{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["User Guide","Fixed Inputs","Variable Inputs","CAPEX Breakdown","Developer Calculations","DisCo Calculations","Customer Calculations","Dashboard","Sensitivity Analysis","Chart Data"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":4,"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":53,"n_cols":6,"rows_kept":53,"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, distribution companies (DisCos), and C&I customers from a utility-enabled C&I project."]
[]
[null,"Description of the Utility-enabled Commercial and Industrial (C&I) Customer Business Model"]
[null,null,"Customer Segment: The utility-enabled C&I customer business model focuses on large commercial and industrial customers with high reliability requirements and significant purchasing power."]
[]
[null,null,"Customer Value Proposition: The C&I customer receives an uninterrupted supply of electricity sourced from a combination of the DisCo’s distribution network and a DER solution comprising solar PV, battery storage, and a backup diesel generator"]
[null,null,"This combination of power supply resources provides the customer with electricity that is cheaper  than either using diesel generators as a backup or grid supplement, or installing a stand-alone captive DER solution."]
[]
[null,null,"Operation: The combination of the DER and the grid optimizes cost-effective resource dispatch: solar PV provides electricity during daytime hours; the DisCo provides power during evening and night-time hours; the batteries and diesel/gas generator provide backup when needed."]
[]
[null,null,"Customer Relationships: The developer and DisCo share responsibility for electricity supply while the developer handles billing and collections. "]
[null,null,"The DisCo maintains responsibility for all distribution network operations up to the customer connection point while the developer takes responsibility for operating and managing any local customer connections."]
[]
[null,null,"Finances: The DER developer funds all the capital costs of the DER solution and can provide funding for any required grid upgrades. The customer pays a blended tariff for electricity consumed which combines the cost of grid electricity and the cost of DER electricity."]
[null,null,"The DER developer receives revenue for the electricity sold and repayment of the cost of the grid upgrades through the blended tariff while the DisCo receives revenue for the grid electricity supplied (passed through by the developer with grid upgrade costs subtracted). "]
[]
[null,null,"Follow this link for a report with additional information about the Utility-enabled C&I Customer Business Model"]
[]
[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, financing structure, and CAPEX."]
[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,"Customer Calculations",null,null,"This tab performs the detailed calculations to determine the customer's savings from the project. It compares the customer's electricity costs with the DER project to their costs 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 tariff that will generate this IRR "]
[null,"The calculated tariff will be displayed in Cell F22 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 Customer Tariff input cell (Cell F22 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 D105 on the Developer Calculations tab"]

{"sheet":"Fixed Inputs","index":1,"n_rows":174,"n_cols":14,"rows_kept":174,"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,{"$f":"IF(ISBLANK(F3),\" \",(F3-1))","v":" "},null,"The year in which the project is constructed. Assumed to be the year before the operations start year"]
[null,null,"Project Operational Period","Years",null,null,null,"The number of years during which the project is operational"]
[null,null,"Valuation Period","Years",null,null,null,"The number of years of operation that should be accounted for in valuation"]
[null,null,"Target Project IRR","USD %",null,null,null,"The developer's target unlevered internal rate of return (project IRR). This will be used to determine the tariff the developer needs to charge to make its desired return"]
[]
[null,"Customer Assumptions"]
[null,null,"Business as usual (BAU) customer demand","kWh/year",null,null,null,"The demand from the customer before the DER becomes operational"]
[null,null,"Post-DER customer demand","kWh/year",null,null,null,"The demand from the customer after the DER becomes operational"]
[null,null,"Self-generation cost","N/kWh",null,null,null,"The customer's cost of generating electricity through their own generators (typically diesel or petrol generators)"]
[null,null,"Customer discount rate/WACC","%",null,null,null,"The customer's weighted average cost of capital"]
[]
[null,"Economic Assumptions"]
[null,null,"Starting Exchange Rate","NGN/USD",null,null,null,"The Naira to US Dollar exchange rate in the project's first year of operation"]
[null,null,"VAT Rate","%",null,null,null,"Value Added Tax (VAT) rate"]
[null,null,"Corporate Income Tax Rate","%",null,null,null,"Corporate Income Tax rate"]
[null,null,"DisCo WACC","%",null,null,null,"The distribution company's weighted average cost of capital"]
[]
[null,"Tariffs"]
[null,null,"Customer Tariff ","N/kWh",null,null,null,"The tariff charged to the customer (in Naira). This can either be an input or calculated using the macro on the \"Developer Calculations\" sheet"]
[null,null,"Customer Tariff ","USD/kWh",null,{"$f":"IFERROR(F22/F16,0)","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,{"$f":"F27*F78","v":0}]
[null,null,"Loan Grace Period ","Years"]
[null,null,"Loan Tenor ","Years"]
[null,null,"Interest Rate","%"]
[null,null,"Loan Drawdown Year","Year"]
[]
[null,null,"Loan 2"]
[null,null,"Loan 2 % of CAPEX Funding","%"]
