Reference IPP'!H17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!I22*'Reference IPP'!I17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!J22*'Reference IPP'!J17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!K22*'Reference IPP'!K17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!L22*'Reference IPP'!L17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!M22*'Reference IPP'!M17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!N22*'Reference IPP'!N17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!O22*'Reference IPP'!O17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!P22*'Reference IPP'!P17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!Q22*'Reference IPP'!Q17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!R22*'Reference IPP'!R17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!S22*'Reference IPP'!S17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!T22*'Reference IPP'!T17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!U22*'Reference IPP'!U17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!V22*'Reference IPP'!V17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!W22*'Reference IPP'!W17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!X22*'Reference IPP'!X17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!Y22*'Reference IPP'!Y17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!Z22*'Reference IPP'!Z17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AA22*'Reference IPP'!AA17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AB22*'Reference IPP'!AB17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AC22*'Reference IPP'!AC17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AD22*'Reference IPP'!AD17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AE22*'Reference IPP'!AE17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AF22*'Reference IPP'!AF17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AG22*'Reference IPP'!AG17","v":0},{"$f":"+INPUTS!$F$50*'Reference IPP'!AH22*'Reference IPP'!AH17","v":0}]
[null,"Other revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+INPUTS!$F$53*E17","v":0},{"$f":"+INPUTS!$F$53*F20*F17","v":0},{"$f":"+INPUTS!$F$53*G20*G17","v":0},{"$f":"+INPUTS!$F$53*H20*H17","v":0},{"$f":"+INPUTS!$F$53*I20*I17","v":0},{"$f":"+INPUTS!$F$53*J20*J17","v":0},{"$f":"+INPUTS!$F$53*K20*K17","v":0},{"$f":"+INPUTS!$F$53*L20*L17","v":0},{"$f":"+INPUTS!$F$53*M20*M17","v":0},{"$f":"+INPUTS!$F$53*N20*N17","v":0},{"$f":"+INPUTS!$F$53*O20*O17","v":0},{"$f":"+INPUTS!$F$53*P20*P17","v":0},{"$f":"+INPUTS!$F$53*Q20*Q17","v":0},{"$f":"+INPUTS!$F$53*R20*R17","v":0},{"$f":"+INPUTS!$F$53*S20*S17","v":0},{"$f":"+INPUTS!$F$53*T20*T17","v":0},{"$f":"+INPUTS!$F$53*U20*U17","v":0},{"$f":"+INPUTS!$F$53*V20*V17","v":0},{"$f":"+INPUTS!$F$53*W20*W17","v":0},{"$f":"+INPUTS!$F$53*X20*X17","v":0},{"$f":"+INPUTS!$F$53*Y20*Y17","v":0},{"$f":"+INPUTS!$F$53*Z20*Z17","v":0},{"$f":"+INPUTS!$F$53*AA20*AA17","v":0},{"$f":"+INPUTS!$F$53*AB20*AB17","v":0},{"$f":"+INPUTS!$F$53*AC20*AC17","v":0},{"$f":"+INPUTS!$F$53*AD20*AD17","v":0},{"$f":"+INPUTS!$F$53*AE20*AE17","v":0},{"$f":"+INPUTS!$F$53*AF20*AF17","v":0},{"$f":"+INPUTS!$F$53*AG20*AG17","v":0},{"$f":"+INPUTS!$F$53*AH20*AH17","v":0}]
[null,"Subsidies",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F56","v":0},{"$f":"+INPUTS!G56","v":0},{"$f":"+INPUTS!H56","v":0},{"$f":"+INPUTS!I56","v":0},{"$f":"+INPUTS!J56","v":0},{"$f":"+INPUTS!K56","v":0},{"$f":"+INPUTS!L56","v":0},{"$f":"+INPUTS!M56","v":0},{"$f":"+INPUTS!N56","v":0},{"$f":"+INPUTS!O56","v":0},{"$f":"+INPUTS!P56","v":0},{"$f":"+INPUTS!Q56","v":0},{"$f":"+INPUTS!R56","v":0},{"$f":"+INPUTS!S56","v":0},{"$f":"+INPUTS!T56","v":0},{"$f":"+INPUTS!U56","v":0},{"$f":"+INPUTS!V56","v":0},{"$f":"+INPUTS!W56","v":0},{"$f":"+INPUTS!X56","v":0},{"$f":"+INPUTS!Y56","v":0},{"$f":"+INPUTS!Z56","v":0},{"$f":"+INPUTS!AA56","v":0},{"$f":"+INPUTS!AB56","v":0},{"$f":"+INPUTS!AC56","v":0},{"$f":"+INPUTS!AD56","v":0},{"$f":"+INPUTS!AE56","v":0},{"$f":"+INPUTS!AF56","v":0},{"$f":"+INPUTS!AG56","v":0},{"$f":"+INPUTS!AH56","v":0},{"$f":"+INPUTS!AI56","v":0},{"$f":"+INPUTS!AJ56","v":0}]
[null,"Grants",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F57","v":0},{"$f":"+INPUTS!G57","v":0},{"$f":"+INPUTS!H57","v":0},{"$f":"+INPUTS!I57","v":0},{"$f":"+INPUTS!J57","v":0},{"$f":"+INPUTS!K57","v":0},{"$f":"+INPUTS!L57","v":0},{"$f":"+INPUTS!M57","v":0},{"$f":"+INPUTS!N57","v":0},{"$f":"+INPUTS!O57","v":0},{"$f":"+INPUTS!P57","v":0},{"$f":"+INPUTS!Q57","v":0},{"$f":"+INPUTS!R57","v":0},{"$f":"+INPUTS!S57","v":0},{"$f":"+INPUTS!T57","v":0},{"$f":"+INPUTS!U57","v":0},{"$f":"+INPUTS!V57","v":0},{"$f":"+INPUTS!W57","v":0},{"$f":"+INPUTS!X57","v":0},{"$f":"+INPUTS!Y57","v":0},{"$f":"+INPUTS!Z57","v":0},{"$f":"+INPUTS!AA57","v":0},{"$f":"+INPUTS!AB57","v":0},{"$f":"+INPUTS!AC57","v":0},{"$f":"+INPUTS!AD57","v":0},{"$f":"+INPUTS!AE57","v":0},{"$f":"+INPUTS!AF57","v":0},{"$f":"+INPUTS!AG57","v":0},{"$f":"+INPUTS!AH57","v":0},{"$f":"+INPUTS!AI57","v":0},{"$f":"+INPUTS!AJ57","v":0}]
[null,"Total revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(D24:D28)","v":0},{"$f":"+SUM(E24:E28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Operating Expenditures"]
[]
[null,"Inflation Factor",null,null,1,{"$f":"+E34*(1+INPUTS!H13)","v":1},{"$f":"+F34*(1+INPUTS!I13)","v":1},{"$f":"+G34*(1+INPUTS!J13)","v":1},{"$f":"+H34*(1+INPUTS!K13)","v":1},{"$f":"+I34*(1+INPUTS!L13)","v":1},{"$f":"+J34*(1+INPUTS!M13)","v":1},{"$f":"+K34*(1+INPUTS!N13)","v":1},{"$f":"+L34*(1+INPUTS!O13)","v":1},{"$f":"+M34*(1+INPUTS!P13)","v":1},{"$f":"+N34*(1+INPUTS!Q13)","v":1},{"$f":"+O34*(1+INPUTS!R13)","v":1},{"$f":"+P34*(1+INPUTS!S13)","v":1},{"$f":"+Q34*(1+INPUTS!T13)","v":1},{"$f":"+R34*(1+INPUTS!U13)","v":1},{"$f":"+S34*(1+INPUTS!V13)","v":1},{"$f":"+T34*(1+INPUTS!W13)","v":1},{"$f":"+U34*(1+INPUTS!X13)","v":1},{"$f":"+V34*(1+INPUTS!Y13)","v":1},{"$f":"+W34*(1+INPUTS!Z13)","v":1},{"$f":"+X34*(1+INPUTS!AA13)","v":1},{"$f":"+Y34*(1+INPUTS!AB13)","v":1},{"$f":"+Z34*(1+INPUTS!AC13)","v":1},{"$f":"+AA34*(1+INPUTS!AD13)","v":1},{"$f":"+AB34*(1+INPUTS!AE13)","v":1},{"$f":"+AC34*(1+INPUTS!AF13)","v":1},{"$f":"+AD34*(1+INPUTS!AG13)","v":1},{"$f":"+AE34*(1+INPUTS!AH13)","v":1},{"$f":"+AF34*(1+INPUTS!AI13)","v":1},{"$f":"+AG34*(1+INPUTS!AJ13)","v":1}]
[]
[null,"Variable O&M unit cost (incudes fuel)",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},null,{"$f":"(+INPUTS!$F$61*E34+INPUTS!$F$62*INPUTS!$F$63*E34)*E4","v":0},{"$f":"(+INPUTS!$F$61*F34+INPUTS!$F$62*INPUTS!$F$63*F34)*F4","v":0},{"$f":"(+INPUTS!$F$61*G34+INPUTS!$F$62*INPUTS!$F$63*G34)*G4","v":0},{"$f":"(+INPUTS!$F$61*H34+INPUTS!$F$62*INPUTS!$F$63*H34)*H4","v":0},{"$f":"(+INPUTS!$F$61*I34+INPUTS!$F$62*INPUTS!$F$63*I34)*I4","v":0},{"$f":"(+INPUTS!$F$61*J34+INPUTS!$F$62*INPUTS!$F$63*J34)*J4","v":0},{"$f":"(+INPUTS!$F$61*K34+INPUTS!$F$62*INPUTS!$F$63*K34)*K4","v":0},{"$f":"(+INPUTS!$F$61*L34+INPUTS!$F$62*INPUTS!$F$63*L34)*L4","v":0},{"$f":"(+INPUTS!$F$61*M34+INPUTS!$F$62*INPUTS!$F$63*M34)*M4","v":0},{"$f":"(+INPUTS!$F$61*N34+INPUTS!$F$62*INPUTS!$F$63*N34)*N4","v":0},{"$f":"(+INPUTS!$F$61*O34+INPUTS!$F$62*INPUTS!$F$63*O34)*O4","v":0},{"$f":"(+INPUTS!$F$61*P34+INPUTS!$F$62*INPUTS!$F$63*P34)*P4","v":0},{"$f":"(+INPUTS!$F$61*Q34+INPUTS!$F$62*INPUTS!$F$63*Q34)*Q4","v":0},{"$f":"(+INPUTS!$F$61*R34+INPUTS!$F$62*INPUTS!$F$63*R34)*R4","v":0},{"$f":"(+INPUTS!$F$61*S34+INPUTS!$F$62*INPUTS!$F$63*S34)*S4","v":0},{"$f":"(+INPUTS!$F$61*T34+INPUTS!$F$62*INPUTS!$F$63*T34)*T4","v":0},{"$f":"(+INPUTS!$F$61*U34+INPUTS!$F$62*INPUTS!$F$63*U34)*U4","v":0},{"$f":"(+INPUTS!$F$61*V34+INPUTS!$F$62*INPUTS!$F$63*V34)*V4","v":0},{"$f":"(+INPUTS!$F$61*W34+INPUTS!$F$62*INPUTS!$F$63*W34)*W4","v":0},{"$f":"(+INPUTS!$F$61*X34+INPUTS!$F$62*INPUTS!$F$63*X34)*X4","v":0},{"$f":"(+INPUTS!$F$61*Y34+INPUTS!$F$62*INPUTS!$F$63*Y34)*Y4","v":0},{"$f":"(+INPUTS!$F$61*Z34+INPUTS!$F$62*INPUTS!$F$63*Z34)*Z4","v":0},{"$f":"(+INPUTS!$F$61*AA34+INPUTS!$F$62*INPUTS!$F$63*AA34)*AA4","v":0},{"$f":"(+INPUTS!$F$61*AB34+INPUTS!$F$62*INPUTS!$F$63*AB34)*AB4","v":0},{"$f":"(+INPUTS!$F$61*AC34+INPUTS!$F$62*INPUTS!$F$63*AC34)*AC4","v":0},{"$f":"(+INPUTS!$F$61*AD34+INPUTS!$F$62*INPUTS!$F$63*AD34)*AD4","v":0},{"$f":"(+INPUTS!$F$61*AE34+INPUTS!$F$62*INPUTS!$F$63*AE34)*AE4","v":0},{"$f":"(+INPUTS!$F$61*AF34+INPUTS!$F$62*INPUTS!$F$63*AF34)*AF4","v":0},{"$f":"(+INPUTS!$F$61*AG34+INPUTS!$F$62*INPUTS!$F$63*AG34)*AG4","v":0},{"$f":"(+INPUTS!$F$61*AH34+INPUTS!$F$62*INPUTS!$F$63*AH34)*AH4","v":0}]
[null,"Storage cost",{"$f":"+INPUTS!E60","v":"XXX/year"},null,{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*E4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*F4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*G4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*H4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*I4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*J4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*K4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*L4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*M4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*N4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*O4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*P4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*Q4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*R4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*S4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*T4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*U4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*V4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*W4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*X4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*Y4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*Z4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AA4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AB4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AC4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AD4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AE4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AF4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AG4","v":0},{"$f":"(INPUTS!$F$87*INPUTS!$F$88)*AH4","v":0}]
[null,"Fixed O&M",{"$f":"+INPUTS!E60","v":"XXX/year"},null,{"$f":"+INPUTS!F60*E4*$D$117","v":0},{"$f":"+$E38*F$34*F4","v":0},{"$f":"+$E38*G$34*G4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+(E36*E15*E4+E37)*E34*$D$117","v":0},{"$f":"+(F36*F15*F4+F37)*$D$117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+INPUTS!D64","v":"User defined OPEX"},{"$f":"+INPUTS!E64","v":"XXX/year"},null,{"$f":"+INPUTS!F64*E4*$D$117","v":0},{"$f":"+$E40*F$34*F4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+INPUTS!D65","v":"User defined OPEX"},{"$f":"+INPUTS!E65","v":"XXX/year"},null,{"$f":"+INPUTS!F65*E4*$D$117","v":0},{"$f":"+$E41*F$34*F4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+INPUTS!D66","v":"User defined OPEX"},{"$f":"+INPUTS!E66","v":"XXX/year"},null,{"$f":"+INPUTS!F66*E4*$D$117","v":0},{"$f":"+$E42*F$34*F4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+INPUTS!D67","v":"User defined OPEX"},{"$f":"+INPUTS!E67","v":"XXX/year"},null,{"$f":"+INPUTS!F67*E4*$D$117","v":0},{"$f":"+$E43*F$34*F4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other",{"$f":"+INPUTS!E68","v":"XXX/year"},null,{"$f":"+INPUTS!F68*E4*$D$117","v":0},{"$f":"+$E44*F$34*F4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+SUM(E38:E44)","v":0},{"$f":"+SUM(F38:F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditures"]
[]
[null,"Generation Equipment",{"$f":"+INPUTS!E71","v":"XXX"},{"$f":"+INPUTS!F71*$D$118","v":0}]
[null,"Balance of Plant",{"$f":"+INPUTS!E72","v":"XXX"},{"$f":"+INPUTS!F72*$D$118","v":0}]
[null,"Interconnection",{"$f":"+INPUTS!E73","v":"XXX"},{"$f":"+INPUTS!F73*$D$118","v":0}]
[null,"Development",{"$f":"+INPUTS!E74","v":"XXX"},{"$f":"+INPUTS!F74*$D$118","v":0}]
[null,"Interests During Construction",{"$f":"+INPUTS!E75","v":"XXX"},{"$f":"+INPUTS!F75*$D$118","v":0}]
[null,{"$f":"+INPUTS!D76","v":"User defined CAPEX"},{"$f":"+INPUTS!E76","v":"XXX"},{"$f":"+INPUTS!F76*$D$118","v":0}]
[null,"Other CAPEX",{"$f":"+INPUTS!E77","v":"XXX"},{"$f":"+INPUTS!F77*$D$118","v":0}]
[null,"Import Duties",{"$f":"+INPUTS!E78","v":"XXX"},{"$f":"+INPUTS!F78*$D$118","v":0}]
[null,"Total CAPEX",{"$f":"+INPUTS!E78","v":"XXX"},{"$f":"+SUM(D50:D57)","v":0}]
[]
["Project Finance"]
[null,"Sales",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D29","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]
[null,"Operating Expenses",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E45","v":0},{"$f":"+F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D61-D62","v":0},{"$f":"+E61-E62","v":0},{"$f":"+F61-F62","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$10","v":"XXX"},null,{"$f":"+E109","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,"EBIT",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D63-D65","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]
[]
[null,"Financing Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E103","v":0},{"$f":"+F103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit Before Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D66-D68","v":0},{"$f":"+E66-E68","v":0},{"$f":"+F66-F68","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,"Corporate Income Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E70>0,IF(E3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,E70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!E61,MAX(E70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!E61))),0),0)","v":0},{"$f":"+IF(F70>0,IF(F3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,F70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!F61,MAX(F70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!F61))),0),0)","v":0},{"$f":"+IF(G70>0,IF(G3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,G70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!G61,MAX(G70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!G61))),0),0)","v":0},{"$f":"+IF(H70>0,IF(H3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,H70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!H61,MAX(H70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!H61))),0),0)","v":0},{"$f":"+IF(I70>0,IF(I3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,I70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!I61,MAX(I70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!I61))),0),0)","v":0},{"$f":"+IF(J70>0,IF(J3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,J70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!J61,MAX(J70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!J61))),0),0)","v":0},{"$f":"+IF(K70>0,IF(K3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,K70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!K61,MAX(K70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!K61))),0),0)","v":0},{"$f":"+IF(L70>0,IF(L3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,L70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!L61,MAX(L70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!L61))),0),0)","v":0},{"$f":"+IF(M70>0,IF(M3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,M70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!M61,MAX(M70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!M61))),0),0)","v":0},{"$f":"+IF(N70>0,IF(N3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,N70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!N61,MAX(N70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!N61))),0),0)","v":0},{"$f":"+IF(O70>0,IF(O3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,O70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!O61,MAX(O70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!O61))),0),0)","v":0},{"$f":"+IF(P70>0,IF(P3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,P70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!P61,MAX(P70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!P61))),0),0)","v":0},{"$f":"+IF(Q70>0,IF(Q3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,Q70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!Q61,MAX(Q70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!Q61))),0),0)","v":0},{"$f":"+IF(R70>0,IF(R3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,R70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!R61,MAX(R70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!R61))),0),0)","v":0},{"$f":"+IF(S70>0,IF(S3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,S70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!S61,MAX(S70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!S61))),0),0)","v":0},{"$f":"+IF(T70>0,IF(T3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,T70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!T61,MAX(T70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!T61))),0),0)","v":0},{"$f":"+IF(U70>0,IF(U3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,U70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!U61,MAX(U70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!U61))),0),0)","v":0},{"$f":"+IF(V70>0,IF(V3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,V70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!V61,MAX(V70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!V61))),0),0)","v":0},{"$f":"+IF(W70>0,IF(W3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,W70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!W61,MAX(W70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!W61))),0),0)","v":0},{"$f":"+IF(X70>0,IF(X3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,X70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!X61,MAX(X70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!X61))),0),0)","v":0},{"$f":"+IF(Y70>0,IF(Y3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,Y70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!Y61,MAX(Y70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!Y61))),0),0)","v":0},{"$f":"+IF(Z70>0,IF(Z3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,Z70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!Z61,MAX(Z70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!Z61))),0),0)","v":0},{"$f":"+IF(AA70>0,IF(AA3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AA70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AA61,MAX(AA70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AA61))),0),0)","v":0},{"$f":"+IF(AB70>0,IF(AB3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AB70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AB61,MAX(AB70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AB61))),0),0)","v":0},{"$f":"+IF(AC70>0,IF(AC3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AC70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AC61,MAX(AC70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AC61))),0),0)","v":0},{"$f":"+IF(AD70>0,IF(AD3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AD70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AD61,MAX(AD70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AD61))),0),0)","v":0},{"$f":"+IF(AE70>0,IF(AE3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AE70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AE61,MAX(AE70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AE61))),0),0)","v":0},{"$f":"+IF(AF70>0,IF(AF3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AF70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AF61,MAX(AF70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AF61))),0),0)","v":0},{"$f":"+IF(AG70>0,IF(AG3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AG70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AG61,MAX(AG70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AG61))),0),0)","v":0},{"$f":"+IF(AH70>0,IF(AH3>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,AH70*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*'Reference IPP'!AH61,MAX(AH70*INPUTS!$F$19,INPUTS!$F$20*'Reference IPP'!AH61))),0),0)","v":0}]
[]
[null,"Net Profit",{"$f":"+INPUTS!E78","v":"XXX"},{"$f":"+D70-D72","v":0},{"$f":"+E70-E72","v":0},{"$f":"+F70-F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CAPEX Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"D58","v":0}]
[null,"Net Working Capital Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F83","v":0},{"$f":"+((E61-D61-E62+D62)*INPUTS!$F$84/365)*E4","v":0},{"$f":"+((F61-E61-F62+E62)*INPUTS!$F$84/365)*F4","v":0},{"$f":"+((G61-F61-G62+F62)*INPUTS!$F$84/365)*G4","v":0},{"$f":"+((H61-G61-H62+G62)*INPUTS!$F$84/365)*H4","v":0},{"$f":"+((I61-H61-I62+H62)*INPUTS!$F$84/365)*I4","v":0},{"$f":"+((J61-I61-J62+I62)*INPUTS!$F$84/365)*J4","v":0},{"$f":"+((K61-J61-K62+J62)*INPUTS!$F$84/365)*K4","v":0},{"$f":"+((L61-K61-L62+K62)*INPUTS!$F$84/365)*L4","v":0},{"$f":"+((M61-L61-M62+L62)*INPUTS!$F$84/365)*M4","v":0},{"$f":"+((N61-M61-N62+M62)*INPUTS!$F$84/365)*N4","v":0},{"$f":"+((O61-N61-O62+N62)*INPUTS!$F$84/365)*O4","v":0},{"$f":"+((P61-O61-P62+O62)*INPUTS!$F$84/365)*P4","v":0},{"$f":"+((Q61-P61-Q62+P62)*INPUTS!$F$84/365)*Q4","v":0},{"$f":"+((R61-Q61-R62+Q62)*INPUTS!$F$84/365)*R4","v":0},{"$f":"+((S61-R61-S62+R62)*INPUTS!$F$84/365)*S4","v":0},{"$f":"+((T61-S61-T62+S62)*INPUTS!$F$84/365)*T4","v":0},{"$f":"+((U61-T61-U62+T62)*INPUTS!$F$84/365)*U4","v":0},{"$f":"+((V61-U61-V62+U62)*INPUTS!$F$84/365)*V4","v":0},{"$f":"+((W61-V61-W62+V62)*INPUTS!$F$84/365)*W4","v":0},{"$f":"+((X61-W61-X62+W62)*INPUTS!$F$84/365)*X4","v":0},{"$f":"+((Y61-X61-Y62+X62)*INPUTS!$F$84/365)*Y4","v":0},{"$f":"+((Z61-Y61-Z62+Y62)*INPUTS!$F$84/365)*Z4","v":0},{"$f":"+((AA61-Z61-AA62+Z62)*INPUTS!$F$84/365)*AA4","v":0},{"$f":"+((AB61-AA61-AB62+AA62)*INPUTS!$F$84/365)*AB4","v":0},{"$f":"+((AC61-AB61-AC62+AB62)*INPUTS!$F$84/365)*AC4","v":0},{"$f":"+((AD61-AC61-AD62+AC62)*INPUTS!$F$84/365)*AD4","v":0},{"$f":"+((AE61-AD61-AE62+AD62)*INPUTS!$F$84/365)*AE4","v":0},{"$f":"+((AF61-AE61-AF62+AE62)*INPUTS!$F$84/365)*AF4","v":0},{"$f":"+((AG61-AF61-AG62+AF62)*INPUTS!$F$84/365)*AG4","v":0},{"$f":"+((AH61-AG61-AH62+AG62)*INPUTS!$F$84/365)*AH4","v":0}]
[]
[null,"Free Cash Flow to the Firm",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D74+D65+D68*(1-INPUTS!$F$19)-D76-D77","v":0},{"$f":"+E74+E65+E68*(1-INPUTS!$F$19)-E76-E77","v":0},{"$f":"+F74+F65+F68*(1-INPUTS!$F$19)-F76-F77","v":0},{"$f":"+G74+G65+G68*(1-INPUTS!$F$19)-G76-G77","v":0},{"$f":"+H74+H65+H68*(1-INPUTS!$F$19)-H76-H77","v":0},{"$f":"+I74+I65+I68*(1-INPUTS!$F$19)-I76-I77","v":0},{"$f":"+J74+J65+J68*(1-INPUTS!$F$19)-J76-J77","v":0},{"$f":"+K74+K65+K68*(1-INPUTS!$F$19)-K76-K77","v":0},{"$f":"+L74+L65+L68*(1-INPUTS!$F$19)-L76-L77","v":0},{"$f":"+M74+M65+M68*(1-INPUTS!$F$19)-M76-M77","v":0},{"$f":"+N74+N65+N68*(1-INPUTS!$F$19)-N76-N77","v":0},{"$f":"+O74+O65+O68*(1-INPUTS!$F$19)-O76-O77","v":0},{"$f":"+P74+P65+P68*(1-INPUTS!$F$19)-P76-P77","v":0},{"$f":"+Q74+Q65+Q68*(1-INPUTS!$F$19)-Q76-Q77","v":0},{"$f":"+R74+R65+R68*(1-INPUTS!$F$19)-R76-R77","v":0},{"$f":"+S74+S65+S68*(1-INPUTS!$F$19)-S76-S77","v":0},{"$f":"+T74+T65+T68*(1-INPUTS!$F$19)-T76-T77","v":0},{"$f":"+U74+U65+U68*(1-INPUTS!$F$19)-U76-U77","v":0},{"$f":"+V74+V65+V68*(1-INPUTS!$F$19)-V76-V77","v":0},{"$f":"+W74+W65+W68*(1-INPUTS!$F$19)-W76-W77","v":0},{"$f":"+X74+X65+X68*(1-INPUTS!$F$19)-X76-X77","v":0},{"$f":"+Y74+Y65+Y68*(1-INPUTS!$F$19)-Y76-Y77","v":0},{"$f":"+Z74+Z65+Z68*(1-INPUTS!$F$19)-Z76-Z77","v":0},{"$f":"+AA74+AA65+AA68*(1-INPUTS!$F$19)-AA76-AA77","v":0},{"$f":"+AB74+AB65+AB68*(1-INPUTS!$F$19)-AB76-AB77","v":0},{"$f":"+AC74+AC65+AC68*(1-INPUTS!$F$19)-AC76-AC77","v":0},{"$f":"+AD74+AD65+AD68*(1-INPUTS!$F$19)-AD76-AD77","v":0},{"$f":"+AE74+AE65+AE68*(1-INPUTS!$F$19)-AE76-AE77","v":0},{"$f":"+AF74+AF65+AF68*(1-INPUTS!$F$19)-AF76-AF77","v":0},{"$f":"+AG74+AG65+AG68*(1-INPUTS!$F$19)-AG76-AG77","v":0},{"$f":"+AH74+AH65+AH68*(1-INPUTS!$F$19)-AH76-AH77","v":0}]
[]
[null,"Net new debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D100-D101","v":0},{"$f":"+E100-E101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D79-D68*(1-INPUTS!$F$19)+D81","v":0},{"$f":"+E79-E68*(1-INPUTS!$F$19)+E81","v":0},{"$f":"+F79-F68*(1-INPUTS!$F$19)+F81","v":0},{"$f":"+G79-G68*(1-INPUTS!$F$19)+G81","v":0},{"$f":"+H79-H68*(1-INPUTS!$F$19)+H81","v":0},{"$f":"+I79-I68*(1-INPUTS!$F$19)+I81","v":0},{"$f":"+J79-J68*(1-INPUTS!$F$19)+J81","v":0},{"$f":"+K79-K68*(1-INPUTS!$F$19)+K81","v":0},{"$f":"+L79-L68*(1-INPUTS!$F$19)+L81","v":0},{"$f":"+M79-M68*(1-INPUTS!$F$19)+M81","v":0},{"$f":"+N79-N68*(1-INPUTS!$F$19)+N81","v":0},{"$f":"+O79-O68*(1-INPUTS!$F$19)+O81","v":0},{"$f":"+P79-P68*(1-INPUTS!$F$19)+P81","v":0},{"$f":"+Q79-Q68*(1-INPUTS!$F$19)+Q81","v":0},{"$f":"+R79-R68*(1-INPUTS!$F$19)+R81","v":0},{"$f":"+S79-S68*(1-INPUTS!$F$19)+S81","v":0},{"$f":"+T79-T68*(1-INPUTS!$F$19)+T81","v":0},{"$f":"+U79-U68*(1-INPUTS!$F$19)+U81","v":0},{"$f":"+V79-V68*(1-INPUTS!$F$19)+V81","v":0},{"$f":"+W79-W68*(1-INPUTS!$F$19)+W81","v":0},{"$f":"+X79-X68*(1-INPUTS!$F$19)+X81","v":0},{"$f":"+Y79-Y68*(1-INPUTS!$F$19)+Y81","v":0},{"$f":"+Z79-Z68*(1-INPUTS!$F$19)+Z81","v":0},{"$f":"+AA79-AA68*(1-INPUTS!$F$19)+AA81","v":0},{"$f":"+AB79-AB68*(1-INPUTS!$F$19)+AB81","v":0},{"$f":"+AC79-AC68*(1-INPUTS!$F$19)+AC81","v":0},{"$f":"+AD79-AD68*(1-INPUTS!$F$19)+AD81","v":0},{"$f":"+AE79-AE68*(1-INPUTS!$F$19)+AE81","v":0},{"$f":"+AF79-AF68*(1-INPUTS!$F$19)+AF81","v":0},{"$f":"+AG79-AG68*(1-INPUTS!$F$19)+AG81","v":0},{"$f":"+AH79-AH68*(1-INPUTS!$F$19)+AH81","v":0}]
[]
[null,"Target Equity IRR","%",{"$f":"+INPUTS!$F$95","v":0}]
[]
[null,"Financial Ratios"]
[null,"Project IRR","%",{"$f":"+IRR(D79:AH79)","v":{"$error":"#NUM!"}}]
[null,"Equity IRR","%",{"$f":"+IRR(D83:AH83)","v":{"$error":"#NUM!"}}]
[null,"Debt Service Coverage Ratio",null,null,{"$f":"+IF(E104>0,E63/E104,0)","v":0},{"$f":"+IF(F104>0,F63/F104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Difference Equity IRR - Target",null,{"$f":"+D89-D85","v":{"$error":"#NUM!"}}]
[]
["Financing Costs"]
[null,"Total Capital Needs",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D58-D29","v":0}]
[null,"Debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D94*INPUTS!$F$92","v":0}]
[null,"Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D94-D95","v":0}]
[]
[null,"Debt Service"]
[null,"Beginning balance",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+D102","v":0},{"$f":"+E102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drawdowns",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D95","v":0}]
[null,"Principal Repayments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(F99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(G99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(H99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(I99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(J99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(K99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(L99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(M99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(N99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(O99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(P99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(Q99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(R99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(S99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(T99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(U99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(V99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(W99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(X99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(Y99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(Z99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AA99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AB99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AC99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AD99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AE99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AF99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AG99>0,$D$100/INPUTS!$F$93,0)","v":0},{"$f":"+IF(AH99>0,$D$100/INPUTS!$F$93,0)","v":0}]
[null,"Ending Balance",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+IF(ROUND(D99+D100-D101,0)=0,0,D99+D100-D101)","v":0},{"$f":"+IF(ROUND(E99+E100-E101,0)=0,0,E99+E100-E101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+INPUTS!$F$94*AVERAGE(E99,E102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(F99,F102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(G99,G102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(H99,H102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(I99,I102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(J99,J102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(K99,K102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(L99,L102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(M99,M102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(N99,N102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(O99,O102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(P99,P102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(Q99,Q102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(R99,R102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(S99,S102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(T99,T102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(U99,U102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(V99,V102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(W99,W102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(X99,X102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(Y99,Y102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(Z99,Z102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AA99,AA102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AB99,AB102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AC99,AC102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AD99,AD102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AE99,AE102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AF99,AF102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AG99,AG102)","v":0},{"$f":"+INPUTS!$F$94*AVERAGE(AH99,AH102)","v":0}]
[null,"Total Debt Service",null,{"$f":"+D101+D103","v":0},{"$f":"+E101+E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation"]
[null,"Gross Asset Value",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"(+D107+D108)*E4","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,"Asset Commissioning",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D58","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},0,{"$f":"+IF(E3>INPUTS!$F$80,0,'Reference IPP'!E107/INPUTS!$F$80)","v":0},{"$f":"+IF(F3>INPUTS!$F$80,0,'Reference IPP'!F107/INPUTS!$F$80)","v":0},{"$f":"+IF(G3>INPUTS!$F$80,0,'Reference IPP'!G107/INPUTS!$F$80)","v":0},{"$f":"+IF(H3>INPUTS!$F$80,0,'Reference IPP'!H107/INPUTS!$F$80)","v":0},{"$f":"+IF(I3>INPUTS!$F$80,0,'Reference IPP'!I107/INPUTS!$F$80)","v":0},{"$f":"+IF(J3>INPUTS!$F$80,0,'Reference IPP'!J107/INPUTS!$F$80)","v":0},{"$f":"+IF(K3>INPUTS!$F$80,0,'Reference IPP'!K107/INPUTS!$F$80)","v":0},{"$f":"+IF(L3>INPUTS!$F$80,0,'Reference IPP'!L107/INPUTS!$F$80)","v":0},{"$f":"+IF(M3>INPUTS!$F$80,0,'Reference IPP'!M107/INPUTS!$F$80)","v":0},{"$f":"+IF(N3>INPUTS!$F$80,0,'Reference IPP'!N107/INPUTS!$F$80)","v":0},{"$f":"+IF(O3>INPUTS!$F$80,0,'Reference IPP'!O107/INPUTS!$F$80)","v":0},{"$f":"+IF(P3>INPUTS!$F$80,0,'Reference IPP'!P107/INPUTS!$F$80)","v":0},{"$f":"+IF(Q3>INPUTS!$F$80,0,'Reference IPP'!Q107/INPUTS!$F$80)","v":0},{"$f":"+IF(R3>INPUTS!$F$80,0,'Reference IPP'!R107/INPUTS!$F$80)","v":0},{"$f":"+IF(S3>INPUTS!$F$80,0,'Reference IPP'!S107/INPUTS!$F$80)","v":0},{"$f":"+IF(T3>INPUTS!$F$80,0,'Reference IPP'!T107/INPUTS!$F$80)","v":0},{"$f":"+IF(U3>INPUTS!$F$80,0,'Reference IPP'!U107/INPUTS!$F$80)","v":0},{"$f":"+IF(V3>INPUTS!$F$80,0,'Reference IPP'!V107/INPUTS!$F$80)","v":0},{"$f":"+IF(W3>INPUTS!$F$80,0,'Reference IPP'!W107/INPUTS!$F$80)","v":0},{"$f":"+IF(X3>INPUTS!$F$80,0,'Reference IPP'!X107/INPUTS!$F$80)","v":0},{"$f":"+IF(Y3>INPUTS!$F$80,0,'Reference IPP'!Y107/INPUTS!$F$80)","v":0},{"$f":"+IF(Z3>INPUTS!$F$80,0,'Reference IPP'!Z107/INPUTS!$F$80)","v":0},{"$f":"+IF(AA3>INPUTS!$F$80,0,'Reference IPP'!AA107/INPUTS!$F$80)","v":0},{"$f":"+IF(AB3>INPUTS!$F$80,0,'Reference IPP'!AB107/INPUTS!$F$80)","v":0},{"$f":"+IF(AC3>INPUTS!$F$80,0,'Reference IPP'!AC107/INPUTS!$F$80)","v":0},{"$f":"+IF(AD3>INPUTS!$F$80,0,'Reference IPP'!AD107/INPUTS!$F$80)","v":0},{"$f":"+IF(AE3>INPUTS!$F$80,0,'Reference IPP'!AE107/INPUTS!$F$80)","v":0},{"$f":"+IF(AF3>INPUTS!$F$80,0,'Reference IPP'!AF107/INPUTS!$F$80)","v":0},{"$f":"+IF(AG3>INPUTS!$F$80,0,'Reference IPP'!AG107/INPUTS!$F$80)","v":0},{"$f":"+IF(AH3>INPUTS!$F$80,0,'Reference IPP'!AH107/INPUTS!$F$80)","v":0}]
[null,"Accumulated Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D109","v":0},{"$f":"+(D110+E109)*E4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Asset Value",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D107+D108-D110","v":0},{"$f":"+E107+E108-E110","v":0},{"$f":"+F107+F108-F110","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]
[]
[]
[]
["Scenario multipliers"]
[null,"Capacity Factor Multiplier",null,1]
[null,"OPEX Multiplier",null,1]
[null,"CAPEX Multiplier",null,1]
[]
["Auxiliary Calculations"]
[null,"Total Corporate Income Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+SUM(E72:AH72)","v":0}]
[null,"Net Present Value of Corporate Income Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+NPV(D88,E72:AH72)","v":{"$error":"#NUM!"}}]

{"sheet":"Avoided Cost","index":5,"n_rows":41,"n_cols":34,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Avoided Costs"]
[]
[]
["IPP Avoided Cost"]
["Baseline generation cost",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+Baseline!$D$347","v":0}]
[]
["IPP Developer Impact (Cash Flow)",null,null,null,"(Post-COD) Operation Phase ->"]
[null,"Year",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"In Operation","(1/0)",null,{"$f":"+IF(E8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(F8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(G8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(H8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(I8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(J8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(K8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(L8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(M8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(N8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(O8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(P8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(Q8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(R8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(S8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(T8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(U8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(V8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(W8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(X8>INPUTS!$F$31,0,1)","v":1},{"$f":"+IF(Y8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(Z8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AA8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AB8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AC8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AD8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AE8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AF8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AG8>INPUTS!$F$31,0,1)","v":0},{"$f":"+IF(AH8>INPUTS!$F$31,0,1)","v":0}]
["Production"]
[null,"Net Production","MWh",null,{"$f":"+'Reference IPP'!E17","v":0},{"$f":"+'Reference IPP'!F17","v":0},{"$f":"+'Reference IPP'!G17","v":0},{"$f":"+'Reference IPP'!H17","v":0},{"$f":"+'Reference IPP'!I17","v":0},{"$f":"+'Reference IPP'!J17","v":0},{"$f":"+'Reference IPP'!K17","v":0},{"$f":"+'Reference IPP'!L17","v":0},{"$f":"+'Reference IPP'!M17","v":0},{"$f":"+'Reference IPP'!N17","v":0},{"$f":"+'Reference IPP'!O17","v":0},{"$f":"+'Reference IPP'!P17","v":0},{"$f":"+'Reference IPP'!Q17","v":0},{"$f":"+'Reference IPP'!R17","v":0},{"$f":"+'Reference IPP'!S17","v":0},{"$f":"+'Reference IPP'!T17","v":0},{"$f":"+'Reference IPP'!U17","v":0},{"$f":"+'Reference IPP'!V17","v":0},{"$f":"+'Reference IPP'!W17","v":0},{"$f":"+'Reference IPP'!X17","v":0},{"$f":"+'Reference IPP'!Y17","v":0},{"$f":"+'Reference IPP'!Z17","v":0},{"$f":"+'Reference IPP'!AA17","v":0},{"$f":"+'Reference IPP'!AB17","v":0},{"$f":"+'Reference IPP'!AC17","v":0},{"$f":"+'Reference IPP'!AD17","v":0},{"$f":"+'Reference IPP'!AE17","v":0},{"$f":"+'Reference IPP'!AF17","v":0},{"$f":"+'Reference IPP'!AG17","v":0},{"$f":"+'Reference IPP'!AH17","v":0}]
[]
["Revenues"]
[null,"Revenue Indexation Factor",null,null,{"$f":"1","v":1},{"$f":"+E14*(1+INPUTS!H48)","v":1},{"$f":"+F14*(1+INPUTS!I48)","v":1},{"$f":"+G14*(1+INPUTS!J48)","v":1},{"$f":"+H14*(1+INPUTS!K48)","v":1},{"$f":"+I14*(1+INPUTS!L48)","v":1},{"$f":"+J14*(1+INPUTS!M48)","v":1},{"$f":"+K14*(1+INPUTS!N48)","v":1},{"$f":"+L14*(1+INPUTS!O48)","v":1},{"$f":"+M14*(1+INPUTS!P48)","v":1},{"$f":"+N14*(1+INPUTS!Q48)","v":1},{"$f":"+O14*(1+INPUTS!R48)","v":1},{"$f":"+P14*(1+INPUTS!S48)","v":1},{"$f":"+Q14*(1+INPUTS!T48)","v":1},{"$f":"+R14*(1+INPUTS!U48)","v":1},{"$f":"+S14*(1+INPUTS!V48)","v":1},{"$f":"+T14*(1+INPUTS!W48)","v":1},{"$f":"+U14*(1+INPUTS!X48)","v":1},{"$f":"+V14*(1+INPUTS!Y48)","v":1},{"$f":"+W14*(1+INPUTS!Z48)","v":1},{"$f":"+X14*(1+INPUTS!AA48)","v":1},{"$f":"+Y14*(1+INPUTS!AB48)","v":1},{"$f":"+Z14*(1+INPUTS!AC48)","v":1},{"$f":"+AA14*(1+INPUTS!AD48)","v":1},{"$f":"+AB14*(1+INPUTS!AE48)","v":1},{"$f":"+AC14*(1+INPUTS!AF48)","v":1},{"$f":"+AD14*(1+INPUTS!AG48)","v":1},{"$f":"+AE14*(1+INPUTS!AH48)","v":1},{"$f":"+AF14*(1+INPUTS!AI48)","v":1},{"$f":"+AG14*(1+INPUTS!AJ48)","v":1}]
[null,"Tariff",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},null,{"$f":"+C5","v":0},{"$f":"+$E$15*F14*F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tariff revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E15*E11","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,"GHG revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference IPP'!E25","v":0},{"$f":"+'Reference IPP'!F25","v":0},{"$f":"+'Reference IPP'!G25","v":0},{"$f":"+'Reference IPP'!H25","v":0},{"$f":"+'Reference IPP'!I25","v":0},{"$f":"+'Reference IPP'!J25","v":0},{"$f":"+'Reference IPP'!K25","v":0},{"$f":"+'Reference IPP'!L25","v":0},{"$f":"+'Reference IPP'!M25","v":0},{"$f":"+'Reference IPP'!N25","v":0},{"$f":"+'Reference IPP'!O25","v":0},{"$f":"+'Reference IPP'!P25","v":0},{"$f":"+'Reference IPP'!Q25","v":0},{"$f":"+'Reference IPP'!R25","v":0},{"$f":"+'Reference IPP'!S25","v":0},{"$f":"+'Reference IPP'!T25","v":0},{"$f":"+'Reference IPP'!U25","v":0},{"$f":"+'Reference IPP'!V25","v":0},{"$f":"+'Reference IPP'!W25","v":0},{"$f":"+'Reference IPP'!X25","v":0},{"$f":"+'Reference IPP'!Y25","v":0},{"$f":"+'Reference IPP'!Z25","v":0},{"$f":"+'Reference IPP'!AA25","v":0},{"$f":"+'Reference IPP'!AB25","v":0},{"$f":"+'Reference IPP'!AC25","v":0},{"$f":"+'Reference IPP'!AD25","v":0},{"$f":"+'Reference IPP'!AE25","v":0},{"$f":"+'Reference IPP'!AF25","v":0},{"$f":"+'Reference IPP'!AG25","v":0},{"$f":"+'Reference IPP'!AH25","v":0}]
[null,"Other revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference IPP'!E26","v":0},{"$f":"+'Reference IPP'!F26","v":0},{"$f":"+'Reference IPP'!G26","v":0},{"$f":"+'Reference IPP'!H26","v":0},{"$f":"+'Reference IPP'!I26","v":0},{"$f":"+'Reference IPP'!J26","v":0},{"$f":"+'Reference IPP'!K26","v":0},{"$f":"+'Reference IPP'!L26","v":0},{"$f":"+'Reference IPP'!M26","v":0},{"$f":"+'Reference IPP'!N26","v":0},{"$f":"+'Reference IPP'!O26","v":0},{"$f":"+'Reference IPP'!P26","v":0},{"$f":"+'Reference IPP'!Q26","v":0},{"$f":"+'Reference IPP'!R26","v":0},{"$f":"+'Reference IPP'!S26","v":0},{"$f":"+'Reference IPP'!T26","v":0},{"$f":"+'Reference IPP'!U26","v":0},{"$f":"+'Reference IPP'!V26","v":0},{"$f":"+'Reference IPP'!W26","v":0},{"$f":"+'Reference IPP'!X26","v":0},{"$f":"+'Reference IPP'!Y26","v":0},{"$f":"+'Reference IPP'!Z26","v":0},{"$f":"+'Reference IPP'!AA26","v":0},{"$f":"+'Reference IPP'!AB26","v":0},{"$f":"+'Reference IPP'!AC26","v":0},{"$f":"+'Reference IPP'!AD26","v":0},{"$f":"+'Reference IPP'!AE26","v":0},{"$f":"+'Reference IPP'!AF26","v":0},{"$f":"+'Reference IPP'!AG26","v":0},{"$f":"+'Reference IPP'!AH26","v":0}]
