{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["User Guide","Fixed Inputs","Variable Inputs","CAPEX Breakdown","Developer Calculations","DisCo Calculations","Dashboard","Sensitivity Analysis","Chart Data"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"User Guide","index":0,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Overview"]
[null,"This financial model has been designed by RMI with support from the Global Energy Alliance for People and Planet (GEAPP) as part of a distributed energy resource (DER) toolkit that aims to accelerate DER project development in Nigeria."]
[]
[null,"Purpose"]
[null,null,"This financial model is designed to evaluate the financial viability and investment returns for project developers and distribution companies (DisCos) from a utility-enabled interconnected minigrid project."]
[]
[null,"Description of the Interconnected Minigrid Business Model "]
[null,null,"Customer Segment: The interconnected minigrid (IMG) business model is designed to improve supply in rural, peri-urban and urban communities or in clusters of small and medium-sized commercial customers known as commercial districts. "]
[]
[null,null,"Customer Value Proposition: The IMG business model improves electricity supply for customers by adding new supply from the minigrid resources and improving the distribution network. Additionally, customers will have a lower cost of electricity compared to current energy mix."]
[]
[null,null,"Operation: A solar hybrid minigrid is interconnected with the distribution grid and supplies reliable electricity to customers in a ringfenced section of the DisCo’s network using existing grid assets. The minigrid can also receive supply from the grid to supply to customers. "]
[null,null,"To optimize cost-effective dispatch from each energy source, the solar PV plant  will be the primary source of supply during the day while the grid will be prioritized at night when it is available. The developer will typically carry out distribution network upgrades to improve reliability."]
[]
[null,null,"Customer Relationships: The developer has sole responsibility for electricity supply, billing and collections, and operating the distribution network in the ringfenced area."]
[]
[null,null,"Finances: The developer provides all the capital funding for the minigrid and the grid upgrades, pays the DisCo a fee for usage of the distribution network, and pays for electricity purchased from the DisCo. Customers pay their tariffs to the developer for electricity consumed."]
[null,null,"The developer receives revenue from electricity sold to customers while the DisCo receives revenue from the developer for grid electricity purchased and for the distribution network usage fee."]
[]
[null,"Key"]
[null,null,123,"Cells with orange fill and blue text are input cells. All user inputs should be entered into these cells."]
[null,null,123,"Cells with no fill and black text are calculation cells. Users should only edit these cells if making changes to a formula."]
[]
[null,"Worksheets"]
[null,null,"Fixed Inputs",null,null,"This tab includes all fixed outputs (i.e., outputs that don't change with time or the starting values for variable inputs) for the project. This includes the project timeline, economic indices, starting tariff, and financing structure."]
[null,null,null,null,null,"Importantly, this tab also includes the Target IRR input cell which can be used together with a macro on the Developer Calculations tab to calculate an appropriate starting tariff."]
[null,null,"Variable Inputs",null,null,"This tab includes inputs that have different values from year to year. This includes growth indices, DisCo assumptions, DER losses, CAPEX phasing and expansion, and fuel consumption."]
[null,null,"CAPEX Breakdown",null,null,"This tab includes the detailed breakdown for the project CAPEX. Enter all CAPEX inputs on this tab."]
[null,null,"Developer Calculations",null,null,"This tab performs the detailed calculations to determine the developer's returns from the project. This tab also contains a macro button which can be used to calculate the starting tariff that enables the developer to obtain their IRR Target."]
[null,null,"DisCo Calculations",null,null,"This tab performs the detailed calculations to determine the DisCo's returns from the project. It also compares the DisCo's returns from the DER project to their returns under business as usual."]
[null,null,"Dashboard",null,null,"This tab displays the key outputs from the model"]
[null,null,"Sensitivity Analysis",null,null,"This tab displays sensitivity analysis to show how key variables in the model impact the major outputs"]
[]
[null,"How the model works"]
[null,"The model relies on inputs and assumptions around demand, project costs, financing structure, and DisCo supply to estimate the project's returns and other outputs."]
[null,"To generate accurate outputs, these inputs should use the actual project inputs where possible. Check all input cells on the Fixed Inputs and Variable Inputs cells to ensure accuracy as these are all important to generate the correct outputs."]
[]
[null,"The developer's project IRR can either be an input or an output:"]
[null,"If the developer has an IRR target for the project, enter this value in the Target Project IRR input cell (Cell F7 on the Fixed Inputs tab) and then run the macro on the Developer Calculations tab to calculate the starting residential customer tariff that will generate this IRR "]
[null,"The calculated tariff will be displayed in Cell F25 on the Fixed Inputs tab "]
[]
[null,"If the developer wants to test a tariff to determine what the IRR will be with that tariff, then enter the tariff in the Residential Customer Tariff input cell (Cell F25 on the Fixed Inputs tab) and the model will calculate the IRR based on that tariff"]
[null,"The calculated IRR will be displayed in Cell D109 on the Developer Calculations tab"]
[null,"For projects that charge separate tariffs to residential and commercial customers, the tariffs can be linked using the Residential:Commercial ratio input cell (Cell F27 on the Fixed Inputs tab)"]

{"sheet":"Fixed Inputs","index":1,"n_rows":172,"n_cols":14,"rows_kept":172,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Assumptions"]
[null,null,"Operations Start Year",null,null,null,null,"The year in which the project becomes operational"]
[null,null,"Construction Year",null,null,{"$f":"IF(ISBLANK(F3),\" \",(F3-1))","v":" "},null,"The year in which the project is constructed. Assumed to be the year before the operations start year"]
[null,null,"Project Operational Period","Years",null,null,null,"The number of years during which the project is operational"]
[null,null,"Valuation Period","Years",null,null,null,"The number of years of operation that should be accounted for in valuation"]
[null,null,"Target Project USD IRR","USD %",null,null,null,"The developer's target unlevered internal rate of return (project IRR). This will be used to determine the tariff the developer needs to charge to make its desired return"]
[]
[null,"Customer Assumptions"]
[null,null,"Business as usual "]
[null,null,"Residential customer demand","kWh/year",null,null,null,"The demand from residential customers in the minigrid area before the DER becomes operational"]
[null,null,"Commercial customer demand","kWh/year",null,null,null,"The demand from commercial customers in the minigrid area before the DER becomes operational"]
[]
[null,null,"Post-DER"]
[null,null,"Residential customer demand","kWh/year",null,null,null,"The demand from residential customers in the minigrid area after the DER becomes operational"]
[null,null,"Commercial customer demand","kWh/year",null,null,null,"The demand from commercial customers in the minigrid area after the DER becomes operational"]
[]
[null,"Economic Assumptions"]
[null,null,"Starting Exchange Rate","NGN/USD",null,null,null,"The Naira to US Dollar exchange rate in the project's first year of operation"]
[null,null,"VAT Rate","%",null,null,null,"Value Added Tax (VAT) rate"]
[null,null,"Corporate Income Tax Rate","%",null,null,null,"Corporate Income Tax rate"]
[null,null,"DisCo WACC","%",null,null,null,"The distribution company's weighted average cost of capital"]
[]
[null,"Tariffs"]
[null,null,"Residential Tariff","N/kWh",null,null,null,"The tariff charged to residential customers (in Naira). This can either be an input or calculated using the macro on the \"Developer Calculations\" sheet"]
[null,null,"Residential Tariff ","USD/kWh",null,{"$f":"IFERROR(F25/F19,0)","v":0}]
[null,null,"Residential:Commercial ratio","Ratio",null,1,null,"The ratio between the tariff charged to residential customers and the tariff charged to commercial customers"]
[null,null,"Commercial Tariff ","N/kWh",null,{"$f":"F25/F27","v":0}]
[null,null,"Commercial Tariff ","USD/kWh",null,{"$f":"IFERROR(F28/F19,0)","v":0}]
[]
[null,"Developer's CAPEX Financing Structure",null,null,null,null,null,"This section allows the user to input details of up to two loans and three grants received by the project developer "]
[null,null,"Loan 1"]
[null,null,"Loan 1% of CAPEX Funding","%"]
[null,null,"Loan Amount","USD",null,{"$f":"F33*$F$77","v":0}]
[null,null,"Loan Grace Period ","Years"]
[null,null,"Loan Tenor ","Years"]
[null,null,"Interest Rate","%"]
[null,null,"Loan Drawdown Year","Year"]
[]
[null,null,"Loan 2"]
[null,null,"Loan 2 % of CAPEX Funding","%"]
[null,null,"Loan Amount","USD",null,{"$f":"F41*$F$77","v":0}]
[null,null,"Loan Grace Period ","Years"]
[null,null,"Loan Tenor ","Years"]
[null,null,"Interest Rate","%"]
[null,null,"Loan Drawdown Year","Year"]
[]
[null,null,"Grants",null,null,null,null,"Enter details of up to three grants received by the developer. If the developer receives more than three grants, sum up grants received in the same year and enter them as one grant."]
[null,null,"Grant 1 % of CAPEX Funding","%"]
[null,null,"Grant 2 % of CAPEX Funding","%"]
[null,null,"Grant 3 % of CAPEX Funding","%"]
[]
[null,null,"Grant 1","USD",null,{"$f":"F49*$F$77","v":0}]
[null,null,"Grant 2","USD",null,{"$f":"F50*$F$77","v":0}]
[null,null,"Grant 3","USD",null,0]
[null,null,"Total Grant Funding","USD",null,{"$f":"SUM(F53:F55)","v":0}]
[]
[null,null,"Grant Disbursement Year "]
[null,null,"Grant 1","Year"]
[null,null,"Grant 2","Year"]
[null,null,"Grant 3","Year"]
[]
[null,null,"Equity Contribution"]
[null,null,"Equity % of CAPEX Funding","%",null,{"$f":"1-SUM(F33,F41,SUMIF(F59:F61,F4,F49:F51))","v":1}]
[null,null,"Equity Contribution","USD",null,{"$f":"F64*F77","v":0}]
[]
[null,"Project CAPEX"]
[null,null,"Project Cost"]
[null,null,"Solar PV","USD",null,{"$f":"'CAPEX Breakdown'!E4","v":0}]
[null,null,"Battery system","USD",null,{"$f":"'CAPEX Breakdown'!E9","v":0}]
[null,null,"Diesel/gas generator","USD",null,{"$f":"'CAPEX Breakdown'!E12","v":0}]
[null,null,"Other generation costs","USD",null,{"$f":"'CAPEX Breakdown'!E16","v":0}]
[null,null,"Distribution","USD",null,{"$f":"'CAPEX Breakdown'!E23","v":0}]
[null,null,"Metering","USD",null,{"$f":"'CAPEX Breakdown'!E36","v":0}]
[null,null,"Project development costs","USD",null,{"$f":"'CAPEX Breakdown'!E45","v":0}]
[null,null,"Other costs","USD",null,{"$f":"'CAPEX Breakdown'!E53","v":0}]
[null,null,"Total CAPEX","USD",null,{"$f":"SUM(F69:F76)","v":0}]
[]
[null,null,"Project Size"]
[null,null,"Solar PV","kWp"]
[null,null,"Battery system","kWh"]
[null,null,"Diesel/gas generator","kVA"]
[null,null,"Land ","Acres"]
[null,null,"Metering","# of meters"]
[]
[null,null,"Equipment Lifetime"]
[null,null,"Solar PV & BOS","Year"]
[null,null,"Battery system","Year"]
[null,null,"Inverter","Year"]
[null,null,"Diesel/gas generator","Year"]
[null,null,"Distribution","Year"]
[null,null,"Metering","Year"]
[]
[null,null,"Replacement Size"]
[null,null,"Solar PV","kWp"]
[null,null,"Battery system","kWh"]
[null,null,"Inverter","kVA"]
[null,null,"Diesel/gas generator","kVA"]
[null,null,"Distribution","Lots"]
[null,null,"Metering","# of meters"]
[]
[null,null,"O&M"]
[null,null,"Solar PV","USD/kW.year"]
[null,null,"Battery system","USD/kWh.year"]
[null,null,"Diesel/gas generator O&M","USD/kVA.year"]
[null,null,"Starting Diesel/Gas Fuel Cost ","NGN/L or NGN/m3"]
[null,null,"Starting Diesel/Gas Fuel Cost ","USD/L or USD/m3",null,{"$f":"IFERROR(F106/F19,0)","v":0}]
[null,null,"Distribution","USD/year"]
[null,null,"Insurance","USD/year"]
[null,null,"Land lease","USD/year"]
[null,null,"Company overheads allocated to project","USD/year"]
[null,null,"Security","USD/year"]
[null,null,"Other operational costs","USD/year"]
[]
[null,"Sensitivity Analysis - DO NOT EDIT"]
[null,null,"Impact of Customer Tariffs and Grant % of CAPEX on IRR"]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"'Sensitivity Analysis'!E7:O7","v":0.05},0.1,0.15,0.2,0.25,0.3,0.35,0.4,0.45,0.5,0.55000000000000004]
[null,null,{"$f":"'Sensitivity Analysis'!D8:D18","v":100},0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,0,0,0,0,0,0,0,0,0,0,0]
[null,null,140,0,0,0,0,0,0,0,0,0,0,0]
[null,null,160,0,0,0,0,0,0,0,0,0,0,0]
[null,null,180,0,0,0,0,0,0,0,0,0,0,0]
[null,null,200,0,0,0,0,0,0,0,0,0,0,0]
[null,null,220,0,0,0,0,0,0,0,0,0,0,0]
[null,null,240,0,0,0,0,0,0,0,0,0,0,0]
[null,null,260,0,0,0,0,0,0,0,0,0,0,0]
[null,null,280,0,0,0,0,0,0,0,0,0,0,0]
[null,null,300,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Impact of Customer Tariff and Post-DER Realized Demand as a percentage of Expected Demand on IRR"]
[null,null,null,{"$f":"'Sensitivity Analysis'!E23:O23","v":0.75},0.8,0.85,0.9,0.95,1,1.05,1.1000000000000001,1.1499999999999999,1.2,1.25]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"D132*$F$12","v":0},{"$f":"E132*$F$12","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D24:D34","v":100},0,0,0,0,0,0,0,0,0,0,0]
[null,null,120,0,0,0,0,0,0,0,0,0,0,0]
[null,null,140,0,0,0,0,0,0,0,0,0,0,0]
[null,null,160,0,0,0,0,0,0,0,0,0,0,0]
[null,null,180,0,0,0,0,0,0,0,0,0,0,0]
[null,null,200,0,0,0,0,0,0,0,0,0,0,0]
[null,null,220,0,0,0,0,0,0,0,0,0,0,0]
[null,null,240,0,0,0,0,0,0,0,0,0,0,0]
[null,null,260,0,0,0,0,0,0,0,0,0,0,0]
[null,null,280,0,0,0,0,0,0,0,0,0,0,0]
[null,null,300,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Impact of Customer Tariff and Valuation Period on IRR"]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"'Sensitivity Analysis'!E39:H39","v":5},10,15,20]
[null,null,{"$f":"'Sensitivity Analysis'!D40:D50","v":100},0,0,0,0]
[null,null,120,0,0,0,0]
[null,null,140,0,0,0,0]
[null,null,160,0,0,0,0]
[null,null,180,0,0,0,0]
[null,null,200,0,0,0,0]
[null,null,220,0,0,0,0]
[null,null,240,0,0,0,0]
[null,null,260,0,0,0,0]
[null,null,280,0,0,0,0]
[null,null,300,0,0,0,0]
[]
[null,null,"Impact of of Debt Percentage of CAPEX Funding and Debt Interest Rate on Debt Service Coverage Ratio"]
[null,null,{"$f":"'Developer Calculations'!D172","v":0},{"$f":"'Sensitivity Analysis'!E55:O55","v":0.05},0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13,0.14000000000000001,0.15]
[null,null,{"$f":"'Sensitivity Analysis'!D56:D66","v":0.2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.25,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.3,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.35,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.4,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.45,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.55000000000000004,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.6,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.65,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.7,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Variable Inputs","index":2,"n_rows":64,"n_cols":39,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,null,null,null,null,{"$f":"'Fixed Inputs'!$F$3+(I2-1)","v":-1},{"$f":"'Fixed Inputs'!$F$3+(J2-1)","v":0},{"$f":"'Fixed Inputs'!$F$3+(K2-1)","v":1},{"$f":"'Fixed Inputs'!$F$3+(L2-1)","v":2},{"$f":"'Fixed Inputs'!$F$3+(M2-1)","v":3},{"$f":"'Fixed Inputs'!$F$3+(N2-1)","v":4},{"$f":"'Fixed Inputs'!$F$3+(O2-1)","v":5},{"$f":"'Fixed Inputs'!$F$3+(P2-1)","v":6},{"$f":"'Fixed Inputs'!$F$3+(Q2-1)","v":7},{"$f":"'Fixed Inputs'!$F$3+(R2-1)","v":8},{"$f":"'Fixed Inputs'!$F$3+(S2-1)","v":9},{"$f":"'Fixed Inputs'!$F$3+(T2-1)","v":10},{"$f":"'Fixed Inputs'!$F$3+(U2-1)","v":11},{"$f":"'Fixed Inputs'!$F$3+(V2-1)","v":12},{"$f":"'Fixed Inputs'!$F$3+(W2-1)","v":13},{"$f":"'Fixed Inputs'!$F$3+(X2-1)","v":14},{"$f":"'Fixed Inputs'!$F$3+(Y2-1)","v":15},{"$f":"'Fixed Inputs'!$F$3+(Z2-1)","v":16},{"$f":"'Fixed Inputs'!$F$3+(AA2-1)","v":17},{"$f":"'Fixed Inputs'!$F$3+(AB2-1)","v":18},{"$f":"'Fixed Inputs'!$F$3+(AC2-1)","v":19},{"$f":"'Fixed Inputs'!$F$3+(AD2-1)","v":20},{"$f":"'Fixed Inputs'!$F$3+(AE2-1)","v":21},{"$f":"'Fixed Inputs'!$F$3+(AF2-1)","v":22},{"$f":"'Fixed Inputs'!$F$3+(AG2-1)","v":23},{"$f":"'Fixed Inputs'!$F$3+(AH2-1)","v":24},{"$f":"'Fixed Inputs'!$F$3+(AI2-1)","v":25},{"$f":"'Fixed Inputs'!$F$3+(AJ2-1)","v":26},{"$f":"'Fixed Inputs'!$F$3+(AK2-1)","v":27},{"$f":"'Fixed Inputs'!$F$3+(AL2-1)","v":28},{"$f":"'Fixed Inputs'!$F$3+(AM2-1)","v":29}]
[]
[null,"Growth Indices"]
[null,null,"Annual NGN/USD Depreciation",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,E7*(1-I6))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,I7*(1-J6))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,J7*(1-K6))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,K7*(1-L6))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,L7*(1-M6))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,M7*(1-N6))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,N7*(1-O6))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,O7*(1-P6))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,P7*(1-Q6))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,Q7*(1-R6))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,R7*(1-S6))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,S7*(1-T6))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,T7*(1-U6))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,U7*(1-V6))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,V7*(1-W6))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,W7*(1-X6))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,X7*(1-Y6))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,Y7*(1-Z6))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,Z7*(1-AA6))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,AA7*(1-AB6))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,AB7*(1-AC6))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,AC7*(1-AD6))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,AD7*(1-AE6))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,AE7*(1-AF6))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,AF7*(1-AG6))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,AG7*(1-AH6))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,AH7*(1-AI6))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,AI7*(1-AJ6))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,AJ7*(1-AK6))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,AK7*(1-AL6))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,AL7*(1-AM6))","v":1}]
[null,null,"USD:NGN",null,null,null,null,null,{"$f":"'Fixed Inputs'!$F$19/I7","v":0},{"$f":"'Fixed Inputs'!$F$19/J7","v":0},{"$f":"'Fixed Inputs'!$F$19/K7","v":0},{"$f":"'Fixed Inputs'!$F$19/L7","v":0},{"$f":"'Fixed Inputs'!$F$19/M7","v":0},{"$f":"'Fixed Inputs'!$F$19/N7","v":0},{"$f":"'Fixed Inputs'!$F$19/O7","v":0},{"$f":"'Fixed Inputs'!$F$19/P7","v":0},{"$f":"'Fixed Inputs'!$F$19/Q7","v":0},{"$f":"'Fixed Inputs'!$F$19/R7","v":0},{"$f":"'Fixed Inputs'!$F$19/S7","v":0},{"$f":"'Fixed Inputs'!$F$19/T7","v":0},{"$f":"'Fixed Inputs'!$F$19/U7","v":0},{"$f":"'Fixed Inputs'!$F$19/V7","v":0},{"$f":"'Fixed Inputs'!$F$19/W7","v":0},{"$f":"'Fixed Inputs'!$F$19/X7","v":0},{"$f":"'Fixed Inputs'!$F$19/Y7","v":0},{"$f":"'Fixed Inputs'!$F$19/Z7","v":0},{"$f":"'Fixed Inputs'!$F$19/AA7","v":0},{"$f":"'Fixed Inputs'!$F$19/AB7","v":0},{"$f":"'Fixed Inputs'!$F$19/AC7","v":0},{"$f":"'Fixed Inputs'!$F$19/AD7","v":0},{"$f":"'Fixed Inputs'!$F$19/AE7","v":0},{"$f":"'Fixed Inputs'!$F$19/AF7","v":0},{"$f":"'Fixed Inputs'!$F$19/AG7","v":0},{"$f":"'Fixed Inputs'!$F$19/AH7","v":0},{"$f":"'Fixed Inputs'!$F$19/AI7","v":0},{"$f":"'Fixed Inputs'!$F$19/AJ7","v":0},{"$f":"'Fixed Inputs'!$F$19/AK7","v":0},{"$f":"'Fixed Inputs'!$F$19/AL7","v":0},{"$f":"'Fixed Inputs'!$F$19/AM7","v":0}]
[]
[null,null,"Diesel/gas fuel price increase rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E11*(1+I10)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I11*(1+J10)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J11*(1+K10)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K11*(1+L10)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L11*(1+M10)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M11*(1+N10)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N11*(1+O10)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O11*(1+P10)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P11*(1+Q10)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q11*(1+R10)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R11*(1+S10)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S11*(1+T10)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T11*(1+U10)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U11*(1+V10)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V11*(1+W10)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W11*(1+X10)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X11*(1+Y10)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y11*(1+Z10)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z11*(1+AA10)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA11*(1+AB10)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB11*(1+AC10)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC11*(1+AD10)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD11*(1+AE10)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE11*(1+AF10)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF11*(1+AG10)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG11*(1+AH10)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH11*(1+AI10)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI11*(1+AJ10)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ11*(1+AK10)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK11*(1+AL10)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL11*(1+AM10)))","v":1}]
[]
[null,null,"Residential customer tariff increase rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E14*(1+I13)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I14*(1+J13)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J14*(1+K13)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K14*(1+L13)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L14*(1+M13)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M14*(1+N13)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N14*(1+O13)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O14*(1+P13)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P14*(1+Q13)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q14*(1+R13)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R14*(1+S13)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S14*(1+T13)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T14*(1+U13)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U14*(1+V13)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V14*(1+W13)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W14*(1+X13)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X14*(1+Y13)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y14*(1+Z13)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z14*(1+AA13)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA14*(1+AB13)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB14*(1+AC13)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC14*(1+AD13)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD14*(1+AE13)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE14*(1+AF13)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF14*(1+AG13)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG14*(1+AH13)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH14*(1+AI13)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI14*(1+AJ13)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ14*(1+AK13)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK14*(1+AL13)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL14*(1+AM13)))","v":1}]
[]
[null,null,"Commercial customer tariff increase rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E17*(1+I16)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I17*(1+J16)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J17*(1+K16)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K17*(1+L16)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L17*(1+M16)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M17*(1+N16)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N17*(1+O16)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O17*(1+P16)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P17*(1+Q16)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q17*(1+R16)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R17*(1+S16)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S17*(1+T16)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T17*(1+U16)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U17*(1+V16)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V17*(1+W16)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W17*(1+X16)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X17*(1+Y16)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y17*(1+Z16)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z17*(1+AA16)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA17*(1+AB16)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB17*(1+AC16)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC17*(1+AD16)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD17*(1+AE16)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE17*(1+AF16)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF17*(1+AG16)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG17*(1+AH16)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH17*(1+AI16)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI17*(1+AJ16)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ17*(1+AK16)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK17*(1+AL16)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL17*(1+AM16)))","v":1}]
[]
[null,null,"O&M Cost increase rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E20*(1+I19)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I20*(1+J19)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J20*(1+K19)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K20*(1+L19)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L20*(1+M19)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M20*(1+N19)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N20*(1+O19)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O20*(1+P19)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P20*(1+Q19)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q20*(1+R19)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R20*(1+S19)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S20*(1+T19)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T20*(1+U19)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U20*(1+V19)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V20*(1+W19)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W20*(1+X19)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X20*(1+Y19)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y20*(1+Z19)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z20*(1+AA19)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA20*(1+AB19)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB20*(1+AC19)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC20*(1+AD19)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD20*(1+AE19)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE20*(1+AF19)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF20*(1+AG19)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG20*(1+AH19)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH20*(1+AI19)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI20*(1+AJ19)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ20*(1+AK19)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK20*(1+AL19)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL20*(1+AM19)))","v":1}]
[]
[null,null,"Annual residential load growth",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E23*(1+I22)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I23*(1+J22)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J23*(1+K22)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K23*(1+L22)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L23*(1+M22)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M23*(1+N22)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N23*(1+O22)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O23*(1+P22)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P23*(1+Q22)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q23*(1+R22)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R23*(1+S22)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S23*(1+T22)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T23*(1+U22)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U23*(1+V22)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V23*(1+W22)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W23*(1+X22)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X23*(1+Y22)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y23*(1+Z22)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z23*(1+AA22)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA23*(1+AB22)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB23*(1+AC22)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC23*(1+AD22)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD23*(1+AE22)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE23*(1+AF22)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF23*(1+AG22)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG23*(1+AH22)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH23*(1+AI22)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI23*(1+AJ22)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ23*(1+AK22)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK23*(1+AL22)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL23*(1+AM22)))","v":1}]
[]
[null,null,"Annual commercial load growth",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(E26*(1+I25)))","v":1},{"$f":"IF('Variable Inputs'!J2<=1,1,(I26*(1+J25)))","v":1},{"$f":"IF('Variable Inputs'!K2<=1,1,(J26*(1+K25)))","v":1},{"$f":"IF('Variable Inputs'!L2<=1,1,(K26*(1+L25)))","v":1},{"$f":"IF('Variable Inputs'!M2<=1,1,(L26*(1+M25)))","v":1},{"$f":"IF('Variable Inputs'!N2<=1,1,(M26*(1+N25)))","v":1},{"$f":"IF('Variable Inputs'!O2<=1,1,(N26*(1+O25)))","v":1},{"$f":"IF('Variable Inputs'!P2<=1,1,(O26*(1+P25)))","v":1},{"$f":"IF('Variable Inputs'!Q2<=1,1,(P26*(1+Q25)))","v":1},{"$f":"IF('Variable Inputs'!R2<=1,1,(Q26*(1+R25)))","v":1},{"$f":"IF('Variable Inputs'!S2<=1,1,(R26*(1+S25)))","v":1},{"$f":"IF('Variable Inputs'!T2<=1,1,(S26*(1+T25)))","v":1},{"$f":"IF('Variable Inputs'!U2<=1,1,(T26*(1+U25)))","v":1},{"$f":"IF('Variable Inputs'!V2<=1,1,(U26*(1+V25)))","v":1},{"$f":"IF('Variable Inputs'!W2<=1,1,(V26*(1+W25)))","v":1},{"$f":"IF('Variable Inputs'!X2<=1,1,(W26*(1+X25)))","v":1},{"$f":"IF('Variable Inputs'!Y2<=1,1,(X26*(1+Y25)))","v":1},{"$f":"IF('Variable Inputs'!Z2<=1,1,(Y26*(1+Z25)))","v":1},{"$f":"IF('Variable Inputs'!AA2<=1,1,(Z26*(1+AA25)))","v":1},{"$f":"IF('Variable Inputs'!AB2<=1,1,(AA26*(1+AB25)))","v":1},{"$f":"IF('Variable Inputs'!AC2<=1,1,(AB26*(1+AC25)))","v":1},{"$f":"IF('Variable Inputs'!AD2<=1,1,(AC26*(1+AD25)))","v":1},{"$f":"IF('Variable Inputs'!AE2<=1,1,(AD26*(1+AE25)))","v":1},{"$f":"IF('Variable Inputs'!AF2<=1,1,(AE26*(1+AF25)))","v":1},{"$f":"IF('Variable Inputs'!AG2<=1,1,(AF26*(1+AG25)))","v":1},{"$f":"IF('Variable Inputs'!AH2<=1,1,(AG26*(1+AH25)))","v":1},{"$f":"IF('Variable Inputs'!AI2<=1,1,(AH26*(1+AI25)))","v":1},{"$f":"IF('Variable Inputs'!AJ2<=1,1,(AI26*(1+AJ25)))","v":1},{"$f":"IF('Variable Inputs'!AK2<=1,1,(AJ26*(1+AK25)))","v":1},{"$f":"IF('Variable Inputs'!AL2<=1,1,(AK26*(1+AL25)))","v":1},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL26*(1+AM25)))","v":1}]