[null,null,"Loan Amount","USD",null,{"$f":"F35*F78","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,{"$f":"F43*$F$78","v":0}]
[null,null,"Grant 2","USD",null,{"$f":"F44*$F$78","v":0}]
[null,null,"Grant 3","USD",null,0]
[null,null,"Total Grant Funding","USD",null,{"$f":"SUM(F47:F49)","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,{"$f":"1-SUM(F27,F35,SUMIF(F53:F55,F4,F43:F45))","v":1}]
[null,null,"Equity Contribution","USD",null,{"$f":"F58*F78","v":0}]
[]
[null,null,"Grid Upgrade Funding",null,null,null,null,"Enter the details of the grid upgrade funding. In this business model, the grid upgrades are funded by the developer and repaid by the DisCo over an agreed timeline"]
[null,null,"Grid Upgrade Amount","USD"]
[null,null,"Grace Period ","Years"]
[null,null,"Repayment Period","Years"]
[null,null,"Interest Rate","%"]
[null,null,"Grid Upgrade Year","Year"]
[]
[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,{"$f":"SUM(F70:F77)","v":0}]
[]
[null,null,"Project Size"]
[null,null,"Solar PV","kWp"]
[null,null,"Battery system","kWh"]
[null,null,"Diesel/gas generator","kVA"]
[null,null,"Land ","Acres"]
[null,null,"Metering","# of meters"]
[]
[null,null,"Equipment Lifetime"]
[null,null,"Solar PV & BOS","Year"]
[null,null,"Battery system","Year"]
[null,null,"Inverter","Year"]
[null,null,"Diesel/gas generator","Year"]
[null,null,"Distribution","Year"]
[null,null,"Metering","Year"]
[]
[null,null,"Replacement Size"]
[null,null,"Solar PV","kWp"]
[null,null,"Battery system","kWh"]
[null,null,"Inverter","kVA"]
[null,null,"Diesel/gas generator","kVA"]
[null,null,"Distribution","Lots"]
[null,null,"Metering","# of meters"]
[]
[null,null,"O&M"]
[null,null,"Solar PV","USD/kW.year"]
[null,null,"Battery system","USD/kWh.year"]
[null,null,"Diesel/gas generator O&M","USD/kVA.year"]
[null,null,"Starting Diesel/Gas Fuel Cost ","NGN/L"]
[null,null,"Starting Diesel/Gas Fuel Cost ","USD/L",null,{"$f":"IFERROR(F107/F16,0)","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,{"$f":"'Sensitivity Analysis'!D5","v":"Impact of Customer Tariff and Grant % of CAPEX on IRR"}]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"'Sensitivity Analysis'!E7","v":0.05},{"$f":"'Sensitivity Analysis'!F7","v":0.1},{"$f":"'Sensitivity Analysis'!G7","v":0.15},{"$f":"'Sensitivity Analysis'!H7","v":0.2},{"$f":"'Sensitivity Analysis'!I7","v":0.25},{"$f":"'Sensitivity Analysis'!J7","v":0.3},{"$f":"'Sensitivity Analysis'!K7","v":0.35},{"$f":"'Sensitivity Analysis'!L7","v":0.4},{"$f":"'Sensitivity Analysis'!M7","v":0.45},{"$f":"'Sensitivity Analysis'!N7","v":0.5},{"$f":"'Sensitivity Analysis'!O7","v":0.55000000000000004}]
[null,null,{"$f":"'Sensitivity Analysis'!D8","v":100},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D9","v":120},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D10","v":140},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D11","v":160},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D12","v":180},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D13","v":200},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D14","v":220},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D15","v":240},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D16","v":260},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D17","v":280},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D18","v":300},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"'Sensitivity Analysis'!D21","v":"Impact of Customer Tariff and Post-DER Demand as Percentage of BAU Demand on IRR"}]
[null,null,null,{"$f":"'Sensitivity Analysis'!E23","v":0.75},{"$f":"'Sensitivity Analysis'!F23","v":0.8},{"$f":"'Sensitivity Analysis'!G23","v":0.85},{"$f":"'Sensitivity Analysis'!H23","v":0.9},{"$f":"'Sensitivity Analysis'!I23","v":0.95},{"$f":"'Sensitivity Analysis'!J23","v":1},{"$f":"'Sensitivity Analysis'!K23","v":1.05},{"$f":"'Sensitivity Analysis'!L23","v":1.1000000000000001},{"$f":"'Sensitivity Analysis'!M23","v":1.1499999999999999},{"$f":"'Sensitivity Analysis'!N23","v":1.2},{"$f":"'Sensitivity Analysis'!O23","v":1.25}]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"D134*$F$10","v":0},{"$f":"E134*$F$10","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D24","v":100},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D25","v":120},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D26","v":140},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D27","v":160},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D28","v":180},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D29","v":200},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D30","v":220},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D31","v":240},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D32","v":260},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D33","v":280},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D34","v":300},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Sensitivity Analysis'!D37","v":"Impact of Customer Tariff and Valuation Period on IRR"}]
[null,null,{"$f":"Project_IRR","v":0},{"$f":"'Sensitivity Analysis'!E39","v":5},{"$f":"'Sensitivity Analysis'!F39","v":10},{"$f":"'Sensitivity Analysis'!G39","v":15},{"$f":"'Sensitivity Analysis'!H39","v":20}]
[null,null,{"$f":"'Sensitivity Analysis'!D40","v":100},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D41","v":120},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D42","v":140},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D43","v":160},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D44","v":180},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D45","v":200},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D46","v":220},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D47","v":240},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D48","v":260},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D49","v":280},0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D50","v":300},0,0,0,0]