[null,"Total revenues",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+SUM(E17:E19)","v":0},{"$f":"+SUM(F17:F19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference IPP'!E62","v":0},{"$f":"+'Reference IPP'!F62","v":0},{"$f":"+'Reference IPP'!G62","v":0},{"$f":"+'Reference IPP'!H62","v":0},{"$f":"+'Reference IPP'!I62","v":0},{"$f":"+'Reference IPP'!J62","v":0},{"$f":"+'Reference IPP'!K62","v":0},{"$f":"+'Reference IPP'!L62","v":0},{"$f":"+'Reference IPP'!M62","v":0},{"$f":"+'Reference IPP'!N62","v":0},{"$f":"+'Reference IPP'!O62","v":0},{"$f":"+'Reference IPP'!P62","v":0},{"$f":"+'Reference IPP'!Q62","v":0},{"$f":"+'Reference IPP'!R62","v":0},{"$f":"+'Reference IPP'!S62","v":0},{"$f":"+'Reference IPP'!T62","v":0},{"$f":"+'Reference IPP'!U62","v":0},{"$f":"+'Reference IPP'!V62","v":0},{"$f":"+'Reference IPP'!W62","v":0},{"$f":"+'Reference IPP'!X62","v":0},{"$f":"+'Reference IPP'!Y62","v":0},{"$f":"+'Reference IPP'!Z62","v":0},{"$f":"+'Reference IPP'!AA62","v":0},{"$f":"+'Reference IPP'!AB62","v":0},{"$f":"+'Reference IPP'!AC62","v":0},{"$f":"+'Reference IPP'!AD62","v":0},{"$f":"+'Reference IPP'!AE62","v":0},{"$f":"+'Reference IPP'!AF62","v":0},{"$f":"+'Reference IPP'!AG62","v":0},{"$f":"+'Reference IPP'!AH62","v":0}]
[null,"EBITDA",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E20-E21","v":0},{"$f":"+F20-F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference IPP'!E65","v":0},{"$f":"+'Reference IPP'!F65","v":0},{"$f":"+'Reference IPP'!G65","v":0},{"$f":"+'Reference IPP'!H65","v":0},{"$f":"+'Reference IPP'!I65","v":0},{"$f":"+'Reference IPP'!J65","v":0},{"$f":"+'Reference IPP'!K65","v":0},{"$f":"+'Reference IPP'!L65","v":0},{"$f":"+'Reference IPP'!M65","v":0},{"$f":"+'Reference IPP'!N65","v":0},{"$f":"+'Reference IPP'!O65","v":0},{"$f":"+'Reference IPP'!P65","v":0},{"$f":"+'Reference IPP'!Q65","v":0},{"$f":"+'Reference IPP'!R65","v":0},{"$f":"+'Reference IPP'!S65","v":0},{"$f":"+'Reference IPP'!T65","v":0},{"$f":"+'Reference IPP'!U65","v":0},{"$f":"+'Reference IPP'!V65","v":0},{"$f":"+'Reference IPP'!W65","v":0},{"$f":"+'Reference IPP'!X65","v":0},{"$f":"+'Reference IPP'!Y65","v":0},{"$f":"+'Reference IPP'!Z65","v":0},{"$f":"+'Reference IPP'!AA65","v":0},{"$f":"+'Reference IPP'!AB65","v":0},{"$f":"+'Reference IPP'!AC65","v":0},{"$f":"+'Reference IPP'!AD65","v":0},{"$f":"+'Reference IPP'!AE65","v":0},{"$f":"+'Reference IPP'!AF65","v":0},{"$f":"+'Reference IPP'!AG65","v":0},{"$f":"+'Reference IPP'!AH65","v":0}]
[null,"EBIT",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E22-E24","v":0},{"$f":"+F22-F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing Costs",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+'Reference IPP'!E68","v":0},{"$f":"+'Reference IPP'!F68","v":0},{"$f":"+'Reference IPP'!G68","v":0},{"$f":"+'Reference IPP'!H68","v":0},{"$f":"+'Reference IPP'!I68","v":0},{"$f":"+'Reference IPP'!J68","v":0},{"$f":"+'Reference IPP'!K68","v":0},{"$f":"+'Reference IPP'!L68","v":0},{"$f":"+'Reference IPP'!M68","v":0},{"$f":"+'Reference IPP'!N68","v":0},{"$f":"+'Reference IPP'!O68","v":0},{"$f":"+'Reference IPP'!P68","v":0},{"$f":"+'Reference IPP'!Q68","v":0},{"$f":"+'Reference IPP'!R68","v":0},{"$f":"+'Reference IPP'!S68","v":0},{"$f":"+'Reference IPP'!T68","v":0},{"$f":"+'Reference IPP'!U68","v":0},{"$f":"+'Reference IPP'!V68","v":0},{"$f":"+'Reference IPP'!W68","v":0},{"$f":"+'Reference IPP'!X68","v":0},{"$f":"+'Reference IPP'!Y68","v":0},{"$f":"+'Reference IPP'!Z68","v":0},{"$f":"+'Reference IPP'!AA68","v":0},{"$f":"+'Reference IPP'!AB68","v":0},{"$f":"+'Reference IPP'!AC68","v":0},{"$f":"+'Reference IPP'!AD68","v":0},{"$f":"+'Reference IPP'!AE68","v":0},{"$f":"+'Reference IPP'!AF68","v":0},{"$f":"+'Reference IPP'!AG68","v":0},{"$f":"+'Reference IPP'!AH68","v":0}]
[null,"Profit Before Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E25-E27","v":0},{"$f":"+F25-F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Corporate Income Tax",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E28>0,IF(E8>INPUTS!$I$19,IF(INPUTS!$F$18=Lists!$F$2,E28*INPUTS!$F$19,IF(INPUTS!$F$18=Lists!$F$3,INPUTS!$F$20*E20,MAX(E28*INPUTS!$F$19,INPUTS!$F$20*E20))),0),0)","v":0},{"$f":"+IF(F28>0,F28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(G28>0,G28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(H28>0,H28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(I28>0,I28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(J28>0,J28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(K28>0,K28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(L28>0,L28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(M28>0,M28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(N28>0,N28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(O28>0,O28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(P28>0,P28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(Q28>0,Q28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(R28>0,R28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(S28>0,S28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(T28>0,T28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(U28>0,U28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(V28>0,V28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(W28>0,W28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(X28>0,X28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(Y28>0,Y28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(Z28>0,Z28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AA28>0,AA28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AB28>0,AB28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AC28>0,AC28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AD28>0,AD28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AE28>0,AE28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AF28>0,AF28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AG28>0,AG28*INPUTS!$F$19,0)","v":0},{"$f":"+IF(AH28>0,AH28*INPUTS!$F$19,0)","v":0}]
[null,"Net Profit",{"$f":"+INPUTS!E78","v":"XXX"},null,{"$f":"+E28-E30","v":0},{"$f":"+F28-F30","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,"Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+'Reference IPP'!D76","v":0}]
[null,"Net Working Capital Investment",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+INPUTS!F83","v":0},{"$f":"+((E20-D20-E21+D21)*INPUTS!$F$84/365)*E9","v":0},{"$f":"+((F20-E20-F21+E21)*INPUTS!$F$84/365)*F9","v":0},{"$f":"+((G20-F20-G21+F21)*INPUTS!$F$84/365)*G9","v":0},{"$f":"+((H20-G20-H21+G21)*INPUTS!$F$84/365)*H9","v":0},{"$f":"+((I20-H20-I21+H21)*INPUTS!$F$84/365)*I9","v":0},{"$f":"+((J20-I20-J21+I21)*INPUTS!$F$84/365)*J9","v":0},{"$f":"+((K20-J20-K21+J21)*INPUTS!$F$84/365)*K9","v":0},{"$f":"+((L20-K20-L21+K21)*INPUTS!$F$84/365)*L9","v":0},{"$f":"+((M20-L20-M21+L21)*INPUTS!$F$84/365)*M9","v":0},{"$f":"+((N20-M20-N21+M21)*INPUTS!$F$84/365)*N9","v":0},{"$f":"+((O20-N20-O21+N21)*INPUTS!$F$84/365)*O9","v":0},{"$f":"+((P20-O20-P21+O21)*INPUTS!$F$84/365)*P9","v":0},{"$f":"+((Q20-P20-Q21+P21)*INPUTS!$F$84/365)*Q9","v":0},{"$f":"+((R20-Q20-R21+Q21)*INPUTS!$F$84/365)*R9","v":0},{"$f":"+((S20-R20-S21+R21)*INPUTS!$F$84/365)*S9","v":0},{"$f":"+((T20-S20-T21+S21)*INPUTS!$F$84/365)*T9","v":0},{"$f":"+((U20-T20-U21+T21)*INPUTS!$F$84/365)*U9","v":0},{"$f":"+((V20-U20-V21+U21)*INPUTS!$F$84/365)*V9","v":0},{"$f":"+((W20-V20-W21+V21)*INPUTS!$F$84/365)*W9","v":0},{"$f":"+((X20-W20-X21+W21)*INPUTS!$F$84/365)*X9","v":0},{"$f":"+((Y20-X20-Y21+X21)*INPUTS!$F$84/365)*Y9","v":0},{"$f":"+((Z20-Y20-Z21+Y21)*INPUTS!$F$84/365)*Z9","v":0},{"$f":"+((AA20-Z20-AA21+Z21)*INPUTS!$F$84/365)*AA9","v":0},{"$f":"+((AB20-AA20-AB21+AA21)*INPUTS!$F$84/365)*AB9","v":0},{"$f":"+((AC20-AB20-AC21+AB21)*INPUTS!$F$84/365)*AC9","v":0},{"$f":"+((AD20-AC20-AD21+AC21)*INPUTS!$F$84/365)*AD9","v":0},{"$f":"+((AE20-AD20-AE21+AD21)*INPUTS!$F$84/365)*AE9","v":0},{"$f":"+((AF20-AE20-AF21+AE21)*INPUTS!$F$84/365)*AF9","v":0},{"$f":"+((AG20-AF20-AG21+AF21)*INPUTS!$F$84/365)*AG9","v":0},{"$f":"+((AH20-AG20-AH21+AG21)*INPUTS!$F$84/365)*AH9","v":0}]
[null,"Free Cash Flow to the Firm",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D31+D24+D27*(1-INPUTS!$F$19)-D33-D34","v":0},{"$f":"+E31+E24+E27*(1-INPUTS!$F$19)-E33-E34","v":0},{"$f":"+F31+F24+F27*(1-INPUTS!$F$19)-F33-F34","v":0},{"$f":"+G31+G24+G27*(1-INPUTS!$F$19)-G33-G34","v":0},{"$f":"+H31+H24+H27*(1-INPUTS!$F$19)-H33-H34","v":0},{"$f":"+I31+I24+I27*(1-INPUTS!$F$19)-I33-I34","v":0},{"$f":"+J31+J24+J27*(1-INPUTS!$F$19)-J33-J34","v":0},{"$f":"+K31+K24+K27*(1-INPUTS!$F$19)-K33-K34","v":0},{"$f":"+L31+L24+L27*(1-INPUTS!$F$19)-L33-L34","v":0},{"$f":"+M31+M24+M27*(1-INPUTS!$F$19)-M33-M34","v":0},{"$f":"+N31+N24+N27*(1-INPUTS!$F$19)-N33-N34","v":0},{"$f":"+O31+O24+O27*(1-INPUTS!$F$19)-O33-O34","v":0},{"$f":"+P31+P24+P27*(1-INPUTS!$F$19)-P33-P34","v":0},{"$f":"+Q31+Q24+Q27*(1-INPUTS!$F$19)-Q33-Q34","v":0},{"$f":"+R31+R24+R27*(1-INPUTS!$F$19)-R33-R34","v":0},{"$f":"+S31+S24+S27*(1-INPUTS!$F$19)-S33-S34","v":0},{"$f":"+T31+T24+T27*(1-INPUTS!$F$19)-T33-T34","v":0},{"$f":"+U31+U24+U27*(1-INPUTS!$F$19)-U33-U34","v":0},{"$f":"+V31+V24+V27*(1-INPUTS!$F$19)-V33-V34","v":0},{"$f":"+W31+W24+W27*(1-INPUTS!$F$19)-W33-W34","v":0},{"$f":"+X31+X24+X27*(1-INPUTS!$F$19)-X33-X34","v":0},{"$f":"+Y31+Y24+Y27*(1-INPUTS!$F$19)-Y33-Y34","v":0},{"$f":"+Z31+Z24+Z27*(1-INPUTS!$F$19)-Z33-Z34","v":0},{"$f":"+AA31+AA24+AA27*(1-INPUTS!$F$19)-AA33-AA34","v":0},{"$f":"+AB31+AB24+AB27*(1-INPUTS!$F$19)-AB33-AB34","v":0},{"$f":"+AC31+AC24+AC27*(1-INPUTS!$F$19)-AC33-AC34","v":0},{"$f":"+AD31+AD24+AD27*(1-INPUTS!$F$19)-AD33-AD34","v":0},{"$f":"+AE31+AE24+AE27*(1-INPUTS!$F$19)-AE33-AE34","v":0},{"$f":"+AF31+AF24+AF27*(1-INPUTS!$F$19)-AF33-AF34","v":0},{"$f":"+AG31+AG24+AG27*(1-INPUTS!$F$19)-AG33-AG34","v":0},{"$f":"+AH31+AH24+AH27*(1-INPUTS!$F$19)-AH33-AH34","v":0}]
[]
[null,"Net new debt",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+'Reference IPP'!D81","v":0},{"$f":"+'Reference IPP'!E81","v":0},{"$f":"+'Reference IPP'!F81","v":0},{"$f":"+'Reference IPP'!G81","v":0},{"$f":"+'Reference IPP'!H81","v":0},{"$f":"+'Reference IPP'!I81","v":0},{"$f":"+'Reference IPP'!J81","v":0},{"$f":"+'Reference IPP'!K81","v":0},{"$f":"+'Reference IPP'!L81","v":0},{"$f":"+'Reference IPP'!M81","v":0},{"$f":"+'Reference IPP'!N81","v":0},{"$f":"+'Reference IPP'!O81","v":0},{"$f":"+'Reference IPP'!P81","v":0},{"$f":"+'Reference IPP'!Q81","v":0},{"$f":"+'Reference IPP'!R81","v":0},{"$f":"+'Reference IPP'!S81","v":0},{"$f":"+'Reference IPP'!T81","v":0},{"$f":"+'Reference IPP'!U81","v":0},{"$f":"+'Reference IPP'!V81","v":0},{"$f":"+'Reference IPP'!W81","v":0},{"$f":"+'Reference IPP'!X81","v":0},{"$f":"+'Reference IPP'!Y81","v":0},{"$f":"+'Reference IPP'!Z81","v":0},{"$f":"+'Reference IPP'!AA81","v":0},{"$f":"+'Reference IPP'!AB81","v":0},{"$f":"+'Reference IPP'!AC81","v":0},{"$f":"+'Reference IPP'!AD81","v":0},{"$f":"+'Reference IPP'!AE81","v":0},{"$f":"+'Reference IPP'!AF81","v":0},{"$f":"+'Reference IPP'!AG81","v":0},{"$f":"+'Reference IPP'!AH81","v":0}]
[null,"Free Cash Flow to Equity",{"$f":"+INPUTS!$E$10","v":"XXX"},{"$f":"+D35-D27*(1-INPUTS!$F$19)+D37","v":0},{"$f":"+E35-E27*(1-INPUTS!$F$19)+E37","v":0},{"$f":"+F35-F27*(1-INPUTS!$F$19)+F37","v":0},{"$f":"+G35-G27*(1-INPUTS!$F$19)+G37","v":0},{"$f":"+H35-H27*(1-INPUTS!$F$19)+H37","v":0},{"$f":"+I35-I27*(1-INPUTS!$F$19)+I37","v":0},{"$f":"+J35-J27*(1-INPUTS!$F$19)+J37","v":0},{"$f":"+K35-K27*(1-INPUTS!$F$19)+K37","v":0},{"$f":"+L35-L27*(1-INPUTS!$F$19)+L37","v":0},{"$f":"+M35-M27*(1-INPUTS!$F$19)+M37","v":0},{"$f":"+N35-N27*(1-INPUTS!$F$19)+N37","v":0},{"$f":"+O35-O27*(1-INPUTS!$F$19)+O37","v":0},{"$f":"+P35-P27*(1-INPUTS!$F$19)+P37","v":0},{"$f":"+Q35-Q27*(1-INPUTS!$F$19)+Q37","v":0},{"$f":"+R35-R27*(1-INPUTS!$F$19)+R37","v":0},{"$f":"+S35-S27*(1-INPUTS!$F$19)+S37","v":0},{"$f":"+T35-T27*(1-INPUTS!$F$19)+T37","v":0},{"$f":"+U35-U27*(1-INPUTS!$F$19)+U37","v":0},{"$f":"+V35-V27*(1-INPUTS!$F$19)+V37","v":0},{"$f":"+W35-W27*(1-INPUTS!$F$19)+W37","v":0},{"$f":"+X35-X27*(1-INPUTS!$F$19)+X37","v":0},{"$f":"+Y35-Y27*(1-INPUTS!$F$19)+Y37","v":0},{"$f":"+Z35-Z27*(1-INPUTS!$F$19)+Z37","v":0},{"$f":"+AA35-AA27*(1-INPUTS!$F$19)+AA37","v":0},{"$f":"+AB35-AB27*(1-INPUTS!$F$19)+AB37","v":0},{"$f":"+AC35-AC27*(1-INPUTS!$F$19)+AC37","v":0},{"$f":"+AD35-AD27*(1-INPUTS!$F$19)+AD37","v":0},{"$f":"+AE35-AE27*(1-INPUTS!$F$19)+AE37","v":0},{"$f":"+AF35-AF27*(1-INPUTS!$F$19)+AF37","v":0},{"$f":"+AG35-AG27*(1-INPUTS!$F$19)+AG37","v":0},{"$f":"+AH35-AH27*(1-INPUTS!$F$19)+AH37","v":0}]
[]
[null,"Project IRR","%",{"$f":"+IFERROR(IRR(D35:AH35),\"NA\")","v":"NA"}]
[null,"Equity IRR","%",{"$f":"+IFERROR(IRR(D38:AH38),\"NA\")","v":"NA"}]

{"sheet":"Impact","index":6,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["System Impact"]
[]
[null,"Year",null,null,1,2,3,4,5,6,7,8,9,10]
[]
["IPPs"]
[null,{"$f":"+INPUTS!D153","v":"Energy produced by reference IPPs"},{"$f":"+INPUTS!E153","v":"MWh"},null,{"$f":"+INPUTS!G153","v":0},{"$f":"+INPUTS!H153","v":0},{"$f":"+INPUTS!I153","v":0},{"$f":"+INPUTS!J153","v":0},{"$f":"+INPUTS!K153","v":0},{"$f":"+INPUTS!L153","v":0},{"$f":"+INPUTS!M153","v":0},{"$f":"+INPUTS!N153","v":0},{"$f":"+INPUTS!O153","v":0},{"$f":"+INPUTS!P153","v":0}]
[]
[null,"Costs"]
[null,"Tariff (real terms)",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},null,{"$f":"+'Reference IPP'!E21","v":284.33023775638435},{"$f":"+E9","v":284.33023775638435},{"$f":"+F9","v":284.33023775638435},284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435,284.33023775638435]
[null,"Tariff cost (real terms)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E6*E9","v":0},{"$f":"+F6*F9","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Tariff adjustment factor",null,null,{"$f":"+'Reference IPP'!E20","v":1},{"$f":"+'Reference IPP'!F20","v":1},{"$f":"+'Reference IPP'!G20","v":1},{"$f":"+'Reference IPP'!H20","v":1},{"$f":"+'Reference IPP'!I20","v":1},{"$f":"+'Reference IPP'!J20","v":1},{"$f":"+'Reference IPP'!K20","v":1},{"$f":"+'Reference IPP'!L20","v":1},{"$f":"+'Reference IPP'!M20","v":1},{"$f":"+'Reference IPP'!N20","v":1}]
[null,"Tariff cost (nominal terms)",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+E13*E10","v":0},0,0,0,0,0,0,0,0,0]

{"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$109","v":"Coal"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B6-1),0,1)","v":0}]
["Plant Index",1]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*E$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*F$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*G$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*H$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*I$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*J$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*K$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*L$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*M$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*N$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*O$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*P$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*Q$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*R$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*S$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*T$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*U$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*V$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*W$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*X$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*Y$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*Z$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AA$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AB$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AC$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AD$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AE$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AF$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AG$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AH$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AI$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AJ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AK$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AL$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AM$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AN$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AO$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AP$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AQ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AR$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AS$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AT$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AU$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AV$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AW$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AX$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AY$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*AZ$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BA$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BB$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BC$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BD$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BE$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BF$5","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B6-1)*BG$5","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*F$5","v":0},{"$f":"+F9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*G$5","v":0},{"$f":"+G9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*H$5","v":0},{"$f":"+H9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*I$5","v":0},{"$f":"+I9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*J$5","v":0},{"$f":"+J9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*K$5","v":0},{"$f":"+K9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*L$5","v":0},{"$f":"+L9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*M$5","v":0},{"$f":"+M9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*N$5","v":0},{"$f":"+N9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*O$5","v":0},{"$f":"+O9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*P$5","v":0},{"$f":"+P9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*Q$5","v":0},{"$f":"+Q9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*R$5","v":0},{"$f":"+R9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*S$5","v":0},{"$f":"+S9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*T$5","v":0},{"$f":"+T9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*U$5","v":0},{"$f":"+U9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*V$5","v":0},{"$f":"+V9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*W$5","v":0},{"$f":"+W9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*X$5","v":0},{"$f":"+X9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*Y$5","v":0},{"$f":"+Y9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*Z$5","v":0},{"$f":"+Z9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AA$5","v":0},{"$f":"+AA9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AB$5","v":0},{"$f":"+AB9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AC$5","v":0},{"$f":"+AC9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AD$5","v":0},{"$f":"+AD9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AE$5","v":0},{"$f":"+AE9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AF$5","v":0},{"$f":"+AF9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AG$5","v":0},{"$f":"+AG9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AH$5","v":0},{"$f":"+AH9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AI$5","v":0},{"$f":"+AI9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AJ$5","v":0},{"$f":"+AJ9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AK$5","v":0},{"$f":"+AK9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AL$5","v":0},{"$f":"+AL9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AM$5","v":0},{"$f":"+AM9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AN$5","v":0},{"$f":"+AN9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AO$5","v":0},{"$f":"+AO9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AP$5","v":0},{"$f":"+AP9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AQ$5","v":0},{"$f":"+AQ9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AR$5","v":0},{"$f":"+AR9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AS$5","v":0},{"$f":"+AS9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AT$5","v":0},{"$f":"+AT9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AU$5","v":0},{"$f":"+AU9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AV$5","v":0},{"$f":"+AV9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AW$5","v":0},{"$f":"+AW9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AX$5","v":0},{"$f":"+AX9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AY$5","v":0},{"$f":"+AY9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*AZ$5","v":0},{"$f":"+AZ9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BA$5","v":0},{"$f":"+BA9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BB$5","v":0},{"$f":"+BB9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BC$5","v":0},{"$f":"+BC9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BD$5","v":0},{"$f":"+BD9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BE$5","v":0},{"$f":"+BE9*(1-OFFSET(INPUTS!$F$129,0,$B6-1))*BF$5","v":0},{"$f":"+BF9*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B6-1)*E5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*F5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*G5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*H5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*I5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*J5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*K5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*L5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*M5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*N5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*O5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*P5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*Q5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*R5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*S5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*T5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*U5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*V5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*W5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*X5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*Y5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*Z5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AA5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AB5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AC5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AD5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AE5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AF5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AG5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AH5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AI5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AJ5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AK5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AL5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AM5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AN5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AO5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AP5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AQ5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AR5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AS5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AT5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AU5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AV5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AW5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AX5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AY5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*AZ5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BA5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BB5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BC5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BD5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BE5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B6-1)*BF5","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,E12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*E12+OFFSET(INPUTS!$F$140,0,$B6-1))*E5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,F12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*F12+OFFSET(INPUTS!$F$140,0,$B6-1))*F5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,G12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*G12+OFFSET(INPUTS!$F$140,0,$B6-1))*G5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,H12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*H12+OFFSET(INPUTS!$F$140,0,$B6-1))*H5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,I12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*I12+OFFSET(INPUTS!$F$140,0,$B6-1))*I5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,J12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*J12+OFFSET(INPUTS!$F$140,0,$B6-1))*J5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,K12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*K12+OFFSET(INPUTS!$F$140,0,$B6-1))*K5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,L12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*L12+OFFSET(INPUTS!$F$140,0,$B6-1))*L5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,M12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*M12+OFFSET(INPUTS!$F$140,0,$B6-1))*M5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,N12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*N12+OFFSET(INPUTS!$F$140,0,$B6-1))*N5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,O12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*O12+OFFSET(INPUTS!$F$140,0,$B6-1))*O5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,P12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*P12+OFFSET(INPUTS!$F$140,0,$B6-1))*P5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,Q12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*Q12+OFFSET(INPUTS!$F$140,0,$B6-1))*Q5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,R12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*R12+OFFSET(INPUTS!$F$140,0,$B6-1))*R5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,S12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*S12+OFFSET(INPUTS!$F$140,0,$B6-1))*S5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,T12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*T12+OFFSET(INPUTS!$F$140,0,$B6-1))*T5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,U12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*U12+OFFSET(INPUTS!$F$140,0,$B6-1))*U5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,V12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*V12+OFFSET(INPUTS!$F$140,0,$B6-1))*V5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,W12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*W12+OFFSET(INPUTS!$F$140,0,$B6-1))*W5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,X12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*X12+OFFSET(INPUTS!$F$140,0,$B6-1))*X5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,Y12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*Y12+OFFSET(INPUTS!$F$140,0,$B6-1))*Y5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,Z12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*Z12+OFFSET(INPUTS!$F$140,0,$B6-1))*Z5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AA12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AA12+OFFSET(INPUTS!$F$140,0,$B6-1))*AA5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AB12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AB12+OFFSET(INPUTS!$F$140,0,$B6-1))*AB5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AC12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AC12+OFFSET(INPUTS!$F$140,0,$B6-1))*AC5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AD12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AD12+OFFSET(INPUTS!$F$140,0,$B6-1))*AD5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AE12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AE12+OFFSET(INPUTS!$F$140,0,$B6-1))*AE5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AF12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AF12+OFFSET(INPUTS!$F$140,0,$B6-1))*AF5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AG12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AG12+OFFSET(INPUTS!$F$140,0,$B6-1))*AG5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AH12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AH12+OFFSET(INPUTS!$F$140,0,$B6-1))*AH5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AI12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AI12+OFFSET(INPUTS!$F$140,0,$B6-1))*AI5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AJ12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AJ12+OFFSET(INPUTS!$F$140,0,$B6-1))*AJ5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AK12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AK12+OFFSET(INPUTS!$F$140,0,$B6-1))*AK5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AL12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AL12+OFFSET(INPUTS!$F$140,0,$B6-1))*AL5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AM12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AM12+OFFSET(INPUTS!$F$140,0,$B6-1))*AM5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AN12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AN12+OFFSET(INPUTS!$F$140,0,$B6-1))*AN5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AO12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AO12+OFFSET(INPUTS!$F$140,0,$B6-1))*AO5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AP12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AP12+OFFSET(INPUTS!$F$140,0,$B6-1))*AP5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AQ12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AQ12+OFFSET(INPUTS!$F$140,0,$B6-1))*AQ5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AR12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AR12+OFFSET(INPUTS!$F$140,0,$B6-1))*AR5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AS12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AS12+OFFSET(INPUTS!$F$140,0,$B6-1))*AS5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AT12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AT12+OFFSET(INPUTS!$F$140,0,$B6-1))*AT5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AU12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AU12+OFFSET(INPUTS!$F$140,0,$B6-1))*AU5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AV12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AV12+OFFSET(INPUTS!$F$140,0,$B6-1))*AV5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AW12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AW12+OFFSET(INPUTS!$F$140,0,$B6-1))*AW5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AX12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AX12+OFFSET(INPUTS!$F$140,0,$B6-1))*AX5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AY12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AY12+OFFSET(INPUTS!$F$140,0,$B6-1))*AY5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,AZ12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*AZ12+OFFSET(INPUTS!$F$140,0,$B6-1))*AZ5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BA12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BA12+OFFSET(INPUTS!$F$140,0,$B6-1))*BA5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BB12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BB12+OFFSET(INPUTS!$F$140,0,$B6-1))*BB5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BC12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BC12+OFFSET(INPUTS!$F$140,0,$B6-1))*BC5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BD12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BD12+OFFSET(INPUTS!$F$140,0,$B6-1))*BD5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BE12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BE12+OFFSET(INPUTS!$F$140,0,$B6-1))*BE5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BF12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BF12+OFFSET(INPUTS!$F$140,0,$B6-1))*BF5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B6-1)=Lists!$C$2,BG12*OFFSET(INPUTS!$F$136,0,$B6-1)*(1+OFFSET(INPUTS!$F$137,0,$B6-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B6-1)*BG12+OFFSET(INPUTS!$F$140,0,$B6-1))*BG5/OFFSET(INPUTS!$F$130,0,$B6-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(E$3-1)*E8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(F$3-1)*F8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(G$3-1)*G8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(H$3-1)*H8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(I$3-1)*I8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(J$3-1)*J8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(K$3-1)*K8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(L$3-1)*L8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(M$3-1)*M8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(N$3-1)*N8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(O$3-1)*O8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(P$3-1)*P8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(Q$3-1)*Q8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(R$3-1)*R8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(S$3-1)*S8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(T$3-1)*T8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(U$3-1)*U8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(V$3-1)*V8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(W$3-1)*W8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(X$3-1)*X8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(Y$3-1)*Y8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(Z$3-1)*Z8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AA$3-1)*AA8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AB$3-1)*AB8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AC$3-1)*AC8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AD$3-1)*AD8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AE$3-1)*AE8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AF$3-1)*AF8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AG$3-1)*AG8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AH$3-1)*AH8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AI$3-1)*AI8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AJ$3-1)*AJ8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AK$3-1)*AK8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AL$3-1)*AL8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AM$3-1)*AM8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AN$3-1)*AN8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AO$3-1)*AO8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AP$3-1)*AP8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AQ$3-1)*AQ8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AR$3-1)*AR8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AS$3-1)*AS8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AT$3-1)*AT8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AU$3-1)*AU8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AV$3-1)*AV8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AW$3-1)*AW8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AX$3-1)*AX8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AY$3-1)*AY8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(AZ$3-1)*AZ8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BA$3-1)*BA8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BB$3-1)*BB8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BC$3-1)*BC8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BD$3-1)*BD8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BE$3-1)*BE8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BF$3-1)*BF8","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B6-1)*(1+OFFSET(INPUTS!$F$144,0,$B6-1))^(BG$3-1)*BG8","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!E12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!F12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!G12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!H12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!I12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!J12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!K12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!L12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!M12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!N12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!O12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!P12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!Q12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!R12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!S12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!T12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!U12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!V12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!W12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!X12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!Y12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!Z12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AA12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AB12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AC12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AD12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AE12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AF12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AG12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AH12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AI12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AJ12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AK12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AL12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AM12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AN12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AO12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AP12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AQ12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AR12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AS12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AT12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AU12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AV12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AW12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AX12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AY12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!AZ12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BA12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BB12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BC12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BD12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BE12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BF12","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B6-1)*INPUTS!$F$117*Baseline!BG12","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$B6-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B6-1),Baseline!$D20/OFFSET(INPUTS!$F$113,0,$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$112,0,$B6-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B6-1),0)","v":0},{"$f":"+IF(F30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(G30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(H30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(I30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(J30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(K30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(L30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(M30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(N30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(O30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(P30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(Q30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(R30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(S30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(T30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(U30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(V30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(W30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(X30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(Y30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(Z30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AA30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AB30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AC30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AD30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AE30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AF30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AG30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AH30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AI30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AJ30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AK30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AL30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AM30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AN30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AO30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AP30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AQ30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AR30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AS30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AT30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AU30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AV30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AW30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AX30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AY30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(AZ30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BA30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BB30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BC30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BD30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BE30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BF30>0,$D31/OFFSET(INPUTS!$F$126,0,$B6-1),0)","v":0},{"$f":"+IF(BG30>0,$D31/OFFSET(INPUTS!$F$126,0,$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$124,0,$B6-1)*AVERAGE(E30,E33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(F30,F33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(G30,G33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(H30,H33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(I30,I33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(J30,J33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(K30,K33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(L30,L33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(M30,M33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(N30,N33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(O30,O33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(P30,P33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(Q30,Q33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(R30,R33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(S30,S33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(T30,T33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(U30,U33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(V30,V33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(W30,W33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(X30,X33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(Y30,Y33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(Z30,Z33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AA30,AA33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AB30,AB33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AC30,AC33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AD30,AD33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AE30,AE33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AF30,AF33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AG30,AG33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AH30,AH33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AI30,AI33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AJ30,AJ33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AK30,AK33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AL30,AL33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AM30,AM33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AN30,AN33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AO30,AO33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AP30,AP33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AQ30,AQ33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AR30,AR33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AS30,AS33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AT30,AT33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AU30,AU33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AV30,AV33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AW30,AW33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AX30,AX33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AY30,AY33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(AZ30,AZ33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BA30,BA33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BB30,BB33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BC30,BC33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BD30,BD33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BE30,BE33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B6-1)*AVERAGE(BF30,BF33)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D42/D43,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D44/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$G$109","v":"Hydro"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B48-1),0,1)","v":0}]