[]
[null,"DisCo Assumptions"]
[null,null,"Hours of supply from DisCo"]
[null,null,"Percentage of supply from DisCo",null,"%",null,null,null,{"$f":"I29/24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of electricity purchased from grid (NBET)",null,"N/kWh"]
[null,null,"Residential customer tariff",null,"N/kWh"]
[null,null,"Commercial customer tariff",null,"N/kWh"]
[null,null,"DUOS",null,"N/kWh"]
[null,null,"BAU billing efficiency",null,"%"]
[null,null,"Residential customer BAU collection efficiency",null,"%"]
[null,null,"Commercial customer BAU collection efficiency",null,"%"]
[null,null,"Residential customer BAU ATC&C Losses",null,"%",null,null,null,{"$f":"1-(I35*I36)","v":1},{"$f":"1-(J35*J36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Commercial customer BAU ATC&C Losses",null,"%",null,null,null,{"$f":"1-(I35*I37)","v":1},{"$f":"1-(J35*J37)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Post-DER Losses"]
[null,null,"Billing efficiency with DER project",null,"%"]
[null,null,"Collection efficiency with DER project",null,"%"]
[null,null,"ATC&C losses with DER project",null,"%",null,null,null,{"$f":"1-(I42*I43)","v":1},{"$f":"1-(J42*J43)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"CAPEX phasing"]
[null,null,null,null,"%"]
[]
[null,"Replacement & Expansion CAPEX"]
[null,null,"Replacement cost"]
[null,null,"Solar PV Cost",null,"USD/kW"]
[null,null,"Battery Cost",null,"USD/kWh"]
[null,null,"Inverter Cost",null,"USD/kW"]
[null,null,"Diesel/Gas Genset Cost",null,"USD/kVA"]
[]
[null,null,"Capacity Expansion"]
[null,null,"Solar PV",null,"kW"]
[null,null,"Battery",null,"kWh"]
[null,null,"Inverter",null,"kW"]
[null,null,"Diesel/Gas Genset",null,"kVA"]
[]
[null,"OPEX Assumptions"]
[null,null,"Diesel/Gas fuel consumption"]
[null,null,"Total diesel/gas consumed",null,"litres or cubic metres"]

{"sheet":"CAPEX Breakdown","index":3,"n_rows":59,"n_cols":5,"rows_kept":59,"cut":false,"hidden":false,"merged":[[21,2,21,4],[28,2,28,4],[43,2,43,4],[34,2,34,4],[51,2,51,4]]}
[]
[null,null,"TOTAL",null,{"$f":"SUM(E3,E23,E36,E45,E53)","v":0}]
[null,null,"Generation",null,{"$f":"SUM(E4,E9,E12,E16)","v":0}]
[null,null,"Solar PV","USD",{"$f":"SUM(E5:E8)","v":0}]
[null,null,"Modules","USD"]
[null,null,"Racking","USD"]
[null,null,"Solar Inverter","USD"]
[null,null,"Charge Controller","USD"]
[null,null,"Battery Energy Storage System","USD",{"$f":"SUM(E10:E11)","v":0}]
[null,null,"Battery Pack ","USD"]
[null,null,"Inverter","USD"]
[null,null,"Diesel/Gas Generator","USD",{"$f":"SUM(E13:E15)","v":0}]
[null,null,"Diesel/Gas Genset","USD"]
[null,null,"Genset Housing","USD"]
[null,null,"Storage Tank","USD"]
[null,null,"Other","USD",{"$f":"SUM(E17:E21)","v":0}]
[null,null,"Labour & Installation","USD"]
[null,null,"Land","USD"]
[null,null,"Shipping","USD"]
[null,null,"Clearing","USD"]
[null,null,"Logistics","USD"]
[]
[null,null,"Distribution",null,{"$f":"SUM(E24,E30)","v":0}]
[null,null,"Distribution Network Retrofits ","USD",{"$f":"SUM(E25:E28)","v":0}]
[null,null,"Cables","USD"]
[null,null,"Poles","USD"]
[null,null,"Accessories","USD"]
[null,null,"Transformers","USD"]
[]
[null,null,"Distribution Network Expansion","USD",{"$f":"SUM(E31:E34)","v":0}]
[null,null,"Cables","USD"]
[null,null,"Poles","USD"]
[null,null,"Accessories","USD"]
[null,null,"Transformers","USD"]
[]
[null,null,"Metering","USD",{"$f":"SUM(E37:E43)","v":0}]
[null,null,"Meters","USD"]
[null,null,"Meter Boxes","USD"]
[null,null,"Metering Software","USD"]
[null,null,"Household Wiring","USD"]
[null,null,"Labour & Installation","USD"]
[null,null,"Shipping ","USD"]
[null,null,"Clearing","USD"]
[]
[null,null,"Project Development Costs","USD",{"$f":"SUM(E46:E51)","v":0}]
[null,null,"Site Identification","USD"]
[null,null,"Community Engagement","USD"]
[null,null,"Engineering Design","USD"]
[null,null,"Environmental Impact Assessment","USD"]
[null,null,"Licensing & Regulatory Costs","USD"]
[null,null,"Land Acquisition Costs","USD"]
[]
[null,null,"Other Costs","USD",{"$f":"SUM(E54:E59)","v":0}]
[null,null,"[Insert item description here]","USD"]
[null,null,"[Insert item description here]","USD"]
[null,null,"[Insert item description here]","USD"]
[null,null,"[Insert item description here]","USD"]
[null,null,"[Insert item description here]","USD"]
[null,null,"[Insert item description here]","USD"]

{"sheet":"Developer Calculations","index":4,"n_rows":262,"n_cols":39,"rows_kept":262,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year of Operation",null,null,null,null,null,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,"Calendar Year",null,null,null,null,null,null,{"$f":"'Fixed Inputs'!$F$3+(I2-1)","v":-1},{"$f":"'Fixed Inputs'!$F$3+(J2-1)","v":0},{"$f":"'Fixed Inputs'!$F$3+(K2-1)","v":1},{"$f":"'Fixed Inputs'!$F$3+(L2-1)","v":2},{"$f":"'Fixed Inputs'!$F$3+(M2-1)","v":3},{"$f":"'Fixed Inputs'!$F$3+(N2-1)","v":4},{"$f":"'Fixed Inputs'!$F$3+(O2-1)","v":5},{"$f":"'Fixed Inputs'!$F$3+(P2-1)","v":6},{"$f":"'Fixed Inputs'!$F$3+(Q2-1)","v":7},{"$f":"'Fixed Inputs'!$F$3+(R2-1)","v":8},{"$f":"'Fixed Inputs'!$F$3+(S2-1)","v":9},{"$f":"'Fixed Inputs'!$F$3+(T2-1)","v":10},{"$f":"'Fixed Inputs'!$F$3+(U2-1)","v":11},{"$f":"'Fixed Inputs'!$F$3+(V2-1)","v":12},{"$f":"'Fixed Inputs'!$F$3+(W2-1)","v":13},{"$f":"'Fixed Inputs'!$F$3+(X2-1)","v":14},{"$f":"'Fixed Inputs'!$F$3+(Y2-1)","v":15},{"$f":"'Fixed Inputs'!$F$3+(Z2-1)","v":16},{"$f":"'Fixed Inputs'!$F$3+(AA2-1)","v":17},{"$f":"'Fixed Inputs'!$F$3+(AB2-1)","v":18},{"$f":"'Fixed Inputs'!$F$3+(AC2-1)","v":19},{"$f":"'Fixed Inputs'!$F$3+(AD2-1)","v":20},{"$f":"'Fixed Inputs'!$F$3+(AE2-1)","v":21},{"$f":"'Fixed Inputs'!$F$3+(AF2-1)","v":22},{"$f":"'Fixed Inputs'!$F$3+(AG2-1)","v":23},{"$f":"'Fixed Inputs'!$F$3+(AH2-1)","v":24},{"$f":"'Fixed Inputs'!$F$3+(AI2-1)","v":25},{"$f":"'Fixed Inputs'!$F$3+(AJ2-1)","v":26},{"$f":"'Fixed Inputs'!$F$3+(AK2-1)","v":27},{"$f":"'Fixed Inputs'!$F$3+(AL2-1)","v":28},{"$f":"'Fixed Inputs'!$F$3+(AM2-1)","v":29}]
[]
[null,"Flags"]
[null,null,"Operations Flag",null,null,null,"Flag",null,{"$f":"IF(AND(I2>0,I2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(J2>0,J2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(K2>0,K2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(L2>0,L2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(M2>0,M2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(N2>0,N2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(O2>0,O2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(P2>0,P2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(Q2>0,Q2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(R2>0,R2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(S2>0,S2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(T2>0,T2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(U2>0,U2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(V2>0,V2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(W2>0,W2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(X2>0,X2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(Y2>0,Y2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(Z2>0,Z2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AA2>0,AA2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AB2>0,AB2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AC2>0,AC2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AD2>0,AD2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AE2>0,AE2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AF2>0,AF2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AG2>0,AG2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AH2>0,AH2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AI2>0,AI2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AJ2>0,AJ2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AK2>0,AK2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AL2>0,AL2<='Fixed Inputs'!$F$5),1,0)","v":0},{"$f":"IF(AND(AM2>0,AM2<='Fixed Inputs'!$F$5),1,0)","v":0}]
[]
[null,"Indices"]
[null,null,"Residential customer tariff index",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$14:$AM$14)","v":1}]
[null,null,"Commercial customer tariff index",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)","v":1}]
[null,null,"USD:NGN",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$8:$AM$8)","v":0}]
[null,null,"CAPEX %",null,null,null,"%",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0}]
[null,null,"Residential Load growth index",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)","v":1}]
[null,null,"Commercial load growth index",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$26:$AM$26)","v":1}]
[]
[null,"Electricity Sales"]
[null,null,"Residential Customer Demand",null,null,null,"kWh",null,{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!I13*I6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!J13*J6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!K13*K6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!L13*L6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!M13*M6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!N13*N6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!O13*O6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!P13*P6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!Q13*Q6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!R13*R6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!S13*S6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!T13*T6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!U13*U6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!V13*V6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!W13*W6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!X13*X6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!Y13*Y6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!Z13*Z6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AA13*AA6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AB13*AB6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AC13*AC6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AD13*AD6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AE13*AE6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AF13*AF6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AG13*AG6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AH13*AH6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AI13*AI6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AJ13*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AK13*AK6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AL13*AL6","v":0},{"$f":"'Fixed Inputs'!$F$15*'Developer Calculations'!AM13*AM6","v":0}]
[null,null,"Commercial Customer Demand",null,null,null,"kWh",null,{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!I14*I6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!J14*J6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!K14*K6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!L14*L6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!M14*M6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!N14*N6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!O14*O6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!P14*P6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!Q14*Q6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!R14*R6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!S14*S6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!T14*T6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!U14*U6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!V14*V6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!W14*W6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!X14*X6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!Y14*Y6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!Z14*Z6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AA14*AA6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AB14*AB6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AC14*AC6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AD14*AD6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AE14*AE6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AF14*AF6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AG14*AG6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AH14*AH6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AI14*AI6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AJ14*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AK14*AK6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AL14*AL6","v":0},{"$f":"'Fixed Inputs'!$F$16*'Developer Calculations'!AM14*AM6","v":0}]
[null,null,"Total Customer Demand",null,null,null,"kWh",null,{"$f":"SUM(I17:I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy sent out to meet customer demand",null,null,null,"kWh",null,{"$f":"I19/_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"J19/_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"K19/_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"L19/_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"M19/_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"N19/_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"O19/_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"P19/_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"Q19/_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"R19/_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"S19/_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"T19/_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"U19/_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"V19/_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"W19/_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"X19/_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"Y19/_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"Z19/_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AA19/_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AB19/_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AC19/_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AD19/_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AE19/_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AF19/_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AG19/_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AH19/_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AI19/_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AJ19/_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AK19/_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AL19/_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}},{"$f":"AM19/_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$42:$AM$42)","v":{"$error":"#DIV/0!"}}]
[null,null,"Electricity purchased from DisCo",null,null,null,"kWh",null,{"$f":"I20*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"J20*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"K20*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"L20*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"M20*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"N20*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"O20*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"P20*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Q20*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"R20*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"S20*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"T20*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"U20*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"V20*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"W20*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"X20*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Y20*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Z20*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AA20*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AB20*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AC20*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AD20*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AE20*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AF20*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AG20*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AH20*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AI20*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AJ20*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AK20*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AL20*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AM20*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}}]
[null,null,"kWh chargeable for DUoS",null,null,null,"kWh",null,{"$f":"I19-'Developer Calculations'!I21","v":{"$error":"#DIV/0!"}},{"$f":"J19-'Developer Calculations'!J21","v":{"$error":"#DIV/0!"}},{"$f":"K19-'Developer Calculations'!K21","v":{"$error":"#DIV/0!"}},{"$f":"L19-'Developer Calculations'!L21","v":{"$error":"#DIV/0!"}},{"$f":"M19-'Developer Calculations'!M21","v":{"$error":"#DIV/0!"}},{"$f":"N19-'Developer Calculations'!N21","v":{"$error":"#DIV/0!"}},{"$f":"O19-'Developer Calculations'!O21","v":{"$error":"#DIV/0!"}},{"$f":"P19-'Developer Calculations'!P21","v":{"$error":"#DIV/0!"}},{"$f":"Q19-'Developer Calculations'!Q21","v":{"$error":"#DIV/0!"}},{"$f":"R19-'Developer Calculations'!R21","v":{"$error":"#DIV/0!"}},{"$f":"S19-'Developer Calculations'!S21","v":{"$error":"#DIV/0!"}},{"$f":"T19-'Developer Calculations'!T21","v":{"$error":"#DIV/0!"}},{"$f":"U19-'Developer Calculations'!U21","v":{"$error":"#DIV/0!"}},{"$f":"V19-'Developer Calculations'!V21","v":{"$error":"#DIV/0!"}},{"$f":"W19-'Developer Calculations'!W21","v":{"$error":"#DIV/0!"}},{"$f":"X19-'Developer Calculations'!X21","v":{"$error":"#DIV/0!"}},{"$f":"Y19-'Developer Calculations'!Y21","v":{"$error":"#DIV/0!"}},{"$f":"Z19-'Developer Calculations'!Z21","v":{"$error":"#DIV/0!"}},{"$f":"AA19-'Developer Calculations'!AA21","v":{"$error":"#DIV/0!"}},{"$f":"AB19-'Developer Calculations'!AB21","v":{"$error":"#DIV/0!"}},{"$f":"AC19-'Developer Calculations'!AC21","v":{"$error":"#DIV/0!"}},{"$f":"AD19-'Developer Calculations'!AD21","v":{"$error":"#DIV/0!"}},{"$f":"AE19-'Developer Calculations'!AE21","v":{"$error":"#DIV/0!"}},{"$f":"AF19-'Developer Calculations'!AF21","v":{"$error":"#DIV/0!"}},{"$f":"AG19-'Developer Calculations'!AG21","v":{"$error":"#DIV/0!"}},{"$f":"AH19-'Developer Calculations'!AH21","v":{"$error":"#DIV/0!"}},{"$f":"AI19-'Developer Calculations'!AI21","v":{"$error":"#DIV/0!"}},{"$f":"AJ19-'Developer Calculations'!AJ21","v":{"$error":"#DIV/0!"}},{"$f":"AK19-'Developer Calculations'!AK21","v":{"$error":"#DIV/0!"}},{"$f":"AL19-'Developer Calculations'!AL21","v":{"$error":"#DIV/0!"}},{"$f":"AM19-'Developer Calculations'!AM21","v":{"$error":"#DIV/0!"}}]
[]
[null,"Tariffs"]
[null,null,"Residential customer tariff",null,null,null,"USD/kWh",null,{"$f":"'Fixed Inputs'!$F$26*I9*I6","v":0},{"$f":"'Fixed Inputs'!$F$26*J9*J6","v":0},{"$f":"'Fixed Inputs'!$F$26*K9*K6","v":0},{"$f":"'Fixed Inputs'!$F$26*L9*L6","v":0},{"$f":"'Fixed Inputs'!$F$26*M9*M6","v":0},{"$f":"'Fixed Inputs'!$F$26*N9*N6","v":0},{"$f":"'Fixed Inputs'!$F$26*O9*O6","v":0},{"$f":"'Fixed Inputs'!$F$26*P9*P6","v":0},{"$f":"'Fixed Inputs'!$F$26*Q9*Q6","v":0},{"$f":"'Fixed Inputs'!$F$26*R9*R6","v":0},{"$f":"'Fixed Inputs'!$F$26*S9*S6","v":0},{"$f":"'Fixed Inputs'!$F$26*T9*T6","v":0},{"$f":"'Fixed Inputs'!$F$26*U9*U6","v":0},{"$f":"'Fixed Inputs'!$F$26*V9*V6","v":0},{"$f":"'Fixed Inputs'!$F$26*W9*W6","v":0},{"$f":"'Fixed Inputs'!$F$26*X9*X6","v":0},{"$f":"'Fixed Inputs'!$F$26*Y9*Y6","v":0},{"$f":"'Fixed Inputs'!$F$26*Z9*Z6","v":0},{"$f":"'Fixed Inputs'!$F$26*AA9*AA6","v":0},{"$f":"'Fixed Inputs'!$F$26*AB9*AB6","v":0},{"$f":"'Fixed Inputs'!$F$26*AC9*AC6","v":0},{"$f":"'Fixed Inputs'!$F$26*AD9*AD6","v":0},{"$f":"'Fixed Inputs'!$F$26*AE9*AE6","v":0},{"$f":"'Fixed Inputs'!$F$26*AF9*AF6","v":0},{"$f":"'Fixed Inputs'!$F$26*AG9*AG6","v":0},{"$f":"'Fixed Inputs'!$F$26*AH9*AH6","v":0},{"$f":"'Fixed Inputs'!$F$26*AI9*AI6","v":0},{"$f":"'Fixed Inputs'!$F$26*AJ9*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$26*AK9*AK6","v":0},{"$f":"'Fixed Inputs'!$F$26*AL9*AL6","v":0},{"$f":"'Fixed Inputs'!$F$26*AM9*AM6","v":0}]
[null,null,"Commercial customer tariff",null,null,null,"USD/kWh",null,{"$f":"'Fixed Inputs'!$F$29*I10*I6","v":0},{"$f":"'Fixed Inputs'!$F$29*J10*J6","v":0},{"$f":"'Fixed Inputs'!$F$29*K10*K6","v":0},{"$f":"'Fixed Inputs'!$F$29*L10*L6","v":0},{"$f":"'Fixed Inputs'!$F$29*M10*M6","v":0},{"$f":"'Fixed Inputs'!$F$29*N10*N6","v":0},{"$f":"'Fixed Inputs'!$F$29*O10*O6","v":0},{"$f":"'Fixed Inputs'!$F$29*P10*P6","v":0},{"$f":"'Fixed Inputs'!$F$29*Q10*Q6","v":0},{"$f":"'Fixed Inputs'!$F$29*R10*R6","v":0},{"$f":"'Fixed Inputs'!$F$29*S10*S6","v":0},{"$f":"'Fixed Inputs'!$F$29*T10*T6","v":0},{"$f":"'Fixed Inputs'!$F$29*U10*U6","v":0},{"$f":"'Fixed Inputs'!$F$29*V10*V6","v":0},{"$f":"'Fixed Inputs'!$F$29*W10*W6","v":0},{"$f":"'Fixed Inputs'!$F$29*X10*X6","v":0},{"$f":"'Fixed Inputs'!$F$29*Y10*Y6","v":0},{"$f":"'Fixed Inputs'!$F$29*Z10*Z6","v":0},{"$f":"'Fixed Inputs'!$F$29*AA10*AA6","v":0},{"$f":"'Fixed Inputs'!$F$29*AB10*AB6","v":0},{"$f":"'Fixed Inputs'!$F$29*AC10*AC6","v":0},{"$f":"'Fixed Inputs'!$F$29*AD10*AD6","v":0},{"$f":"'Fixed Inputs'!$F$29*AE10*AE6","v":0},{"$f":"'Fixed Inputs'!$F$29*AF10*AF6","v":0},{"$f":"'Fixed Inputs'!$F$29*AG10*AG6","v":0},{"$f":"'Fixed Inputs'!$F$29*AH10*AH6","v":0},{"$f":"'Fixed Inputs'!$F$29*AI10*AI6","v":0},{"$f":"'Fixed Inputs'!$F$29*AJ10*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$29*AK10*AK6","v":0},{"$f":"'Fixed Inputs'!$F$29*AL10*AL6","v":0},{"$f":"'Fixed Inputs'!$F$29*AM10*AM6","v":0}]
[null,null,"Residential customer tariff",null,null,null,"NGN/kWh",null,{"$f":"I25*I$11","v":0},{"$f":"J25*J$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commercial customer tariff",null,null,null,"NGN/kWh",null,{"$f":"I26*I$11","v":0},{"$f":"J26*J$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DisCo tariff",null,null,null,"N/kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*I6","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*J6","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*K6","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*L6","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*M6","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*N6","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*O6","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*P6","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*Q6","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*R6","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*S6","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*T6","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*U6","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*V6","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*W6","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*X6","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*Y6","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*Z6","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AA6","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AB6","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AC6","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AD6","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AE6","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AF6","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AG6","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AH6","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AI6","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AJ6","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AK6","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AL6","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)*AM6","v":0}]
[null,null,"DUOS",null,null,null,"N/kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*I6","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*J6","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*K6","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*L6","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*M6","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*N6","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*O6","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*P6","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*Q6","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*R6","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*S6","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*T6","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*U6","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*V6","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*W6","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*X6","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*Y6","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*Z6","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AA6","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AB6","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AC6","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AD6","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AE6","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AF6","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AG6","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AH6","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AI6","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AJ6","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AK6","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AL6","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$34:$AM$34)*AM6","v":0}]
[null,null,"DisCo tariff",null,null,null,"USD/kWh",null,{"$f":"I29/I11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"DUOS",null,null,null,"USD/kWh",null,{"$f":"I30/I11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Equipment Replacement and Expansion"]
[null,null,"Replacement Flag"]
[null,null,"Solar PV",null,null,null,"flag",null,{"$f":"IF('Variable Inputs'!I2='Fixed Inputs'!$F$87,1,0)","v":1},{"$f":"IF('Variable Inputs'!J2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!K2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!L2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!M2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!N2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!O2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!P2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!Q2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!R2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!S2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!T2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!U2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!V2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!W2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!X2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!Y2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!Z2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AA2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AB2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AC2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AD2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AE2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AF2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AG2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AH2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AI2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AJ2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AK2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AL2='Fixed Inputs'!$F$87,1,0)","v":0},{"$f":"IF('Variable Inputs'!AM2='Fixed Inputs'!$F$87,1,0)","v":0}]
[null,null,"Battery",null,null,null,"flag",null,{"$f":"IF('Variable Inputs'!I2='Fixed Inputs'!$F$88,1,0)","v":1},{"$f":"IF('Variable Inputs'!J2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!K2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!L2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!M2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!N2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!O2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!P2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!Q2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!R2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!S2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!T2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!U2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!V2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!W2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!X2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!Y2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!Z2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AA2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AB2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AC2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AD2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AE2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AF2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AG2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AH2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AI2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AJ2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AK2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AL2='Fixed Inputs'!$F$88,1,0)","v":0},{"$f":"IF('Variable Inputs'!AM2='Fixed Inputs'!$F$88,1,0)","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"flag",null,{"$f":"IF('Variable Inputs'!I2='Fixed Inputs'!$F$90,1,0)","v":1},{"$f":"IF('Variable Inputs'!J2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!K2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!L2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!M2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!N2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!O2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!P2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!Q2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!R2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!S2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!T2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!U2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!V2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!W2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!X2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!Y2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!Z2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AA2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AB2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AC2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AD2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AE2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AF2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AG2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AH2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AI2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AJ2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AK2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AL2='Fixed Inputs'!$F$90,1,0)","v":0},{"$f":"IF('Variable Inputs'!AM2='Fixed Inputs'!$F$90,1,0)","v":0}]
[]
[null,null,"Replacement cost"]