[]
[null,null,{"$f":"'Sensitivity Analysis'!D53","v":"Impact of Debt Percentage of CAPEX Funding and Debt Interest Rate on DSCR"}]
[null,null,{"$f":"'Developer Calculations'!D168","v":0},{"$f":"'Sensitivity Analysis'!E55","v":0.05},{"$f":"'Sensitivity Analysis'!F55","v":0.06},{"$f":"'Sensitivity Analysis'!G55","v":7.0000000000000007E-2},{"$f":"'Sensitivity Analysis'!H55","v":0.08},{"$f":"'Sensitivity Analysis'!I55","v":0.09},{"$f":"'Sensitivity Analysis'!J55","v":0.1},{"$f":"'Sensitivity Analysis'!K55","v":0.11},{"$f":"'Sensitivity Analysis'!L55","v":0.12},{"$f":"'Sensitivity Analysis'!M55","v":0.13},{"$f":"'Sensitivity Analysis'!N55","v":0.14000000000000001},{"$f":"'Sensitivity Analysis'!O55","v":0.15}]
[null,null,{"$f":"'Sensitivity Analysis'!D56","v":0.2},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D57","v":0.25},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D58","v":0.3},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D59","v":0.35},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D60","v":0.4},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D61","v":0.45},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D62","v":0.5},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D63","v":0.55000000000000004},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D64","v":0.6},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D65","v":0.65},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Sensitivity Analysis'!D66","v":0.7},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Variable Inputs","index":2,"n_rows":57,"n_cols":39,"rows_kept":57,"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$16/I7","v":0},{"$f":"'Fixed Inputs'!$F$16/J7","v":0},{"$f":"'Fixed Inputs'!$F$16/K7","v":0},{"$f":"'Fixed Inputs'!$F$16/L7","v":0},{"$f":"'Fixed Inputs'!$F$16/M7","v":0},{"$f":"'Fixed Inputs'!$F$16/N7","v":0},{"$f":"'Fixed Inputs'!$F$16/O7","v":0},{"$f":"'Fixed Inputs'!$F$16/P7","v":0},{"$f":"'Fixed Inputs'!$F$16/Q7","v":0},{"$f":"'Fixed Inputs'!$F$16/R7","v":0},{"$f":"'Fixed Inputs'!$F$16/S7","v":0},{"$f":"'Fixed Inputs'!$F$16/T7","v":0},{"$f":"'Fixed Inputs'!$F$16/U7","v":0},{"$f":"'Fixed Inputs'!$F$16/V7","v":0},{"$f":"'Fixed Inputs'!$F$16/W7","v":0},{"$f":"'Fixed Inputs'!$F$16/X7","v":0},{"$f":"'Fixed Inputs'!$F$16/Y7","v":0},{"$f":"'Fixed Inputs'!$F$16/Z7","v":0},{"$f":"'Fixed Inputs'!$F$16/AA7","v":0},{"$f":"'Fixed Inputs'!$F$16/AB7","v":0},{"$f":"'Fixed Inputs'!$F$16/AC7","v":0},{"$f":"'Fixed Inputs'!$F$16/AD7","v":0},{"$f":"'Fixed Inputs'!$F$16/AE7","v":0},{"$f":"'Fixed Inputs'!$F$16/AF7","v":0},{"$f":"'Fixed Inputs'!$F$16/AG7","v":0},{"$f":"'Fixed Inputs'!$F$16/AH7","v":0},{"$f":"'Fixed Inputs'!$F$16/AI7","v":0},{"$f":"'Fixed Inputs'!$F$16/AJ7","v":0},{"$f":"'Fixed Inputs'!$F$16/AK7","v":0},{"$f":"'Fixed Inputs'!$F$16/AL7","v":0},{"$f":"'Fixed Inputs'!$F$16/AM7","v":0}]
[]
[null,null,"Diesel/Gas Fuel Price Increase Rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$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,"DER 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},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL14*(1+AM13)))","v":1}]
[]
[null,null,"O&M Cost Increase Rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$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,"Annual Load Growth",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},{"$f":"IF('Variable Inputs'!AM2<=1,1,(AL20*(1+AM19)))","v":1}]
[]
[null,null,"Self-generation Increase Rate",null,"%"]
[null,null,"Index",null,"Index",null,null,null,{"$f":"IF('Variable Inputs'!I2<=1,1,(H23*(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,"DisCo Assumptions"]
[null,null,"Hours of supply from DisCo"]
[null,null,"Percentage of supply from DisCo",null,"%",null,null,null,{"$f":"I26/24","v":0},{"$f":"J26/24","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]
[null,null,"Cost of electricity purchased from grid (NBET)",null,"N/kWh"]
[null,null,"Commercial customer MYTO tariff",null,"N/kWh"]
[null,null,"BAU billing efficiency",null,"%"]
[null,null,"BAU collection efficiency",null,"%"]
[null,null,"BAU ATC&C losses",null,"%",null,null,null,{"$f":"1-(I30*I31)","v":1},{"$f":"1-(J30*J31)","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,{"$f":"1-(I35*I36)","v":1},{"$f":"1-(J35*J36)","v":1},{"$f":"1-(K35*K36)","v":1},{"$f":"1-(L35*L36)","v":1},{"$f":"1-(M35*M36)","v":1},{"$f":"1-(N35*N36)","v":1},{"$f":"1-(O35*O36)","v":1},{"$f":"1-(P35*P36)","v":1},{"$f":"1-(Q35*Q36)","v":1},{"$f":"1-(R35*R36)","v":1},{"$f":"1-(S35*S36)","v":1},{"$f":"1-(T35*T36)","v":1},{"$f":"1-(U35*U36)","v":1},{"$f":"1-(V35*V36)","v":1},{"$f":"1-(W35*W36)","v":1},{"$f":"1-(X35*X36)","v":1},{"$f":"1-(Y35*Y36)","v":1},{"$f":"1-(Z35*Z36)","v":1},{"$f":"1-(AA35*AA36)","v":1},{"$f":"1-(AB35*AB36)","v":1},{"$f":"1-(AC35*AC36)","v":1},{"$f":"1-(AD35*AD36)","v":1},{"$f":"1-(AE35*AE36)","v":1},{"$f":"1-(AF35*AF36)","v":1},{"$f":"1-(AG35*AG36)","v":1},{"$f":"1-(AH35*AH36)","v":1},{"$f":"1-(AI35*AI36)","v":1},{"$f":"1-(AJ35*AJ36)","v":1},{"$f":"1-(AK35*AK36)","v":1},{"$f":"1-(AL35*AL36)","v":1},{"$f":"1-(AM35*AM36)","v":1}]
[]
[null,"CAPEX phasing"]
[]
[]
[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,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Battery",null,"kWh",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inverter",null,"kW",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel/Gas Genset",null,"kVA",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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],[34,2,34,4],[43,2,43,4],[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":258,"n_cols":39,"rows_kept":258,"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$5),1,0)","v":0}]