["Plant Index",2]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*E47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*F47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*G47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*H47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*I47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*J47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*K47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*L47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*M47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*N47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*O47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*P47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*Q47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*R47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*S47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*T47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*U47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*V47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*W47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*X47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*Y47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*Z47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AA47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AB47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AC47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AD47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AE47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AF47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AG47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AH47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AI47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AJ47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AK47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AL47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AM47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AN47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AO47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AP47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AQ47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AR47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AS47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AT47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AU47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AV47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AW47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AX47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AY47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*AZ47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BA47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BB47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BC47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BD47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BE47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BF47","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B48-1)*BG47","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*F$5*F47","v":0},{"$f":"+F51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*G$5*G47","v":0},{"$f":"+G51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*H$5*H47","v":0},{"$f":"+H51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*I$5*I47","v":0},{"$f":"+I51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*J$5*J47","v":0},{"$f":"+J51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*K$5*K47","v":0},{"$f":"+K51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*L$5*L47","v":0},{"$f":"+L51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*M$5*M47","v":0},{"$f":"+M51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*N$5*N47","v":0},{"$f":"+N51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*O$5*O47","v":0},{"$f":"+O51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*P$5*P47","v":0},{"$f":"+P51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*Q$5*Q47","v":0},{"$f":"+Q51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*R$5*R47","v":0},{"$f":"+R51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*S$5*S47","v":0},{"$f":"+S51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*T$5*T47","v":0},{"$f":"+T51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*U$5*U47","v":0},{"$f":"+U51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*V$5*V47","v":0},{"$f":"+V51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*W$5*W47","v":0},{"$f":"+W51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*X$5*X47","v":0},{"$f":"+X51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*Y$5*Y47","v":0},{"$f":"+Y51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*Z$5*Z47","v":0},{"$f":"+Z51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AA$5*AA47","v":0},{"$f":"+AA51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AB$5*AB47","v":0},{"$f":"+AB51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AC$5*AC47","v":0},{"$f":"+AC51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AD$5*AD47","v":0},{"$f":"+AD51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AE$5*AE47","v":0},{"$f":"+AE51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AF$5*AF47","v":0},{"$f":"+AF51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AG$5*AG47","v":0},{"$f":"+AG51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AH$5*AH47","v":0},{"$f":"+AH51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AI$5*AI47","v":0},{"$f":"+AI51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AJ$5*AJ47","v":0},{"$f":"+AJ51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AK$5*AK47","v":0},{"$f":"+AK51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AL$5*AL47","v":0},{"$f":"+AL51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AM$5*AM47","v":0},{"$f":"+AM51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AN$5*AN47","v":0},{"$f":"+AN51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AO$5*AO47","v":0},{"$f":"+AO51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AP$5*AP47","v":0},{"$f":"+AP51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AQ$5*AQ47","v":0},{"$f":"+AQ51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AR$5*AR47","v":0},{"$f":"+AR51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AS$5*AS47","v":0},{"$f":"+AS51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AT$5*AT47","v":0},{"$f":"+AT51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AU$5*AU47","v":0},{"$f":"+AU51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AV$5*AV47","v":0},{"$f":"+AV51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AW$5*AW47","v":0},{"$f":"+AW51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AX$5*AX47","v":0},{"$f":"+AX51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AY$5*AY47","v":0},{"$f":"+AY51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*AZ$5*AZ47","v":0},{"$f":"+AZ51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BA$5*BA47","v":0},{"$f":"+BA51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BB$5*BB47","v":0},{"$f":"+BB51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BC$5*BC47","v":0},{"$f":"+BC51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BD$5*BD47","v":0},{"$f":"+BD51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BE$5*BE47","v":0},{"$f":"+BE51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BF$5*BF47","v":0},{"$f":"+BF51*(1-OFFSET(INPUTS!$F$129,0,$B48-1))*BG$5*BG47","v":0}]
[null,"Generator Effective Capacity","MW",null,{"$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$131,0,$B48-1)*E47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*F47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*G47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*H47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*I47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*J47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*K47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*L47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*M47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*N47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*O47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*P47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*Q47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*R47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*S47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*T47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*U47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*V47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*W47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*X47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*Y47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*Z47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AA47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AB47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AC47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AD47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AE47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AF47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AG47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AH47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AI47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AJ47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AK47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AL47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AM47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AN47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AO47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AP47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AQ47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AR47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AS47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AT47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AU47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AV47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AW47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AX47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AY47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*AZ47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BA47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BB47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BC47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BD47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BE47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B48-1)*BF47","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,E54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*E54+OFFSET(INPUTS!$F$140,0,$B48-1))*E47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,F54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*F54+OFFSET(INPUTS!$F$140,0,$B48-1))*F47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,G54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*G54+OFFSET(INPUTS!$F$140,0,$B48-1))*G47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,H54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*H54+OFFSET(INPUTS!$F$140,0,$B48-1))*H47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,I54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*I54+OFFSET(INPUTS!$F$140,0,$B48-1))*I47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,J54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*J54+OFFSET(INPUTS!$F$140,0,$B48-1))*J47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,K54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*K54+OFFSET(INPUTS!$F$140,0,$B48-1))*K47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,L54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*L54+OFFSET(INPUTS!$F$140,0,$B48-1))*L47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,M54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*M54+OFFSET(INPUTS!$F$140,0,$B48-1))*M47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,N54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*N54+OFFSET(INPUTS!$F$140,0,$B48-1))*N47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,O54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*O54+OFFSET(INPUTS!$F$140,0,$B48-1))*O47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,P54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*P54+OFFSET(INPUTS!$F$140,0,$B48-1))*P47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,Q54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*Q54+OFFSET(INPUTS!$F$140,0,$B48-1))*Q47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,R54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*R54+OFFSET(INPUTS!$F$140,0,$B48-1))*R47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,S54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*S54+OFFSET(INPUTS!$F$140,0,$B48-1))*S47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,T54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*T54+OFFSET(INPUTS!$F$140,0,$B48-1))*T47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,U54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*U54+OFFSET(INPUTS!$F$140,0,$B48-1))*U47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,V54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*V54+OFFSET(INPUTS!$F$140,0,$B48-1))*V47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,W54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*W54+OFFSET(INPUTS!$F$140,0,$B48-1))*W47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,X54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*X54+OFFSET(INPUTS!$F$140,0,$B48-1))*X47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,Y54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*Y54+OFFSET(INPUTS!$F$140,0,$B48-1))*Y47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,Z54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*Z54+OFFSET(INPUTS!$F$140,0,$B48-1))*Z47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AA54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AA54+OFFSET(INPUTS!$F$140,0,$B48-1))*AA47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AB54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AB54+OFFSET(INPUTS!$F$140,0,$B48-1))*AB47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AC54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AC54+OFFSET(INPUTS!$F$140,0,$B48-1))*AC47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AD54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AD54+OFFSET(INPUTS!$F$140,0,$B48-1))*AD47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AE54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AE54+OFFSET(INPUTS!$F$140,0,$B48-1))*AE47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AF54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AF54+OFFSET(INPUTS!$F$140,0,$B48-1))*AF47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AG54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AG54+OFFSET(INPUTS!$F$140,0,$B48-1))*AG47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AH54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AH54+OFFSET(INPUTS!$F$140,0,$B48-1))*AH47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AI54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AI54+OFFSET(INPUTS!$F$140,0,$B48-1))*AI47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AJ54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AJ54+OFFSET(INPUTS!$F$140,0,$B48-1))*AJ47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AK54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AK54+OFFSET(INPUTS!$F$140,0,$B48-1))*AK47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AL54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AL54+OFFSET(INPUTS!$F$140,0,$B48-1))*AL47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AM54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AM54+OFFSET(INPUTS!$F$140,0,$B48-1))*AM47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AN54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AN54+OFFSET(INPUTS!$F$140,0,$B48-1))*AN47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AO54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AO54+OFFSET(INPUTS!$F$140,0,$B48-1))*AO47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AP54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AP54+OFFSET(INPUTS!$F$140,0,$B48-1))*AP47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AQ54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AQ54+OFFSET(INPUTS!$F$140,0,$B48-1))*AQ47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AR54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AR54+OFFSET(INPUTS!$F$140,0,$B48-1))*AR47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AS54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AS54+OFFSET(INPUTS!$F$140,0,$B48-1))*AS47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AT54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AT54+OFFSET(INPUTS!$F$140,0,$B48-1))*AT47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AU54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AU54+OFFSET(INPUTS!$F$140,0,$B48-1))*AU47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AV54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AV54+OFFSET(INPUTS!$F$140,0,$B48-1))*AV47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AW54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AW54+OFFSET(INPUTS!$F$140,0,$B48-1))*AW47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AX54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AX54+OFFSET(INPUTS!$F$140,0,$B48-1))*AX47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AY54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AY54+OFFSET(INPUTS!$F$140,0,$B48-1))*AY47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,AZ54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*AZ54+OFFSET(INPUTS!$F$140,0,$B48-1))*AZ47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BA54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BA54+OFFSET(INPUTS!$F$140,0,$B48-1))*BA47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BB54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BB54+OFFSET(INPUTS!$F$140,0,$B48-1))*BB47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BC54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BC54+OFFSET(INPUTS!$F$140,0,$B48-1))*BC47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BD54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BD54+OFFSET(INPUTS!$F$140,0,$B48-1))*BD47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BE54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BE54+OFFSET(INPUTS!$F$140,0,$B48-1))*BE47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BF54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BF54+OFFSET(INPUTS!$F$140,0,$B48-1))*BF47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B48-1)=Lists!$C$2,BG54*OFFSET(INPUTS!$F$136,0,$B48-1)*(1+OFFSET(INPUTS!$F$137,0,$B48-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B48-1)*BG54+OFFSET(INPUTS!$F$140,0,$B48-1))*BG47/OFFSET(INPUTS!$F$130,0,$B48-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(E$3-1)*E50*E47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(F$3-1)*F50*F47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(G$3-1)*G50*G47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(H$3-1)*H50*H47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(I$3-1)*I50*I47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(J$3-1)*J50*J47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(K$3-1)*K50*K47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(L$3-1)*L50*L47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(M$3-1)*M50*M47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(N$3-1)*N50*N47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(O$3-1)*O50*O47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(P$3-1)*P50*P47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(Q$3-1)*Q50*Q47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(R$3-1)*R50*R47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(S$3-1)*S50*S47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(T$3-1)*T50*T47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(U$3-1)*U50*U47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(V$3-1)*V50*V47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(W$3-1)*W50*W47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(X$3-1)*X50*X47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(Y$3-1)*Y50*Y47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(Z$3-1)*Z50*Z47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AA$3-1)*AA50*AA47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AB$3-1)*AB50*AB47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AC$3-1)*AC50*AC47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AD$3-1)*AD50*AD47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AE$3-1)*AE50*AE47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AF$3-1)*AF50*AF47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AG$3-1)*AG50*AG47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AH$3-1)*AH50*AH47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AI$3-1)*AI50*AI47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AJ$3-1)*AJ50*AJ47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AK$3-1)*AK50*AK47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AL$3-1)*AL50*AL47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AM$3-1)*AM50*AM47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AN$3-1)*AN50*AN47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AO$3-1)*AO50*AO47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AP$3-1)*AP50*AP47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AQ$3-1)*AQ50*AQ47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AR$3-1)*AR50*AR47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AS$3-1)*AS50*AS47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AT$3-1)*AT50*AT47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AU$3-1)*AU50*AU47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AV$3-1)*AV50*AV47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AW$3-1)*AW50*AW47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AX$3-1)*AX50*AX47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AY$3-1)*AY50*AY47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(AZ$3-1)*AZ50*AZ47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BA$3-1)*BA50*BA47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BB$3-1)*BB50*BB47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BC$3-1)*BC50*BC47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BD$3-1)*BD50*BD47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BE$3-1)*BE50*BE47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BF$3-1)*BF50*BF47","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B48-1)*(1+OFFSET(INPUTS!$F$144,0,$B48-1))^(BG$3-1)*BG50*BG47","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!E54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!F54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!G54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!H54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!I54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!J54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!K54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!L54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!M54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!N54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!O54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!P54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!Q54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!R54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!S54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!T54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!U54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!V54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!W54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!X54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!Y54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!Z54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AA54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AB54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AC54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AD54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AE54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AF54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AG54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AH54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AI54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AJ54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AK54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AL54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AM54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AN54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AO54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AP54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AQ54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AR54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AS54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AT54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AU54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AV54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AW54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AX54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AY54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!AZ54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BA54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BB54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BC54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BD54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BE54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BF54","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B48-1)*INPUTS!$F$117*Baseline!BG54","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$B48-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B48-1),Baseline!$D62/OFFSET(INPUTS!$F$113,0,$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$112,0,$B48-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B48-1),0)","v":0},{"$f":"+IF(F72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(G72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(H72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(I72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(J72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(K72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(L72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(M72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(N72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(O72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(P72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(Q72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(R72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(S72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(T72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(U72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(V72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(W72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(X72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(Y72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(Z72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AA72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AB72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AC72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AD72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AE72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AF72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AG72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AH72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AI72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AJ72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AK72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AL72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AM72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AN72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AO72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AP72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AQ72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AR72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AS72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AT72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AU72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AV72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AW72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AX72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AY72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(AZ72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BA72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BB72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BC72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BD72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BE72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BF72>0,$D73/OFFSET(INPUTS!$F$126,0,$B48-1),0)","v":0},{"$f":"+IF(BG72>0,$D73/OFFSET(INPUTS!$F$126,0,$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$124,0,$B48-1)*AVERAGE(E72,E75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(F72,F75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(G72,G75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(H72,H75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(I72,I75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(J72,J75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(K72,K75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(L72,L75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(M72,M75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(N72,N75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(O72,O75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(P72,P75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(Q72,Q75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(R72,R75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(S72,S75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(T72,T75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(U72,U75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(V72,V75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(W72,W75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(X72,X75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(Y72,Y75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(Z72,Z75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AA72,AA75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AB72,AB75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AC72,AC75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AD72,AD75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AE72,AE75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AF72,AF75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AG72,AG75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AH72,AH75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AI72,AI75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AJ72,AJ75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AK72,AK75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AL72,AL75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AM72,AM75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AN72,AN75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AO72,AO75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AP72,AP75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AQ72,AQ75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AR72,AR75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AS72,AS75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AT72,AT75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AU72,AU75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AV72,AV75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AW72,AW75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AX72,AX75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AY72,AY75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(AZ72,AZ75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BA72,BA75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BB72,BB75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BC72,BC75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BD72,BD75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BE72,BE75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B48-1)*AVERAGE(BF72,BF75)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D84/D85,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D86/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$H$109","v":"Natural Gas"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B90-1),0,1)","v":0}]