[null,null,"Solar PV",null,null,null,"USD",null,{"$f":"I36*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"J36*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"K36*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"L36*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"M36*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"N36*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"O36*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"P36*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"Q36*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"R36*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"S36*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"T36*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"U36*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"V36*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"W36*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"X36*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"Y36*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"Z36*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AA36*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AB36*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AC36*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AD36*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AE36*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AF36*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AG36*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AH36*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AI36*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AJ36*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AK36*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AL36*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0},{"$f":"AM36*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I51:$AM51)*'Fixed Inputs'!$F95","v":0}]
[null,null,"Battery",null,null,null,"USD",null,{"$f":"I37*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"J37*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"K37*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"L37*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"M37*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"N37*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"O37*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"P37*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"Q37*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"R37*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"S37*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"T37*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"U37*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"V37*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"W37*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"X37*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"Y37*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"Z37*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AA37*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AB37*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AC37*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AD37*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AE37*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AF37*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AG37*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AH37*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AI37*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AJ37*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AK37*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AL37*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0},{"$f":"AM37*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I52:$AM52)*'Fixed Inputs'!$F96","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"USD",null,{"$f":"I38*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"J38*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"K38*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"L38*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"M38*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"N38*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"O38*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"P38*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"Q38*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"R38*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"S38*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"T38*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"U38*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"V38*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"W38*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"X38*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"Y38*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"Z38*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AA38*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AB38*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AC38*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AD38*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AE38*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AF38*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AG38*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AH38*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AI38*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AJ38*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AK38*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AL38*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0},{"$f":"AM38*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I54:$AM54)*'Fixed Inputs'!$F98","v":0}]
[]
[null,null,"Expansion cost"]
[null,null,"Solar PV",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I57*'Variable Inputs'!I51","v":0},{"$f":"'Variable Inputs'!J57*'Variable Inputs'!J51","v":0},{"$f":"'Variable Inputs'!K57*'Variable Inputs'!K51","v":0},{"$f":"'Variable Inputs'!L57*'Variable Inputs'!L51","v":0},{"$f":"'Variable Inputs'!M57*'Variable Inputs'!M51","v":0},{"$f":"'Variable Inputs'!N57*'Variable Inputs'!N51","v":0},{"$f":"'Variable Inputs'!O57*'Variable Inputs'!O51","v":0},{"$f":"'Variable Inputs'!P57*'Variable Inputs'!P51","v":0},{"$f":"'Variable Inputs'!Q57*'Variable Inputs'!Q51","v":0},{"$f":"'Variable Inputs'!R57*'Variable Inputs'!R51","v":0},{"$f":"'Variable Inputs'!S57*'Variable Inputs'!S51","v":0},{"$f":"'Variable Inputs'!T57*'Variable Inputs'!T51","v":0},{"$f":"'Variable Inputs'!U57*'Variable Inputs'!U51","v":0},{"$f":"'Variable Inputs'!V57*'Variable Inputs'!V51","v":0},{"$f":"'Variable Inputs'!W57*'Variable Inputs'!W51","v":0},{"$f":"'Variable Inputs'!X57*'Variable Inputs'!X51","v":0},{"$f":"'Variable Inputs'!Y57*'Variable Inputs'!Y51","v":0},{"$f":"'Variable Inputs'!Z57*'Variable Inputs'!Z51","v":0},{"$f":"'Variable Inputs'!AA57*'Variable Inputs'!AA51","v":0},{"$f":"'Variable Inputs'!AB57*'Variable Inputs'!AB51","v":0},{"$f":"'Variable Inputs'!AC57*'Variable Inputs'!AC51","v":0},{"$f":"'Variable Inputs'!AD57*'Variable Inputs'!AD51","v":0},{"$f":"'Variable Inputs'!AE57*'Variable Inputs'!AE51","v":0},{"$f":"'Variable Inputs'!AF57*'Variable Inputs'!AF51","v":0},{"$f":"'Variable Inputs'!AG57*'Variable Inputs'!AG51","v":0},{"$f":"'Variable Inputs'!AH57*'Variable Inputs'!AH51","v":0},{"$f":"'Variable Inputs'!AI57*'Variable Inputs'!AI51","v":0},{"$f":"'Variable Inputs'!AJ57*'Variable Inputs'!AJ51","v":0},{"$f":"'Variable Inputs'!AK57*'Variable Inputs'!AK51","v":0},{"$f":"'Variable Inputs'!AL57*'Variable Inputs'!AL51","v":0},{"$f":"'Variable Inputs'!AM57*'Variable Inputs'!AM51","v":0}]
[null,null,"Battery",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I58*'Variable Inputs'!I52","v":0},{"$f":"'Variable Inputs'!J58*'Variable Inputs'!J52","v":0},{"$f":"'Variable Inputs'!K58*'Variable Inputs'!K52","v":0},{"$f":"'Variable Inputs'!L58*'Variable Inputs'!L52","v":0},{"$f":"'Variable Inputs'!M58*'Variable Inputs'!M52","v":0},{"$f":"'Variable Inputs'!N58*'Variable Inputs'!N52","v":0},{"$f":"'Variable Inputs'!O58*'Variable Inputs'!O52","v":0},{"$f":"'Variable Inputs'!P58*'Variable Inputs'!P52","v":0},{"$f":"'Variable Inputs'!Q58*'Variable Inputs'!Q52","v":0},{"$f":"'Variable Inputs'!R58*'Variable Inputs'!R52","v":0},{"$f":"'Variable Inputs'!S58*'Variable Inputs'!S52","v":0},{"$f":"'Variable Inputs'!T58*'Variable Inputs'!T52","v":0},{"$f":"'Variable Inputs'!U58*'Variable Inputs'!U52","v":0},{"$f":"'Variable Inputs'!V58*'Variable Inputs'!V52","v":0},{"$f":"'Variable Inputs'!W58*'Variable Inputs'!W52","v":0},{"$f":"'Variable Inputs'!X58*'Variable Inputs'!X52","v":0},{"$f":"'Variable Inputs'!Y58*'Variable Inputs'!Y52","v":0},{"$f":"'Variable Inputs'!Z58*'Variable Inputs'!Z52","v":0},{"$f":"'Variable Inputs'!AA58*'Variable Inputs'!AA52","v":0},{"$f":"'Variable Inputs'!AB58*'Variable Inputs'!AB52","v":0},{"$f":"'Variable Inputs'!AC58*'Variable Inputs'!AC52","v":0},{"$f":"'Variable Inputs'!AD58*'Variable Inputs'!AD52","v":0},{"$f":"'Variable Inputs'!AE58*'Variable Inputs'!AE52","v":0},{"$f":"'Variable Inputs'!AF58*'Variable Inputs'!AF52","v":0},{"$f":"'Variable Inputs'!AG58*'Variable Inputs'!AG52","v":0},{"$f":"'Variable Inputs'!AH58*'Variable Inputs'!AH52","v":0},{"$f":"'Variable Inputs'!AI58*'Variable Inputs'!AI52","v":0},{"$f":"'Variable Inputs'!AJ58*'Variable Inputs'!AJ52","v":0},{"$f":"'Variable Inputs'!AK58*'Variable Inputs'!AK52","v":0},{"$f":"'Variable Inputs'!AL58*'Variable Inputs'!AL52","v":0},{"$f":"'Variable Inputs'!AM58*'Variable Inputs'!AM52","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I60*'Variable Inputs'!I54","v":0},{"$f":"'Variable Inputs'!J60*'Variable Inputs'!J54","v":0},{"$f":"'Variable Inputs'!K60*'Variable Inputs'!K54","v":0},{"$f":"'Variable Inputs'!L60*'Variable Inputs'!L54","v":0},{"$f":"'Variable Inputs'!M60*'Variable Inputs'!M54","v":0},{"$f":"'Variable Inputs'!N60*'Variable Inputs'!N54","v":0},{"$f":"'Variable Inputs'!O60*'Variable Inputs'!O54","v":0},{"$f":"'Variable Inputs'!P60*'Variable Inputs'!P54","v":0},{"$f":"'Variable Inputs'!Q60*'Variable Inputs'!Q54","v":0},{"$f":"'Variable Inputs'!R60*'Variable Inputs'!R54","v":0},{"$f":"'Variable Inputs'!S60*'Variable Inputs'!S54","v":0},{"$f":"'Variable Inputs'!T60*'Variable Inputs'!T54","v":0},{"$f":"'Variable Inputs'!U60*'Variable Inputs'!U54","v":0},{"$f":"'Variable Inputs'!V60*'Variable Inputs'!V54","v":0},{"$f":"'Variable Inputs'!W60*'Variable Inputs'!W54","v":0},{"$f":"'Variable Inputs'!X60*'Variable Inputs'!X54","v":0},{"$f":"'Variable Inputs'!Y60*'Variable Inputs'!Y54","v":0},{"$f":"'Variable Inputs'!Z60*'Variable Inputs'!Z54","v":0},{"$f":"'Variable Inputs'!AA60*'Variable Inputs'!AA54","v":0},{"$f":"'Variable Inputs'!AB60*'Variable Inputs'!AB54","v":0},{"$f":"'Variable Inputs'!AC60*'Variable Inputs'!AC54","v":0},{"$f":"'Variable Inputs'!AD60*'Variable Inputs'!AD54","v":0},{"$f":"'Variable Inputs'!AE60*'Variable Inputs'!AE54","v":0},{"$f":"'Variable Inputs'!AF60*'Variable Inputs'!AF54","v":0},{"$f":"'Variable Inputs'!AG60*'Variable Inputs'!AG54","v":0},{"$f":"'Variable Inputs'!AH60*'Variable Inputs'!AH54","v":0},{"$f":"'Variable Inputs'!AI60*'Variable Inputs'!AI54","v":0},{"$f":"'Variable Inputs'!AJ60*'Variable Inputs'!AJ54","v":0},{"$f":"'Variable Inputs'!AK60*'Variable Inputs'!AK54","v":0},{"$f":"'Variable Inputs'!AL60*'Variable Inputs'!AL54","v":0},{"$f":"'Variable Inputs'!AM60*'Variable Inputs'!AM54","v":0}]
[]
[null,"Financial Statements (all cash flows nominal)"]
[null,null,"Profit and Loss"]
[]
[null,null,"Revenue "]
[null,null,"Revenue billed from residential customers",null,null,null,"USD",null,{"$f":"I17*I25*I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue billed from commercial customers",null,null,null,"USD",null,{"$f":"I18*I26*I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue collected from electricity sales to residential customers",null,null,null,"USD",null,{"$f":"I17*I25*I6*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"J17*J25*J6*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"K17*K25*K6*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"L17*L25*L6*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"M17*M25*M6*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"N17*N25*N6*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"O17*O25*O6*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"P17*P25*P6*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Q17*Q25*Q6*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"R17*R25*R6*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"S17*S25*S6*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"T17*T25*T6*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"U17*U25*U6*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"V17*V25*V6*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"W17*W25*W6*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"X17*X25*X6*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Y17*Y25*Y6*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Z17*Z25*Z6*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AA17*AA25*AA6*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AB17*AB25*AB6*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AC17*AC25*AC6*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AD17*AD25*AD6*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AE17*AE25*AE6*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AF17*AF25*AF6*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AG17*AG25*AG6*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AH17*AH25*AH6*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AI17*AI25*AI6*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AJ17*AJ25*AJ6*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AK17*AK25*AK6*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AL17*AL25*AL6*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AM17*AM25*AM6*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0}]
[null,null,"Revenue collected from electricity sales to commercial customers",null,null,null,"USD",null,{"$f":"I18*I26*I6*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"J18*J26*J6*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"K18*K26*K6*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"L18*L26*L6*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"M18*M26*M6*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"N18*N26*N6*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"O18*O26*O6*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"P18*P26*P6*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Q18*Q26*Q6*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"R18*R26*R6*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"S18*S26*S6*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"T18*T26*T6*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"U18*U26*U6*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"V18*V26*V6*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"W18*W26*W6*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"X18*X26*X6*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Y18*Y26*Y6*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"Z18*Z26*Z6*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AA18*AA26*AA6*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AB18*AB26*AB6*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AC18*AC26*AC6*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AD18*AD26*AD6*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AE18*AE26*AE6*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AF18*AF26*AF6*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AG18*AG26*AG6*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AH18*AH26*AH6*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AI18*AI26*AI6*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AJ18*AJ26*AJ6*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AK18*AK26*AK6*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AL18*AL26*AL6*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0},{"$f":"AM18*AM26*AM6*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$43:$AM$43)","v":0}]
[null,null,"Gross revenue collected",null,null,null,"USD",null,{"$f":"SUM(I57:I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Payments for electricity purchased from DisCo",null,null,null,"USD",null,{"$f":"-I21*I31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Net revenue",null,null,null,"USD",null,{"$f":"SUM(I59,I61)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J59,J61)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"VAT"]
[null,null,"VAT on net revenues",null,null,null,"USD",null,{"$f":"-I63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-J63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-K63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-L63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-M63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-N63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-O63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-P63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-Q63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-R63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-S63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-T63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-U63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-V63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-W63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-X63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-Y63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-Z63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AA63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AB63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AC63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AD63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AE63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AF63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AG63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AH63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AI63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AJ63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AK63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AL63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}},{"$f":"-AM63*'Fixed Inputs'!$F$20","v":{"$error":"#DIV/0!"}}]
[null,null,"Total revenues net of VAT",null,null,null,"USD",null,{"$f":"SUM(I63,I66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J63,J66)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K63,K66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Operating Costs"]
[null,null,"DUOS payments",null,null,null,"USD",null,{"$f":"-I22*I32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"-K22*K32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Diesel/Gas fuel cost",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$64:$AM$64)*'Fixed Inputs'!$F$107*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$11:$AM$11)*AM6","v":0}]
[null,null,"Solar PV O&M",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:I57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:J57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:K57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:L57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:M57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:N57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:O57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:P57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:Q57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:R57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:S57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:T57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:U57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:V57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:W57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:X57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:Y57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:Z57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AA57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AB57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AC57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AD57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AE57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AF57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AG57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AH57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AI57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AJ57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AK57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AL57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I57:AM57)+'Fixed Inputs'!$F80)*'Fixed Inputs'!$F103*AM6","v":0}]
[null,null,"Battery O&M",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:I58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:J58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:K58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:L58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:M58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:N58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:O58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:P58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:Q58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:R58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:S58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:T58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:U58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:V58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:W58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:X58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:Y58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:Z58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AA58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AB58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AC58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AD58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AE58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AF58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AG58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AH58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AI58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AJ58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AK58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AL58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I58:AM58)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AM6","v":0}]
[null,null,"Diesel/Gas O&M",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:I60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:J60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:K60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:L60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:M60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:N60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:O60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:P60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:Q60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:R60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:S60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:T60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:U60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:V60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:W60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:X60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:Y60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:Z60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AA60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AB60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AC60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AD60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AE60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AF60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AG60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AH60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AI60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AJ60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AK60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AL60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*(SUM('Variable Inputs'!$I60:AM60)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AM6","v":0}]
[null,null,"Distribution O&M",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*'Fixed Inputs'!$F108*AM6","v":0}]
[null,null,"Insurance",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*I6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*J6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*K6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*L6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*M6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*N6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*O6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*P6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*R6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*S6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*T6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*U6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*V6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*W6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*X6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F109*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AM6","v":0}]
[null,null,"Land lease",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*I6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*J6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*K6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*L6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*M6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*N6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*O6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*P6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*R6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*S6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*T6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*U6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*V6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*W6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*X6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AM6","v":0}]
[null,null,"Company overheads allocated to project",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*I6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*J6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*K6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*L6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*M6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*N6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*O6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*P6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*R6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*S6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*T6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*U6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*V6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*W6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*X6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AM6","v":0}]
[null,null,"Security",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*I6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*J6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*K6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*L6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*M6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*N6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*O6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*P6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*R6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*S6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*T6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*U6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*V6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*W6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*X6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AM6","v":0}]
[null,null,"Other operational costs",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*I6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*J6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*K6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*L6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*M6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*N6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*O6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*P6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*R6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*S6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*T6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*U6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*V6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*W6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*X6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)*AM6","v":0}]
[null,null,"Total operating costs",null,null,null,"USD",null,{"$f":"SUM(I70:I80)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J70:J80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"EBITDA",null,null,null,"USD",null,{"$f":"SUM(I67,I81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J67,J81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Depreciation",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL262","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM262","v":{"$error":"#DIV/0!"}}]
[null,null,"EBIT",null,null,null,"USD",null,{"$f":"SUM(I83,I85)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J83,J85)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Interest payable on loan 1",null,null,null,"USD",null,{"$f":"-I139","v":0},{"$f":"-J139","v":0},{"$f":"-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest payable on loan 2",null,null,null,"USD",null,{"$f":"-I155","v":0},{"$f":"-J155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,"USD",null,{"$f":"SUM(I86,I88,I89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Tax",null,null,null,"USD",null,{"$f":"-MAX(0,I90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,J90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,K90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,L90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,M90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,N90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,O90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,P90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Q90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,R90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,S90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,T90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,U90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,V90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,W90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,X90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Y90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Z90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AA90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AB90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AC90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AD90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AE90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AF90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AG90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AH90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AI90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AJ90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AK90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AL90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AM90*'Fixed Inputs'!$F$21)","v":{"$error":"#DIV/0!"}}]