[null,null,"Grid upgrade repayment flag",null,null,null,"Flag",null,{"$f":"IF(OR('DisCo Calculations'!I3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!I3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!J3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!J3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":1},{"$f":"IF(OR('DisCo Calculations'!K3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!K3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!L3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!L3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!M3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!M3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!N3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!N3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!O3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!O3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!P3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!P3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!Q3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!Q3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!R3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!R3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!S3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!S3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!T3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!T3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!U3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!U3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!V3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!V3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!W3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!W3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!X3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!X3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!Y3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!Y3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!Z3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!Z3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AA3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AA3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AB3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AB3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AC3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AC3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AD3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AD3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AE3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AE3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AF3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AF3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AG3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AG3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AH3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AH3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AI3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AI3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AJ3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AJ3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AK3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AK3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AL3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AL3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0},{"$f":"IF(OR('DisCo Calculations'!AM3<('Fixed Inputs'!$F$63+'Fixed Inputs'!$F$66),'DisCo Calculations'!AM3>('Fixed Inputs'!$F$64+'Fixed Inputs'!$F$66)),0,1)","v":0}]
[]
[null,"Indices"]
[null,null,"DER tariff index",null,null,null,"Index",null,{"$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$14)","v":1}]
[null,null,"USD:NGN",null,null,null,"Index",null,{"$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$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0}]
[null,null,"Commercial load growth index",null,null,null,"Index",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$20:$AM$20)","v":1}]
[]
[null,"Electricity Sales"]
[null,null,"Customer demand",null,null,null,"kWh",null,{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!I13*I6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!J13*J6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!K13*K6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!L13*L6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!M13*M6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!N13*N6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!O13*O6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!P13*P6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!Q13*Q6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!R13*R6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!S13*S6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!T13*T6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!U13*U6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!V13*V6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!W13*W6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!X13*X6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!Y13*Y6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!Z13*Z6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AA13*AA6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AB13*AB6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AC13*AC6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AD13*AD6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AE13*AE6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AF13*AF6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AG13*AG6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AH13*AH6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AI13*AI6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AJ13*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AK13*AK6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AL13*AL6","v":0},{"$f":"'Fixed Inputs'!$F$11*'Developer Calculations'!AM13*AM6","v":0}]