["Plant Index",3]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*E89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*F89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*G89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*H89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*I89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*J89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*K89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*L89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*M89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*N89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*O89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*P89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*Q89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*R89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*S89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*T89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*U89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*V89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*W89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*X89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*Y89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*Z89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AA89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AB89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AC89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AD89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AE89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AF89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AG89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AH89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AI89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AJ89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AK89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AL89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AM89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AN89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AO89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AP89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AQ89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AR89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AS89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AT89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AU89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AV89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AW89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AX89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AY89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*AZ89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BA89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BB89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BC89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BD89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BE89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BF89","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B90-1)*BG89","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*F89","v":0},{"$f":"+F93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*G89","v":0},{"$f":"+G93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*H89","v":0},{"$f":"+H93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*I89","v":0},{"$f":"+I93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*J89","v":0},{"$f":"+J93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*K89","v":0},{"$f":"+K93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*L89","v":0},{"$f":"+L93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*M89","v":0},{"$f":"+M93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*N89","v":0},{"$f":"+N93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*O89","v":0},{"$f":"+O93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*P89","v":0},{"$f":"+P93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*Q89","v":0},{"$f":"+Q93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*R89","v":0},{"$f":"+R93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*S89","v":0},{"$f":"+S93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*T89","v":0},{"$f":"+T93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*U89","v":0},{"$f":"+U93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*V89","v":0},{"$f":"+V93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*W89","v":0},{"$f":"+W93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*X89","v":0},{"$f":"+X93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*Y89","v":0},{"$f":"+Y93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*Z89","v":0},{"$f":"+Z93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AA89","v":0},{"$f":"+AA93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AB89","v":0},{"$f":"+AB93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AC89","v":0},{"$f":"+AC93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AD89","v":0},{"$f":"+AD93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AE89","v":0},{"$f":"+AE93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AF89","v":0},{"$f":"+AF93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AG89","v":0},{"$f":"+AG93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AH89","v":0},{"$f":"+AH93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AI89","v":0},{"$f":"+AI93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AJ89","v":0},{"$f":"+AJ93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AK89","v":0},{"$f":"+AK93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AL89","v":0},{"$f":"+AL93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AM89","v":0},{"$f":"+AM93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AN89","v":0},{"$f":"+AN93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AO89","v":0},{"$f":"+AO93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AP89","v":0},{"$f":"+AP93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AQ89","v":0},{"$f":"+AQ93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AR89","v":0},{"$f":"+AR93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AS89","v":0},{"$f":"+AS93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AT89","v":0},{"$f":"+AT93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AU89","v":0},{"$f":"+AU93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AV89","v":0},{"$f":"+AV93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AW89","v":0},{"$f":"+AW93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AX89","v":0},{"$f":"+AX93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AY89","v":0},{"$f":"+AY93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*AZ89","v":0},{"$f":"+AZ93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BA89","v":0},{"$f":"+BA93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BB89","v":0},{"$f":"+BB93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BC89","v":0},{"$f":"+BC93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BD89","v":0},{"$f":"+BD93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BE89","v":0},{"$f":"+BE93*(1-OFFSET(INPUTS!$F$129,0,$B90-1))*BF89","v":0},{"$f":"+BF93*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B90-1)*E89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*F89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*G89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*H89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*I89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*J89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*K89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*L89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*M89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*N89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*O89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*P89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*Q89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*R89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*S89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*T89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*U89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*V89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*W89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*X89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*Y89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*Z89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AA89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AB89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AC89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AD89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AE89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AF89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AG89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AH89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AI89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AJ89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AK89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AL89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AM89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AN89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AO89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AP89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AQ89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AR89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AS89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AT89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AU89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AV89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AW89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AX89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AY89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*AZ89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BA89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BB89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BC89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BD89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BE89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B90-1)*BF89","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,E96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*E96+OFFSET(INPUTS!$F$140,0,$B90-1))*E89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,F96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*F96+OFFSET(INPUTS!$F$140,0,$B90-1))*F89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,G96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*G96+OFFSET(INPUTS!$F$140,0,$B90-1))*G89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,H96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*H96+OFFSET(INPUTS!$F$140,0,$B90-1))*H89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,I96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*I96+OFFSET(INPUTS!$F$140,0,$B90-1))*I89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,J96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*J96+OFFSET(INPUTS!$F$140,0,$B90-1))*J89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,K96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*K96+OFFSET(INPUTS!$F$140,0,$B90-1))*K89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,L96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*L96+OFFSET(INPUTS!$F$140,0,$B90-1))*L89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,M96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*M96+OFFSET(INPUTS!$F$140,0,$B90-1))*M89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,N96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*N96+OFFSET(INPUTS!$F$140,0,$B90-1))*N89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,O96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*O96+OFFSET(INPUTS!$F$140,0,$B90-1))*O89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,P96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*P96+OFFSET(INPUTS!$F$140,0,$B90-1))*P89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,Q96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*Q96+OFFSET(INPUTS!$F$140,0,$B90-1))*Q89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,R96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*R96+OFFSET(INPUTS!$F$140,0,$B90-1))*R89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,S96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*S96+OFFSET(INPUTS!$F$140,0,$B90-1))*S89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,T96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*T96+OFFSET(INPUTS!$F$140,0,$B90-1))*T89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,U96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*U96+OFFSET(INPUTS!$F$140,0,$B90-1))*U89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,V96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*V96+OFFSET(INPUTS!$F$140,0,$B90-1))*V89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,W96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*W96+OFFSET(INPUTS!$F$140,0,$B90-1))*W89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,X96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*X96+OFFSET(INPUTS!$F$140,0,$B90-1))*X89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,Y96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*Y96+OFFSET(INPUTS!$F$140,0,$B90-1))*Y89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,Z96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*Z96+OFFSET(INPUTS!$F$140,0,$B90-1))*Z89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AA96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AA96+OFFSET(INPUTS!$F$140,0,$B90-1))*AA89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AB96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AB96+OFFSET(INPUTS!$F$140,0,$B90-1))*AB89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AC96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AC96+OFFSET(INPUTS!$F$140,0,$B90-1))*AC89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AD96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AD96+OFFSET(INPUTS!$F$140,0,$B90-1))*AD89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AE96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AE96+OFFSET(INPUTS!$F$140,0,$B90-1))*AE89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AF96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AF96+OFFSET(INPUTS!$F$140,0,$B90-1))*AF89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AG96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AG96+OFFSET(INPUTS!$F$140,0,$B90-1))*AG89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AH96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AH96+OFFSET(INPUTS!$F$140,0,$B90-1))*AH89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AI96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AI96+OFFSET(INPUTS!$F$140,0,$B90-1))*AI89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AJ96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AJ96+OFFSET(INPUTS!$F$140,0,$B90-1))*AJ89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AK96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AK96+OFFSET(INPUTS!$F$140,0,$B90-1))*AK89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AL96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AL96+OFFSET(INPUTS!$F$140,0,$B90-1))*AL89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AM96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AM96+OFFSET(INPUTS!$F$140,0,$B90-1))*AM89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AN96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AN96+OFFSET(INPUTS!$F$140,0,$B90-1))*AN89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AO96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AO96+OFFSET(INPUTS!$F$140,0,$B90-1))*AO89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AP96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AP96+OFFSET(INPUTS!$F$140,0,$B90-1))*AP89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AQ96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AQ96+OFFSET(INPUTS!$F$140,0,$B90-1))*AQ89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AR96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AR96+OFFSET(INPUTS!$F$140,0,$B90-1))*AR89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AS96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AS96+OFFSET(INPUTS!$F$140,0,$B90-1))*AS89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AT96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AT96+OFFSET(INPUTS!$F$140,0,$B90-1))*AT89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AU96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AU96+OFFSET(INPUTS!$F$140,0,$B90-1))*AU89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AV96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AV96+OFFSET(INPUTS!$F$140,0,$B90-1))*AV89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AW96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AW96+OFFSET(INPUTS!$F$140,0,$B90-1))*AW89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AX96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AX96+OFFSET(INPUTS!$F$140,0,$B90-1))*AX89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AY96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AY96+OFFSET(INPUTS!$F$140,0,$B90-1))*AY89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,AZ96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*AZ96+OFFSET(INPUTS!$F$140,0,$B90-1))*AZ89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BA96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BA96+OFFSET(INPUTS!$F$140,0,$B90-1))*BA89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BB96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BB96+OFFSET(INPUTS!$F$140,0,$B90-1))*BB89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BC96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BC96+OFFSET(INPUTS!$F$140,0,$B90-1))*BC89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BD96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BD96+OFFSET(INPUTS!$F$140,0,$B90-1))*BD89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BE96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BE96+OFFSET(INPUTS!$F$140,0,$B90-1))*BE89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BF96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BF96+OFFSET(INPUTS!$F$140,0,$B90-1))*BF89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B90-1)=Lists!$C$2,BG96*OFFSET(INPUTS!$F$136,0,$B90-1)*(1+OFFSET(INPUTS!$F$137,0,$B90-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B90-1)*BG96+OFFSET(INPUTS!$F$140,0,$B90-1))*BG89/OFFSET(INPUTS!$F$130,0,$B90-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(E$3-1)*E92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(F$3-1)*F92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(G$3-1)*G92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(H$3-1)*H92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(I$3-1)*I92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(J$3-1)*J92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(K$3-1)*K92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(L$3-1)*L92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(M$3-1)*M92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(N$3-1)*N92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(O$3-1)*O92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(P$3-1)*P92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(Q$3-1)*Q92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(R$3-1)*R92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(S$3-1)*S92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(T$3-1)*T92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(U$3-1)*U92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(V$3-1)*V92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(W$3-1)*W92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(X$3-1)*X92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(Y$3-1)*Y92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(Z$3-1)*Z92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AA$3-1)*AA92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AB$3-1)*AB92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AC$3-1)*AC92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AD$3-1)*AD92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AE$3-1)*AE92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AF$3-1)*AF92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AG$3-1)*AG92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AH$3-1)*AH92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AI$3-1)*AI92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AJ$3-1)*AJ92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AK$3-1)*AK92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AL$3-1)*AL92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AM$3-1)*AM92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AN$3-1)*AN92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AO$3-1)*AO92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AP$3-1)*AP92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AQ$3-1)*AQ92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AR$3-1)*AR92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AS$3-1)*AS92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AT$3-1)*AT92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AU$3-1)*AU92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AV$3-1)*AV92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AW$3-1)*AW92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AX$3-1)*AX92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AY$3-1)*AY92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(AZ$3-1)*AZ92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BA$3-1)*BA92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BB$3-1)*BB92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BC$3-1)*BC92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BD$3-1)*BD92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BE$3-1)*BE92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BF$3-1)*BF92","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B90-1)*(1+OFFSET(INPUTS!$F$144,0,$B90-1))^(BG$3-1)*BG92","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!E96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!F96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!G96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!H96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!I96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!J96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!K96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!L96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!M96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!N96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!O96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!P96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!Q96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!R96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!S96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!T96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!U96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!V96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!W96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!X96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!Y96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!Z96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AA96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AB96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AC96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AD96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AE96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AF96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AG96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AH96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AI96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AJ96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AK96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AL96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AM96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AN96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AO96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AP96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AQ96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AR96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AS96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AT96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AU96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AV96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AW96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AX96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AY96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!AZ96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BA96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BB96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BC96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BD96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BE96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BF96","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B90-1)*INPUTS!$F$117*Baseline!BG96","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$B90-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B90-1),Baseline!$D104/OFFSET(INPUTS!$F$113,0,$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$112,0,$B90-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B90-1),0)","v":0},{"$f":"+IF(F114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(G114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(H114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(I114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(J114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(K114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(L114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(M114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(N114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(O114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(P114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(Q114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(R114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(S114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(T114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(U114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(V114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(W114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(X114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(Y114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(Z114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AA114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AB114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AC114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AD114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AE114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AF114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AG114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AH114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AI114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AJ114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AK114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AL114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AM114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AN114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AO114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AP114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AQ114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AR114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AS114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AT114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AU114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AV114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AW114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AX114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AY114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(AZ114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BA114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BB114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BC114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BD114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BE114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BF114>0,$D115/OFFSET(INPUTS!$F$126,0,$B90-1),0)","v":0},{"$f":"+IF(BG114>0,$D115/OFFSET(INPUTS!$F$126,0,$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$124,0,$B90-1)*AVERAGE(E114,E117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(F114,F117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(G114,G117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(H114,H117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(I114,I117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(J114,J117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(K114,K117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(L114,L117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(M114,M117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(N114,N117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(O114,O117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(P114,P117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(Q114,Q117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(R114,R117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(S114,S117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(T114,T117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(U114,U117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(V114,V117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(W114,W117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(X114,X117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(Y114,Y117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(Z114,Z117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AA114,AA117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AB114,AB117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AC114,AC117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AD114,AD117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AE114,AE117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AF114,AF117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AG114,AG117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AH114,AH117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AI114,AI117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AJ114,AJ117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AK114,AK117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AL114,AL117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AM114,AM117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AN114,AN117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AO114,AO117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AP114,AP117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AQ114,AQ117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AR114,AR117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AS114,AS117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AT114,AT117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AU114,AU117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AV114,AV117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AW114,AW117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AX114,AX117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AY114,AY117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(AZ114,AZ117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BA114,BA117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BB114,BB117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BC114,BC117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BD114,BD117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BE114,BE117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B90-1)*AVERAGE(BF114,BF117)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D126/D127,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D128/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$I$109","v":"Light Fuel Oil"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B132-1),0,1)","v":0}]
["Plant Index",4]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*E131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*F131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*G131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*H131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*I131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*J131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*K131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*L131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*M131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*N131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*O131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*P131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*Q131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*R131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*S131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*T131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*U131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*V131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*W131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*X131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*Y131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*Z131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AA131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AB131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AC131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AD131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AE131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AF131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AG131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AH131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AI131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AJ131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AK131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AL131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AM131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AN131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AO131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AP131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AQ131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AR131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AS131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AT131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AU131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AV131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AW131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AX131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AY131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*AZ131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BA131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BB131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BC131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BD131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BE131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BF131","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B132-1)*BG131","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*F131","v":0},{"$f":"+F135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*G131","v":0},{"$f":"+G135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*H131","v":0},{"$f":"+H135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*I131","v":0},{"$f":"+I135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*J131","v":0},{"$f":"+J135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*K131","v":0},{"$f":"+K135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*L131","v":0},{"$f":"+L135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*M131","v":0},{"$f":"+M135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*N131","v":0},{"$f":"+N135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*O131","v":0},{"$f":"+O135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*P131","v":0},{"$f":"+P135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*Q131","v":0},{"$f":"+Q135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*R131","v":0},{"$f":"+R135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*S131","v":0},{"$f":"+S135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*T131","v":0},{"$f":"+T135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*U131","v":0},{"$f":"+U135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*V131","v":0},{"$f":"+V135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*W131","v":0},{"$f":"+W135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*X131","v":0},{"$f":"+X135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*Y131","v":0},{"$f":"+Y135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*Z131","v":0},{"$f":"+Z135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AA131","v":0},{"$f":"+AA135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AB131","v":0},{"$f":"+AB135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AC131","v":0},{"$f":"+AC135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AD131","v":0},{"$f":"+AD135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AE131","v":0},{"$f":"+AE135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AF131","v":0},{"$f":"+AF135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AG131","v":0},{"$f":"+AG135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AH131","v":0},{"$f":"+AH135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AI131","v":0},{"$f":"+AI135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AJ131","v":0},{"$f":"+AJ135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AK131","v":0},{"$f":"+AK135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AL131","v":0},{"$f":"+AL135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AM131","v":0},{"$f":"+AM135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AN131","v":0},{"$f":"+AN135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AO131","v":0},{"$f":"+AO135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AP131","v":0},{"$f":"+AP135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AQ131","v":0},{"$f":"+AQ135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AR131","v":0},{"$f":"+AR135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AS131","v":0},{"$f":"+AS135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AT131","v":0},{"$f":"+AT135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AU131","v":0},{"$f":"+AU135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AV131","v":0},{"$f":"+AV135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AW131","v":0},{"$f":"+AW135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AX131","v":0},{"$f":"+AX135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AY131","v":0},{"$f":"+AY135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*AZ131","v":0},{"$f":"+AZ135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BA131","v":0},{"$f":"+BA135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BB131","v":0},{"$f":"+BB135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BC131","v":0},{"$f":"+BC135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BD131","v":0},{"$f":"+BD135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BE131","v":0},{"$f":"+BE135*(1-OFFSET(INPUTS!$F$129,0,$B132-1))*BF131","v":0},{"$f":"+BF135*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B132-1)*E131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*F131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*G131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*H131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*I131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*J131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*K131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*L131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*M131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*N131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*O131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*P131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*Q131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*R131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*S131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*T131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*U131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*V131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*W131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*X131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*Y131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*Z131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AA131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AB131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AC131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AD131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AE131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AF131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AG131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AH131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AI131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AJ131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AK131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AL131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AM131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AN131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AO131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AP131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AQ131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AR131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AS131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AT131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AU131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AV131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AW131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AX131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AY131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*AZ131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BA131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BB131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BC131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BD131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BE131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B132-1)*BF131","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,E138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*E138+OFFSET(INPUTS!$F$140,0,$B132-1))*E131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,F138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*F138+OFFSET(INPUTS!