[null,null,"Net profit before grant",null,null,null,"USD",null,{"$f":"SUM(I90,I92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J90,J92)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Grant 1",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(J$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(K$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(L$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(M$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(N$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(O$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(P$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(Q$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(R$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(S$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(T$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(U$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(V$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(W$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(X$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(Y$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(Z$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AA$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AB$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AC$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AD$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AE$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AF$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AG$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AH$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AI$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AK$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AL$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0},{"$f":"(AM$3='Fixed Inputs'!$F59)*'Fixed Inputs'!$F53","v":0}]
[null,null,"Grant 2",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(J$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(K$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(L$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(M$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(N$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(O$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(P$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(Q$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(R$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(S$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(T$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(U$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(V$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(W$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(X$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(Y$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(Z$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AA$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AB$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AC$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AD$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AE$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AF$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AG$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AH$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AI$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AK$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AL$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0},{"$f":"(AM$3='Fixed Inputs'!$F60)*'Fixed Inputs'!$F54","v":0}]
[null,null,"Grant 3",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(J$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(K$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(L$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(M$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(N$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(O$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(P$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(Q$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(R$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(S$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(T$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(U$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(V$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(W$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(X$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(Y$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(Z$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AA$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AB$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AC$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AD$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AE$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AF$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AG$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AH$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AI$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AK$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AL$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0},{"$f":"(AM$3='Fixed Inputs'!$F61)*'Fixed Inputs'!$F55","v":0}]
[null,null,"Net profit after grant",null,null,null,"USD",null,{"$f":"SUM(I93,I95,I96,I97)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J93,J95,J96,J97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(L93,L95,L96,L97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Returns"]
[null,null,"Unlevered Project IRR"]
[null,null,"EBITDA",null,null,null,"USD",null,{"$f":"I83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Tax",null,null,null,"USD",null,{"$f":"I92","v":{"$error":"#DIV/0!"}},{"$f":"J92","v":{"$error":"#DIV/0!"}},{"$f":"K92","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Total Grant",null,null,null,"USD",null,{"$f":"SUM(I95,I96,I97)","v":0},{"$f":"SUM(J95,J96,J97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX",null,null,null,"USD",null,{"$f":"-I12*'Fixed Inputs'!$F$77","v":0},{"$f":"-J12*'Fixed Inputs'!$F$77","v":0},{"$f":"-K12*'Fixed Inputs'!$F$77","v":0},{"$f":"-L12*'Fixed Inputs'!$F$77","v":0},{"$f":"-M12*'Fixed Inputs'!$F$77","v":0},{"$f":"-N12*'Fixed Inputs'!$F$77","v":0},{"$f":"-O12*'Fixed Inputs'!$F$77","v":0},{"$f":"-P12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Q12*'Fixed Inputs'!$F$77","v":0},{"$f":"-R12*'Fixed Inputs'!$F$77","v":0},{"$f":"-S12*'Fixed Inputs'!$F$77","v":0},{"$f":"-T12*'Fixed Inputs'!$F$77","v":0},{"$f":"-U12*'Fixed Inputs'!$F$77","v":0},{"$f":"-V12*'Fixed Inputs'!$F$77","v":0},{"$f":"-W12*'Fixed Inputs'!$F$77","v":0},{"$f":"-X12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Y12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Z12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AA12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AB12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AC12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AD12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AE12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AF12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AG12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AH12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AI12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AJ12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AK12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AL12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AM12*'Fixed Inputs'!$F$77","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"-SUM('Developer Calculations'!I41:I43,'Developer Calculations'!I46:I48)","v":0},{"$f":"-SUM('Developer Calculations'!J41:J43,'Developer Calculations'!J46:J48)","v":0},{"$f":"-SUM('Developer Calculations'!K41:K43,'Developer Calculations'!K46:K48)","v":0},{"$f":"-SUM('Developer Calculations'!L41:L43,'Developer Calculations'!L46:L48)","v":0},{"$f":"-SUM('Developer Calculations'!M41:M43,'Developer Calculations'!M46:M48)","v":0},{"$f":"-SUM('Developer Calculations'!N41:N43,'Developer Calculations'!N46:N48)","v":0},{"$f":"-SUM('Developer Calculations'!O41:O43,'Developer Calculations'!O46:O48)","v":0},{"$f":"-SUM('Developer Calculations'!P41:P43,'Developer Calculations'!P46:P48)","v":0},{"$f":"-SUM('Developer Calculations'!Q41:Q43,'Developer Calculations'!Q46:Q48)","v":0},{"$f":"-SUM('Developer Calculations'!R41:R43,'Developer Calculations'!R46:R48)","v":0},{"$f":"-SUM('Developer Calculations'!S41:S43,'Developer Calculations'!S46:S48)","v":0},{"$f":"-SUM('Developer Calculations'!T41:T43,'Developer Calculations'!T46:T48)","v":0},{"$f":"-SUM('Developer Calculations'!U41:U43,'Developer Calculations'!U46:U48)","v":0},{"$f":"-SUM('Developer Calculations'!V41:V43,'Developer Calculations'!V46:V48)","v":0},{"$f":"-SUM('Developer Calculations'!W41:W43,'Developer Calculations'!W46:W48)","v":0},{"$f":"-SUM('Developer Calculations'!X41:X43,'Developer Calculations'!X46:X48)","v":0},{"$f":"-SUM('Developer Calculations'!Y41:Y43,'Developer Calculations'!Y46:Y48)","v":0},{"$f":"-SUM('Developer Calculations'!Z41:Z43,'Developer Calculations'!Z46:Z48)","v":0},{"$f":"-SUM('Developer Calculations'!AA41:AA43,'Developer Calculations'!AA46:AA48)","v":0},{"$f":"-SUM('Developer Calculations'!AB41:AB43,'Developer Calculations'!AB46:AB48)","v":0},{"$f":"-SUM('Developer Calculations'!AC41:AC43,'Developer Calculations'!AC46:AC48)","v":0},{"$f":"-SUM('Developer Calculations'!AD41:AD43,'Developer Calculations'!AD46:AD48)","v":0},{"$f":"-SUM('Developer Calculations'!AE41:AE43,'Developer Calculations'!AE46:AE48)","v":0},{"$f":"-SUM('Developer Calculations'!AF41:AF43,'Developer Calculations'!AF46:AF48)","v":0},{"$f":"-SUM('Developer Calculations'!AG41:AG43,'Developer Calculations'!AG46:AG48)","v":0},{"$f":"-SUM('Developer Calculations'!AH41:AH43,'Developer Calculations'!AH46:AH48)","v":0},{"$f":"-SUM('Developer Calculations'!AI41:AI43,'Developer Calculations'!AI46:AI48)","v":0},{"$f":"-SUM('Developer Calculations'!AJ41:AJ43,'Developer Calculations'!AJ46:AJ48)","v":0},{"$f":"-SUM('Developer Calculations'!AK41:AK43,'Developer Calculations'!AK46:AK48)","v":0},{"$f":"-SUM('Developer Calculations'!AL41:AL43,'Developer Calculations'!AL46:AL48)","v":0},{"$f":"-SUM('Developer Calculations'!AM41:AM43,'Developer Calculations'!AM46:AM48)","v":0}]
[null,null,"Unlevered Cashflow to Project",null,null,null,"USD",null,{"$f":"SUM(I102:I106)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J102:J106)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Unlevered project IRR",{"$f":"IFERROR(IRR(I107:OFFSET(I107,0,'Fixed Inputs'!$F$6)),0)","v":0}]
[]
[null,null,"Cumulative cashflow",null,null,null,"USD",null,{"$f":"SUM($I$107:I107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:J107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:K107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:L107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:M107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:N107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:O107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:P107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:Q107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:R107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:S107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:T107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:U107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:V107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:W107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:X107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:Y107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:Z107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AA107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AB107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AC107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AD107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AE107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AF107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AG107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AH107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AI107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AJ107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AK107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AL107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$107:AM107)","v":{"$error":"#DIV/0!"}}]
[null,null,"Undiscounted payback period",{"$f":"SUM(I112:AM112)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(AND(H111<0,I111>0),I2,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Equity IRR"]
[null,null,"EBITDA",null,null,null,"USD",null,{"$f":"I83","v":{"$error":"#DIV/0!"}},{"$f":"J83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Tax",null,null,null,"USD",null,{"$f":"I92","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Total Grant",null,null,null,"USD",null,{"$f":"SUM(I95,I96,I97)","v":0},{"$f":"SUM(J95,J96,J97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX",null,null,null,"USD",null,{"$f":"-I12*'Fixed Inputs'!$F$77","v":0},{"$f":"-J12*'Fixed Inputs'!$F$77","v":0},{"$f":"-K12*'Fixed Inputs'!$F$77","v":0},{"$f":"-L12*'Fixed Inputs'!$F$77","v":0},{"$f":"-M12*'Fixed Inputs'!$F$77","v":0},{"$f":"-N12*'Fixed Inputs'!$F$77","v":0},{"$f":"-O12*'Fixed Inputs'!$F$77","v":0},{"$f":"-P12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Q12*'Fixed Inputs'!$F$77","v":0},{"$f":"-R12*'Fixed Inputs'!$F$77","v":0},{"$f":"-S12*'Fixed Inputs'!$F$77","v":0},{"$f":"-T12*'Fixed Inputs'!$F$77","v":0},{"$f":"-U12*'Fixed Inputs'!$F$77","v":0},{"$f":"-V12*'Fixed Inputs'!$F$77","v":0},{"$f":"-W12*'Fixed Inputs'!$F$77","v":0},{"$f":"-X12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Y12*'Fixed Inputs'!$F$77","v":0},{"$f":"-Z12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AA12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AB12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AC12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AD12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AE12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AF12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AG12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AH12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AI12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AJ12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AK12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AL12*'Fixed Inputs'!$F$77","v":0},{"$f":"-AM12*'Fixed Inputs'!$F$77","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"-SUM('Developer Calculations'!I41:I43,'Developer Calculations'!I46:I48)","v":0},{"$f":"-SUM('Developer Calculations'!J41:J43,'Developer Calculations'!J46:J48)","v":0},{"$f":"-SUM('Developer Calculations'!K41:K43,'Developer Calculations'!K46:K48)","v":0},{"$f":"-SUM('Developer Calculations'!L41:L43,'Developer Calculations'!L46:L48)","v":0},{"$f":"-SUM('Developer Calculations'!M41:M43,'Developer Calculations'!M46:M48)","v":0},{"$f":"-SUM('Developer Calculations'!N41:N43,'Developer Calculations'!N46:N48)","v":0},{"$f":"-SUM('Developer Calculations'!O41:O43,'Developer Calculations'!O46:O48)","v":0},{"$f":"-SUM('Developer Calculations'!P41:P43,'Developer Calculations'!P46:P48)","v":0},{"$f":"-SUM('Developer Calculations'!Q41:Q43,'Developer Calculations'!Q46:Q48)","v":0},{"$f":"-SUM('Developer Calculations'!R41:R43,'Developer Calculations'!R46:R48)","v":0},{"$f":"-SUM('Developer Calculations'!S41:S43,'Developer Calculations'!S46:S48)","v":0},{"$f":"-SUM('Developer Calculations'!T41:T43,'Developer Calculations'!T46:T48)","v":0},{"$f":"-SUM('Developer Calculations'!U41:U43,'Developer Calculations'!U46:U48)","v":0},{"$f":"-SUM('Developer Calculations'!V41:V43,'Developer Calculations'!V46:V48)","v":0},{"$f":"-SUM('Developer Calculations'!W41:W43,'Developer Calculations'!W46:W48)","v":0},{"$f":"-SUM('Developer Calculations'!X41:X43,'Developer Calculations'!X46:X48)","v":0},{"$f":"-SUM('Developer Calculations'!Y41:Y43,'Developer Calculations'!Y46:Y48)","v":0},{"$f":"-SUM('Developer Calculations'!Z41:Z43,'Developer Calculations'!Z46:Z48)","v":0},{"$f":"-SUM('Developer Calculations'!AA41:AA43,'Developer Calculations'!AA46:AA48)","v":0},{"$f":"-SUM('Developer Calculations'!AB41:AB43,'Developer Calculations'!AB46:AB48)","v":0},{"$f":"-SUM('Developer Calculations'!AC41:AC43,'Developer Calculations'!AC46:AC48)","v":0},{"$f":"-SUM('Developer Calculations'!AD41:AD43,'Developer Calculations'!AD46:AD48)","v":0},{"$f":"-SUM('Developer Calculations'!AE41:AE43,'Developer Calculations'!AE46:AE48)","v":0},{"$f":"-SUM('Developer Calculations'!AF41:AF43,'Developer Calculations'!AF46:AF48)","v":0},{"$f":"-SUM('Developer Calculations'!AG41:AG43,'Developer Calculations'!AG46:AG48)","v":0},{"$f":"-SUM('Developer Calculations'!AH41:AH43,'Developer Calculations'!AH46:AH48)","v":0},{"$f":"-SUM('Developer Calculations'!AI41:AI43,'Developer Calculations'!AI46:AI48)","v":0},{"$f":"-SUM('Developer Calculations'!AJ41:AJ43,'Developer Calculations'!AJ46:AJ48)","v":0},{"$f":"-SUM('Developer Calculations'!AK41:AK43,'Developer Calculations'!AK46:AK48)","v":0},{"$f":"-SUM('Developer Calculations'!AL41:AL43,'Developer Calculations'!AL46:AL48)","v":0},{"$f":"-SUM('Developer Calculations'!AM41:AM43,'Developer Calculations'!AM46:AM48)","v":0}]
[null,null,"Debt Funding",null,null,null,"USD",null,{"$f":"SUM(I142,I158)","v":0},{"$f":"SUM(J142,J158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,"USD",null,{"$f":"-SUM(I144,I160)","v":0},{"$f":"-SUM(J144,J160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Payment",null,null,null,"USD",null,{"$f":"-SUM(I143,I159)","v":0},{"$f":"-SUM(J143,J159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cashflow to equity",null,null,null,"USD",null,{"$f":"SUM(I115:I122)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J115:J122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q115:Q122)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Equity IRR",{"$f":"IFERROR(IRR(I123:OFFSET(I123,0,1,1,'Fixed Inputs'!$F$6)),0)","v":0}]
[]
[null,null,"Cumulative cashflow",null,null,null,null,null,{"$f":"SUM($I$123:I123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:J123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:K123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:L123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:M123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:N123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:O123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:P123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:Q123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:R123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:S123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:T123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:U123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:V123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:W123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:X123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:Y123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:Z123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AA123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AB123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AC123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AD123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AE123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AF123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AG123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AH123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AI123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AJ123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AK123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AL123)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$123:AM123)","v":{"$error":"#DIV/0!"}}]
[null,null,"Undiscounted payback period",{"$f":"SUM(I128:AM128)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(AND(H127<0,I127>0),I2,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Debt repayment"]
[null,null,"Debt schedule for loan 1"]
[null,null,"Loan drawdown flag",null,null,null,"flag",null,{"$f":"IF(I3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(J3='Fixed Inputs'!$F$38,1,0)","v":1},{"$f":"IF(K3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(L3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(M3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(N3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(O3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(P3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(Q3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(R3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(S3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(T3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(U3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(V3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(W3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(X3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(Y3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(Z3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AA3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AB3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AC3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AD3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AE3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AF3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AG3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AH3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AI3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AJ3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AK3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AL3='Fixed Inputs'!$F$38,1,0)","v":0},{"$f":"IF(AM3='Fixed Inputs'!$F$38,1,0)","v":0}]
[null,null,"Loan repayment flag for loan 1",null,null,null,"flag",null,{"$f":"IF(OR(I3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),I3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(J3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),J3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":1},{"$f":"IF(OR(K3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),K3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(L3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),L3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(M3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),M3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(N3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),N3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(O3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),O3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(P3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),P3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(Q3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),Q3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(R3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),R3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(S3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),S3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(T3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),T3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(U3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),U3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(V3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),V3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(W3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),W3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(X3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),X3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(Y3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),Y3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(Z3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),Z3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AA3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AA3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AB3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AB3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AC3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AC3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AD3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AD3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AE3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AE3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AF3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AF3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AG3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AG3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AH3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AH3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AI3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AI3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AJ3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AJ3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AK3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AK3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AL3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AL3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0},{"$f":"IF(OR(AM3<('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$35),AM3>('Fixed Inputs'!$F$38+'Fixed Inputs'!$F$36)),0,1)","v":0}]
[]
[null,null,"Loan opening balance",null,null,null,"USD",null,{"$f":"(I132*'Fixed Inputs'!$F$34)+H137","v":0},{"$f":"(J132*'Fixed Inputs'!$F$34)+I137","v":0},{"$f":"(K132*'Fixed Inputs'!$F$34)+J137","v":0},{"$f":"(L132*'Fixed Inputs'!$F$34)+K137","v":0},{"$f":"(M132*'Fixed Inputs'!$F$34)+L137","v":0},{"$f":"(N132*'Fixed Inputs'!$F$34)+M137","v":0},{"$f":"(O132*'Fixed Inputs'!$F$34)+N137","v":0},{"$f":"(P132*'Fixed Inputs'!$F$34)+O137","v":0},{"$f":"(Q132*'Fixed Inputs'!$F$34)+P137","v":0},{"$f":"(R132*'Fixed Inputs'!$F$34)+Q137","v":0},{"$f":"(S132*'Fixed Inputs'!$F$34)+R137","v":0},{"$f":"(T132*'Fixed Inputs'!$F$34)+S137","v":0},{"$f":"(U132*'Fixed Inputs'!$F$34)+T137","v":0},{"$f":"(V132*'Fixed Inputs'!$F$34)+U137","v":0},{"$f":"(W132*'Fixed Inputs'!$F$34)+V137","v":0},{"$f":"(X132*'Fixed Inputs'!$F$34)+W137","v":0},{"$f":"(Y132*'Fixed Inputs'!$F$34)+X137","v":0},{"$f":"(Z132*'Fixed Inputs'!$F$34)+Y137","v":0},{"$f":"(AA132*'Fixed Inputs'!$F$34)+Z137","v":0},{"$f":"(AB132*'Fixed Inputs'!$F$34)+AA137","v":0},{"$f":"(AC132*'Fixed Inputs'!$F$34)+AB137","v":0},{"$f":"(AD132*'Fixed Inputs'!$F$34)+AC137","v":0},{"$f":"(AE132*'Fixed Inputs'!$F$34)+AD137","v":0},{"$f":"(AF132*'Fixed Inputs'!$F$34)+AE137","v":0},{"$f":"(AG132*'Fixed Inputs'!$F$34)+AF137","v":0},{"$f":"(AH132*'Fixed Inputs'!$F$34)+AG137","v":0},{"$f":"(AI132*'Fixed Inputs'!$F$34)+AH137","v":0},{"$f":"(AJ132*'Fixed Inputs'!$F$34)+AI137","v":0},{"$f":"(AK132*'Fixed Inputs'!$F$34)+AJ137","v":0},{"$f":"(AL132*'Fixed Inputs'!$F$34)+AK137","v":0},{"$f":"(AM132*'Fixed Inputs'!$F$34)+AL137","v":0}]
[null,null,"Principal repayment",null,null,null,"USD",null,{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:I133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*I133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:J133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*J133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:K133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*K133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:L133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*L133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:M133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*M133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:N133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*N133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:O133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*O133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:P133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*P133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:Q133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*Q133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:R133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*R133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:S133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*S133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:T133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*T133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:U133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*U133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:V133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*V133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:W133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*W133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:X133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*X133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:Y133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*Y133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:Z133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*Z133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AA133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AA133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AB133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AB133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AC133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AC133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AD133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AD133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AE133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AE133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AF133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AF133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AG133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AG133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AH133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AH133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AI133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AI133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AJ133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AJ133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AK133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AK133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AL133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AL133,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$37,SUM($I$133:AM133),('Fixed Inputs'!$F$36-'Fixed Inputs'!$F$35),'Fixed Inputs'!$F$34)*AM133,0)","v":0}]
[null,null,"Loan closing balance",null,null,null,"USD",null,{"$f":"I135-I136","v":0},{"$f":"J135-J136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest expense for loan 1",null,null,null,"USD",null,{"$f":"I133*I135*'Fixed Inputs'!$F$37","v":0},{"$f":"J133*J135*'Fixed Inputs'!$F$37","v":0},{"$f":"K133*K135*'Fixed Inputs'!$F$37","v":0},{"$f":"L133*L135*'Fixed Inputs'!$F$37","v":0},{"$f":"M133*M135*'Fixed Inputs'!$F$37","v":0},{"$f":"N133*N135*'Fixed Inputs'!$F$37","v":0},{"$f":"O133*O135*'Fixed Inputs'!$F$37","v":0},{"$f":"P133*P135*'Fixed Inputs'!$F$37","v":0},{"$f":"Q133*Q135*'Fixed Inputs'!$F$37","v":0},{"$f":"R133*R135*'Fixed Inputs'!$F$37","v":0},{"$f":"S133*S135*'Fixed Inputs'!$F$37","v":0},{"$f":"T133*T135*'Fixed Inputs'!$F$37","v":0},{"$f":"U133*U135*'Fixed Inputs'!$F$37","v":0},{"$f":"V133*V135*'Fixed Inputs'!$F$37","v":0},{"$f":"W133*W135*'Fixed Inputs'!$F$37","v":0},{"$f":"X133*X135*'Fixed Inputs'!$F$37","v":0},{"$f":"Y133*Y135*'Fixed Inputs'!$F$37","v":0},{"$f":"Z133*Z135*'Fixed Inputs'!$F$37","v":0},{"$f":"AA133*AA135*'Fixed Inputs'!$F$37","v":0},{"$f":"AB133*AB135*'Fixed Inputs'!$F$37","v":0},{"$f":"AC133*AC135*'Fixed Inputs'!$F$37","v":0},{"$f":"AD133*AD135*'Fixed Inputs'!$F$37","v":0},{"$f":"AE133*AE135*'Fixed Inputs'!$F$37","v":0},{"$f":"AF133*AF135*'Fixed Inputs'!$F$37","v":0},{"$f":"AG133*AG135*'Fixed Inputs'!$F$37","v":0},{"$f":"AH133*AH135*'Fixed Inputs'!$F$37","v":0},{"$f":"AI133*AI135*'Fixed Inputs'!$F$37","v":0},{"$f":"AJ133*AJ135*'Fixed Inputs'!$F$37","v":0},{"$f":"AK133*AK135*'Fixed Inputs'!$F$37","v":0},{"$f":"AL133*AL135*'Fixed Inputs'!$F$37","v":0},{"$f":"AM133*AM135*'Fixed Inputs'!$F$37","v":0}]
[]
[null,null,"Loan 1 summary"]