[null,null,"Demand supplied by DisCo",null,null,null,"kWh",null,{"$f":"I16*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"J16*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"K16*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"L16*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"M16*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"N16*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"O16*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"P16*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Q16*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"R16*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"S16*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"T16*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"U16*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"V16*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"W16*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"X16*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Y16*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Z16*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AA16*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AB16*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AC16*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AD16*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AE16*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AF16*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AG16*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AH16*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AI16*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AJ16*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AK16*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AL16*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AM16*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0}]
[null,null,"Demand supplied by DER ",null,null,null,"kWh",null,{"$f":"I16-I17","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,"Tariffs"]
[null,null,"DER tariff",null,null,null,"USD/kWh",null,{"$f":"'Fixed Inputs'!$F$23*I10*I6","v":0},{"$f":"'Fixed Inputs'!$F$23*J10*J6","v":0},{"$f":"'Fixed Inputs'!$F$23*K10*K6","v":0},{"$f":"'Fixed Inputs'!$F$23*L10*L6","v":0},{"$f":"'Fixed Inputs'!$F$23*M10*M6","v":0},{"$f":"'Fixed Inputs'!$F$23*N10*N6","v":0},{"$f":"'Fixed Inputs'!$F$23*O10*O6","v":0},{"$f":"'Fixed Inputs'!$F$23*P10*P6","v":0},{"$f":"'Fixed Inputs'!$F$23*Q10*Q6","v":0},{"$f":"'Fixed Inputs'!$F$23*R10*R6","v":0},{"$f":"'Fixed Inputs'!$F$23*S10*S6","v":0},{"$f":"'Fixed Inputs'!$F$23*T10*T6","v":0},{"$f":"'Fixed Inputs'!$F$23*U10*U6","v":0},{"$f":"'Fixed Inputs'!$F$23*V10*V6","v":0},{"$f":"'Fixed Inputs'!$F$23*W10*W6","v":0},{"$f":"'Fixed Inputs'!$F$23*X10*X6","v":0},{"$f":"'Fixed Inputs'!$F$23*Y10*Y6","v":0},{"$f":"'Fixed Inputs'!$F$23*Z10*Z6","v":0},{"$f":"'Fixed Inputs'!$F$23*AA10*AA6","v":0},{"$f":"'Fixed Inputs'!$F$23*AB10*AB6","v":0},{"$f":"'Fixed Inputs'!$F$23*AC10*AC6","v":0},{"$f":"'Fixed Inputs'!$F$23*AD10*AD6","v":0},{"$f":"'Fixed Inputs'!$F$23*AE10*AE6","v":0},{"$f":"'Fixed Inputs'!$F$23*AF10*AF6","v":0},{"$f":"'Fixed Inputs'!$F$23*AG10*AG6","v":0},{"$f":"'Fixed Inputs'!$F$23*AH10*AH6","v":0},{"$f":"'Fixed Inputs'!$F$23*AI10*AI6","v":0},{"$f":"'Fixed Inputs'!$F$23*AJ10*AJ6","v":0},{"$f":"'Fixed Inputs'!$F$23*AK10*AK6","v":0},{"$f":"'Fixed Inputs'!$F$23*AL10*AL6","v":0},{"$f":"'Fixed Inputs'!$F$23*AM10*AM6","v":0}]
[null,null,"DER tariff",null,null,null,"N/kWh",null,{"$f":"I21*I11","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,"DisCo tariff",null,null,null,"N/kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*I6","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*J6","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*K6","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*L6","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*M6","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*N6","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*O6","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*P6","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*Q6","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*R6","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*S6","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*T6","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*U6","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*V6","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*W6","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*X6","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*Y6","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*Z6","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AA6","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AB6","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AC6","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AD6","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AE6","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AF6","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AG6","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AH6","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AI6","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AJ6","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AK6","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AL6","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)*AM6","v":0}]
[null,null,"DisCo tariff",null,null,null,"USD/kWh",null,{"$f":"I23/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!"},{"$error":"#DIV/0!"}]