$F$140,0,$B132-1))*F131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,G138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*G138+OFFSET(INPUTS!$F$140,0,$B132-1))*G131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,H138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*H138+OFFSET(INPUTS!$F$140,0,$B132-1))*H131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,I138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*I138+OFFSET(INPUTS!$F$140,0,$B132-1))*I131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,J138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*J138+OFFSET(INPUTS!$F$140,0,$B132-1))*J131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,K138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*K138+OFFSET(INPUTS!$F$140,0,$B132-1))*K131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,L138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*L138+OFFSET(INPUTS!$F$140,0,$B132-1))*L131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,M138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*M138+OFFSET(INPUTS!$F$140,0,$B132-1))*M131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,N138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*N138+OFFSET(INPUTS!$F$140,0,$B132-1))*N131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,O138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*O138+OFFSET(INPUTS!$F$140,0,$B132-1))*O131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,P138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*P138+OFFSET(INPUTS!$F$140,0,$B132-1))*P131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,Q138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*Q138+OFFSET(INPUTS!$F$140,0,$B132-1))*Q131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,R138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*R138+OFFSET(INPUTS!$F$140,0,$B132-1))*R131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,S138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*S138+OFFSET(INPUTS!$F$140,0,$B132-1))*S131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,T138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*T138+OFFSET(INPUTS!$F$140,0,$B132-1))*T131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,U138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*U138+OFFSET(INPUTS!$F$140,0,$B132-1))*U131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,V138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*V138+OFFSET(INPUTS!$F$140,0,$B132-1))*V131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,W138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*W138+OFFSET(INPUTS!$F$140,0,$B132-1))*W131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,X138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*X138+OFFSET(INPUTS!$F$140,0,$B132-1))*X131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,Y138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*Y138+OFFSET(INPUTS!$F$140,0,$B132-1))*Y131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,Z138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*Z138+OFFSET(INPUTS!$F$140,0,$B132-1))*Z131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AA138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AA138+OFFSET(INPUTS!$F$140,0,$B132-1))*AA131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AB138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AB138+OFFSET(INPUTS!$F$140,0,$B132-1))*AB131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AC138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AC138+OFFSET(INPUTS!$F$140,0,$B132-1))*AC131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AD138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AD138+OFFSET(INPUTS!$F$140,0,$B132-1))*AD131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AE138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AE138+OFFSET(INPUTS!$F$140,0,$B132-1))*AE131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AF138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AF138+OFFSET(INPUTS!$F$140,0,$B132-1))*AF131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AG138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AG138+OFFSET(INPUTS!$F$140,0,$B132-1))*AG131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AH138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AH138+OFFSET(INPUTS!$F$140,0,$B132-1))*AH131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AI138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AI138+OFFSET(INPUTS!$F$140,0,$B132-1))*AI131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AJ138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AJ138+OFFSET(INPUTS!$F$140,0,$B132-1))*AJ131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AK138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AK138+OFFSET(INPUTS!$F$140,0,$B132-1))*AK131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AL138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AL138+OFFSET(INPUTS!$F$140,0,$B132-1))*AL131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AM138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AM138+OFFSET(INPUTS!$F$140,0,$B132-1))*AM131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AN138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AN138+OFFSET(INPUTS!$F$140,0,$B132-1))*AN131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AO138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AO138+OFFSET(INPUTS!$F$140,0,$B132-1))*AO131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AP138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AP138+OFFSET(INPUTS!$F$140,0,$B132-1))*AP131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AQ138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AQ138+OFFSET(INPUTS!$F$140,0,$B132-1))*AQ131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AR138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AR138+OFFSET(INPUTS!$F$140,0,$B132-1))*AR131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AS138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AS138+OFFSET(INPUTS!$F$140,0,$B132-1))*AS131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AT138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AT138+OFFSET(INPUTS!$F$140,0,$B132-1))*AT131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AU138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AU138+OFFSET(INPUTS!$F$140,0,$B132-1))*AU131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AV138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AV138+OFFSET(INPUTS!$F$140,0,$B132-1))*AV131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AW138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AW138+OFFSET(INPUTS!$F$140,0,$B132-1))*AW131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AX138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AX138+OFFSET(INPUTS!$F$140,0,$B132-1))*AX131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AY138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AY138+OFFSET(INPUTS!$F$140,0,$B132-1))*AY131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,AZ138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*AZ138+OFFSET(INPUTS!$F$140,0,$B132-1))*AZ131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BA138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BA138+OFFSET(INPUTS!$F$140,0,$B132-1))*BA131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BB138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BB138+OFFSET(INPUTS!$F$140,0,$B132-1))*BB131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BC138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BC138+OFFSET(INPUTS!$F$140,0,$B132-1))*BC131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BD138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BD138+OFFSET(INPUTS!$F$140,0,$B132-1))*BD131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BE138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BE138+OFFSET(INPUTS!$F$140,0,$B132-1))*BE131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BF138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BF138+OFFSET(INPUTS!$F$140,0,$B132-1))*BF131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B132-1)=Lists!$C$2,BG138*OFFSET(INPUTS!$F$136,0,$B132-1)*(1+OFFSET(INPUTS!$F$137,0,$B132-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B132-1)*BG138+OFFSET(INPUTS!$F$140,0,$B132-1))*BG131/OFFSET(INPUTS!$F$130,0,$B132-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(E$3-1)*E134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(F$3-1)*F134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(G$3-1)*G134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(H$3-1)*H134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(I$3-1)*I134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(J$3-1)*J134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(K$3-1)*K134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(L$3-1)*L134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(M$3-1)*M134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(N$3-1)*N134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(O$3-1)*O134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(P$3-1)*P134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(Q$3-1)*Q134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(R$3-1)*R134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(S$3-1)*S134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(T$3-1)*T134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(U$3-1)*U134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(V$3-1)*V134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(W$3-1)*W134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(X$3-1)*X134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(Y$3-1)*Y134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(Z$3-1)*Z134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AA$3-1)*AA134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AB$3-1)*AB134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AC$3-1)*AC134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AD$3-1)*AD134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AE$3-1)*AE134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AF$3-1)*AF134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AG$3-1)*AG134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AH$3-1)*AH134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AI$3-1)*AI134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AJ$3-1)*AJ134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AK$3-1)*AK134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AL$3-1)*AL134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AM$3-1)*AM134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AN$3-1)*AN134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AO$3-1)*AO134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AP$3-1)*AP134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AQ$3-1)*AQ134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AR$3-1)*AR134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AS$3-1)*AS134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AT$3-1)*AT134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AU$3-1)*AU134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AV$3-1)*AV134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AW$3-1)*AW134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AX$3-1)*AX134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AY$3-1)*AY134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(AZ$3-1)*AZ134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BA$3-1)*BA134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BB$3-1)*BB134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BC$3-1)*BC134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BD$3-1)*BD134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BE$3-1)*BE134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BF$3-1)*BF134","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B132-1)*(1+OFFSET(INPUTS!$F$144,0,$B132-1))^(BG$3-1)*BG134","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!E138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!F138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!G138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!H138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!I138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!J138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!K138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!L138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!M138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!N138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!O138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!P138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!Q138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!R138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!S138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!T138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!U138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!V138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!W138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!X138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!Y138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!Z138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AA138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AB138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AC138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AD138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AE138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AF138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AG138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AH138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AI138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AJ138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AK138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AL138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AM138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AN138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AO138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AP138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AQ138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AR138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AS138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AT138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AU138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AV138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AW138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AX138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AY138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!AZ138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BA138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BB138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BC138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BD138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BE138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BF138","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B132-1)*INPUTS!$F$117*Baseline!BG138","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$B132-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B132-1),Baseline!$D146/OFFSET(INPUTS!$F$113,0,$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$112,0,$B132-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B132-1),0)","v":0},{"$f":"+IF(F156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(G156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(H156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(I156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(J156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(K156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(L156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(M156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(N156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(O156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(P156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(Q156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(R156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(S156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(T156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(U156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(V156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(W156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(X156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(Y156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(Z156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AA156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AB156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AC156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AD156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AE156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AF156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AG156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AH156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AI156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AJ156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AK156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AL156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AM156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AN156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AO156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AP156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AQ156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AR156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AS156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AT156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AU156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AV156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AW156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AX156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AY156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(AZ156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BA156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BB156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BC156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BD156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BE156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BF156>0,$D157/OFFSET(INPUTS!$F$126,0,$B132-1),0)","v":0},{"$f":"+IF(BG156>0,$D157/OFFSET(INPUTS!$F$126,0,$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$124,0,$B132-1)*AVERAGE(E156,E159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(F156,F159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(G156,G159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(H156,H159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(I156,I159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(J156,J159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(K156,K159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(L156,L159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(M156,M159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(N156,N159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(O156,O159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(P156,P159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(Q156,Q159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(R156,R159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(S156,S159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(T156,T159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(U156,U159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(V156,V159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(W156,W159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(X156,X159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(Y156,Y159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(Z156,Z159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AA156,AA159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AB156,AB159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AC156,AC159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AD156,AD159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AE156,AE159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AF156,AF159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AG156,AG159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AH156,AH159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AI156,AI159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AJ156,AJ159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AK156,AK159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AL156,AL159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AM156,AM159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AN156,AN159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AO156,AO159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AP156,AP159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AQ156,AQ159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AR156,AR159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AS156,AS159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AT156,AT159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AU156,AU159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AV156,AV159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AW156,AW159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AX156,AX159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AY156,AY159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(AZ156,AZ159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BA156,BA159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BB156,BB159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BC156,BC159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BD156,BD159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BE156,BE159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B132-1)*AVERAGE(BF156,BF159)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D168/D169,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D170/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$J$109","v":"Heavy Fuel Oil"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B174-1),0,1)","v":0}]
["Plant Index",5]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*E173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*F173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*G173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*H173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*I173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*J173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*K173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*L173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*M173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*N173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*O173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*P173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*Q173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*R173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*S173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*T173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*U173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*V173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*W173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*X173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*Y173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*Z173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AA173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AB173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AC173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AD173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AE173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AF173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AG173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AH173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AI173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AJ173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AK173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AL173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AM173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AN173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AO173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AP173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AQ173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AR173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AS173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AT173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AU173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AV173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AW173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AX173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AY173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*AZ173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BA173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BB173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BC173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BD173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BE173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BF173","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B174-1)*BG173","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*F173","v":0},{"$f":"+F177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*G173","v":0},{"$f":"+G177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*H173","v":0},{"$f":"+H177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*I173","v":0},{"$f":"+I177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*J173","v":0},{"$f":"+J177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*K173","v":0},{"$f":"+K177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*L173","v":0},{"$f":"+L177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*M173","v":0},{"$f":"+M177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*N173","v":0},{"$f":"+N177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*O173","v":0},{"$f":"+O177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*P173","v":0},{"$f":"+P177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*Q173","v":0},{"$f":"+Q177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*R173","v":0},{"$f":"+R177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*S173","v":0},{"$f":"+S177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*T173","v":0},{"$f":"+T177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*U173","v":0},{"$f":"+U177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*V173","v":0},{"$f":"+V177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*W173","v":0},{"$f":"+W177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*X173","v":0},{"$f":"+X177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*Y173","v":0},{"$f":"+Y177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*Z173","v":0},{"$f":"+Z177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AA173","v":0},{"$f":"+AA177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AB173","v":0},{"$f":"+AB177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AC173","v":0},{"$f":"+AC177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AD173","v":0},{"$f":"+AD177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AE173","v":0},{"$f":"+AE177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AF173","v":0},{"$f":"+AF177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AG173","v":0},{"$f":"+AG177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AH173","v":0},{"$f":"+AH177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AI173","v":0},{"$f":"+AI177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AJ173","v":0},{"$f":"+AJ177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AK173","v":0},{"$f":"+AK177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AL173","v":0},{"$f":"+AL177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AM173","v":0},{"$f":"+AM177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AN173","v":0},{"$f":"+AN177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AO173","v":0},{"$f":"+AO177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AP173","v":0},{"$f":"+AP177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AQ173","v":0},{"$f":"+AQ177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AR173","v":0},{"$f":"+AR177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AS173","v":0},{"$f":"+AS177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AT173","v":0},{"$f":"+AT177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AU173","v":0},{"$f":"+AU177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AV173","v":0},{"$f":"+AV177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AW173","v":0},{"$f":"+AW177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AX173","v":0},{"$f":"+AX177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AY173","v":0},{"$f":"+AY177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*AZ173","v":0},{"$f":"+AZ177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BA173","v":0},{"$f":"+BA177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BB173","v":0},{"$f":"+BB177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BC173","v":0},{"$f":"+BC177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BD173","v":0},{"$f":"+BD177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BE173","v":0},{"$f":"+BE177*(1-OFFSET(INPUTS!$F$129,0,$B174-1))*BF173","v":0},{"$f":"+BF177*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B174-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*F173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*G173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*H173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*I173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*J173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*K173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*L173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*M173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*N173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*O173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*P173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*Q173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*R173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*S173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*T173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*U173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*V173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*W173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*X173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*Y173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*Z173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AA173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AB173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AC173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AD173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AE173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AF173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AG173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AH173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AI173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AJ173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AK173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AL173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AM173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AN173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AO173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AP173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AQ173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AR173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AS173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AT173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AU173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AV173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AW173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AX173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AY173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*AZ173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BA173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BB173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BC173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BD173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BE173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B174-1)*BF173","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,E180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*E180+OFFSET(INPUTS!$F$140,0,$B174-1))*E173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,F180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*F180+OFFSET(INPUTS!$F$140,0,$B174-1))*F173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,G180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*G180+OFFSET(INPUTS!$F$140,0,$B174-1))*G173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,H180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*H180+OFFSET(INPUTS!$F$140,0,$B174-1))*H173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,I180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*I180+OFFSET(INPUTS!$F$140,0,$B174-1))*I173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,J180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*J180+OFFSET(INPUTS!$F$140,0,$B174-1))*J173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,K180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*K180+OFFSET(INPUTS!$F$140,0,$B174-1))*K173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,L180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*L180+OFFSET(INPUTS!$F$140,0,$B174-1))*L173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,M180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*M180+OFFSET(INPUTS!$F$140,0,$B174-1))*M173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,N180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*N180+OFFSET(INPUTS!$F$140,0,$B174-1))*N173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,O180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*O180+OFFSET(INPUTS!$F$140,0,$B174-1))*O173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,P180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*P180+OFFSET(INPUTS!$F$140,0,$B174-1))*P173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,Q180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*Q180+OFFSET(INPUTS!$F$140,0,$B174-1))*Q173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,R180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*R180+OFFSET(INPUTS!$F$140,0,$B174-1))*R173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,S180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*S180+OFFSET(INPUTS!$F$140,0,$B174-1))*S173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,T180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*T180+OFFSET(INPUTS!$F$140,0,$B174-1))*T173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,U180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*U180+OFFSET(INPUTS!$F$140,0,$B174-1))*U173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,V180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*V180+OFFSET(INPUTS!$F$140,0,$B174-1))*V173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,W180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*W180+OFFSET(INPUTS!$F$140,0,$B174-1))*W173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,X180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*X180+OFFSET(INPUTS!$F$140,0,$B174-1))*X173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,Y180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*Y180+OFFSET(INPUTS!$F$140,0,$B174-1))*Y173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,Z180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*Z180+OFFSET(INPUTS!$F$140,0,$B174-1))*Z173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AA180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AA180+OFFSET(INPUTS!$F$140,0,$B174-1))*AA173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AB180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AB180+OFFSET(INPUTS!$F$140,0,$B174-1))*AB173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AC180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AC180+OFFSET(INPUTS!$F$140,0,$B174-1))*AC173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AD180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AD180+OFFSET(INPUTS!$F$140,0,$B174-1))*AD173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AE180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AE180+OFFSET(INPUTS!$F$140,0,$B174-1))*AE173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AF180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AF180+OFFSET(INPUTS!$F$140,0,$B174-1))*AF173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AG180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AG180+OFFSET(INPUTS!$F$140,0,$B174-1))*AG173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AH180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AH180+OFFSET(INPUTS!$F$140,0,$B174-1))*AH173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AI180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AI180+OFFSET(INPUTS!$F$140,0,$B174-1))*AI173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AJ180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AJ180+OFFSET(INPUTS!$F$140,0,$B174-1))*AJ173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AK180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AK180+OFFSET(INPUTS!$F$140,0,$B174-1))*AK173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AL180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AL180+OFFSET(INPUTS!$F$140,0,$B174-1))*AL173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AM180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AM180+OFFSET(INPUTS!$F$140,0,$B174-1))*AM173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AN180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AN180+OFFSET(INPUTS!$F$140,0,$B174-1))*AN173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AO180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AO180+OFFSET(INPUTS!$F$140,0,$B174-1))*AO173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AP180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AP180+OFFSET(INPUTS!$F$140,0,$B174-1))*AP173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AQ180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AQ180+OFFSET(INPUTS!$F$140,0,$B174-1))*AQ173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AR180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AR180+OFFSET(INPUTS!$F$140,0,$B174-1))*AR173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AS180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AS180+OFFSET(INPUTS!$F$140,0,$B174-1))*AS173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AT180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AT180+OFFSET(INPUTS!$F$140,0,$B174-1))*AT173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AU180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AU180+OFFSET(INPUTS!$F$140,0,$B174-1))*AU173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AV180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AV180+OFFSET(INPUTS!$F$140,0,$B174-1))*AV173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AW180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AW180+OFFSET(INPUTS!$F$140,0,$B174-1))*AW173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AX180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AX180+OFFSET(INPUTS!$F$140,0,$B174-1))*AX173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AY180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AY180+OFFSET(INPUTS!$F$140,0,$B174-1))*AY173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,AZ180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*AZ180+OFFSET(INPUTS!$F$140,0,$B174-1))*AZ173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BA180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BA180+OFFSET(INPUTS!$F$140,0,$B174-1))*BA173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BB180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BB180+OFFSET(INPUTS!$F$140,0,$B174-1))*BB173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BC180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BC180+OFFSET(INPUTS!$F$140,0,$B174-1))*BC173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BD180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BD180+OFFSET(INPUTS!