[null,null,"Drawdown",null,null,null,"USD",null,{"$f":"I132*'Fixed Inputs'!$F$34","v":0},{"$f":"J132*'Fixed Inputs'!$F$34","v":0},{"$f":"K132*'Fixed Inputs'!$F$34","v":0},{"$f":"L132*'Fixed Inputs'!$F$34","v":0},{"$f":"M132*'Fixed Inputs'!$F$34","v":0},{"$f":"N132*'Fixed Inputs'!$F$34","v":0},{"$f":"O132*'Fixed Inputs'!$F$34","v":0},{"$f":"P132*'Fixed Inputs'!$F$34","v":0},{"$f":"Q132*'Fixed Inputs'!$F$34","v":0},{"$f":"R132*'Fixed Inputs'!$F$34","v":0},{"$f":"S132*'Fixed Inputs'!$F$34","v":0},{"$f":"T132*'Fixed Inputs'!$F$34","v":0},{"$f":"U132*'Fixed Inputs'!$F$34","v":0},{"$f":"V132*'Fixed Inputs'!$F$34","v":0},{"$f":"W132*'Fixed Inputs'!$F$34","v":0},{"$f":"X132*'Fixed Inputs'!$F$34","v":0},{"$f":"Y132*'Fixed Inputs'!$F$34","v":0},{"$f":"Z132*'Fixed Inputs'!$F$34","v":0},{"$f":"AA132*'Fixed Inputs'!$F$34","v":0},{"$f":"AB132*'Fixed Inputs'!$F$34","v":0},{"$f":"AC132*'Fixed Inputs'!$F$34","v":0},{"$f":"AD132*'Fixed Inputs'!$F$34","v":0},{"$f":"AE132*'Fixed Inputs'!$F$34","v":0},{"$f":"AF132*'Fixed Inputs'!$F$34","v":0},{"$f":"AG132*'Fixed Inputs'!$F$34","v":0},{"$f":"AH132*'Fixed Inputs'!$F$34","v":0},{"$f":"AI132*'Fixed Inputs'!$F$34","v":0},{"$f":"AJ132*'Fixed Inputs'!$F$34","v":0},{"$f":"AK132*'Fixed Inputs'!$F$34","v":0},{"$f":"AL132*'Fixed Inputs'!$F$34","v":0},{"$f":"AM132*'Fixed Inputs'!$F$34","v":0}]
[null,null,"Interest",null,null,null,"USD",null,{"$f":"I139","v":0},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,null,null,"USD",null,{"$f":"I136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,"USD",null,{"$f":"I137","v":0},{"$f":"J137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt schedule for loan 2"]
[null,null,"Loan drawdown flag",null,null,null,"flag",null,{"$f":"IF(I3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(J3='Fixed Inputs'!$F$46,1,0)","v":1},{"$f":"IF(K3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(L3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(M3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(N3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(O3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(P3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(Q3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(R3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(S3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(T3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(U3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(V3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(W3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(X3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(Y3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(Z3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AA3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AB3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AC3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AD3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AE3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AF3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AG3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AH3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AI3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AJ3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AK3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AL3='Fixed Inputs'!$F$46,1,0)","v":0},{"$f":"IF(AM3='Fixed Inputs'!$F$46,1,0)","v":0}]
[null,null,"Loan repayment flag for loan 2",null,null,null,"flag",null,{"$f":"IF(OR(I3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),I3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(J3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),J3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":1},{"$f":"IF(OR(K3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),K3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(L3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),L3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(M3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),M3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(N3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),N3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(O3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),O3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(P3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),P3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(Q3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),Q3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(R3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),R3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(S3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),S3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(T3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),T3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(U3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),U3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(V3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),V3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(W3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),W3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(X3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),X3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(Y3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),Y3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(Z3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),Z3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AA3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AA3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AB3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AB3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AC3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AC3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AD3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AD3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AE3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AE3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AF3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AF3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AG3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AG3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AH3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AH3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AI3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AI3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AJ3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AJ3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AK3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AK3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AL3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AL3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0},{"$f":"IF(OR(AM3<('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$43),AM3>('Fixed Inputs'!$F$46+'Fixed Inputs'!$F$44)),0,1)","v":0}]
[]
[null,null,"Loan opening balance",null,null,null,"USD",null,{"$f":"(I148*'Fixed Inputs'!$F$42)+H153","v":0},{"$f":"(J148*'Fixed Inputs'!$F$42)+I153","v":0},{"$f":"(K148*'Fixed Inputs'!$F$42)+J153","v":0},{"$f":"(L148*'Fixed Inputs'!$F$42)+K153","v":0},{"$f":"(M148*'Fixed Inputs'!$F$42)+L153","v":0},{"$f":"(N148*'Fixed Inputs'!$F$42)+M153","v":0},{"$f":"(O148*'Fixed Inputs'!$F$42)+N153","v":0},{"$f":"(P148*'Fixed Inputs'!$F$42)+O153","v":0},{"$f":"(Q148*'Fixed Inputs'!$F$42)+P153","v":0},{"$f":"(R148*'Fixed Inputs'!$F$42)+Q153","v":0},{"$f":"(S148*'Fixed Inputs'!$F$42)+R153","v":0},{"$f":"(T148*'Fixed Inputs'!$F$42)+S153","v":0},{"$f":"(U148*'Fixed Inputs'!$F$42)+T153","v":0},{"$f":"(V148*'Fixed Inputs'!$F$42)+U153","v":0},{"$f":"(W148*'Fixed Inputs'!$F$42)+V153","v":0},{"$f":"(X148*'Fixed Inputs'!$F$42)+W153","v":0},{"$f":"(Y148*'Fixed Inputs'!$F$42)+X153","v":0},{"$f":"(Z148*'Fixed Inputs'!$F$42)+Y153","v":0},{"$f":"(AA148*'Fixed Inputs'!$F$42)+Z153","v":0},{"$f":"(AB148*'Fixed Inputs'!$F$42)+AA153","v":0},{"$f":"(AC148*'Fixed Inputs'!$F$42)+AB153","v":0},{"$f":"(AD148*'Fixed Inputs'!$F$42)+AC153","v":0},{"$f":"(AE148*'Fixed Inputs'!$F$42)+AD153","v":0},{"$f":"(AF148*'Fixed Inputs'!$F$42)+AE153","v":0},{"$f":"(AG148*'Fixed Inputs'!$F$42)+AF153","v":0},{"$f":"(AH148*'Fixed Inputs'!$F$42)+AG153","v":0},{"$f":"(AI148*'Fixed Inputs'!$F$42)+AH153","v":0},{"$f":"(AJ148*'Fixed Inputs'!$F$42)+AI153","v":0},{"$f":"(AK148*'Fixed Inputs'!$F$42)+AJ153","v":0},{"$f":"(AL148*'Fixed Inputs'!$F$42)+AK153","v":0},{"$f":"(AM148*'Fixed Inputs'!$F$42)+AL153","v":0}]
[null,null,"Principal repayment",null,null,null,"USD",null,{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:I149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*I149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:J149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*J149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:K149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*K149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:L149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*L149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:M149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*M149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:N149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*N149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:O149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*O149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:P149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*P149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:Q149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*Q149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:R149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*R149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:S149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*S149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:T149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*T149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:U149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*U149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:V149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*V149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:W149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*W149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:X149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*X149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:Y149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*Y149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:Z149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*Z149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AA149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AA149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AB149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AB149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AC149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AC149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AD149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AD149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AE149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AE149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AF149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AF149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AG149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AG149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AH149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AH149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AI149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AI149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AJ149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AJ149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AK149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AK149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AL149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AL149,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$45,SUM($I$149:AM149),('Fixed Inputs'!$F$44-'Fixed Inputs'!$F$43),'Fixed Inputs'!$F$42)*AM149,0)","v":0}]
[null,null,"Loan closing balance",null,null,null,"USD",null,{"$f":"I151-I152","v":0},{"$f":"J151-J152","v":0},{"$f":"K151-K152","v":0},{"$f":"L151-L152","v":0},{"$f":"M151-M152","v":0},{"$f":"N151-N152","v":0},{"$f":"O151-O152","v":0},{"$f":"P151-P152","v":0},{"$f":"Q151-Q152","v":0},{"$f":"R151-R152","v":0},{"$f":"S151-S152","v":0},{"$f":"T151-T152","v":0},{"$f":"U151-U152","v":0},{"$f":"V151-V152","v":0},{"$f":"W151-W152","v":0},{"$f":"X151-X152","v":0},{"$f":"Y151-Y152","v":0},{"$f":"Z151-Z152","v":0},{"$f":"AA151-AA152","v":0},{"$f":"AB151-AB152","v":0},{"$f":"AC151-AC152","v":0},{"$f":"AD151-AD152","v":0},{"$f":"AE151-AE152","v":0},{"$f":"AF151-AF152","v":0},{"$f":"AG151-AG152","v":0},{"$f":"AH151-AH152","v":0},{"$f":"AI151-AI152","v":0},{"$f":"AJ151-AJ152","v":0},{"$f":"AK151-AK152","v":0},{"$f":"AL151-AL152","v":0},{"$f":"AM151-AM152","v":0}]
[]
[null,null,"Interest expense for loan 2",null,null,null,"USD",null,{"$f":"I149*I151*'Fixed Inputs'!$F$45","v":0},{"$f":"J149*J151*'Fixed Inputs'!$F$45","v":0},{"$f":"K149*K151*'Fixed Inputs'!$F$45","v":0},{"$f":"L149*L151*'Fixed Inputs'!$F$45","v":0},{"$f":"M149*M151*'Fixed Inputs'!$F$45","v":0},{"$f":"N149*N151*'Fixed Inputs'!$F$45","v":0},{"$f":"O149*O151*'Fixed Inputs'!$F$45","v":0},{"$f":"P149*P151*'Fixed Inputs'!$F$45","v":0},{"$f":"Q149*Q151*'Fixed Inputs'!$F$45","v":0},{"$f":"R149*R151*'Fixed Inputs'!$F$45","v":0},{"$f":"S149*S151*'Fixed Inputs'!$F$45","v":0},{"$f":"T149*T151*'Fixed Inputs'!$F$45","v":0},{"$f":"U149*U151*'Fixed Inputs'!$F$45","v":0},{"$f":"V149*V151*'Fixed Inputs'!$F$45","v":0},{"$f":"W149*W151*'Fixed Inputs'!$F$45","v":0},{"$f":"X149*X151*'Fixed Inputs'!$F$45","v":0},{"$f":"Y149*Y151*'Fixed Inputs'!$F$45","v":0},{"$f":"Z149*Z151*'Fixed Inputs'!$F$45","v":0},{"$f":"AA149*AA151*'Fixed Inputs'!$F$45","v":0},{"$f":"AB149*AB151*'Fixed Inputs'!$F$45","v":0},{"$f":"AC149*AC151*'Fixed Inputs'!$F$45","v":0},{"$f":"AD149*AD151*'Fixed Inputs'!$F$45","v":0},{"$f":"AE149*AE151*'Fixed Inputs'!$F$45","v":0},{"$f":"AF149*AF151*'Fixed Inputs'!$F$45","v":0},{"$f":"AG149*AG151*'Fixed Inputs'!$F$45","v":0},{"$f":"AH149*AH151*'Fixed Inputs'!$F$45","v":0},{"$f":"AI149*AI151*'Fixed Inputs'!$F$45","v":0},{"$f":"AJ149*AJ151*'Fixed Inputs'!$F$45","v":0},{"$f":"AK149*AK151*'Fixed Inputs'!$F$45","v":0},{"$f":"AL149*AL151*'Fixed Inputs'!$F$45","v":0},{"$f":"AM149*AM151*'Fixed Inputs'!$F$45","v":0}]
[]
[null,null,"Loan 2 summary"]
[null,null,"Drawdown",null,null,null,"USD",null,{"$f":"I148*'Fixed Inputs'!$F$42","v":0},{"$f":"J148*'Fixed Inputs'!$F$42","v":0},{"$f":"K148*'Fixed Inputs'!$F$42","v":0},{"$f":"L148*'Fixed Inputs'!$F$42","v":0},{"$f":"M148*'Fixed Inputs'!$F$42","v":0},{"$f":"N148*'Fixed Inputs'!$F$42","v":0},{"$f":"O148*'Fixed Inputs'!$F$42","v":0},{"$f":"P148*'Fixed Inputs'!$F$42","v":0},{"$f":"Q148*'Fixed Inputs'!$F$42","v":0},{"$f":"R148*'Fixed Inputs'!$F$42","v":0},{"$f":"S148*'Fixed Inputs'!$F$42","v":0},{"$f":"T148*'Fixed Inputs'!$F$42","v":0},{"$f":"U148*'Fixed Inputs'!$F$42","v":0},{"$f":"V148*'Fixed Inputs'!$F$42","v":0},{"$f":"W148*'Fixed Inputs'!$F$42","v":0},{"$f":"X148*'Fixed Inputs'!$F$42","v":0},{"$f":"Y148*'Fixed Inputs'!$F$42","v":0},{"$f":"Z148*'Fixed Inputs'!$F$42","v":0},{"$f":"AA148*'Fixed Inputs'!$F$42","v":0},{"$f":"AB148*'Fixed Inputs'!$F$42","v":0},{"$f":"AC148*'Fixed Inputs'!$F$42","v":0},{"$f":"AD148*'Fixed Inputs'!$F$42","v":0},{"$f":"AE148*'Fixed Inputs'!$F$42","v":0},{"$f":"AF148*'Fixed Inputs'!$F$42","v":0},{"$f":"AG148*'Fixed Inputs'!$F$42","v":0},{"$f":"AH148*'Fixed Inputs'!$F$42","v":0},{"$f":"AI148*'Fixed Inputs'!$F$42","v":0},{"$f":"AJ148*'Fixed Inputs'!$F$42","v":0},{"$f":"AK148*'Fixed Inputs'!$F$42","v":0},{"$f":"AL148*'Fixed Inputs'!$F$42","v":0},{"$f":"AM148*'Fixed Inputs'!$F$42","v":0}]
[null,null,"Interest",null,null,null,"USD",null,{"$f":"I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,null,null,"USD",null,{"$f":"I152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,"USD",null,{"$f":"I153","v":0},{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total interest expense",null,null,null,"USD",null,{"$f":"SUM(I139,I155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service Coverage "]
[null,null,"EBITDA",null,null,null,"USD",null,{"$f":"I83","v":{"$error":"#DIV/0!"}},{"$f":"J83","v":{"$error":"#DIV/0!"}},{"$f":"K83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Total Tax",null,null,null,"USD",null,{"$f":"I92","v":{"$error":"#DIV/0!"}},{"$f":"J92","v":{"$error":"#DIV/0!"}},{"$f":"K92","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Cashflow available for debt service",null,null,null,"USD",null,{"$f":"SUM(I166:I167)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J166:J167)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K166:K167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Total debt service costs",null,null,null,"USD",null,{"$f":"ROUND(SUM(I136,I139,I152,I155),0)","v":0},{"$f":"ROUND(SUM(J136,J139,J152,J155),0)","v":0},{"$f":"ROUND(SUM(K136,K139,K152,K155),0)","v":0},{"$f":"ROUND(SUM(L136,L139,L152,L155),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]
[null,null,"Debt service coverage ratio",null,null,null,"USD",null,{"$f":"IFERROR(I168/I169,0)","v":0},{"$f":"IFERROR(J168/J169,0)","v":0},{"$f":"IFERROR(K168/K169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Minimum DSCR",{"$f":"MIN(IF(I170:AM170<>0,I170:AM170))","v":0}]
[null,null,"Average DSCR",{"$f":"AVERAGE(IF(I170:AM170<>0,I170:AM170))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Depreciation"]
[null,null,"CAPEX %",null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$47:$AM$47)","v":0}]
[]
[null,null,"Solar PV & BOS"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"(I176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!I46","v":0},{"$f":"(J176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!J46","v":0},{"$f":"(K176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!K46","v":0},{"$f":"(L176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!L46","v":0},{"$f":"(M176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!M46","v":0},{"$f":"(N176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!N46","v":0},{"$f":"(O176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!O46","v":0},{"$f":"(P176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!P46","v":0},{"$f":"(Q176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Q46","v":0},{"$f":"(R176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!R46","v":0},{"$f":"(S176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!S46","v":0},{"$f":"(T176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!T46","v":0},{"$f":"(U176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!U46","v":0},{"$f":"(V176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!V46","v":0},{"$f":"(W176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!W46","v":0},{"$f":"(X176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!X46","v":0},{"$f":"(Y176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Y46","v":0},{"$f":"(Z176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Z46","v":0},{"$f":"(AA176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AA46","v":0},{"$f":"(AB176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AB46","v":0},{"$f":"(AC176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AC46","v":0},{"$f":"(AD176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AD46","v":0},{"$f":"(AE176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AE46","v":0},{"$f":"(AF176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AF46","v":0},{"$f":"(AG176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AG46","v":0},{"$f":"(AH176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AH46","v":0},{"$f":"(AI176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AI46","v":0},{"$f":"(AJ176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AJ46","v":0},{"$f":"(AK176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AK46","v":0},{"$f":"(AL176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AL46","v":0},{"$f":"(AM176*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AM46","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I179:I180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"H185","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H184+(H180/'Fixed Inputs'!$F$87)-IF(I2>'Fixed Inputs'!$F$87,OFFSET(H180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I184+(I180/'Fixed Inputs'!$F$87)-IF(J2>'Fixed Inputs'!$F$87,OFFSET(I180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J184+(J180/'Fixed Inputs'!$F$87)-IF(K2>'Fixed Inputs'!$F$87,OFFSET(J180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K184+(K180/'Fixed Inputs'!$F$87)-IF(L2>'Fixed Inputs'!$F$87,OFFSET(K180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L184+(L180/'Fixed Inputs'!$F$87)-IF(M2>'Fixed Inputs'!$F$87,OFFSET(L180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M184+(M180/'Fixed Inputs'!$F$87)-IF(N2>'Fixed Inputs'!$F$87,OFFSET(M180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N184+(N180/'Fixed Inputs'!$F$87)-IF(O2>'Fixed Inputs'!$F$87,OFFSET(N180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O184+(O180/'Fixed Inputs'!$F$87)-IF(P2>'Fixed Inputs'!$F$87,OFFSET(O180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P184+(P180/'Fixed Inputs'!$F$87)-IF(Q2>'Fixed Inputs'!$F$87,OFFSET(P180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q184+(Q180/'Fixed Inputs'!$F$87)-IF(R2>'Fixed Inputs'!$F$87,OFFSET(Q180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R184+(R180/'Fixed Inputs'!$F$87)-IF(S2>'Fixed Inputs'!$F$87,OFFSET(R180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S184+(S180/'Fixed Inputs'!$F$87)-IF(T2>'Fixed Inputs'!$F$87,OFFSET(S180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T184+(T180/'Fixed Inputs'!$F$87)-IF(U2>'Fixed Inputs'!$F$87,OFFSET(T180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U184+(U180/'Fixed Inputs'!$F$87)-IF(V2>'Fixed Inputs'!$F$87,OFFSET(U180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V184+(V180/'Fixed Inputs'!$F$87)-IF(W2>'Fixed Inputs'!$F$87,OFFSET(V180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W184+(W180/'Fixed Inputs'!$F$87)-IF(X2>'Fixed Inputs'!$F$87,OFFSET(W180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X184+(X180/'Fixed Inputs'!$F$87)-IF(Y2>'Fixed Inputs'!$F$87,OFFSET(X180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y184+(Y180/'Fixed Inputs'!$F$87)-IF(Z2>'Fixed Inputs'!$F$87,OFFSET(Y180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z184+(Z180/'Fixed Inputs'!$F$87)-IF(AA2>'Fixed Inputs'!$F$87,OFFSET(Z180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA184+(AA180/'Fixed Inputs'!$F$87)-IF(AB2>'Fixed Inputs'!$F$87,OFFSET(AA180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB184+(AB180/'Fixed Inputs'!$F$87)-IF(AC2>'Fixed Inputs'!$F$87,OFFSET(AB180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC184+(AC180/'Fixed Inputs'!$F$87)-IF(AD2>'Fixed Inputs'!$F$87,OFFSET(AC180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD184+(AD180/'Fixed Inputs'!$F$87)-IF(AE2>'Fixed Inputs'!$F$87,OFFSET(AD180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE184+(AE180/'Fixed Inputs'!$F$87)-IF(AF2>'Fixed Inputs'!$F$87,OFFSET(AE180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF184+(AF180/'Fixed Inputs'!$F$87)-IF(AG2>'Fixed Inputs'!$F$87,OFFSET(AF180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG184+(AG180/'Fixed Inputs'!$F$87)-IF(AH2>'Fixed Inputs'!$F$87,OFFSET(AG180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH184+(AH180/'Fixed Inputs'!$F$87)-IF(AI2>'Fixed Inputs'!$F$87,OFFSET(AH180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI184+(AI180/'Fixed Inputs'!$F$87)-IF(AJ2>'Fixed Inputs'!$F$87,OFFSET(AI180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ184+(AJ180/'Fixed Inputs'!$F$87)-IF(AK2>'Fixed Inputs'!$F$87,OFFSET(AJ180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK184+(AK180/'Fixed Inputs'!$F$87)-IF(AL2>'Fixed Inputs'!$F$87,OFFSET(AK180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL184+(AL180/'Fixed Inputs'!$F$87)-IF(AM2>'Fixed Inputs'!$F$87,OFFSET(AL180,0,-'Fixed Inputs'!$F$87)/'Fixed Inputs'!$F$87,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I183:I184)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I179-I183","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I181-I185","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Solar PV & BOS Depreciation",null,null,null,"USD",null,{"$f":"-I184","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Initial Battery"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"(I176*'Fixed Inputs'!$F$70)+'Developer Calculations'!I47","v":0},{"$f":"(J176*'Fixed Inputs'!$F$70)+'Developer Calculations'!J47","v":0},{"$f":"(K176*'Fixed Inputs'!$F$70)+'Developer Calculations'!K47","v":0},{"$f":"(L176*'Fixed Inputs'!$F$70)+'Developer Calculations'!L47","v":0},{"$f":"(M176*'Fixed Inputs'!$F$70)+'Developer Calculations'!M47","v":0},{"$f":"(N176*'Fixed Inputs'!$F$70)+'Developer Calculations'!N47","v":0},{"$f":"(O176*'Fixed Inputs'!$F$70)+'Developer Calculations'!O47","v":0},{"$f":"(P176*'Fixed Inputs'!$F$70)+'Developer Calculations'!P47","v":0},{"$f":"(Q176*'Fixed Inputs'!$F$70)+'Developer Calculations'!Q47","v":0},{"$f":"(R176*'Fixed Inputs'!$F$70)+'Developer Calculations'!R47","v":0},{"$f":"(S176*'Fixed Inputs'!$F$70)+'Developer Calculations'!S47","v":0},{"$f":"(T176*'Fixed Inputs'!$F$70)+'Developer Calculations'!T47","v":0},{"$f":"(U176*'Fixed Inputs'!$F$70)+'Developer Calculations'!U47","v":0},{"$f":"(V176*'Fixed Inputs'!$F$70)+'Developer Calculations'!V47","v":0},{"$f":"(W176*'Fixed Inputs'!$F$70)+'Developer Calculations'!W47","v":0},{"$f":"(X176*'Fixed Inputs'!$F$70)+'Developer Calculations'!X47","v":0},{"$f":"(Y176*'Fixed Inputs'!$F$70)+'Developer Calculations'!Y47","v":0},{"$f":"(Z176*'Fixed Inputs'!$F$70)+'Developer Calculations'!Z47","v":0},{"$f":"(AA176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AA47","v":0},{"$f":"(AB176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AB47","v":0},{"$f":"(AC176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AC47","v":0},{"$f":"(AD176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AD47","v":0},{"$f":"(AE176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AE47","v":0},{"$f":"(AF176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AF47","v":0},{"$f":"(AG176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AG47","v":0},{"$f":"(AH176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AH47","v":0},{"$f":"(AI176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AI47","v":0},{"$f":"(AJ176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AJ47","v":0},{"$f":"(AK176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AK47","v":0},{"$f":"(AL176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AL47","v":0},{"$f":"(AM176*'Fixed Inputs'!$F$70)+'Developer Calculations'!AM47","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I193:I194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"H199","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H198+(H194/'Fixed Inputs'!$F$88)-IF(I2>'Fixed Inputs'!$F$88,OFFSET(H194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I198+(I194/'Fixed Inputs'!$F$88)-IF(J2>'Fixed Inputs'!$F$88,OFFSET(I194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J198+(J194/'Fixed Inputs'!$F$88)-IF(K2>'Fixed Inputs'!$F$88,OFFSET(J194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K198+(K194/'Fixed Inputs'!$F$88)-IF(L2>'Fixed Inputs'!$F$88,OFFSET(K194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L198+(L194/'Fixed Inputs'!$F$88)-IF(M2>'Fixed Inputs'!$F$88,OFFSET(L194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M198+(M194/'Fixed Inputs'!$F$88)-IF(N2>'Fixed Inputs'!$F$88,OFFSET(M194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N198+(N194/'Fixed Inputs'!$F$88)-IF(O2>'Fixed Inputs'!$F$88,OFFSET(N194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O198+(O194/'Fixed Inputs'!$F$88)-IF(P2>'Fixed Inputs'!$F$88,OFFSET(O194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P198+(P194/'Fixed Inputs'!$F$88)-IF(Q2>'Fixed Inputs'!$F$88,OFFSET(P194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q198+(Q194/'Fixed Inputs'!$F$88)-IF(R2>'Fixed Inputs'!$F$88,OFFSET(Q194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R198+(R194/'Fixed Inputs'!$F$88)-IF(S2>'Fixed Inputs'!$F$88,OFFSET(R194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S198+(S194/'Fixed Inputs'!$F$88)-IF(T2>'Fixed Inputs'!$F$88,OFFSET(S194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T198+(T194/'Fixed Inputs'!$F$88)-IF(U2>'Fixed Inputs'!$F$88,OFFSET(T194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U198+(U194/'Fixed Inputs'!$F$88)-IF(V2>'Fixed Inputs'!$F$88,OFFSET(U194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V198+(V194/'Fixed Inputs'!$F$88)-IF(W2>'Fixed Inputs'!$F$88,OFFSET(V194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W198+(W194/'Fixed Inputs'!$F$88)-IF(X2>'Fixed Inputs'!$F$88,OFFSET(W194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X198+(X194/'Fixed Inputs'!$F$88)-IF(Y2>'Fixed Inputs'!$F$88,OFFSET(X194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y198+(Y194/'Fixed Inputs'!$F$88)-IF(Z2>'Fixed Inputs'!$F$88,OFFSET(Y194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z198+(Z194/'Fixed Inputs'!$F$88)-IF(AA2>'Fixed Inputs'!$F$88,OFFSET(Z194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA198+(AA194/'Fixed Inputs'!$F$88)-IF(AB2>'Fixed Inputs'!$F$88,OFFSET(AA194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB198+(AB194/'Fixed Inputs'!$F$88)-IF(AC2>'Fixed Inputs'!$F$88,OFFSET(AB194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC198+(AC194/'Fixed Inputs'!$F$88)-IF(AD2>'Fixed Inputs'!$F$88,OFFSET(AC194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD198+(AD194/'Fixed Inputs'!$F$88)-IF(AE2>'Fixed Inputs'!$F$88,OFFSET(AD194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE198+(AE194/'Fixed Inputs'!$F$88)-IF(AF2>'Fixed Inputs'!$F$88,OFFSET(AE194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF198+(AF194/'Fixed Inputs'!$F$88)-IF(AG2>'Fixed Inputs'!$F$88,OFFSET(AF194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG198+(AG194/'Fixed Inputs'!$F$88)-IF(AH2>'Fixed Inputs'!$F$88,OFFSET(AG194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH198+(AH194/'Fixed Inputs'!$F$88)-IF(AI2>'Fixed Inputs'!$F$88,OFFSET(AH194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI198+(AI194/'Fixed Inputs'!$F$88)-IF(AJ2>'Fixed Inputs'!$F$88,OFFSET(AI194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ198+(AJ194/'Fixed Inputs'!$F$88)-IF(AK2>'Fixed Inputs'!$F$88,OFFSET(AJ194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK198+(AK194/'Fixed Inputs'!$F$88)-IF(AL2>'Fixed Inputs'!$F$88,OFFSET(AK194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL198+(AL194/'Fixed Inputs'!$F$88)-IF(AM2>'Fixed Inputs'!$F$88,OFFSET(AL194,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I197:I198)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I193-I197","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I195-I199","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Initial Battery Depreciation",null,null,null,"USD",null,{"$f":"-I198","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Diesel/Gas Genset"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"(I176*'Fixed Inputs'!$F$71)+'Developer Calculations'!I48","v":0},{"$f":"(J176*'Fixed Inputs'!$F$71)+'Developer Calculations'!J48","v":0},{"$f":"(K176*'Fixed Inputs'!$F$71)+'Developer Calculations'!K48","v":0},{"$f":"(L176*'Fixed Inputs'!$F$71)+'Developer Calculations'!L48","v":0},{"$f":"(M176*'Fixed Inputs'!$F$71)+'Developer Calculations'!M48","v":0},{"$f":"(N176*'Fixed Inputs'!$F$71)+'Developer Calculations'!N48","v":0},{"$f":"(O176*'Fixed Inputs'!$F$71)+'Developer Calculations'!O48","v":0},{"$f":"(P176*'Fixed Inputs'!$F$71)+'Developer Calculations'!P48","v":0},{"$f":"(Q176*'Fixed Inputs'!$F$71)+'Developer Calculations'!Q48","v":0},{"$f":"(R176*'Fixed Inputs'!