[null,null,"Blended tariff",null,null,null,"USD/kWh",null,{"$f":"(I24*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(I21*(1-_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(J24*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(J21*(1-_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(K24*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(K21*(1-_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(L24*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(L21*(1-_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(M24*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(M21*(1-_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(N24*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(N21*(1-_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(O24*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(O21*(1-_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(P24*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(P21*(1-_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(Q24*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(Q21*(1-_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(R24*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(R21*(1-_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(S24*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(S21*(1-_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(T24*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(T21*(1-_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(U24*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(U21*(1-_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(V24*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(V21*(1-_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(W24*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(W21*(1-_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(X24*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(X21*(1-_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(Y24*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(Y21*(1-_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(Z24*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(Z21*(1-_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AA24*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AA21*(1-_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AB24*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AB21*(1-_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AC24*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AC21*(1-_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AD24*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AD21*(1-_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AE24*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AE21*(1-_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AF24*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AF21*(1-_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AG24*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AG21*(1-_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AH24*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AH21*(1-_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AI24*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AI21*(1-_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AJ24*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AJ21*(1-_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AK24*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AK21*(1-_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AL24*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AL21*(1-_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}},{"$f":"(AM24*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))+(AM21*(1-_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Blended tariff",null,null,null,"N/kWh",null,{"$f":"I25*I11","v":{"$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$88,1,0)","v":1},{"$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$88,1,0)","v":0}]
[null,null,"Battery",null,null,null,"flag",null,{"$f":"IF('Variable Inputs'!I2='Fixed Inputs'!$F$89,1,0)","v":1},{"$f":"IF('Variable Inputs'!J2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!K2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!L2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!M2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!N2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!O2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!P2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!Q2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!R2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!S2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!T2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!U2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!V2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!W2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!X2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!Y2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!Z2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AA2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AB2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AC2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AD2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AE2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AF2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AG2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AH2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AI2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AJ2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AK2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AL2='Fixed Inputs'!$F$89,1,0)","v":0},{"$f":"IF('Variable Inputs'!AM2='Fixed Inputs'!$F$89,1,0)","v":0}]