$F$140,0,$B174-1))*BD173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BE180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BE180+OFFSET(INPUTS!$F$140,0,$B174-1))*BE173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BF180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BF180+OFFSET(INPUTS!$F$140,0,$B174-1))*BF173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B174-1)=Lists!$C$2,BG180*OFFSET(INPUTS!$F$136,0,$B174-1)*(1+OFFSET(INPUTS!$F$137,0,$B174-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B174-1)*BG180+OFFSET(INPUTS!$F$140,0,$B174-1))*BG173/OFFSET(INPUTS!$F$130,0,$B174-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(E$3-1)*E176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(F$3-1)*F176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(G$3-1)*G176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(H$3-1)*H176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(I$3-1)*I176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(J$3-1)*J176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(K$3-1)*K176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(L$3-1)*L176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(M$3-1)*M176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(N$3-1)*N176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(O$3-1)*O176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(P$3-1)*P176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(Q$3-1)*Q176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(R$3-1)*R176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(S$3-1)*S176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(T$3-1)*T176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(U$3-1)*U176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(V$3-1)*V176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(W$3-1)*W176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(X$3-1)*X176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(Y$3-1)*Y176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(Z$3-1)*Z176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AA$3-1)*AA176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AB$3-1)*AB176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AC$3-1)*AC176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AD$3-1)*AD176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AE$3-1)*AE176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AF$3-1)*AF176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AG$3-1)*AG176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AH$3-1)*AH176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AI$3-1)*AI176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AJ$3-1)*AJ176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AK$3-1)*AK176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AL$3-1)*AL176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AM$3-1)*AM176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AN$3-1)*AN176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AO$3-1)*AO176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AP$3-1)*AP176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AQ$3-1)*AQ176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AR$3-1)*AR176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AS$3-1)*AS176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AT$3-1)*AT176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AU$3-1)*AU176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AV$3-1)*AV176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AW$3-1)*AW176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AX$3-1)*AX176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AY$3-1)*AY176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(AZ$3-1)*AZ176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BA$3-1)*BA176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BB$3-1)*BB176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BC$3-1)*BC176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BD$3-1)*BD176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BE$3-1)*BE176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BF$3-1)*BF176","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B174-1)*(1+OFFSET(INPUTS!$F$144,0,$B174-1))^(BG$3-1)*BG176","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!E180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!F180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!G180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!H180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!I180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!J180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!K180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!L180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!M180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!N180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!O180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!P180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!Q180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!R180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!S180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!T180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!U180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!V180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!W180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!X180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!Y180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!Z180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AA180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AB180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AC180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AD180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AE180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AF180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AG180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AH180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AI180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AJ180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AK180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AL180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AM180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AN180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AO180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AP180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AQ180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AR180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AS180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AT180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AU180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AV180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AW180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AX180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AY180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!AZ180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BA180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BB180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BC180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BD180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BE180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BF180","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B174-1)*INPUTS!$F$117*Baseline!BG180","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$B174-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B174-1),Baseline!$D188/OFFSET(INPUTS!$F$113,0,$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$112,0,$B174-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B174-1),0)","v":0},{"$f":"+IF(F198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(G198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(H198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(I198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(J198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(K198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(L198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(M198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(N198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(O198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(P198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(Q198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(R198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(S198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(T198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(U198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(V198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(W198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(X198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(Y198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(Z198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AA198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AB198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AC198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AD198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AE198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AF198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AG198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AH198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AI198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AJ198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AK198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AL198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AM198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AN198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AO198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AP198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AQ198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AR198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AS198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AT198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AU198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AV198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AW198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AX198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AY198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(AZ198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BA198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BB198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BC198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BD198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BE198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BF198>0,$D199/OFFSET(INPUTS!$F$126,0,$B174-1),0)","v":0},{"$f":"+IF(BG198>0,$D199/OFFSET(INPUTS!$F$126,0,$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$124,0,$B174-1)*AVERAGE(E198,E201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(F198,F201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(G198,G201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(H198,H201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(I198,I201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(J198,J201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(K198,K201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(L198,L201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(M198,M201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(N198,N201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(O198,O201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(P198,P201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(Q198,Q201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(R198,R201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(S198,S201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(T198,T201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(U198,U201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(V198,V201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(W198,W201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(X198,X201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(Y198,Y201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(Z198,Z201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AA198,AA201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AB198,AB201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AC198,AC201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AD198,AD201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AE198,AE201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AF198,AF201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AG198,AG201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AH198,AH201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AI198,AI201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AJ198,AJ201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AK198,AK201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AL198,AL201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AM198,AM201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AN198,AN201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AO198,AO201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AP198,AP201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AQ198,AQ201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AR198,AR201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AS198,AS201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AT198,AT201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AU198,AU201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AV198,AV201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AW198,AW201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AX198,AX201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AY198,AY201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(AZ198,AZ201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BA198,BA201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BB198,BB201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BC198,BC201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BD198,BD201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BE198,BE201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B174-1)*AVERAGE(BF198,BF201)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D210/D211,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D212/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$K$109","v":"Nuclear"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B216-1),0,1)","v":0}]
["Plant Index",6]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*E215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*F215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*G215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*H215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*I215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*J215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*K215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*L215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*M215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*N215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*O215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*P215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*Q215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*R215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*S215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*T215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*U215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*V215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*W215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*X215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*Y215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*Z215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AA215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AB215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AC215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AD215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AE215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AF215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AG215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AH215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AI215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AJ215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AK215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AL215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AM215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AN215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AO215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AP215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AQ215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AR215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AS215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AT215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AU215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AV215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AW215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AX215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AY215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*AZ215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BA215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BB215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BC215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BD215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BE215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BF215","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B216-1)*BG215","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*F215","v":0},{"$f":"+F219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*G215","v":0},{"$f":"+G219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*H215","v":0},{"$f":"+H219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*I215","v":0},{"$f":"+I219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*J215","v":0},{"$f":"+J219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*K215","v":0},{"$f":"+K219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*L215","v":0},{"$f":"+L219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*M215","v":0},{"$f":"+M219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*N215","v":0},{"$f":"+N219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*O215","v":0},{"$f":"+O219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*P215","v":0},{"$f":"+P219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*Q215","v":0},{"$f":"+Q219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*R215","v":0},{"$f":"+R219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*S215","v":0},{"$f":"+S219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*T215","v":0},{"$f":"+T219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*U215","v":0},{"$f":"+U219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*V215","v":0},{"$f":"+V219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*W215","v":0},{"$f":"+W219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*X215","v":0},{"$f":"+X219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*Y215","v":0},{"$f":"+Y219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*Z215","v":0},{"$f":"+Z219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AA215","v":0},{"$f":"+AA219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AB215","v":0},{"$f":"+AB219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AC215","v":0},{"$f":"+AC219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AD215","v":0},{"$f":"+AD219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AE215","v":0},{"$f":"+AE219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AF215","v":0},{"$f":"+AF219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AG215","v":0},{"$f":"+AG219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AH215","v":0},{"$f":"+AH219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AI215","v":0},{"$f":"+AI219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AJ215","v":0},{"$f":"+AJ219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AK215","v":0},{"$f":"+AK219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AL215","v":0},{"$f":"+AL219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AM215","v":0},{"$f":"+AM219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AN215","v":0},{"$f":"+AN219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AO215","v":0},{"$f":"+AO219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AP215","v":0},{"$f":"+AP219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AQ215","v":0},{"$f":"+AQ219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AR215","v":0},{"$f":"+AR219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AS215","v":0},{"$f":"+AS219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AT215","v":0},{"$f":"+AT219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AU215","v":0},{"$f":"+AU219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AV215","v":0},{"$f":"+AV219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AW215","v":0},{"$f":"+AW219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AX215","v":0},{"$f":"+AX219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AY215","v":0},{"$f":"+AY219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*AZ215","v":0},{"$f":"+AZ219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BA215","v":0},{"$f":"+BA219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BB215","v":0},{"$f":"+BB219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BC215","v":0},{"$f":"+BC219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BD215","v":0},{"$f":"+BD219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BE215","v":0},{"$f":"+BE219*(1-OFFSET(INPUTS!$F$129,0,$B216-1))*BF215","v":0},{"$f":"+BF219*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B216-1)*E215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*F215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*G215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*H215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*I215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*J215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*K215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*L215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*M215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*N215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*O215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*P215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*Q215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*R215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*S215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*T215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*U215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*V215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*W215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*X215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*Y215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*Z215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AA215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AB215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AC215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AD215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AE215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AF215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AG215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AH215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AI215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AJ215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AK215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AL215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AM215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AN215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AO215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AP215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AQ215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AR215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AS215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AT215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AU215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AV215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AW215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AX215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AY215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*AZ215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BA215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BB215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BC215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BD215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BE215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B216-1)*BF215","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,E222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*E222+OFFSET(INPUTS!$F$140,0,$B216-1))*E215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,F222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*F222+OFFSET(INPUTS!$F$140,0,$B216-1))*F215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,G222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*G222+OFFSET(INPUTS!$F$140,0,$B216-1))*G215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,H222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*H222+OFFSET(INPUTS!$F$140,0,$B216-1))*H215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,I222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*I222+OFFSET(INPUTS!$F$140,0,$B216-1))*I215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,J222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*J222+OFFSET(INPUTS!$F$140,0,$B216-1))*J215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,K222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*K222+OFFSET(INPUTS!$F$140,0,$B216-1))*K215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,L222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*L222+OFFSET(INPUTS!$F$140,0,$B216-1))*L215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,M222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*M222+OFFSET(INPUTS!$F$140,0,$B216-1))*M215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,N222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*N222+OFFSET(INPUTS!$F$140,0,$B216-1))*N215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,O222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*O222+OFFSET(INPUTS!$F$140,0,$B216-1))*O215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,P222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*P222+OFFSET(INPUTS!$F$140,0,$B216-1))*P215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,Q222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*Q222+OFFSET(INPUTS!$F$140,0,$B216-1))*Q215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,R222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*R222+OFFSET(INPUTS!$F$140,0,$B216-1))*R215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,S222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*S222+OFFSET(INPUTS!$F$140,0,$B216-1))*S215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,T222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*T222+OFFSET(INPUTS!$F$140,0,$B216-1))*T215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,U222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*U222+OFFSET(INPUTS!$F$140,0,$B216-1))*U215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,V222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*V222+OFFSET(INPUTS!$F$140,0,$B216-1))*V215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,W222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*W222+OFFSET(INPUTS!$F$140,0,$B216-1))*W215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,X222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*X222+OFFSET(INPUTS!$F$140,0,$B216-1))*X215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,Y222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*Y222+OFFSET(INPUTS!$F$140,0,$B216-1))*Y215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,Z222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*Z222+OFFSET(INPUTS!$F$140,0,$B216-1))*Z215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AA222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AA222+OFFSET(INPUTS!$F$140,0,$B216-1))*AA215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AB222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AB222+OFFSET(INPUTS!$F$140,0,$B216-1))*AB215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AC222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AC222+OFFSET(INPUTS!$F$140,0,$B216-1))*AC215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AD222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AD222+OFFSET(INPUTS!$F$140,0,$B216-1))*AD215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AE222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AE222+OFFSET(INPUTS!$F$140,0,$B216-1))*AE215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AF222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AF222+OFFSET(INPUTS!$F$140,0,$B216-1))*AF215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AG222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AG222+OFFSET(INPUTS!$F$140,0,$B216-1))*AG215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AH222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AH222+OFFSET(INPUTS!$F$140,0,$B216-1))*AH215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AI222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AI222+OFFSET(INPUTS!$F$140,0,$B216-1))*AI215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AJ222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AJ222+OFFSET(INPUTS!$F$140,0,$B216-1))*AJ215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AK222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AK222+OFFSET(INPUTS!$F$140,0,$B216-1))*AK215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AL222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AL222+OFFSET(INPUTS!$F$140,0,$B216-1))*AL215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AM222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AM222+OFFSET(INPUTS!$F$140,0,$B216-1))*AM215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AN222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AN222+OFFSET(INPUTS!$F$140,0,$B216-1))*AN215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AO222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AO222+OFFSET(INPUTS!$F$140,0,$B216-1))*AO215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AP222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AP222+OFFSET(INPUTS!$F$140,0,$B216-1))*AP215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AQ222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AQ222+OFFSET(INPUTS!$F$140,0,$B216-1))*AQ215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AR222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AR222+OFFSET(INPUTS!$F$140,0,$B216-1))*AR215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AS222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AS222+OFFSET(INPUTS!$F$140,0,$B216-1))*AS215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AT222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AT222+OFFSET(INPUTS!$F$140,0,$B216-1))*AT215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AU222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AU222+OFFSET(INPUTS!$F$140,0,$B216-1))*AU215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AV222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AV222+OFFSET(INPUTS!$F$140,0,$B216-1))*AV215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AW222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AW222+OFFSET(INPUTS!$F$140,0,$B216-1))*AW215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AX222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AX222+OFFSET(INPUTS!$F$140,0,$B216-1))*AX215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AY222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AY222+OFFSET(INPUTS!$F$140,0,$B216-1))*AY215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,AZ222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*AZ222+OFFSET(INPUTS!$F$140,0,$B216-1))*AZ215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BA222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BA222+OFFSET(INPUTS!$F$140,0,$B216-1))*BA215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BB222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BB222+OFFSET(INPUTS!$F$140,0,$B216-1))*BB215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BC222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BC222+OFFSET(INPUTS!$F$140,0,$B216-1))*BC215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BD222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BD222+OFFSET(INPUTS!$F$140,0,$B216-1))*BD215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BE222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BE222+OFFSET(INPUTS!$F$140,0,$B216-1))*BE215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BF222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BF222+OFFSET(INPUTS!$F$140,0,$B216-1))*BF215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B216-1)=Lists!$C$2,BG222*OFFSET(INPUTS!$F$136,0,$B216-1)*(1+OFFSET(INPUTS!$F$137,0,$B216-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B216-1)*BG222+OFFSET(INPUTS!$F$140,0,$B216-1))*BG215/OFFSET(INPUTS!$F$130,0,$B216-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(E$3-1)*E218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(F$3-1)*F218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(G$3-1)*G218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(H$3-1)*H218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(I$3-1)*I218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(J$3-1)*J218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(K$3-1)*K218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(L$3-1)*L218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(M$3-1)*M218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(N$3-1)*N218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(O$3-1)*O218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(P$3-1)*P218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(Q$3-1)*Q218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(R$3-1)*R218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(S$3-1)*S218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(T$3-1)*T218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(U$3-1)*U218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(V$3-1)*V218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(W$3-1)*W218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(X$3-1)*X218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(Y$3-1)*Y218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(Z$3-1)*Z218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AA$3-1)*AA218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AB$3-1)*AB218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AC$3-1)*AC218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AD$3-1)*AD218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AE$3-1)*AE218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AF$3-1)*AF218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AG$3-1)*AG218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AH$3-1)*AH218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AI$3-1)*AI218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AJ$3-1)*AJ218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AK$3-1)*AK218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AL$3-1)*AL218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AM$3-1)*AM218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AN$3-1)*AN218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AO$3-1)*AO218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AP$3-1)*AP218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AQ$3-1)*AQ218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AR$3-1)*AR218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AS$3-1)*AS218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AT$3-1)*AT218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AU$3-1)*AU218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AV$3-1)*AV218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AW$3-1)*AW218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AX$3-1)*AX218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AY$3-1)*AY218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(AZ$3-1)*AZ218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BA$3-1)*BA218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BB$3-1)*BB218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BC$3-1)*BC218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BD$3-1)*BD218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BE$3-1)*BE218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BF$3-1)*BF218","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B216-1)*(1+OFFSET(INPUTS!$F$144,0,$B216-1))^(BG$3-1)*BG218","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!E222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!F222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!G222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!H222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!I222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!J222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!K222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!L222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!M222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!N222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!O222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!P222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!Q222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!R222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!S222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!T222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!U222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!V222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!W222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!X222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!Y222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!Z222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AA222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AB222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AC222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AD222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AE222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AF222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AG222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AH222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AI222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AJ222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AK222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AL222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AM222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AN222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AO222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AP222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AQ222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AR222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AS222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AT222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AU222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AV222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AW222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AX222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AY222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!AZ222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BA222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BB222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BC222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BD222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BE222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BF222","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B216-1)*INPUTS!$F$117*Baseline!BG222","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$B216-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B216-1),Baseline!