$F$71)+'Developer Calculations'!R48","v":0},{"$f":"(S176*'Fixed Inputs'!$F$71)+'Developer Calculations'!S48","v":0},{"$f":"(T176*'Fixed Inputs'!$F$71)+'Developer Calculations'!T48","v":0},{"$f":"(U176*'Fixed Inputs'!$F$71)+'Developer Calculations'!U48","v":0},{"$f":"(V176*'Fixed Inputs'!$F$71)+'Developer Calculations'!V48","v":0},{"$f":"(W176*'Fixed Inputs'!$F$71)+'Developer Calculations'!W48","v":0},{"$f":"(X176*'Fixed Inputs'!$F$71)+'Developer Calculations'!X48","v":0},{"$f":"(Y176*'Fixed Inputs'!$F$71)+'Developer Calculations'!Y48","v":0},{"$f":"(Z176*'Fixed Inputs'!$F$71)+'Developer Calculations'!Z48","v":0},{"$f":"(AA176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AA48","v":0},{"$f":"(AB176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AB48","v":0},{"$f":"(AC176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AC48","v":0},{"$f":"(AD176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AD48","v":0},{"$f":"(AE176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AE48","v":0},{"$f":"(AF176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AF48","v":0},{"$f":"(AG176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AG48","v":0},{"$f":"(AH176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AH48","v":0},{"$f":"(AI176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AI48","v":0},{"$f":"(AJ176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AJ48","v":0},{"$f":"(AK176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AK48","v":0},{"$f":"(AL176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AL48","v":0},{"$f":"(AM176*'Fixed Inputs'!$F$71)+'Developer Calculations'!AM48","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I207:I208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"H213","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H212+(H208/'Fixed Inputs'!$F$90)-IF(I2>'Fixed Inputs'!$F$90,OFFSET(H208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I212+(I208/'Fixed Inputs'!$F$90)-IF(J2>'Fixed Inputs'!$F$90,OFFSET(I208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J212+(J208/'Fixed Inputs'!$F$90)-IF(K2>'Fixed Inputs'!$F$90,OFFSET(J208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K212+(K208/'Fixed Inputs'!$F$90)-IF(L2>'Fixed Inputs'!$F$90,OFFSET(K208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L212+(L208/'Fixed Inputs'!$F$90)-IF(M2>'Fixed Inputs'!$F$90,OFFSET(L208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M212+(M208/'Fixed Inputs'!$F$90)-IF(N2>'Fixed Inputs'!$F$90,OFFSET(M208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N212+(N208/'Fixed Inputs'!$F$90)-IF(O2>'Fixed Inputs'!$F$90,OFFSET(N208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O212+(O208/'Fixed Inputs'!$F$90)-IF(P2>'Fixed Inputs'!$F$90,OFFSET(O208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P212+(P208/'Fixed Inputs'!$F$90)-IF(Q2>'Fixed Inputs'!$F$90,OFFSET(P208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q212+(Q208/'Fixed Inputs'!$F$90)-IF(R2>'Fixed Inputs'!$F$90,OFFSET(Q208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R212+(R208/'Fixed Inputs'!$F$90)-IF(S2>'Fixed Inputs'!$F$90,OFFSET(R208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S212+(S208/'Fixed Inputs'!$F$90)-IF(T2>'Fixed Inputs'!$F$90,OFFSET(S208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T212+(T208/'Fixed Inputs'!$F$90)-IF(U2>'Fixed Inputs'!$F$90,OFFSET(T208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U212+(U208/'Fixed Inputs'!$F$90)-IF(V2>'Fixed Inputs'!$F$90,OFFSET(U208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V212+(V208/'Fixed Inputs'!$F$90)-IF(W2>'Fixed Inputs'!$F$90,OFFSET(V208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W212+(W208/'Fixed Inputs'!$F$90)-IF(X2>'Fixed Inputs'!$F$90,OFFSET(W208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X212+(X208/'Fixed Inputs'!$F$90)-IF(Y2>'Fixed Inputs'!$F$90,OFFSET(X208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y212+(Y208/'Fixed Inputs'!$F$90)-IF(Z2>'Fixed Inputs'!$F$90,OFFSET(Y208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z212+(Z208/'Fixed Inputs'!$F$90)-IF(AA2>'Fixed Inputs'!$F$90,OFFSET(Z208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA212+(AA208/'Fixed Inputs'!$F$90)-IF(AB2>'Fixed Inputs'!$F$90,OFFSET(AA208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB212+(AB208/'Fixed Inputs'!$F$90)-IF(AC2>'Fixed Inputs'!$F$90,OFFSET(AB208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC212+(AC208/'Fixed Inputs'!$F$90)-IF(AD2>'Fixed Inputs'!$F$90,OFFSET(AC208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD212+(AD208/'Fixed Inputs'!$F$90)-IF(AE2>'Fixed Inputs'!$F$90,OFFSET(AD208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE212+(AE208/'Fixed Inputs'!$F$90)-IF(AF2>'Fixed Inputs'!$F$90,OFFSET(AE208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF212+(AF208/'Fixed Inputs'!$F$90)-IF(AG2>'Fixed Inputs'!$F$90,OFFSET(AF208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG212+(AG208/'Fixed Inputs'!$F$90)-IF(AH2>'Fixed Inputs'!$F$90,OFFSET(AG208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH212+(AH208/'Fixed Inputs'!$F$90)-IF(AI2>'Fixed Inputs'!$F$90,OFFSET(AH208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI212+(AI208/'Fixed Inputs'!$F$90)-IF(AJ2>'Fixed Inputs'!$F$90,OFFSET(AI208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ212+(AJ208/'Fixed Inputs'!$F$90)-IF(AK2>'Fixed Inputs'!$F$90,OFFSET(AJ208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK212+(AK208/'Fixed Inputs'!$F$90)-IF(AL2>'Fixed Inputs'!$F$90,OFFSET(AK208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL212+(AL208/'Fixed Inputs'!$F$90)-IF(AM2>'Fixed Inputs'!$F$90,OFFSET(AL208,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I211:I212)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I207-I211","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I209-I213","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Diesel/Gas Genset Depreciation",null,null,null,"USD",null,{"$f":"-I212","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Replacement Battery "]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I42","v":0},{"$f":"'Developer Calculations'!J42","v":0},{"$f":"'Developer Calculations'!K42","v":0},{"$f":"'Developer Calculations'!L42","v":0},{"$f":"'Developer Calculations'!M42","v":0},{"$f":"'Developer Calculations'!N42","v":0},{"$f":"'Developer Calculations'!O42","v":0},{"$f":"'Developer Calculations'!P42","v":0},{"$f":"'Developer Calculations'!Q42","v":0},{"$f":"'Developer Calculations'!R42","v":0},{"$f":"'Developer Calculations'!S42","v":0},{"$f":"'Developer Calculations'!T42","v":0},{"$f":"'Developer Calculations'!U42","v":0},{"$f":"'Developer Calculations'!V42","v":0},{"$f":"'Developer Calculations'!W42","v":0},{"$f":"'Developer Calculations'!X42","v":0},{"$f":"'Developer Calculations'!Y42","v":0},{"$f":"'Developer Calculations'!Z42","v":0},{"$f":"'Developer Calculations'!AA42","v":0},{"$f":"'Developer Calculations'!AB42","v":0},{"$f":"'Developer Calculations'!AC42","v":0},{"$f":"'Developer Calculations'!AD42","v":0},{"$f":"'Developer Calculations'!AE42","v":0},{"$f":"'Developer Calculations'!AF42","v":0},{"$f":"'Developer Calculations'!AG42","v":0},{"$f":"'Developer Calculations'!AH42","v":0},{"$f":"'Developer Calculations'!AI42","v":0},{"$f":"'Developer Calculations'!AJ42","v":0},{"$f":"'Developer Calculations'!AK42","v":0},{"$f":"'Developer Calculations'!AL42","v":0},{"$f":"'Developer Calculations'!AM42","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I221:I222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"E227","v":0},{"$f":"I227","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H226+(H222/'Fixed Inputs'!$F$88)-IF(I2>'Fixed Inputs'!$F$88,OFFSET(H222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I226+(I222/'Fixed Inputs'!$F$88)-IF(J2>'Fixed Inputs'!$F$88,OFFSET(I222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J226+(J222/'Fixed Inputs'!$F$88)-IF(K2>'Fixed Inputs'!$F$88,OFFSET(J222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K226+(K222/'Fixed Inputs'!$F$88)-IF(L2>'Fixed Inputs'!$F$88,OFFSET(K222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L226+(L222/'Fixed Inputs'!$F$88)-IF(M2>'Fixed Inputs'!$F$88,OFFSET(L222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M226+(M222/'Fixed Inputs'!$F$88)-IF(N2>'Fixed Inputs'!$F$88,OFFSET(M222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N226+(N222/'Fixed Inputs'!$F$88)-IF(O2>'Fixed Inputs'!$F$88,OFFSET(N222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O226+(O222/'Fixed Inputs'!$F$88)-IF(P2>'Fixed Inputs'!$F$88,OFFSET(O222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P226+(P222/'Fixed Inputs'!$F$88)-IF(Q2>'Fixed Inputs'!$F$88,OFFSET(P222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q226+(Q222/'Fixed Inputs'!$F$88)-IF(R2>'Fixed Inputs'!$F$88,OFFSET(Q222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R226+(R222/'Fixed Inputs'!$F$88)-IF(S2>'Fixed Inputs'!$F$88,OFFSET(R222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S226+(S222/'Fixed Inputs'!$F$88)-IF(T2>'Fixed Inputs'!$F$88,OFFSET(S222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T226+(T222/'Fixed Inputs'!$F$88)-IF(U2>'Fixed Inputs'!$F$88,OFFSET(T222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U226+(U222/'Fixed Inputs'!$F$88)-IF(V2>'Fixed Inputs'!$F$88,OFFSET(U222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V226+(V222/'Fixed Inputs'!$F$88)-IF(W2>'Fixed Inputs'!$F$88,OFFSET(V222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W226+(W222/'Fixed Inputs'!$F$88)-IF(X2>'Fixed Inputs'!$F$88,OFFSET(W222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X226+(X222/'Fixed Inputs'!$F$88)-IF(Y2>'Fixed Inputs'!$F$88,OFFSET(X222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y226+(Y222/'Fixed Inputs'!$F$88)-IF(Z2>'Fixed Inputs'!$F$88,OFFSET(Y222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z226+(Z222/'Fixed Inputs'!$F$88)-IF(AA2>'Fixed Inputs'!$F$88,OFFSET(Z222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA226+(AA222/'Fixed Inputs'!$F$88)-IF(AB2>'Fixed Inputs'!$F$88,OFFSET(AA222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB226+(AB222/'Fixed Inputs'!$F$88)-IF(AC2>'Fixed Inputs'!$F$88,OFFSET(AB222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC226+(AC222/'Fixed Inputs'!$F$88)-IF(AD2>'Fixed Inputs'!$F$88,OFFSET(AC222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD226+(AD222/'Fixed Inputs'!$F$88)-IF(AE2>'Fixed Inputs'!$F$88,OFFSET(AD222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE226+(AE222/'Fixed Inputs'!$F$88)-IF(AF2>'Fixed Inputs'!$F$88,OFFSET(AE222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF226+(AF222/'Fixed Inputs'!$F$88)-IF(AG2>'Fixed Inputs'!$F$88,OFFSET(AF222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG226+(AG222/'Fixed Inputs'!$F$88)-IF(AH2>'Fixed Inputs'!$F$88,OFFSET(AG222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH226+(AH222/'Fixed Inputs'!$F$88)-IF(AI2>'Fixed Inputs'!$F$88,OFFSET(AH222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI226+(AI222/'Fixed Inputs'!$F$88)-IF(AJ2>'Fixed Inputs'!$F$88,OFFSET(AI222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ226+(AJ222/'Fixed Inputs'!$F$88)-IF(AK2>'Fixed Inputs'!$F$88,OFFSET(AJ222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK226+(AK222/'Fixed Inputs'!$F$88)-IF(AL2>'Fixed Inputs'!$F$88,OFFSET(AK222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL226+(AL222/'Fixed Inputs'!$F$88)-IF(AM2>'Fixed Inputs'!$F$88,OFFSET(AL222,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I225:I226)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I221-I225","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I223-I227","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Replacement Battery Depreciation",null,null,null,"USD",null,{"$f":"-I226","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Replacement Diesel/Gas Genset"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I43","v":0},{"$f":"'Developer Calculations'!J43","v":0},{"$f":"'Developer Calculations'!K43","v":0},{"$f":"'Developer Calculations'!L43","v":0},{"$f":"'Developer Calculations'!M43","v":0},{"$f":"'Developer Calculations'!N43","v":0},{"$f":"'Developer Calculations'!O43","v":0},{"$f":"'Developer Calculations'!P43","v":0},{"$f":"'Developer Calculations'!Q43","v":0},{"$f":"'Developer Calculations'!R43","v":0},{"$f":"'Developer Calculations'!S43","v":0},{"$f":"'Developer Calculations'!T43","v":0},{"$f":"'Developer Calculations'!U43","v":0},{"$f":"'Developer Calculations'!V43","v":0},{"$f":"'Developer Calculations'!W43","v":0},{"$f":"'Developer Calculations'!X43","v":0},{"$f":"'Developer Calculations'!Y43","v":0},{"$f":"'Developer Calculations'!Z43","v":0},{"$f":"'Developer Calculations'!AA43","v":0},{"$f":"'Developer Calculations'!AB43","v":0},{"$f":"'Developer Calculations'!AC43","v":0},{"$f":"'Developer Calculations'!AD43","v":0},{"$f":"'Developer Calculations'!AE43","v":0},{"$f":"'Developer Calculations'!AF43","v":0},{"$f":"'Developer Calculations'!AG43","v":0},{"$f":"'Developer Calculations'!AH43","v":0},{"$f":"'Developer Calculations'!AI43","v":0},{"$f":"'Developer Calculations'!AJ43","v":0},{"$f":"'Developer Calculations'!AK43","v":0},{"$f":"'Developer Calculations'!AL43","v":0},{"$f":"'Developer Calculations'!AM43","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I235:I236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"H241","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H240+(H236/'Fixed Inputs'!$F$90)-IF(I2>'Fixed Inputs'!$F$90,OFFSET(H236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I240+(I236/'Fixed Inputs'!$F$90)-IF(J2>'Fixed Inputs'!$F$90,OFFSET(I236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J240+(J236/'Fixed Inputs'!$F$90)-IF(K2>'Fixed Inputs'!$F$90,OFFSET(J236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K240+(K236/'Fixed Inputs'!$F$90)-IF(L2>'Fixed Inputs'!$F$90,OFFSET(K236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L240+(L236/'Fixed Inputs'!$F$90)-IF(M2>'Fixed Inputs'!$F$90,OFFSET(L236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M240+(M236/'Fixed Inputs'!$F$90)-IF(N2>'Fixed Inputs'!$F$90,OFFSET(M236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N240+(N236/'Fixed Inputs'!$F$90)-IF(O2>'Fixed Inputs'!$F$90,OFFSET(N236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O240+(O236/'Fixed Inputs'!$F$90)-IF(P2>'Fixed Inputs'!$F$90,OFFSET(O236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P240+(P236/'Fixed Inputs'!$F$90)-IF(Q2>'Fixed Inputs'!$F$90,OFFSET(P236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q240+(Q236/'Fixed Inputs'!$F$90)-IF(R2>'Fixed Inputs'!$F$90,OFFSET(Q236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R240+(R236/'Fixed Inputs'!$F$90)-IF(S2>'Fixed Inputs'!$F$90,OFFSET(R236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S240+(S236/'Fixed Inputs'!$F$90)-IF(T2>'Fixed Inputs'!$F$90,OFFSET(S236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T240+(T236/'Fixed Inputs'!$F$90)-IF(U2>'Fixed Inputs'!$F$90,OFFSET(T236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U240+(U236/'Fixed Inputs'!$F$90)-IF(V2>'Fixed Inputs'!$F$90,OFFSET(U236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V240+(V236/'Fixed Inputs'!$F$90)-IF(W2>'Fixed Inputs'!$F$90,OFFSET(V236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W240+(W236/'Fixed Inputs'!$F$90)-IF(X2>'Fixed Inputs'!$F$90,OFFSET(W236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X240+(X236/'Fixed Inputs'!$F$90)-IF(Y2>'Fixed Inputs'!$F$90,OFFSET(X236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y240+(Y236/'Fixed Inputs'!$F$90)-IF(Z2>'Fixed Inputs'!$F$90,OFFSET(Y236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z240+(Z236/'Fixed Inputs'!$F$90)-IF(AA2>'Fixed Inputs'!$F$90,OFFSET(Z236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA240+(AA236/'Fixed Inputs'!$F$90)-IF(AB2>'Fixed Inputs'!$F$90,OFFSET(AA236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB240+(AB236/'Fixed Inputs'!$F$90)-IF(AC2>'Fixed Inputs'!$F$90,OFFSET(AB236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC240+(AC236/'Fixed Inputs'!$F$90)-IF(AD2>'Fixed Inputs'!$F$90,OFFSET(AC236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD240+(AD236/'Fixed Inputs'!$F$90)-IF(AE2>'Fixed Inputs'!$F$90,OFFSET(AD236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE240+(AE236/'Fixed Inputs'!$F$90)-IF(AF2>'Fixed Inputs'!$F$90,OFFSET(AE236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF240+(AF236/'Fixed Inputs'!$F$90)-IF(AG2>'Fixed Inputs'!$F$90,OFFSET(AF236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG240+(AG236/'Fixed Inputs'!$F$90)-IF(AH2>'Fixed Inputs'!$F$90,OFFSET(AG236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH240+(AH236/'Fixed Inputs'!$F$90)-IF(AI2>'Fixed Inputs'!$F$90,OFFSET(AH236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI240+(AI236/'Fixed Inputs'!$F$90)-IF(AJ2>'Fixed Inputs'!$F$90,OFFSET(AI236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ240+(AJ236/'Fixed Inputs'!$F$90)-IF(AK2>'Fixed Inputs'!$F$90,OFFSET(AJ236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK240+(AK236/'Fixed Inputs'!$F$90)-IF(AL2>'Fixed Inputs'!$F$90,OFFSET(AK236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL240+(AL236/'Fixed Inputs'!$F$90)-IF(AM2>'Fixed Inputs'!$F$90,OFFSET(AL236,0,-'Fixed Inputs'!$F$90)/'Fixed Inputs'!$F$90,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I239:I240)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I235-I239","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I237-I241","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Replacement Diesel/Gas Genset Depreciation",null,null,null,"USD",null,{"$f":"-I240","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Other depreciable assets"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Additions in period",null,null,null,"USD",null,{"$f":"I176*SUM('Fixed Inputs'!F73:F74)","v":0},{"$f":"J176*SUM('Fixed Inputs'!G73:G73)","v":0},{"$f":"K176*SUM('Fixed Inputs'!H73:H73)","v":0},{"$f":"L176*SUM('Fixed Inputs'!I73:I73)","v":0},{"$f":"M176*SUM('Fixed Inputs'!J73:J73)","v":0},{"$f":"N176*SUM('Fixed Inputs'!K73:K73)","v":0},{"$f":"O176*SUM('Fixed Inputs'!L73:L73)","v":0},{"$f":"P176*SUM('Fixed Inputs'!M73:M73)","v":0},{"$f":"Q176*SUM('Fixed Inputs'!N73:N73)","v":0},{"$f":"R176*SUM('Fixed Inputs'!O73:O73)","v":0},{"$f":"S176*SUM('Fixed Inputs'!P73:P73)","v":0},{"$f":"T176*SUM('Fixed Inputs'!Q73:Q73)","v":0},{"$f":"U176*SUM('Fixed Inputs'!R73:R73)","v":0},{"$f":"V176*SUM('Fixed Inputs'!S73:S73)","v":0},{"$f":"W176*SUM('Fixed Inputs'!T73:T73)","v":0},{"$f":"X176*SUM('Fixed Inputs'!U73:U73)","v":0},{"$f":"Y176*SUM('Fixed Inputs'!V73:V73)","v":0},{"$f":"Z176*SUM('Fixed Inputs'!W73:W73)","v":0},{"$f":"AA176*SUM('Fixed Inputs'!X73:X73)","v":0},{"$f":"AB176*SUM('Fixed Inputs'!Y73:Y73)","v":0},{"$f":"AC176*SUM('Fixed Inputs'!Z73:Z73)","v":0},{"$f":"AD176*SUM('Fixed Inputs'!AA73:AA73)","v":0},{"$f":"AE176*SUM('Fixed Inputs'!AB73:AB73)","v":0},{"$f":"AF176*SUM('Fixed Inputs'!AC73:AC73)","v":0},{"$f":"AG176*SUM('Fixed Inputs'!AD73:AD73)","v":0},{"$f":"AH176*SUM('Fixed Inputs'!AE73:AE73)","v":0},{"$f":"AI176*SUM('Fixed Inputs'!AF73:AF73)","v":0},{"$f":"AJ176*SUM('Fixed Inputs'!AG73:AG73)","v":0},{"$f":"AK176*SUM('Fixed Inputs'!AH73:AH73)","v":0},{"$f":"AL176*SUM('Fixed Inputs'!AI73:AI73)","v":0},{"$f":"AM176*SUM('Fixed Inputs'!AJ73:AJ73)","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I249:I250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated depreciation at beginning of period",null,null,null,"USD",null,{"$f":"H255","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Depreciation in period",null,null,null,"USD",null,{"$f":"MAX(0,H254+(H250/'Fixed Inputs'!$F$91)-IF(I2>'Fixed Inputs'!$F$91,OFFSET(H250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I254+(I250/'Fixed Inputs'!$F$91)-IF(J2>'Fixed Inputs'!$F$91,OFFSET(I250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J254+(J250/'Fixed Inputs'!$F$91)-IF(K2>'Fixed Inputs'!$F$91,OFFSET(J250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K254+(K250/'Fixed Inputs'!$F$91)-IF(L2>'Fixed Inputs'!$F$91,OFFSET(K250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L254+(L250/'Fixed Inputs'!$F$91)-IF(M2>'Fixed Inputs'!$F$91,OFFSET(L250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M254+(M250/'Fixed Inputs'!$F$91)-IF(N2>'Fixed Inputs'!$F$91,OFFSET(M250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N254+(N250/'Fixed Inputs'!$F$91)-IF(O2>'Fixed Inputs'!$F$91,OFFSET(N250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O254+(O250/'Fixed Inputs'!$F$91)-IF(P2>'Fixed Inputs'!$F$91,OFFSET(O250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P254+(P250/'Fixed Inputs'!$F$91)-IF(Q2>'Fixed Inputs'!$F$91,OFFSET(P250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q254+(Q250/'Fixed Inputs'!$F$91)-IF(R2>'Fixed Inputs'!$F$91,OFFSET(Q250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R254+(R250/'Fixed Inputs'!$F$91)-IF(S2>'Fixed Inputs'!$F$91,OFFSET(R250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S254+(S250/'Fixed Inputs'!$F$91)-IF(T2>'Fixed Inputs'!$F$91,OFFSET(S250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T254+(T250/'Fixed Inputs'!$F$91)-IF(U2>'Fixed Inputs'!$F$91,OFFSET(T250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U254+(U250/'Fixed Inputs'!$F$91)-IF(V2>'Fixed Inputs'!$F$91,OFFSET(U250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V254+(V250/'Fixed Inputs'!$F$91)-IF(W2>'Fixed Inputs'!$F$91,OFFSET(V250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W254+(W250/'Fixed Inputs'!$F$91)-IF(X2>'Fixed Inputs'!$F$91,OFFSET(W250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X254+(X250/'Fixed Inputs'!$F$91)-IF(Y2>'Fixed Inputs'!$F$91,OFFSET(X250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y254+(Y250/'Fixed Inputs'!$F$91)-IF(Z2>'Fixed Inputs'!$F$91,OFFSET(Y250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z254+(Z250/'Fixed Inputs'!$F$91)-IF(AA2>'Fixed Inputs'!$F$91,OFFSET(Z250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA254+(AA250/'Fixed Inputs'!$F$91)-IF(AB2>'Fixed Inputs'!$F$91,OFFSET(AA250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB254+(AB250/'Fixed Inputs'!$F$91)-IF(AC2>'Fixed Inputs'!$F$91,OFFSET(AB250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC254+(AC250/'Fixed Inputs'!$F$91)-IF(AD2>'Fixed Inputs'!$F$91,OFFSET(AC250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD254+(AD250/'Fixed Inputs'!$F$91)-IF(AE2>'Fixed Inputs'!$F$91,OFFSET(AD250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE254+(AE250/'Fixed Inputs'!$F$91)-IF(AF2>'Fixed Inputs'!$F$91,OFFSET(AE250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF254+(AF250/'Fixed Inputs'!$F$91)-IF(AG2>'Fixed Inputs'!$F$91,OFFSET(AF250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG254+(AG250/'Fixed Inputs'!$F$91)-IF(AH2>'Fixed Inputs'!$F$91,OFFSET(AG250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH254+(AH250/'Fixed Inputs'!$F$91)-IF(AI2>'Fixed Inputs'!$F$91,OFFSET(AH250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI254+(AI250/'Fixed Inputs'!$F$91)-IF(AJ2>'Fixed Inputs'!$F$91,OFFSET(AI250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ254+(AJ250/'Fixed Inputs'!$F$91)-IF(AK2>'Fixed Inputs'!$F$91,OFFSET(AJ250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK254+(AK250/'Fixed Inputs'!$F$91)-IF(AL2>'Fixed Inputs'!$F$91,OFFSET(AK250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL254+(AL250/'Fixed Inputs'!$F$91)-IF(AM2>'Fixed Inputs'!$F$91,OFFSET(AL250,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I253:I254)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Asset value at beginning of period",null,null,null,"USD",null,{"$f":"I249-I253","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,"Asset value at end of period",null,null,null,"USD",null,{"$f":"I251-I255","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total Other Assets Depreciation",null,null,null,"USD",null,{"$f":"-I254","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Total depreciation for all assets",null,null,null,"USD",null,{"$f":"SUM(I190,I204,I218,I232,I246,I260)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"DisCo Calculations","index":5,"n_rows":46,"n_cols":39,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year of Operation",null,null,null,null,null,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,"Calendar Year",null,null,null,null,null,null,{"$f":"'Fixed Inputs'!$F$3+(I2-1)","v":-1},{"$f":"'Fixed Inputs'!$F$3+(J2-1)","v":0},{"$f":"'Fixed Inputs'!$F$3+(K2-1)","v":1},{"$f":"'Fixed Inputs'!$F$3+(L2-1)","v":2},{"$f":"'Fixed Inputs'!$F$3+(M2-1)","v":3},{"$f":"'Fixed Inputs'!$F$3+(N2-1)","v":4},{"$f":"'Fixed Inputs'!$F$3+(O2-1)","v":5},{"$f":"'Fixed Inputs'!$F$3+(P2-1)","v":6},{"$f":"'Fixed Inputs'!$F$3+(Q2-1)","v":7},{"$f":"'Fixed Inputs'!$F$3+(R2-1)","v":8},{"$f":"'Fixed Inputs'!$F$3+(S2-1)","v":9},{"$f":"'Fixed Inputs'!$F$3+(T2-1)","v":10},{"$f":"'Fixed Inputs'!$F$3+(U2-1)","v":11},{"$f":"'Fixed Inputs'!$F$3+(V2-1)","v":12},{"$f":"'Fixed Inputs'!$F$3+(W2-1)","v":13},{"$f":"'Fixed Inputs'!$F$3+(X2-1)","v":14},{"$f":"'Fixed Inputs'!$F$3+(Y2-1)","v":15},{"$f":"'Fixed Inputs'!$F$3+(Z2-1)","v":16},{"$f":"'Fixed Inputs'!$F$3+(AA2-1)","v":17},{"$f":"'Fixed Inputs'!$F$3+(AB2-1)","v":18},{"$f":"'Fixed Inputs'!$F$3+(AC2-1)","v":19},{"$f":"'Fixed Inputs'!$F$3+(AD2-1)","v":20},{"$f":"'Fixed Inputs'!$F$3+(AE2-1)","v":21},{"$f":"'Fixed Inputs'!$F$3+(AF2-1)","v":22},{"$f":"'Fixed Inputs'!$F$3+(AG2-1)","v":23},{"$f":"'Fixed Inputs'!$F$3+(AH2-1)","v":24},{"$f":"'Fixed Inputs'!$F$3+(AI2-1)","v":25},{"$f":"'Fixed Inputs'!$F$3+(AJ2-1)","v":26},{"$f":"'Fixed Inputs'!$F$3+(AK2-1)","v":27},{"$f":"'Fixed Inputs'!$F$3+(AL2-1)","v":28},{"$f":"'Fixed Inputs'!$F$3+(AM2-1)","v":29}]
[]
[null,"Business as usual "]
[null,null,"Residential customer demand",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0}]
[null,null,"Commercial customer demand",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$18:$AM$18)","v":0}]
[null,null,"Total customer demand",null,null,null,"kWh",null,{"$f":"SUM(I6:I7)","v":0},{"$f":"SUM(J6:J7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Residential demand supplied by DisCo",null,null,null,"kWh",null,{"$f":"I6*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"J6*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"K6*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"L6*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"M6*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"N6*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"O6*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"P6*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Q6*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"R6*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"S6*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"T6*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"U6*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"V6*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"W6*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"X6*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Y6*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Z6*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AA6*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AB6*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AC6*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AD6*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AE6*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AF6*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AG6*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AH6*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AI6*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AJ6*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AK6*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AL6*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AM6*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0}]
[null,null,"Commercial demand supplied by DisCo ",null,null,null,"kWh",null,{"$f":"I7*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"J7*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"K7*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"L7*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"M7*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"N7*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"O7*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"P7*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Q7*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"R7*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"S7*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"T7*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"U7*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"V7*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"W7*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"X7*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Y7*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"Z7*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AA7*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AB7*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AC7*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AD7*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AE7*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AF7*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AG7*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AH7*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AI7*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AJ7*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AK7*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AL7*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0},{"$f":"AM7*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":0}]
[]