$D230/OFFSET(INPUTS!$F$113,0,$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$112,0,$B216-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B216-1),0)","v":0},{"$f":"+IF(F240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(G240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(H240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(I240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(J240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(K240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(L240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(M240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(N240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(O240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(P240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(Q240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(R240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(S240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(T240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(U240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(V240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(W240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(X240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(Y240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(Z240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AA240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AB240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AC240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AD240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AE240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AF240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AG240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AH240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AI240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AJ240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AK240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AL240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AM240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AN240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AO240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AP240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AQ240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AR240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AS240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AT240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AU240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AV240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AW240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AX240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AY240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(AZ240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BA240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BB240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BC240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BD240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BE240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BF240>0,$D241/OFFSET(INPUTS!$F$126,0,$B216-1),0)","v":0},{"$f":"+IF(BG240>0,$D241/OFFSET(INPUTS!$F$126,0,$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$124,0,$B216-1)*AVERAGE(E240,E243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(F240,F243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(G240,G243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(H240,H243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(I240,I243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(J240,J243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(K240,K243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(L240,L243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(M240,M243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(N240,N243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(O240,O243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(P240,P243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(Q240,Q243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(R240,R243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(S240,S243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(T240,T243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(U240,U243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(V240,V243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(W240,W243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(X240,X243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(Y240,Y243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(Z240,Z243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AA240,AA243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AB240,AB243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AC240,AC243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AD240,AD243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AE240,AE243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AF240,AF243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AG240,AG243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AH240,AH243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AI240,AI243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AJ240,AJ243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AK240,AK243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AL240,AL243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AM240,AM243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AN240,AN243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AO240,AO243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AP240,AP243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AQ240,AQ243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AR240,AR243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AS240,AS243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AT240,AT243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AU240,AU243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AV240,AV243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AW240,AW243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AX240,AX243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AY240,AY243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(AZ240,AZ243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BA240,BA243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BB240,BB243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BC240,BC243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BD240,BD243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BE240,BE243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B216-1)*AVERAGE(BF240,BF243)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D252/D253,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D254/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$L$109","v":"Solar PV"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B258-1),0,1)","v":0}]
["Plant Index",7]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*E257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*F257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*G257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*H257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*I257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*J257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*K257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*L257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*M257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*N257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*O257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*P257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*Q257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*R257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*S257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*T257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*U257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*V257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*W257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*X257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*Y257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*Z257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AA257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AB257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AC257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AD257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AE257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AF257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AG257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AH257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AI257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AJ257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AK257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AL257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AM257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AN257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AO257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AP257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AQ257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AR257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AS257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AT257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AU257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AV257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AW257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AX257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AY257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*AZ257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BA257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BB257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BC257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BD257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BE257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BF257","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B258-1)*BG257","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*F257","v":0},{"$f":"+F261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*G257","v":0},{"$f":"+G261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*H257","v":0},{"$f":"+H261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*I257","v":0},{"$f":"+I261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*J257","v":0},{"$f":"+J261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*K257","v":0},{"$f":"+K261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*L257","v":0},{"$f":"+L261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*M257","v":0},{"$f":"+M261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*N257","v":0},{"$f":"+N261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*O257","v":0},{"$f":"+O261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*P257","v":0},{"$f":"+P261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*Q257","v":0},{"$f":"+Q261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*R257","v":0},{"$f":"+R261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*S257","v":0},{"$f":"+S261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*T257","v":0},{"$f":"+T261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*U257","v":0},{"$f":"+U261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*V257","v":0},{"$f":"+V261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*W257","v":0},{"$f":"+W261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*X257","v":0},{"$f":"+X261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*Y257","v":0},{"$f":"+Y261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*Z257","v":0},{"$f":"+Z261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AA257","v":0},{"$f":"+AA261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AB257","v":0},{"$f":"+AB261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AC257","v":0},{"$f":"+AC261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AD257","v":0},{"$f":"+AD261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AE257","v":0},{"$f":"+AE261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AF257","v":0},{"$f":"+AF261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AG257","v":0},{"$f":"+AG261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AH257","v":0},{"$f":"+AH261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AI257","v":0},{"$f":"+AI261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AJ257","v":0},{"$f":"+AJ261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AK257","v":0},{"$f":"+AK261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AL257","v":0},{"$f":"+AL261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AM257","v":0},{"$f":"+AM261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AN257","v":0},{"$f":"+AN261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AO257","v":0},{"$f":"+AO261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AP257","v":0},{"$f":"+AP261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AQ257","v":0},{"$f":"+AQ261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AR257","v":0},{"$f":"+AR261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AS257","v":0},{"$f":"+AS261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AT257","v":0},{"$f":"+AT261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AU257","v":0},{"$f":"+AU261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AV257","v":0},{"$f":"+AV261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AW257","v":0},{"$f":"+AW261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AX257","v":0},{"$f":"+AX261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AY257","v":0},{"$f":"+AY261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*AZ257","v":0},{"$f":"+AZ261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BA257","v":0},{"$f":"+BA261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BB257","v":0},{"$f":"+BB261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BC257","v":0},{"$f":"+BC261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BD257","v":0},{"$f":"+BD261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BE257","v":0},{"$f":"+BE261*(1-OFFSET(INPUTS!$F$129,0,$B258-1))*BF257","v":0},{"$f":"+BF261*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B258-1)","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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,E264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*E264+OFFSET(INPUTS!$F$140,0,$B258-1))*E257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,F264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*F264+OFFSET(INPUTS!$F$140,0,$B258-1))*F257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,G264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*G264+OFFSET(INPUTS!$F$140,0,$B258-1))*G257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,H264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*H264+OFFSET(INPUTS!$F$140,0,$B258-1))*H257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,I264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*I264+OFFSET(INPUTS!$F$140,0,$B258-1))*I257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,J264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*J264+OFFSET(INPUTS!$F$140,0,$B258-1))*J257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,K264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*K264+OFFSET(INPUTS!$F$140,0,$B258-1))*K257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,L264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*L264+OFFSET(INPUTS!$F$140,0,$B258-1))*L257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,M264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*M264+OFFSET(INPUTS!$F$140,0,$B258-1))*M257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,N264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*N264+OFFSET(INPUTS!$F$140,0,$B258-1))*N257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,O264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*O264+OFFSET(INPUTS!$F$140,0,$B258-1))*O257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,P264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*P264+OFFSET(INPUTS!$F$140,0,$B258-1))*P257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,Q264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*Q264+OFFSET(INPUTS!$F$140,0,$B258-1))*Q257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,R264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*R264+OFFSET(INPUTS!$F$140,0,$B258-1))*R257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,S264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*S264+OFFSET(INPUTS!$F$140,0,$B258-1))*S257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,T264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*T264+OFFSET(INPUTS!$F$140,0,$B258-1))*T257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,U264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*U264+OFFSET(INPUTS!$F$140,0,$B258-1))*U257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,V264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*V264+OFFSET(INPUTS!$F$140,0,$B258-1))*V257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,W264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*W264+OFFSET(INPUTS!$F$140,0,$B258-1))*W257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,X264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*X264+OFFSET(INPUTS!$F$140,0,$B258-1))*X257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,Y264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*Y264+OFFSET(INPUTS!$F$140,0,$B258-1))*Y257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,Z264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*Z264+OFFSET(INPUTS!$F$140,0,$B258-1))*Z257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AA264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AA264+OFFSET(INPUTS!$F$140,0,$B258-1))*AA257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AB264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AB264+OFFSET(INPUTS!$F$140,0,$B258-1))*AB257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AC264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AC264+OFFSET(INPUTS!$F$140,0,$B258-1))*AC257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AD264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AD264+OFFSET(INPUTS!$F$140,0,$B258-1))*AD257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AE264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AE264+OFFSET(INPUTS!$F$140,0,$B258-1))*AE257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AF264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AF264+OFFSET(INPUTS!$F$140,0,$B258-1))*AF257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AG264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AG264+OFFSET(INPUTS!$F$140,0,$B258-1))*AG257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AH264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AH264+OFFSET(INPUTS!$F$140,0,$B258-1))*AH257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AI264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AI264+OFFSET(INPUTS!$F$140,0,$B258-1))*AI257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AJ264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AJ264+OFFSET(INPUTS!$F$140,0,$B258-1))*AJ257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AK264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AK264+OFFSET(INPUTS!$F$140,0,$B258-1))*AK257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AL264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AL264+OFFSET(INPUTS!$F$140,0,$B258-1))*AL257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AM264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AM264+OFFSET(INPUTS!$F$140,0,$B258-1))*AM257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AN264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AN264+OFFSET(INPUTS!$F$140,0,$B258-1))*AN257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AO264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AO264+OFFSET(INPUTS!$F$140,0,$B258-1))*AO257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AP264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AP264+OFFSET(INPUTS!$F$140,0,$B258-1))*AP257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AQ264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AQ264+OFFSET(INPUTS!$F$140,0,$B258-1))*AQ257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AR264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AR264+OFFSET(INPUTS!$F$140,0,$B258-1))*AR257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AS264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AS264+OFFSET(INPUTS!$F$140,0,$B258-1))*AS257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AT264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AT264+OFFSET(INPUTS!$F$140,0,$B258-1))*AT257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AU264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AU264+OFFSET(INPUTS!$F$140,0,$B258-1))*AU257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AV264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AV264+OFFSET(INPUTS!$F$140,0,$B258-1))*AV257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AW264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AW264+OFFSET(INPUTS!$F$140,0,$B258-1))*AW257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AX264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AX264+OFFSET(INPUTS!$F$140,0,$B258-1))*AX257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AY264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AY264+OFFSET(INPUTS!$F$140,0,$B258-1))*AY257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,AZ264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*AZ264+OFFSET(INPUTS!$F$140,0,$B258-1))*AZ257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BA264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BA264+OFFSET(INPUTS!$F$140,0,$B258-1))*BA257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BB264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BB264+OFFSET(INPUTS!$F$140,0,$B258-1))*BB257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BC264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BC264+OFFSET(INPUTS!$F$140,0,$B258-1))*BC257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BD264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BD264+OFFSET(INPUTS!$F$140,0,$B258-1))*BD257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BE264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BE264+OFFSET(INPUTS!$F$140,0,$B258-1))*BE257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BF264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BF264+OFFSET(INPUTS!$F$140,0,$B258-1))*BF257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B258-1)=Lists!$C$2,BG264*OFFSET(INPUTS!$F$136,0,$B258-1)*(1+OFFSET(INPUTS!$F$137,0,$B258-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B258-1)*BG264+OFFSET(INPUTS!$F$140,0,$B258-1))*BG257/OFFSET(INPUTS!$F$130,0,$B258-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(E$3-1)*E260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(F$3-1)*F260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(G$3-1)*G260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(H$3-1)*H260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(I$3-1)*I260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(J$3-1)*J260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(K$3-1)*K260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(L$3-1)*L260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(M$3-1)*M260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(N$3-1)*N260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(O$3-1)*O260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(P$3-1)*P260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(Q$3-1)*Q260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(R$3-1)*R260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(S$3-1)*S260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(T$3-1)*T260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(U$3-1)*U260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(V$3-1)*V260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(W$3-1)*W260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(X$3-1)*X260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(Y$3-1)*Y260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(Z$3-1)*Z260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AA$3-1)*AA260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AB$3-1)*AB260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AC$3-1)*AC260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AD$3-1)*AD260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AE$3-1)*AE260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AF$3-1)*AF260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AG$3-1)*AG260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AH$3-1)*AH260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AI$3-1)*AI260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AJ$3-1)*AJ260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AK$3-1)*AK260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AL$3-1)*AL260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AM$3-1)*AM260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AN$3-1)*AN260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AO$3-1)*AO260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AP$3-1)*AP260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AQ$3-1)*AQ260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AR$3-1)*AR260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AS$3-1)*AS260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AT$3-1)*AT260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AU$3-1)*AU260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AV$3-1)*AV260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AW$3-1)*AW260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AX$3-1)*AX260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AY$3-1)*AY260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(AZ$3-1)*AZ260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BA$3-1)*BA260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BB$3-1)*BB260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BC$3-1)*BC260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BD$3-1)*BD260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BE$3-1)*BE260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BF$3-1)*BF260","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B258-1)*(1+OFFSET(INPUTS!$F$144,0,$B258-1))^(BG$3-1)*BG260","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!E264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!F264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!G264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!H264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!I264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!J264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!K264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!L264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!M264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!N264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!O264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!P264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!Q264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!R264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!S264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!T264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!U264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!V264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!W264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!X264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!Y264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!Z264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AA264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AB264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AC264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AD264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AE264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AF264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AG264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AH264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AI264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AJ264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AK264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AL264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AM264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AN264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AO264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AP264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AQ264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AR264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AS264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AT264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AU264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AV264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AW264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AX264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AY264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!AZ264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BA264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BB264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BC264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BD264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BE264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BF264","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B258-1)*INPUTS!$F$117*Baseline!BG264","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$B258-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B258-1),Baseline!$D272/OFFSET(INPUTS!$F$113,0,$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$112,0,$B258-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B258-1),0)","v":0},{"$f":"+IF(F282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(G282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(H282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(I282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(J282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(K282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(L282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(M282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(N282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(O282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(P282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(Q282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(R282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(S282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(T282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(U282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(V282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(W282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(X282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(Y282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(Z282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AA282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AB282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AC282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AD282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AE282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AF282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AG282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AH282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AI282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AJ282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AK282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AL282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AM282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AN282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AO282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AP282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AQ282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AR282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AS282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AT282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AU282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AV282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AW282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AX282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AY282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(AZ282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BA282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BB282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BC282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BD282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BE282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BF282>0,$D283/OFFSET(INPUTS!$F$126,0,$B258-1),0)","v":0},{"$f":"+IF(BG282>0,$D283/OFFSET(INPUTS!$F$126,0,$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$124,0,$B258-1)*AVERAGE(E282,E285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(F282,F285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(G282,G285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(H282,H285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(I282,I285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(J282,J285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(K282,K285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(L282,L285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(M282,M285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(N282,N285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(O282,O285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(P282,P285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(Q282,Q285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(R282,R285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(S282,S285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(T282,T285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(U282,U285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(V282,V285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(W282,W285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(X282,X285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(Y282,Y285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(Z282,Z285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AA282,AA285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AB282,AB285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AC282,AC285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AD282,AD285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AE282,AE285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AF282,AF285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AG282,AG285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AH282,AH285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AI282,AI285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AJ282,AJ285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AK282,AK285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AL282,AL285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AM282,AM285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AN282,AN285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AO282,AO285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AP282,AP285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AQ282,AQ285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AR282,AR285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AS282,AS285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AT282,AT285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AU282,AU285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AV282,AV285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AW282,AW285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AX282,AX285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AY282,AY285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(AZ282,AZ285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BA282,BA285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BB282,BB285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BC282,BC285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BD282,BD285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BE282,BE285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B258-1)*AVERAGE(BF282,BF285)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D294/D295,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D296/(1-INPUTS!$F$19),0)","v":0}]
[]
[{"$f":"+INPUTS!$M$109","v":"Wind"},null,"In Operation (1/0)",null,{"$f":"+IF(E$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(F$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(G$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(H$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(I$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(J$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(K$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(L$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(M$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(N$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(O$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(P$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(Q$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(R$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(S$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(T$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(U$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(V$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(W$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(X$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(Y$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(Z$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AA$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AB$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AC$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AD$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AE$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AF$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AG$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AH$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AI$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AJ$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AK$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AL$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AM$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AN$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AO$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AP$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AQ$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AR$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AS$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AT$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AU$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AV$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AW$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AX$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AY$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(AZ$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BA$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BB$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BC$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BD$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BE$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BF$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0},{"$f":"+IF(BG$3>OFFSET(INPUTS!$F$113,0,$B300-1),0,1)","v":0}]
["Plant Index",8]
["Production"]