[null,null,"Energy sent out to residential customers",null,null,null,"kWh",null,{"$f":"I10/_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"J10/_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"K10/_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"L10/_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"M10/_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"N10/_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"O10/_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"P10/_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Q10/_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"R10/_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"S10/_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"T10/_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"U10/_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"V10/_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"W10/_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"X10/_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Y10/_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Z10/_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AA10/_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AB10/_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AC10/_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AD10/_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AE10/_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AF10/_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AG10/_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AH10/_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AI10/_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AJ10/_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AK10/_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AL10/_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AM10/_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy billed to residential customers",null,null,null,"kWh",null,{"$f":"I10","v":0},{"$f":"J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy sent out to commercial customers",null,null,null,"kWh",null,{"$f":"I11/_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"J11/_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"K11/_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"L11/_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"M11/_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"N11/_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"O11/_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"P11/_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Q11/_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"R11/_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"S11/_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"T11/_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"U11/_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"V11/_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"W11/_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"X11/_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Y11/_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"Z11/_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AA11/_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AB11/_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AC11/_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AD11/_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AE11/_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AF11/_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AG11/_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AH11/_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AI11/_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AJ11/_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AK11/_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AL11/_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}},{"$f":"AM11/_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$35:$AM$35)","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy billed to commercial customers",null,null,null,"kWh",null,{"$f":"I11","v":0},{"$f":"J11","v":0},{"$f":"K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue billed to residential customers",null,null,null,"NGN",null,{"$f":"I14*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"J14*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"K14*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"L14*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"M14*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"N14*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"O14*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"P14*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"Q14*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"R14*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"S14*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"T14*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"U14*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"V14*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"W14*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"X14*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"Y14*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"Z14*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AA14*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AB14*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AC14*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AD14*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AE14*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AF14*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AG14*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AH14*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AI14*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AJ14*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AK14*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AL14*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0},{"$f":"AM14*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$32:$AM$32)","v":0}]
[null,null,"Revenue collected from residential customers",null,null,null,"NGN",null,{"$f":"I19*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"J19*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"K19*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"L19*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"M19*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"N19*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"O19*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"P19*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Q19*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"R19*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"S19*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"T19*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"U19*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"V19*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"W19*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"X19*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Y19*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Z19*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AA19*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AB19*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AC19*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AD19*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AE19*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AF19*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AG19*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AH19*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AI19*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AJ19*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AK19*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AL19*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AM19*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0}]
[]
[null,null,"Revenue billed to commercial customers",null,null,null,"NGN",null,{"$f":"I17*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"J17*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"K17*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"L17*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"M17*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"N17*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"O17*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"P17*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"Q17*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"R17*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"S17*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"T17*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"U17*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"V17*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"W17*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"X17*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"Y17*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"Z17*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AA17*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AB17*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AC17*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AD17*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AE17*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AF17*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AG17*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AH17*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AI17*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AJ17*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AK17*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AL17*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0},{"$f":"AM17*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$33:$AM$33)","v":0}]
[null,null,"Revenue collected from commercial customers",null,null,null,"NGN",null,{"$f":"I22*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"J22*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"K22*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"L22*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"M22*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"N22*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"O22*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"P22*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"Q22*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"R22*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"S22*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"T22*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"U22*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"V22*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"W22*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"X22*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"Y22*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"Z22*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AA22*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AB22*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AC22*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AD22*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AE22*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AF22*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AG22*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AH22*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AI22*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AJ22*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AK22*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AL22*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0},{"$f":"AM22*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$37:$AM$37)","v":0}]
[]
[null,null,"Total revenue collected",null,null,null,"NGN",null,{"$f":"SUM(I20,I23)","v":0},{"$f":"SUM(J20,J23)","v":0},{"$f":"SUM(K20,K23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of grid electricity",null,null,null,"NGN",null,{"$f":"-SUM(I13,I16)*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(J13,J16)*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(K13,K16)*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(L13,L16)*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(M13,M16)*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(N13,N16)*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(O13,O16)*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(P13,P16)*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(Q13,Q16)*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(R13,R16)*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(S13,S16)*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(T13,T16)*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(U13,U16)*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(V13,V16)*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(W13,W16)*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(X13,X16)*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(Y13,Y16)*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(Z13,Z16)*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AA13,AA16)*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AB13,AB16)*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AC13,AC16)*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AD13,AD16)*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AE13,AE16)*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AF13,AF16)*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AG13,AG16)*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AH13,AH16)*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AI13,AI16)*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AJ13,AJ16)*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AK13,AK16)*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AL13,AL16)*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-SUM(AM13,AM16)*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"DisCo net profit",null,null,null,"NGN",null,{"$f":"SUM(I25,I27)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J25,J27)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"DisCo NPV",{"$f":"NPV('Fixed Inputs'!F22,OFFSET('DisCo Calculations'!J29,0,0,1,'Fixed Inputs'!F6))+I29","v":{"$error":"#REF!"}}]
[]
[null,"Post-DER"]
[null,null,"Electricity sold to developer",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Revenue"]
[null,null,"Revenue from electricity sales to developer",null,null,null,"NGN",null,{"$f":"I34*_xlfn.XLOOKUP('DisCo Calculations'!I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"J34*_xlfn.XLOOKUP('DisCo Calculations'!J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"K34*_xlfn.XLOOKUP('DisCo Calculations'!K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"L34*_xlfn.XLOOKUP('DisCo Calculations'!L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"M34*_xlfn.XLOOKUP('DisCo Calculations'!M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"N34*_xlfn.XLOOKUP('DisCo Calculations'!N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"O34*_xlfn.XLOOKUP('DisCo Calculations'!O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"P34*_xlfn.XLOOKUP('DisCo Calculations'!P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"Q34*_xlfn.XLOOKUP('DisCo Calculations'!Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"R34*_xlfn.XLOOKUP('DisCo Calculations'!R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"S34*_xlfn.XLOOKUP('DisCo Calculations'!S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"T34*_xlfn.XLOOKUP('DisCo Calculations'!T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"U34*_xlfn.XLOOKUP('DisCo Calculations'!U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"V34*_xlfn.XLOOKUP('DisCo Calculations'!V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"W34*_xlfn.XLOOKUP('DisCo Calculations'!W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"X34*_xlfn.XLOOKUP('DisCo Calculations'!X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"Y34*_xlfn.XLOOKUP('DisCo Calculations'!Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"Z34*_xlfn.XLOOKUP('DisCo Calculations'!Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AA34*_xlfn.XLOOKUP('DisCo Calculations'!AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AB34*_xlfn.XLOOKUP('DisCo Calculations'!AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AC34*_xlfn.XLOOKUP('DisCo Calculations'!AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AD34*_xlfn.XLOOKUP('DisCo Calculations'!AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AE34*_xlfn.XLOOKUP('DisCo Calculations'!AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AF34*_xlfn.XLOOKUP('DisCo Calculations'!AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AG34*_xlfn.XLOOKUP('DisCo Calculations'!AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AH34*_xlfn.XLOOKUP('DisCo Calculations'!AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AI34*_xlfn.XLOOKUP('DisCo Calculations'!AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AJ34*_xlfn.XLOOKUP('DisCo Calculations'!AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AK34*_xlfn.XLOOKUP('DisCo Calculations'!AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AL34*_xlfn.XLOOKUP('DisCo Calculations'!AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}},{"$f":"AM34*_xlfn.XLOOKUP('DisCo Calculations'!AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$29:$AM$29)","v":{"$error":"#DIV/0!"}}]
[null,null,"DUOS revenue",null,null,null,"NGN",null,{"$f":"_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$22:$AM$22)*_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}}]
[null,null,"Total revenue",null,null,null,"NGN",null,{"$f":"SUM(I37:I38)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J37:J38)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Cost"]
[null,null,"Cost of electricity from NEM",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$21:$AM$21)*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"DisCo net profit",null,null,null,"NGN",null,{"$f":"SUM(I39,I42)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J39,J42)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,"DisCo NPV",{"$f":"NPV('Fixed Inputs'!F22,OFFSET('DisCo Calculations'!J44,0,0,1,'Fixed Inputs'!F6))+I44","v":{"$error":"#REF!"}}]

{"sheet":"Dashboard","index":6,"n_rows":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Developer Summary and Charts"]
[null,null,"Project Economics",null,null,null,null,null,"Project CAPEX Summary",null,null,null,null,"Unit CAPEX Costs",null,null,null,null,null,"Project Returns"]
[null,null,"Starting Residential Customer Tariff",null,null,"NGN/kWh",{"$f":"Res_Tariff","v":0},null,"Generation Assets",null,"USD",{"$f":"'CAPEX Breakdown'!E3","v":0},null,"Solar PV",null,null,"USD/kW",{"$f":"'CAPEX Breakdown'!E4/'Fixed Inputs'!F80","v":{"$error":"#DIV/0!"}},null,"Project IRR",null,null,"%",{"$f":"Project_IRR","v":0}]
[null,null,"Starting Commercial Customer Tariff",null,null,"NGN/kWh",{"$f":"'Fixed Inputs'!F28","v":0},null,"Distribution Assets",null,"USD",{"$f":"'CAPEX Breakdown'!E23","v":0},null,"Battery Storage System",null,null,"USD/kWh",{"$f":"'CAPEX Breakdown'!E9/'Fixed Inputs'!F81","v":{"$error":"#DIV/0!"}},null,"Equity IRR",null,null,"%",{"$f":"'Developer Calculations'!D125","v":0}]
[null,null,"Starting Residential Customer Tariff",null,null,"USD/kWh",{"$f":"'Fixed Inputs'!F26","v":0},null,"Metering",null,"USD",{"$f":"'CAPEX Breakdown'!E36","v":0},null,"Diesel/Gas Genset",null,null,"USD/kVA",{"$f":"'CAPEX Breakdown'!E12/'Fixed Inputs'!F82","v":{"$error":"#DIV/0!"}},null,"Undiscounted Project Payback Period",null,null,"Years",{"$f":"'Developer Calculations'!D112","v":{"$error":"#DIV/0!"}}]
[null,null,"Starting Commercial Customer Tariff",null,null,"USD/kWh",{"$f":"'Fixed Inputs'!F29","v":0},null,"Project Development ",null,"USD",{"$f":"'CAPEX Breakdown'!E45","v":0},null,"Land",null,null,"USD/acre",{"$f":"'CAPEX Breakdown'!E18/'Fixed Inputs'!F83","v":{"$error":"#DIV/0!"}},null,"Undiscounted Equity Payback Period",null,null,"Years",{"$f":"'Developer Calculations'!D128","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Grant Amount",null,null,"USD",{"$f":"SUM('Fixed Inputs'!F53:F55)","v":0},null,"Other ",null,"USD",{"$f":"'CAPEX Breakdown'!E53","v":0},null,"Metering",null,null,"USD/meter",{"$f":"'CAPEX Breakdown'!E36/'Fixed Inputs'!F84","v":{"$error":"#DIV/0!"}},null,"Minimum DSCR",null,null,"ratio",{"$f":"'Developer Calculations'!D172","v":0}]
[null,null,"Total Debt Amount",null,null,"USD",{"$f":"SUM('Fixed Inputs'!F34,'Fixed Inputs'!F42)","v":0},null,"Total",null,"USD",{"$f":"SUM(L4:L8)","v":0},null,null,null,null,null,null,null,"Average DSCR",null,null,"ratio",{"$f":"'Developer Calculations'!D173","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"DisCo Summary and Charts"]
[null,null,"Project Economics"]
[null,null,"BAU NPV",null,null,"NGN",{"$f":"'DisCo Calculations'!D31","v":{"$error":"#REF!"}}]
[null,null,"Post-DER NPV",null,null,"NGN",{"$f":"'DisCo Calculations'!D46","v":{"$error":"#REF!"}}]

{"sheet":"Sensitivity Analysis","index":7,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Note: Currently, automatic recalculation is turned off for these tables to speed up calculations in this document. Follow the instructions below to update the sensitivity analysis. "]
[null,"In the Formulas tab, click the arrow on Calculation Options (in the Calculation group), then click Automatic "]
[]
[null,null,null,"Impact of Customer Tariff and Grant % of CAPEX on IRR"]
[null,null,null,"Grant % of CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Note: This table assumes there is only one grant (Grant 1). "]
[null,null,null,null,0.05,0.1,0.15,0.2,0.25,0.3,0.35,0.4,0.45,0.5,0.55000000000000004,null,"To get accurate results, consolidate all grants into Grant 1 and set the percentage of "]
[null,null,null,100,{"$f":"'Fixed Inputs'!D118","v":0},{"$f":"'Fixed Inputs'!E118","v":0},{"$f":"'Fixed Inputs'!F118","v":0},{"$f":"'Fixed Inputs'!G118","v":0},{"$f":"'Fixed Inputs'!H118","v":0},{"$f":"'Fixed Inputs'!I118","v":0},{"$f":"'Fixed Inputs'!J118","v":0},{"$f":"'Fixed Inputs'!K118","v":0},{"$f":"'Fixed Inputs'!L118","v":0},{"$f":"'Fixed Inputs'!M118","v":0},{"$f":"'Fixed Inputs'!N118","v":0},null,"CAPEX funding for Grants 2 & 3 to zero."]
[null,null,null,120,{"$f":"'Fixed Inputs'!D119","v":0},{"$f":"'Fixed Inputs'!E119","v":0},{"$f":"'Fixed Inputs'!F119","v":0},{"$f":"'Fixed Inputs'!G119","v":0},{"$f":"'Fixed Inputs'!H119","v":0},{"$f":"'Fixed Inputs'!I119","v":0},{"$f":"'Fixed Inputs'!J119","v":0},{"$f":"'Fixed Inputs'!K119","v":0},{"$f":"'Fixed Inputs'!L119","v":0},{"$f":"'Fixed Inputs'!M119","v":0},{"$f":"'Fixed Inputs'!N119","v":0}]
[null,null,null,140,{"$f":"'Fixed Inputs'!D120","v":0},{"$f":"'Fixed Inputs'!E120","v":0},{"$f":"'Fixed Inputs'!F120","v":0},{"$f":"'Fixed Inputs'!G120","v":0},{"$f":"'Fixed Inputs'!H120","v":0},{"$f":"'Fixed Inputs'!I120","v":0},{"$f":"'Fixed Inputs'!J120","v":0},{"$f":"'Fixed Inputs'!K120","v":0},{"$f":"'Fixed Inputs'!L120","v":0},{"$f":"'Fixed Inputs'!M120","v":0},{"$f":"'Fixed Inputs'!N120","v":0},null,"Key"]
[null,null,null,160,{"$f":"'Fixed Inputs'!D121","v":0},{"$f":"'Fixed Inputs'!E121","v":0},{"$f":"'Fixed Inputs'!F121","v":0},{"$f":"'Fixed Inputs'!G121","v":0},{"$f":"'Fixed Inputs'!H121","v":0},{"$f":"'Fixed Inputs'!I121","v":0},{"$f":"'Fixed Inputs'!J121","v":0},{"$f":"'Fixed Inputs'!K121","v":0},{"$f":"'Fixed Inputs'!L121","v":0},{"$f":"'Fixed Inputs'!M121","v":0},{"$f":"'Fixed Inputs'!N121","v":0},null,"Inputs"]
[null,null,null,180,{"$f":"'Fixed Inputs'!D122","v":0},{"$f":"'Fixed Inputs'!E122","v":0},{"$f":"'Fixed Inputs'!F122","v":0},{"$f":"'Fixed Inputs'!G122","v":0},{"$f":"'Fixed Inputs'!H122","v":0},{"$f":"'Fixed Inputs'!I122","v":0},{"$f":"'Fixed Inputs'!J122","v":0},{"$f":"'Fixed Inputs'!K122","v":0},{"$f":"'Fixed Inputs'!L122","v":0},{"$f":"'Fixed Inputs'!M122","v":0},{"$f":"'Fixed Inputs'!N122","v":0},null,"IRR less than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$f":"'Fixed Inputs'!D123","v":0},{"$f":"'Fixed Inputs'!E123","v":0},{"$f":"'Fixed Inputs'!F123","v":0},{"$f":"'Fixed Inputs'!G123","v":0},{"$f":"'Fixed Inputs'!H123","v":0},{"$f":"'Fixed Inputs'!I123","v":0},{"$f":"'Fixed Inputs'!J123","v":0},{"$f":"'Fixed Inputs'!K123","v":0},{"$f":"'Fixed Inputs'!L123","v":0},{"$f":"'Fixed Inputs'!M123","v":0},{"$f":"'Fixed Inputs'!N123","v":0},null,"IRR greater than the target IRR"]
[null,null,null,220,{"$f":"'Fixed Inputs'!D124","v":0},{"$f":"'Fixed Inputs'!E124","v":0},{"$f":"'Fixed Inputs'!F124","v":0},{"$f":"'Fixed Inputs'!G124","v":0},{"$f":"'Fixed Inputs'!H124","v":0},{"$f":"'Fixed Inputs'!I124","v":0},{"$f":"'Fixed Inputs'!J124","v":0},{"$f":"'Fixed Inputs'!K124","v":0},{"$f":"'Fixed Inputs'!L124","v":0},{"$f":"'Fixed Inputs'!M124","v":0},{"$f":"'Fixed Inputs'!N124","v":0}]
[null,null,null,240,{"$f":"'Fixed Inputs'!D125","v":0},{"$f":"'Fixed Inputs'!E125","v":0},{"$f":"'Fixed Inputs'!F125","v":0},{"$f":"'Fixed Inputs'!G125","v":0},{"$f":"'Fixed Inputs'!H125","v":0},{"$f":"'Fixed Inputs'!I125","v":0},{"$f":"'Fixed Inputs'!J125","v":0},{"$f":"'Fixed Inputs'!K125","v":0},{"$f":"'Fixed Inputs'!L125","v":0},{"$f":"'Fixed Inputs'!M125","v":0},{"$f":"'Fixed Inputs'!N125","v":0}]
[null,null,null,260,{"$f":"'Fixed Inputs'!D126","v":0},{"$f":"'Fixed Inputs'!E126","v":0},{"$f":"'Fixed Inputs'!F126","v":0},{"$f":"'Fixed Inputs'!G126","v":0},{"$f":"'Fixed Inputs'!H126","v":0},{"$f":"'Fixed Inputs'!I126","v":0},{"$f":"'Fixed Inputs'!J126","v":0},{"$f":"'Fixed Inputs'!K126","v":0},{"$f":"'Fixed Inputs'!L126","v":0},{"$f":"'Fixed Inputs'!M126","v":0},{"$f":"'Fixed Inputs'!N126","v":0}]
[null,null,null,280,{"$f":"'Fixed Inputs'!D127","v":0},{"$f":"'Fixed Inputs'!E127","v":0},{"$f":"'Fixed Inputs'!F127","v":0},{"$f":"'Fixed Inputs'!G127","v":0},{"$f":"'Fixed Inputs'!H127","v":0},{"$f":"'Fixed Inputs'!I127","v":0},{"$f":"'Fixed Inputs'!J127","v":0},{"$f":"'Fixed Inputs'!K127","v":0},{"$f":"'Fixed Inputs'!L127","v":0},{"$f":"'Fixed Inputs'!M127","v":0},{"$f":"'Fixed Inputs'!N127","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D128","v":0},{"$f":"'Fixed Inputs'!E128","v":0},{"$f":"'Fixed Inputs'!F128","v":0},{"$f":"'Fixed Inputs'!G128","v":0},{"$f":"'Fixed Inputs'!H128","v":0},{"$f":"'Fixed Inputs'!I128","v":0},{"$f":"'Fixed Inputs'!J128","v":0},{"$f":"'Fixed Inputs'!K128","v":0},{"$f":"'Fixed Inputs'!L128","v":0},{"$f":"'Fixed Inputs'!M128","v":0},{"$f":"'Fixed Inputs'!N128","v":0}]
[]
[]
[null,null,null,"Impact of Customer Tariff and Post-DER Demand as Percentage of BAU Demand on IRR"]
[null,null,null,"Post-DER Demand as Percentage of BAU Demand",null,null,null,null,null,null,null,null,null,null,null,null,"Note: This sensitivity is designed to assess the impact of customer demand on project returns."]
[null,null,null,null,0.75,0.8,0.85,0.9,0.95,1,1.05,1.1000000000000001,1.1499999999999999,1.2,1.25,null,"The post-DER customer demand is expressed as a percentage of BAU customer demand."]
[null,null,null,100,{"$f":"'Fixed Inputs'!D134","v":0},{"$f":"'Fixed Inputs'!E134","v":0},{"$f":"'Fixed Inputs'!F134","v":0},{"$f":"'Fixed Inputs'!G134","v":0},{"$f":"'Fixed Inputs'!H134","v":0},{"$f":"'Fixed Inputs'!I134","v":0},{"$f":"'Fixed Inputs'!J134","v":0},{"$f":"'Fixed Inputs'!K134","v":0},{"$f":"'Fixed Inputs'!L134","v":0},{"$f":"'Fixed Inputs'!M134","v":0},{"$f":"'Fixed Inputs'!N134","v":0}]
[null,null,null,120,{"$f":"'Fixed Inputs'!D135","v":0},{"$f":"'Fixed Inputs'!E135","v":0},{"$f":"'Fixed Inputs'!F135","v":0},{"$f":"'Fixed Inputs'!G135","v":0},{"$f":"'Fixed Inputs'!H135","v":0},{"$f":"'Fixed Inputs'!I135","v":0},{"$f":"'Fixed Inputs'!J135","v":0},{"$f":"'Fixed Inputs'!K135","v":0},{"$f":"'Fixed Inputs'!L135","v":0},{"$f":"'Fixed Inputs'!M135","v":0},{"$f":"'Fixed Inputs'!N135","v":0},null,"Key"]
[null,null,null,140,{"$f":"'Fixed Inputs'!D136","v":0},{"$f":"'Fixed Inputs'!E136","v":0},{"$f":"'Fixed Inputs'!F136","v":0},{"$f":"'Fixed Inputs'!G136","v":0},{"$f":"'Fixed Inputs'!H136","v":0},{"$f":"'Fixed Inputs'!I136","v":0},{"$f":"'Fixed Inputs'!J136","v":0},{"$f":"'Fixed Inputs'!K136","v":0},{"$f":"'Fixed Inputs'!L136","v":0},{"$f":"'Fixed Inputs'!M136","v":0},{"$f":"'Fixed Inputs'!N136","v":0},null,"Inputs"]
[null,null,null,160,{"$f":"'Fixed Inputs'!D137","v":0},{"$f":"'Fixed Inputs'!E137","v":0},{"$f":"'Fixed Inputs'!F137","v":0},{"$f":"'Fixed Inputs'!G137","v":0},{"$f":"'Fixed Inputs'!H137","v":0},{"$f":"'Fixed Inputs'!I137","v":0},{"$f":"'Fixed Inputs'!J137","v":0},{"$f":"'Fixed Inputs'!K137","v":0},{"$f":"'Fixed Inputs'!L137","v":0},{"$f":"'Fixed Inputs'!M137","v":0},{"$f":"'Fixed Inputs'!N137","v":0},null,"IRR less than the target IRR"]
[null,null,null,180,{"$f":"'Fixed Inputs'!D138","v":0},{"$f":"'Fixed Inputs'!E138","v":0},{"$f":"'Fixed Inputs'!F138","v":0},{"$f":"'Fixed Inputs'!G138","v":0},{"$f":"'Fixed Inputs'!H138","v":0},{"$f":"'Fixed Inputs'!I138","v":0},{"$f":"'Fixed Inputs'!J138","v":0},{"$f":"'Fixed Inputs'!K138","v":0},{"$f":"'Fixed Inputs'!L138","v":0},{"$f":"'Fixed Inputs'!M138","v":0},{"$f":"'Fixed Inputs'!N138","v":0},null,"IRR greater than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$f":"'Fixed Inputs'!D139","v":0},{"$f":"'Fixed Inputs'!E139","v":0},{"$f":"'Fixed Inputs'!F139","v":0},{"$f":"'Fixed Inputs'!G139","v":0},{"$f":"'Fixed Inputs'!H139","v":0},{"$f":"'Fixed Inputs'!I139","v":0},{"$f":"'Fixed Inputs'!J139","v":0},{"$f":"'Fixed Inputs'!K139","v":0},{"$f":"'Fixed Inputs'!L139","v":0},{"$f":"'Fixed Inputs'!M139","v":0},{"$f":"'Fixed Inputs'!N139","v":0}]
[null,null,null,220,{"$f":"'Fixed Inputs'!D140","v":0},{"$f":"'Fixed Inputs'!E140","v":0},{"$f":"'Fixed Inputs'!F140","v":0},{"$f":"'Fixed Inputs'!G140","v":0},{"$f":"'Fixed Inputs'!H140","v":0},{"$f":"'Fixed Inputs'!I140","v":0},{"$f":"'Fixed Inputs'!J140","v":0},{"$f":"'Fixed Inputs'!K140","v":0},{"$f":"'Fixed Inputs'!L140","v":0},{"$f":"'Fixed Inputs'!M140","v":0},{"$f":"'Fixed Inputs'!N140","v":0}]
[null,null,null,240,{"$f":"'Fixed Inputs'!D141","v":0},{"$f":"'Fixed Inputs'!E141","v":0},{"$f":"'Fixed Inputs'!F141","v":0},{"$f":"'Fixed Inputs'!G141","v":0},{"$f":"'Fixed Inputs'!H141","v":0},{"$f":"'Fixed Inputs'!I141","v":0},{"$f":"'Fixed Inputs'!J141","v":0},{"$f":"'Fixed Inputs'!K141","v":0},{"$f":"'Fixed Inputs'!L141","v":0},{"$f":"'Fixed Inputs'!M141","v":0},{"$f":"'Fixed Inputs'!N141","v":0}]
[null,null,null,260,{"$f":"'Fixed Inputs'!D142","v":0},{"$f":"'Fixed Inputs'!E142","v":0},{"$f":"'Fixed Inputs'!F142","v":0},{"$f":"'Fixed Inputs'!G142","v":0},{"$f":"'Fixed Inputs'!H142","v":0},{"$f":"'Fixed Inputs'!I142","v":0},{"$f":"'Fixed Inputs'!J142","v":0},{"$f":"'Fixed Inputs'!K142","v":0},{"$f":"'Fixed Inputs'!L142","v":0},{"$f":"'Fixed Inputs'!M142","v":0},{"$f":"'Fixed Inputs'!N142","v":0}]
[null,null,null,280,{"$f":"'Fixed Inputs'!D143","v":0},{"$f":"'Fixed Inputs'!E143","v":0},{"$f":"'Fixed Inputs'!F143","v":0},{"$f":"'Fixed Inputs'!G143","v":0},{"$f":"'Fixed Inputs'!H143","v":0},{"$f":"'Fixed Inputs'!I143","v":0},{"$f":"'Fixed Inputs'!J143","v":0},{"$f":"'Fixed Inputs'!K143","v":0},{"$f":"'Fixed Inputs'!L143","v":0},{"$f":"'Fixed Inputs'!M143","v":0},{"$f":"'Fixed Inputs'!N143","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D144","v":0},{"$f":"'Fixed Inputs'!E144","v":0},{"$f":"'Fixed Inputs'!F144","v":0},{"$f":"'Fixed Inputs'!G144","v":0},{"$f":"'Fixed Inputs'!H144","v":0},{"$f":"'Fixed Inputs'!I144","v":0},{"$f":"'Fixed Inputs'!J144","v":0},{"$f":"'Fixed Inputs'!K144","v":0},{"$f":"'Fixed Inputs'!L144","v":0},{"$f":"'Fixed Inputs'!M144","v":0},{"$f":"'Fixed Inputs'!N144","v":0}]
[]
[]
[null,null,null,"Impact of Customer Tariff and Valuation Period on IRR"]
[null,null,null,"Valuation Period (Years)"]
[null,null,null,null,5,10,15,20]
[null,null,null,100,{"$f":"'Fixed Inputs'!D148","v":0},{"$f":"'Fixed Inputs'!E148","v":0},{"$f":"'Fixed Inputs'!F148","v":0},{"$f":"'Fixed Inputs'!G148","v":0}]
[null,null,null,120,{"$f":"'Fixed Inputs'!D149","v":0},{"$f":"'Fixed Inputs'!E149","v":0},{"$f":"'Fixed Inputs'!F149","v":0},{"$f":"'Fixed Inputs'!G149","v":0},null,null,null,null,null,null,null,null,"Key"]
[null,null,null,140,{"$f":"'Fixed Inputs'!D150","v":0},{"$f":"'Fixed Inputs'!E150","v":0},{"$f":"'Fixed Inputs'!F150","v":0},{"$f":"'Fixed Inputs'!G150","v":0},null,null,null,null,null,null,null,null,"Inputs"]
[null,null,null,160,{"$f":"'Fixed Inputs'!D151","v":0},{"$f":"'Fixed Inputs'!E151","v":0},{"$f":"'Fixed Inputs'!F151","v":0},{"$f":"'Fixed Inputs'!G151","v":0},null,null,null,null,null,null,null,null,"IRR less than the target IRR"]
[null,null,null,180,{"$f":"'Fixed Inputs'!D152","v":0},{"$f":"'Fixed Inputs'!E152","v":0},{"$f":"'Fixed Inputs'!F152","v":0},{"$f":"'Fixed Inputs'!G152","v":0},null,null,null,null,null,null,null,null,"IRR greater than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$f":"'Fixed Inputs'!D153","v":0},{"$f":"'Fixed Inputs'!E153","v":0},{"$f":"'Fixed Inputs'!F153","v":0},{"$f":"'Fixed Inputs'!G153","v":0}]
[null,null,null,220,{"$f":"'Fixed Inputs'!D154","v":0},{"$f":"'Fixed Inputs'!E154","v":0},{"$f":"'Fixed Inputs'!F154","v":0},{"$f":"'Fixed Inputs'!G154","v":0}]
[null,null,null,240,{"$f":"'Fixed Inputs'!D155","v":0},{"$f":"'Fixed Inputs'!E155","v":0},{"$f":"'Fixed Inputs'!F155","v":0},{"$f":"'Fixed Inputs'!G155","v":0}]
[null,null,null,260,{"$f":"'Fixed Inputs'!D156","v":0},{"$f":"'Fixed Inputs'!E156","v":0},{"$f":"'Fixed Inputs'!F156","v":0},{"$f":"'Fixed Inputs'!G156","v":0}]
[null,null,null,280,{"$f":"'Fixed Inputs'!D157","v":0},{"$f":"'Fixed Inputs'!E157","v":0},{"$f":"'Fixed Inputs'!F157","v":0},{"$f":"'Fixed Inputs'!G157","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D158","v":0},{"$f":"'Fixed Inputs'!E158","v":0},{"$f":"'Fixed Inputs'!F158","v":0},{"$f":"'Fixed Inputs'!G158","v":0}]
[]
[]
[null,null,null,"Impact of Debt Percentage of CAPEX Funding and Debt Interest Rate on Debt Service Coverage Ratio"]
[null,null,null,"Debt Interest Rate",null,null,null,null,null,null,null,null,null,null,null,null,"Note: This table assumes there is only one source of debt (Loan 1)"]
[null,null,null,null,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12,0.13,0.14000000000000001,0.15,null,"To get accurate results, consolidate all loans into Loan 1 and set the percentage of "]
[null,null,null,0.2,{"$f":"'Fixed Inputs'!D162","v":0},{"$f":"'Fixed Inputs'!E162","v":0},{"$f":"'Fixed Inputs'!F162","v":0},{"$f":"'Fixed Inputs'!G162","v":0},{"$f":"'Fixed Inputs'!H162","v":0},{"$f":"'Fixed Inputs'!I162","v":0},{"$f":"'Fixed Inputs'!J162","v":0},{"$f":"'Fixed Inputs'!K162","v":0},{"$f":"'Fixed Inputs'!L162","v":0},{"$f":"'Fixed Inputs'!M162","v":0},{"$f":"'Fixed Inputs'!N162","v":0},null,"CAPEX funding for Loan 2 to zero."]
[null,null,null,0.25,{"$f":"'Fixed Inputs'!D163","v":0},{"$f":"'Fixed Inputs'!E163","v":0},{"$f":"'Fixed Inputs'!F163","v":0},{"$f":"'Fixed Inputs'!G163","v":0},{"$f":"'Fixed Inputs'!H163","v":0},{"$f":"'Fixed Inputs'!I163","v":0},{"$f":"'Fixed Inputs'!J163","v":0},{"$f":"'Fixed Inputs'!K163","v":0},{"$f":"'Fixed Inputs'!L163","v":0},{"$f":"'Fixed Inputs'!M163","v":0},{"$f":"'Fixed Inputs'!N163","v":0}]
[null,null,null,0.3,{"$f":"'Fixed Inputs'!D164","v":0},{"$f":"'Fixed Inputs'!E164","v":0},{"$f":"'Fixed Inputs'!F164","v":0},{"$f":"'Fixed Inputs'!G164","v":0},{"$f":"'Fixed Inputs'!H164","v":0},{"$f":"'Fixed Inputs'!I164","v":0},{"$f":"'Fixed Inputs'!J164","v":0},{"$f":"'Fixed Inputs'!K164","v":0},{"$f":"'Fixed Inputs'!L164","v":0},{"$f":"'Fixed Inputs'!M164","v":0},{"$f":"'Fixed Inputs'!N164","v":0},null,"Key"]
[null,null,null,0.35,{"$f":"'Fixed Inputs'!D165","v":0},{"$f":"'Fixed Inputs'!E165","v":0},{"$f":"'Fixed Inputs'!F165","v":0},{"$f":"'Fixed Inputs'!G165","v":0},{"$f":"'Fixed Inputs'!H165","v":0},{"$f":"'Fixed Inputs'!I165","v":0},{"$f":"'Fixed Inputs'!J165","v":0},{"$f":"'Fixed Inputs'!K165","v":0},{"$f":"'Fixed Inputs'!L165","v":0},{"$f":"'Fixed Inputs'!M165","v":0},{"$f":"'Fixed Inputs'!N165","v":0},null,"Inputs"]
[null,null,null,0.4,{"$f":"'Fixed Inputs'!D166","v":0},{"$f":"'Fixed Inputs'!E166","v":0},{"$f":"'Fixed Inputs'!F166","v":0},{"$f":"'Fixed Inputs'!G166","v":0},{"$f":"'Fixed Inputs'!H166","v":0},{"$f":"'Fixed Inputs'!I166","v":0},{"$f":"'Fixed Inputs'!J166","v":0},{"$f":"'Fixed Inputs'!K166","v":0},{"$f":"'Fixed Inputs'!L166","v":0},{"$f":"'Fixed Inputs'!M166","v":0},{"$f":"'Fixed Inputs'!N166","v":0},null,"DSCR less than 1"]
[null,"Debt Percentage of CAPEX Funding",null,0.45,{"$f":"'Fixed Inputs'!D167","v":0},{"$f":"'Fixed Inputs'!E167","v":0},{"$f":"'Fixed Inputs'!F167","v":0},{"$f":"'Fixed Inputs'!G167","v":0},{"$f":"'Fixed Inputs'!H167","v":0},{"$f":"'Fixed Inputs'!I167","v":0},{"$f":"'Fixed Inputs'!J167","v":0},{"$f":"'Fixed Inputs'!K167","v":0},{"$f":"'Fixed Inputs'!L167","v":0},{"$f":"'Fixed Inputs'!M167","v":0},{"$f":"'Fixed Inputs'!N167","v":0},null,"DSCR greater than 1"]
[null,null,null,0.5,{"$f":"'Fixed Inputs'!D168","v":0},{"$f":"'Fixed Inputs'!E168","v":0},{"$f":"'Fixed Inputs'!F168","v":0},{"$f":"'Fixed Inputs'!G168","v":0},{"$f":"'Fixed Inputs'!H168","v":0},{"$f":"'Fixed Inputs'!I168","v":0},{"$f":"'Fixed Inputs'!J168","v":0},{"$f":"'Fixed Inputs'!K168","v":0},{"$f":"'Fixed Inputs'!L168","v":0},{"$f":"'Fixed Inputs'!M168","v":0},{"$f":"'Fixed Inputs'!N168","v":0}]
[null,null,null,0.55000000000000004,{"$f":"'Fixed Inputs'!D169","v":0},{"$f":"'Fixed Inputs'!E169","v":0},{"$f":"'Fixed Inputs'!F169","v":0},{"$f":"'Fixed Inputs'!G169","v":0},{"$f":"'Fixed Inputs'!H169","v":0},{"$f":"'Fixed Inputs'!I169","v":0},{"$f":"'Fixed Inputs'!J169","v":0},{"$f":"'Fixed Inputs'!K169","v":0},{"$f":"'Fixed Inputs'!L169","v":0},{"$f":"'Fixed Inputs'!M169","v":0},{"$f":"'Fixed Inputs'!N169","v":0}]
[null,null,null,0.6,{"$f":"'Fixed Inputs'!D170","v":0},{"$f":"'Fixed Inputs'!E170","v":0},{"$f":"'Fixed Inputs'!F170","v":0},{"$f":"'Fixed Inputs'!G170","v":0},{"$f":"'Fixed Inputs'!H170","v":0},{"$f":"'Fixed Inputs'!I170","v":0},{"$f":"'Fixed Inputs'!J170","v":0},{"$f":"'Fixed Inputs'!K170","v":0},{"$f":"'Fixed Inputs'!L170","v":0},{"$f":"'Fixed Inputs'!M170","v":0},{"$f":"'Fixed Inputs'!N170","v":0}]
[null,null,null,0.65,{"$f":"'Fixed Inputs'!D171","v":0},{"$f":"'Fixed Inputs'!E171","v":0},{"$f":"'Fixed Inputs'!F171","v":0},{"$f":"'Fixed Inputs'!G171","v":0},{"$f":"'Fixed Inputs'!H171","v":0},{"$f":"'Fixed Inputs'!I171","v":0},{"$f":"'Fixed Inputs'!J171","v":0},{"$f":"'Fixed Inputs'!K171","v":0},{"$f":"'Fixed Inputs'!L171","v":0},{"$f":"'Fixed Inputs'!M171","v":0},{"$f":"'Fixed Inputs'!N171","v":0}]
[null,null,null,0.7,{"$f":"'Fixed Inputs'!D172","v":0},{"$f":"'Fixed Inputs'!E172","v":0},{"$f":"'Fixed Inputs'!F172","v":0},{"$f":"'Fixed Inputs'!G172","v":0},{"$f":"'Fixed Inputs'!H172","v":0},{"$f":"'Fixed Inputs'!I172","v":0},{"$f":"'Fixed Inputs'!J172","v":0},{"$f":"'Fixed Inputs'!K172","v":0},{"$f":"'Fixed Inputs'!L172","v":0},{"$f":"'Fixed Inputs'!M172","v":0},{"$f":"'Fixed Inputs'!N172","v":0}]

{"sheet":"Chart Data","index":8,"n_rows":20,"n_cols":39,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year of Operation",null,null,null,null,null,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,"Calendar Year",null,null,null,null,null,null,{"$f":"'Fixed Inputs'!$F$3+(I2-1)","v":-1},{"$f":"'Fixed Inputs'!$F$3+(J2-1)","v":0},{"$f":"'Fixed Inputs'!$F$3+(K2-1)","v":1},{"$f":"'Fixed Inputs'!$F$3+(L2-1)","v":2},{"$f":"'Fixed Inputs'!$F$3+(M2-1)","v":3},{"$f":"'Fixed Inputs'!$F$3+(N2-1)","v":4},{"$f":"'Fixed Inputs'!$F$3+(O2-1)","v":5},{"$f":"'Fixed Inputs'!$F$3+(P2-1)","v":6},{"$f":"'Fixed Inputs'!$F$3+(Q2-1)","v":7},{"$f":"'Fixed Inputs'!$F$3+(R2-1)","v":8},{"$f":"'Fixed Inputs'!$F$3+(S2-1)","v":9},{"$f":"'Fixed Inputs'!$F$3+(T2-1)","v":10},{"$f":"'Fixed Inputs'!$F$3+(U2-1)","v":11},{"$f":"'Fixed Inputs'!$F$3+(V2-1)","v":12},{"$f":"'Fixed Inputs'!$F$3+(W2-1)","v":13},{"$f":"'Fixed Inputs'!$F$3+(X2-1)","v":14},{"$f":"'Fixed Inputs'!$F$3+(Y2-1)","v":15},{"$f":"'Fixed Inputs'!$F$3+(Z2-1)","v":16},{"$f":"'Fixed Inputs'!$F$3+(AA2-1)","v":17},{"$f":"'Fixed Inputs'!$F$3+(AB2-1)","v":18},{"$f":"'Fixed Inputs'!$F$3+(AC2-1)","v":19},{"$f":"'Fixed Inputs'!$F$3+(AD2-1)","v":20},{"$f":"'Fixed Inputs'!$F$3+(AE2-1)","v":21},{"$f":"'Fixed Inputs'!$F$3+(AF2-1)","v":22},{"$f":"'Fixed Inputs'!$F$3+(AG2-1)","v":23},{"$f":"'Fixed Inputs'!$F$3+(AH2-1)","v":24},{"$f":"'Fixed Inputs'!$F$3+(AI2-1)","v":25},{"$f":"'Fixed Inputs'!$F$3+(AJ2-1)","v":26},{"$f":"'Fixed Inputs'!$F$3+(AK2-1)","v":27},{"$f":"'Fixed Inputs'!$F$3+(AL2-1)","v":28},{"$f":"'Fixed Inputs'!$F$3+(AM2-1)","v":29}]
[]
[null,"Developer Charts"]
[null,null,"Residential Customer Tariff",null,null,null,"N/kWh",null,{"$f":"'Developer Calculations'!I27","v":0},{"$f":"'Developer Calculations'!J27","v":0},{"$f":"'Developer Calculations'!K27","v":0},{"$f":"'Developer Calculations'!L27","v":0},{"$f":"'Developer Calculations'!M27","v":0},{"$f":"'Developer Calculations'!N27","v":0},{"$f":"'Developer Calculations'!O27","v":0},{"$f":"'Developer Calculations'!P27","v":0},{"$f":"'Developer Calculations'!Q27","v":0},{"$f":"'Developer Calculations'!R27","v":0},{"$f":"'Developer Calculations'!S27","v":0},{"$f":"'Developer Calculations'!T27","v":0},{"$f":"'Developer Calculations'!U27","v":0},{"$f":"'Developer Calculations'!V27","v":0},{"$f":"'Developer Calculations'!W27","v":0},{"$f":"'Developer Calculations'!X27","v":0},{"$f":"'Developer Calculations'!Y27","v":0},{"$f":"'Developer Calculations'!Z27","v":0},{"$f":"'Developer Calculations'!AA27","v":0},{"$f":"'Developer Calculations'!AB27","v":0},{"$f":"'Developer Calculations'!AC27","v":0},{"$f":"'Developer Calculations'!AD27","v":0},{"$f":"'Developer Calculations'!AE27","v":0},{"$f":"'Developer Calculations'!AF27","v":0},{"$f":"'Developer Calculations'!AG27","v":0},{"$f":"'Developer Calculations'!AH27","v":0},{"$f":"'Developer Calculations'!AI27","v":0},{"$f":"'Developer Calculations'!AJ27","v":0},{"$f":"'Developer Calculations'!AK27","v":0},{"$f":"'Developer Calculations'!AL27","v":0},{"$f":"'Developer Calculations'!AM27","v":0}]
[null,null,"Commercial Customer Tariff",null,null,null,"N/kWh",null,{"$f":"'Developer Calculations'!I28","v":0},{"$f":"'Developer Calculations'!J28","v":0},{"$f":"'Developer Calculations'!K28","v":0},{"$f":"'Developer Calculations'!L28","v":0},{"$f":"'Developer Calculations'!M28","v":0},{"$f":"'Developer Calculations'!N28","v":0},{"$f":"'Developer Calculations'!O28","v":0},{"$f":"'Developer Calculations'!P28","v":0},{"$f":"'Developer Calculations'!Q28","v":0},{"$f":"'Developer Calculations'!R28","v":0},{"$f":"'Developer Calculations'!S28","v":0},{"$f":"'Developer Calculations'!T28","v":0},{"$f":"'Developer Calculations'!U28","v":0},{"$f":"'Developer Calculations'!V28","v":0},{"$f":"'Developer Calculations'!W28","v":0},{"$f":"'Developer Calculations'!X28","v":0},{"$f":"'Developer Calculations'!Y28","v":0},{"$f":"'Developer Calculations'!Z28","v":0},{"$f":"'Developer Calculations'!AA28","v":0},{"$f":"'Developer Calculations'!AB28","v":0},{"$f":"'Developer Calculations'!AC28","v":0},{"$f":"'Developer Calculations'!AD28","v":0},{"$f":"'Developer Calculations'!AE28","v":0},{"$f":"'Developer Calculations'!AF28","v":0},{"$f":"'Developer Calculations'!AG28","v":0},{"$f":"'Developer Calculations'!AH28","v":0},{"$f":"'Developer Calculations'!AI28","v":0},{"$f":"'Developer Calculations'!AJ28","v":0},{"$f":"'Developer Calculations'!AK28","v":0},{"$f":"'Developer Calculations'!AL28","v":0},{"$f":"'Developer Calculations'!AM28","v":0}]
[]
[null,null,"Cashflow"]
[null,null,"Total revenues net of VAT",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL67","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM67","v":{"$error":"#DIV/0!"}}]
[null,null,"Total operating costs",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL81","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM81","v":{"$error":"#DIV/0!"}}]
[null,null,"Tax",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL103","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM103","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Grant",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I104","v":0},{"$f":"'Developer Calculations'!J104","v":0},{"$f":"'Developer Calculations'!K104","v":0},{"$f":"'Developer Calculations'!L104","v":0},{"$f":"'Developer Calculations'!M104","v":0},{"$f":"'Developer Calculations'!N104","v":0},{"$f":"'Developer Calculations'!O104","v":0},{"$f":"'Developer Calculations'!P104","v":0},{"$f":"'Developer Calculations'!Q104","v":0},{"$f":"'Developer Calculations'!R104","v":0},{"$f":"'Developer Calculations'!S104","v":0},{"$f":"'Developer Calculations'!T104","v":0},{"$f":"'Developer Calculations'!U104","v":0},{"$f":"'Developer Calculations'!V104","v":0},{"$f":"'Developer Calculations'!W104","v":0},{"$f":"'Developer Calculations'!X104","v":0},{"$f":"'Developer Calculations'!Y104","v":0},{"$f":"'Developer Calculations'!Z104","v":0},{"$f":"'Developer Calculations'!AA104","v":0},{"$f":"'Developer Calculations'!AB104","v":0},{"$f":"'Developer Calculations'!AC104","v":0},{"$f":"'Developer Calculations'!AD104","v":0},{"$f":"'Developer Calculations'!AE104","v":0},{"$f":"'Developer Calculations'!AF104","v":0},{"$f":"'Developer Calculations'!AG104","v":0},{"$f":"'Developer Calculations'!AH104","v":0},{"$f":"'Developer Calculations'!AI104","v":0},{"$f":"'Developer Calculations'!AJ104","v":0},{"$f":"'Developer Calculations'!AK104","v":0},{"$f":"'Developer Calculations'!AL104","v":0},{"$f":"'Developer Calculations'!AM104","v":0}]
[null,null,"CAPEX",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I105","v":0},{"$f":"'Developer Calculations'!J105","v":0},{"$f":"'Developer Calculations'!K105","v":0},{"$f":"'Developer Calculations'!L105","v":0},{"$f":"'Developer Calculations'!M105","v":0},{"$f":"'Developer Calculations'!N105","v":0},{"$f":"'Developer Calculations'!O105","v":0},{"$f":"'Developer Calculations'!P105","v":0},{"$f":"'Developer Calculations'!Q105","v":0},{"$f":"'Developer Calculations'!R105","v":0},{"$f":"'Developer Calculations'!S105","v":0},{"$f":"'Developer Calculations'!T105","v":0},{"$f":"'Developer Calculations'!U105","v":0},{"$f":"'Developer Calculations'!V105","v":0},{"$f":"'Developer Calculations'!W105","v":0},{"$f":"'Developer Calculations'!X105","v":0},{"$f":"'Developer Calculations'!Y105","v":0},{"$f":"'Developer Calculations'!Z105","v":0},{"$f":"'Developer Calculations'!AA105","v":0},{"$f":"'Developer Calculations'!AB105","v":0},{"$f":"'Developer Calculations'!AC105","v":0},{"$f":"'Developer Calculations'!AD105","v":0},{"$f":"'Developer Calculations'!AE105","v":0},{"$f":"'Developer Calculations'!AF105","v":0},{"$f":"'Developer Calculations'!AG105","v":0},{"$f":"'Developer Calculations'!AH105","v":0},{"$f":"'Developer Calculations'!AI105","v":0},{"$f":"'Developer Calculations'!AJ105","v":0},{"$f":"'Developer Calculations'!AK105","v":0},{"$f":"'Developer Calculations'!AL105","v":0},{"$f":"'Developer Calculations'!AM105","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I106","v":0},{"$f":"'Developer Calculations'!J106","v":0},{"$f":"'Developer Calculations'!K106","v":0},{"$f":"'Developer Calculations'!L106","v":0},{"$f":"'Developer Calculations'!M106","v":0},{"$f":"'Developer Calculations'!N106","v":0},{"$f":"'Developer Calculations'!O106","v":0},{"$f":"'Developer Calculations'!P106","v":0},{"$f":"'Developer Calculations'!Q106","v":0},{"$f":"'Developer Calculations'!R106","v":0},{"$f":"'Developer Calculations'!S106","v":0},{"$f":"'Developer Calculations'!T106","v":0},{"$f":"'Developer Calculations'!U106","v":0},{"$f":"'Developer Calculations'!V106","v":0},{"$f":"'Developer Calculations'!W106","v":0},{"$f":"'Developer Calculations'!X106","v":0},{"$f":"'Developer Calculations'!Y106","v":0},{"$f":"'Developer Calculations'!Z106","v":0},{"$f":"'Developer Calculations'!AA106","v":0},{"$f":"'Developer Calculations'!AB106","v":0},{"$f":"'Developer Calculations'!AC106","v":0},{"$f":"'Developer Calculations'!AD106","v":0},{"$f":"'Developer Calculations'!AE106","v":0},{"$f":"'Developer Calculations'!AF106","v":0},{"$f":"'Developer Calculations'!AG106","v":0},{"$f":"'Developer Calculations'!AH106","v":0},{"$f":"'Developer Calculations'!AI106","v":0},{"$f":"'Developer Calculations'!AJ106","v":0},{"$f":"'Developer Calculations'!AK106","v":0},{"$f":"'Developer Calculations'!AL106","v":0},{"$f":"'Developer Calculations'!AM106","v":0}]
[]
[null,"DisCo Charts"]
[null,null,"DisCo Annual Net Profit "]
[null,null,"DisCo BAU Net Profit",null,null,null,"NGN",null,{"$f":"'DisCo Calculations'!I29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!J29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!K29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!L29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!M29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!N29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!O29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!P29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Q29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!R29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!S29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!T29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!U29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!V29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!W29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!X29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Y29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Z29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AA29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AB29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AC29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AD29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AE29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AF29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AG29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AH29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AI29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AJ29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AK29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AL29","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AM29","v":{"$error":"#DIV/0!"}}]
[null,null,"DisCo Post-DER Net Profit",null,null,null,"NGN",null,{"$f":"'DisCo Calculations'!I44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!J44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!K44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!L44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!M44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!N44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!O44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!P44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Q44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!R44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!S44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!T44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!U44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!V44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!W44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!X44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Y44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Z44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AA44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AB44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AC44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AD44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AE44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AF44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AG44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AH44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AI44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AJ44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AK44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AL44","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AM44","v":{"$error":"#DIV/0!"}}]