[null,"Generator Nameplace Capacity","MW",null,{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*E299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*F299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*G299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*H299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*I299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*J299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*K299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*L299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*M299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*N299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*O299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*P299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*Q299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*R299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*S299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*T299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*U299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*V299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*W299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*X299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*Y299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*Z299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AA299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AB299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AC299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AD299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AE299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AF299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AG299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AH299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AI299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AJ299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AK299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AL299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AM299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AN299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AO299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AP299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AQ299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AR299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AS299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AT299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AU299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AV299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AW299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AX299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AY299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*AZ299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BA299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BB299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BC299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BD299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BE299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BF299","v":0},{"$f":"+OFFSET(INPUTS!$F$111,0,$B300-1)*BG299","v":0}]
[null,"Capacity Degragation Factor",null,null,1,{"$f":"+E303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*F299","v":0},{"$f":"+F303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*G299","v":0},{"$f":"+G303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*H299","v":0},{"$f":"+H303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*I299","v":0},{"$f":"+I303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*J299","v":0},{"$f":"+J303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*K299","v":0},{"$f":"+K303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*L299","v":0},{"$f":"+L303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*M299","v":0},{"$f":"+M303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*N299","v":0},{"$f":"+N303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*O299","v":0},{"$f":"+O303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*P299","v":0},{"$f":"+P303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*Q299","v":0},{"$f":"+Q303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*R299","v":0},{"$f":"+R303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*S299","v":0},{"$f":"+S303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*T299","v":0},{"$f":"+T303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*U299","v":0},{"$f":"+U303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*V299","v":0},{"$f":"+V303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*W299","v":0},{"$f":"+W303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*X299","v":0},{"$f":"+X303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*Y299","v":0},{"$f":"+Y303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*Z299","v":0},{"$f":"+Z303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AA299","v":0},{"$f":"+AA303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AB299","v":0},{"$f":"+AB303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AC299","v":0},{"$f":"+AC303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AD299","v":0},{"$f":"+AD303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AE299","v":0},{"$f":"+AE303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AF299","v":0},{"$f":"+AF303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AG299","v":0},{"$f":"+AG303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AH299","v":0},{"$f":"+AH303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AI299","v":0},{"$f":"+AI303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AJ299","v":0},{"$f":"+AJ303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AK299","v":0},{"$f":"+AK303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AL299","v":0},{"$f":"+AL303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AM299","v":0},{"$f":"+AM303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AN299","v":0},{"$f":"+AN303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AO299","v":0},{"$f":"+AO303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AP299","v":0},{"$f":"+AP303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AQ299","v":0},{"$f":"+AQ303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AR299","v":0},{"$f":"+AR303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AS299","v":0},{"$f":"+AS303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AT299","v":0},{"$f":"+AT303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AU299","v":0},{"$f":"+AU303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AV299","v":0},{"$f":"+AV303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AW299","v":0},{"$f":"+AW303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AX299","v":0},{"$f":"+AX303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AY299","v":0},{"$f":"+AY303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*AZ299","v":0},{"$f":"+AZ303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BA299","v":0},{"$f":"+BA303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BB299","v":0},{"$f":"+BB303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BC299","v":0},{"$f":"+BC303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BD299","v":0},{"$f":"+BD303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BE299","v":0},{"$f":"+BE303*(1-OFFSET(INPUTS!$F$129,0,$B300-1))*BF299","v":0},{"$f":"+BF303*(1-OFFSET(INPUTS!$F$129,0,$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$131,0,$B300-1)*E299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*F299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*G299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*H299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*I299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*J299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*K299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*L299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*M299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*N299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*O299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*P299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*Q299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*R299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*S299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*T299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*U299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*V299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*W299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*X299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*Y299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*Z299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AA299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AB299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AC299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AD299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AE299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AF299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AG299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AH299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AI299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AJ299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AK299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AL299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AM299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AN299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AO299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AP299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AQ299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AR299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AS299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AT299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AU299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AV299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AW299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AX299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AY299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*AZ299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BA299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BB299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BC299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BD299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BE299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$B300-1)*BF299","v":0},{"$f":"+OFFSET(INPUTS!$F$131,0,$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":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,E306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(E$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*E306+OFFSET(INPUTS!$F$140,0,$B300-1))*E299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,F306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(F$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*F306+OFFSET(INPUTS!$F$140,0,$B300-1))*F299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,G306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(G$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*G306+OFFSET(INPUTS!$F$140,0,$B300-1))*G299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,H306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(H$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*H306+OFFSET(INPUTS!$F$140,0,$B300-1))*H299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,I306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(I$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*I306+OFFSET(INPUTS!$F$140,0,$B300-1))*I299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,J306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(J$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*J306+OFFSET(INPUTS!$F$140,0,$B300-1))*J299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,K306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(K$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*K306+OFFSET(INPUTS!$F$140,0,$B300-1))*K299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,L306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(L$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*L306+OFFSET(INPUTS!$F$140,0,$B300-1))*L299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,M306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(M$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*M306+OFFSET(INPUTS!$F$140,0,$B300-1))*M299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,N306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(N$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*N306+OFFSET(INPUTS!$F$140,0,$B300-1))*N299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,O306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(O$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*O306+OFFSET(INPUTS!$F$140,0,$B300-1))*O299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,P306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(P$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*P306+OFFSET(INPUTS!$F$140,0,$B300-1))*P299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,Q306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(Q$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*Q306+OFFSET(INPUTS!$F$140,0,$B300-1))*Q299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,R306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(R$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*R306+OFFSET(INPUTS!$F$140,0,$B300-1))*R299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,S306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(S$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*S306+OFFSET(INPUTS!$F$140,0,$B300-1))*S299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,T306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(T$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*T306+OFFSET(INPUTS!$F$140,0,$B300-1))*T299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,U306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(U$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*U306+OFFSET(INPUTS!$F$140,0,$B300-1))*U299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,V306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(V$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*V306+OFFSET(INPUTS!$F$140,0,$B300-1))*V299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,W306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(W$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*W306+OFFSET(INPUTS!$F$140,0,$B300-1))*W299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,X306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(X$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*X306+OFFSET(INPUTS!$F$140,0,$B300-1))*X299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,Y306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(Y$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*Y306+OFFSET(INPUTS!$F$140,0,$B300-1))*Y299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,Z306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(Z$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*Z306+OFFSET(INPUTS!$F$140,0,$B300-1))*Z299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AA306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AA$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AA306+OFFSET(INPUTS!$F$140,0,$B300-1))*AA299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AB306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AB$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AB306+OFFSET(INPUTS!$F$140,0,$B300-1))*AB299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AC306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AC$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AC306+OFFSET(INPUTS!$F$140,0,$B300-1))*AC299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AD306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AD$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AD306+OFFSET(INPUTS!$F$140,0,$B300-1))*AD299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AE306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AE$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AE306+OFFSET(INPUTS!$F$140,0,$B300-1))*AE299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AF306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AF$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AF306+OFFSET(INPUTS!$F$140,0,$B300-1))*AF299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AG306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AG$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AG306+OFFSET(INPUTS!$F$140,0,$B300-1))*AG299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AH306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AH$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AH306+OFFSET(INPUTS!$F$140,0,$B300-1))*AH299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AI306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AI$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AI306+OFFSET(INPUTS!$F$140,0,$B300-1))*AI299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AJ306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AJ$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AJ306+OFFSET(INPUTS!$F$140,0,$B300-1))*AJ299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AK306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AK$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AK306+OFFSET(INPUTS!$F$140,0,$B300-1))*AK299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AL306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AL$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AL306+OFFSET(INPUTS!$F$140,0,$B300-1))*AL299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AM306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AM$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AM306+OFFSET(INPUTS!$F$140,0,$B300-1))*AM299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AN306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AN$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AN306+OFFSET(INPUTS!$F$140,0,$B300-1))*AN299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AO306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AO$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AO306+OFFSET(INPUTS!$F$140,0,$B300-1))*AO299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AP306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AP$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AP306+OFFSET(INPUTS!$F$140,0,$B300-1))*AP299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AQ306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AQ$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AQ306+OFFSET(INPUTS!$F$140,0,$B300-1))*AQ299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AR306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AR$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AR306+OFFSET(INPUTS!$F$140,0,$B300-1))*AR299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AS306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AS$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AS306+OFFSET(INPUTS!$F$140,0,$B300-1))*AS299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AT306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AT$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AT306+OFFSET(INPUTS!$F$140,0,$B300-1))*AT299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AU306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AU$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AU306+OFFSET(INPUTS!$F$140,0,$B300-1))*AU299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AV306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AV$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AV306+OFFSET(INPUTS!$F$140,0,$B300-1))*AV299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AW306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AW$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AW306+OFFSET(INPUTS!$F$140,0,$B300-1))*AW299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AX306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AX$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AX306+OFFSET(INPUTS!$F$140,0,$B300-1))*AX299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AY306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AY$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AY306+OFFSET(INPUTS!$F$140,0,$B300-1))*AY299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,AZ306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(AZ$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*AZ306+OFFSET(INPUTS!$F$140,0,$B300-1))*AZ299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BA306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BA$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BA306+OFFSET(INPUTS!$F$140,0,$B300-1))*BA299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BB306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BB$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BB306+OFFSET(INPUTS!$F$140,0,$B300-1))*BB299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BC306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BC$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BC306+OFFSET(INPUTS!$F$140,0,$B300-1))*BC299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BD306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BD$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BD306+OFFSET(INPUTS!$F$140,0,$B300-1))*BD299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BE306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BE$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BE306+OFFSET(INPUTS!$F$140,0,$B300-1))*BE299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BF306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BF$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BF306+OFFSET(INPUTS!$F$140,0,$B300-1))*BF299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0},{"$f":"+IFERROR(IF(OFFSET(INPUTS!$F$134,0,$B300-1)=Lists!$C$2,BG306*OFFSET(INPUTS!$F$136,0,$B300-1)*(1+OFFSET(INPUTS!$F$137,0,$B300-1))^(BG$3-1),OFFSET(INPUTS!$F$139,0,$B300-1)*BG306+OFFSET(INPUTS!$F$140,0,$B300-1))*BG299/OFFSET(INPUTS!$F$130,0,$B300-1),0)","v":0}]
[null,"Non-Fuel OPEX",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(E$3-1)*E302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(F$3-1)*F302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(G$3-1)*G302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(H$3-1)*H302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(I$3-1)*I302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(J$3-1)*J302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(K$3-1)*K302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(L$3-1)*L302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(M$3-1)*M302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(N$3-1)*N302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(O$3-1)*O302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(P$3-1)*P302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(Q$3-1)*Q302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(R$3-1)*R302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(S$3-1)*S302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(T$3-1)*T302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(U$3-1)*U302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(V$3-1)*V302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(W$3-1)*W302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(X$3-1)*X302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(Y$3-1)*Y302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(Z$3-1)*Z302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AA$3-1)*AA302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AB$3-1)*AB302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AC$3-1)*AC302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AD$3-1)*AD302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AE$3-1)*AE302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AF$3-1)*AF302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AG$3-1)*AG302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AH$3-1)*AH302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AI$3-1)*AI302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AJ$3-1)*AJ302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AK$3-1)*AK302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AL$3-1)*AL302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AM$3-1)*AM302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AN$3-1)*AN302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AO$3-1)*AO302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AP$3-1)*AP302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AQ$3-1)*AQ302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AR$3-1)*AR302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AS$3-1)*AS302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AT$3-1)*AT302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AU$3-1)*AU302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AV$3-1)*AV302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AW$3-1)*AW302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AX$3-1)*AX302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AY$3-1)*AY302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(AZ$3-1)*AZ302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BA$3-1)*BA302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BB$3-1)*BB302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BC$3-1)*BC302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BD$3-1)*BD302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BE$3-1)*BE302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BF$3-1)*BF302","v":0},{"$f":"+OFFSET(INPUTS!$F$143,0,$B300-1)*(1+OFFSET(INPUTS!$F$144,0,$B300-1))^(BG$3-1)*BG302","v":0}]
[null,"GHG emissions cost",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!E306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!F306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!G306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!H306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!I306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!J306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!K306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!L306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!M306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!N306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!O306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!P306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!Q306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!R306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!S306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!T306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!U306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!V306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!W306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!X306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!Y306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!Z306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AA306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AB306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AC306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AD306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AE306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AF306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AG306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AH306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AI306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AJ306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AK306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AL306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AM306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AN306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AO306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AP306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AQ306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AR306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AS306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AT306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AU306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AV306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AW306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AX306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AY306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!AZ306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BA306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BB306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BC306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BD306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BE306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BF306","v":0},{"$f":"+OFFSET(INPUTS!$F$114,0,$B300-1)*INPUTS!$F$117*Baseline!BG306","v":0}]
[null,"Depreciation",{"$f":"+INPUTS!$E$10","v":"XXX"},null,{"$f":"+IF(E$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(F$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(G$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(H$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(I$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(J$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(K$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(L$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(M$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(N$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(O$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(P$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(Q$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(R$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(S$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(T$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(U$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(V$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(W$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(X$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(Y$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(Z$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AA$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AB$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AC$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AD$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AE$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AF$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AG$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AH$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AI$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AJ$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AK$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AL$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AM$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AN$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AO$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AP$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AQ$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AR$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AS$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AT$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AU$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AV$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AW$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AX$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AY$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(AZ$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BA$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BB$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BC$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BD$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BE$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BF$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$B300-1),0)","v":0},{"$f":"+IF(BG$3<=OFFSET(INPUTS!$F$113,0,$B300-1),Baseline!$D314/OFFSET(INPUTS!$F$113,0,$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$112,0,$B300-1)*OFFSET(INPUTS!$F$111,0,$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$121,0,$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$126,0,$B300-1),0)","v":0},{"$f":"+IF(F324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(G324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(H324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(I324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(J324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(K324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(L324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(M324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(N324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(O324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(P324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(Q324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(R324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(S324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(T324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(U324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(V324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(W324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(X324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(Y324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(Z324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AA324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AB324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AC324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AD324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AE324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AF324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AG324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AH324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AI324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AJ324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AK324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AL324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AM324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AN324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AO324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AP324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AQ324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AR324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AS324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AT324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AU324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AV324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AW324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AX324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AY324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(AZ324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BA324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BB324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BC324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BD324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BE324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BF324>0,$D325/OFFSET(INPUTS!$F$126,0,$B300-1),0)","v":0},{"$f":"+IF(BG324>0,$D325/OFFSET(INPUTS!$F$126,0,$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$124,0,$B300-1)*AVERAGE(E324,E327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(F324,F327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(G324,G327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(H324,H327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(I324,I327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(J324,J327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(K324,K327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(L324,L327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(M324,M327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(N324,N327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(O324,O327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(P324,P327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(Q324,Q327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(R324,R327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(S324,S327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(T324,T327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(U324,U327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(V324,V327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(W324,W327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(X324,X327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(Y324,Y327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(Z324,Z327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AA324,AA327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AB324,AB327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AC324,AC327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AD324,AD327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AE324,AE327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AF324,AF327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AG324,AG327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AH324,AH327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AI324,AI327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AJ324,AJ327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AK324,AK327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AL324,AL327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AM324,AM327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AN324,AN327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AO324,AO327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AP324,AP327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AQ324,AQ327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AR324,AR327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AS324,AS327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AT324,AT327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AU324,AU327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AV324,AV327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AW324,AW327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AX324,AX327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AY324,AY327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(AZ324,AZ327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BA324,BA327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BB324,BB327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BC324,BC327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BD324,BD327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BE324,BE327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$B300-1)*AVERAGE(BF324,BF327)","v":0},{"$f":"OFFSET(INPUTS!$F$124,0,$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$123,0,$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":"+IFERROR(D336/D337,0)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+IFERROR(D338/(1-INPUTS!$F$19),0)","v":0}]
[]
[]
["Total Baseline Generation Cost"]
[null,null,null,{"$f":"+INPUTS!F109","v":"Coal"},{"$f":"+INPUTS!G109","v":"Hydro"},{"$f":"+INPUTS!H109","v":"Natural Gas"},{"$f":"+INPUTS!I109","v":"Light Fuel Oil"},{"$f":"+INPUTS!J109","v":"Heavy Fuel Oil"},{"$f":"+INPUTS!K109","v":"Nuclear"},{"$f":"+INPUTS!L109","v":"Solar PV"},{"$f":"+INPUTS!M109","v":"Wind"},{"$f":"+INPUTS!N109","v":"Other RES"},"Total Check"]
[null,"Generation Mix","%",{"$f":"+INPUTS!F110","v":0},{"$f":"+INPUTS!G110","v":0},{"$f":"+INPUTS!H110","v":0},{"$f":"+INPUTS!I110","v":0},{"$f":"+INPUTS!J110","v":0},{"$f":"+INPUTS!K110","v":0},{"$f":"+INPUTS!L110","v":0},{"$f":"+INPUTS!M110","v":0},{"$f":"+INPUTS!N110","v":0},{"$f":"+SUM(D344:L344)","v":0}]
[null,"LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+D45","v":0},{"$f":"+D87","v":0},{"$f":"+D129","v":0},{"$f":"+D171","v":0},{"$f":"+D213","v":0},{"$f":"+D255","v":0},{"$f":"+D297","v":0},{"$f":"+D339","v":0},{"$f":"+INPUTS!N115","v":120}]
[]
[null,"Baseline LCOE Adjusted for Taxes",{"$f":"+INPUTS!$E$10&\"/MWh\"","v":"XXX/MWh"},{"$f":"+SUMPRODUCT(D344:L344,D345:L345)","v":0}]

{"sheet":"Lists","index":8,"n_rows":9,"n_cols":9,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,"Fuel Price Input Options",null,null,"Corporate Tax Options",null,null,"Baseline Generation Options"]
[null,1,"Option 1",null,1,"Tax over profits",null,1,"Coal"]
[null,2,"Option 2",null,2,"Tax over revenues",null,2,"Hydro"]
[null,null,null,null,3,"Maximum of both",null,3,"Natural Gas"]
[null,null,null,null,null,null,null,4,"Light Fuel Oil"]
[null,null,null,null,null,null,null,5,"Heavy Fuel Oil"]
[null,null,null,null,null,null,null,6,"Nuclear"]
[null,null,null,null,null,null,null,7,"Solar PV"]
[null,null,null,null,null,null,null,8,"Wind"]