[null,null,"Inverter",null,null,null,"flag",null,{"$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$90,1,0)","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"flag",null,{"$f":"IF('Variable Inputs'!I2='Fixed Inputs'!$F$91,1,0)","v":1},{"$f":"IF('Variable Inputs'!J2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!K2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!L2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!M2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!N2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!O2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!P2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!Q2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!R2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!S2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!T2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!U2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!V2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!W2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!X2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!Y2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!Z2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AA2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AB2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AC2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AD2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AE2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AF2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AG2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AH2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AI2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AJ2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AK2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AL2='Fixed Inputs'!$F$91,1,0)","v":0},{"$f":"IF('Variable Inputs'!AM2='Fixed Inputs'!$F$91,1,0)","v":0}]
[]
[null,null,"Replacement cost"]
[null,null,"Solar PV",null,null,null,"USD",null,{"$f":"I30*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"J30*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"K30*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"L30*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"M30*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"N30*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"O30*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"P30*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"Q30*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"R30*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"S30*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"T30*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"U30*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"V30*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"W30*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"X30*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"Y30*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"Z30*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AA30*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AB30*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AC30*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AD30*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AE30*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AF30*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AG30*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AH30*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AI30*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AJ30*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AK30*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AL30*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0},{"$f":"AM30*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I44:$AM44)*'Fixed Inputs'!$F96","v":0}]
[null,null,"Battery",null,null,null,"USD",null,{"$f":"I31*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"J31*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"K31*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"L31*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"M31*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"N31*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"O31*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"P31*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"Q31*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"R31*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"S31*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"T31*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"U31*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"V31*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"W31*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"X31*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"Y31*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"Z31*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AA31*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AB31*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AC31*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AD31*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AE31*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AF31*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AG31*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AH31*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AI31*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AJ31*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AK31*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AL31*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0},{"$f":"AM31*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I45:$AM45)*'Fixed Inputs'!$F97","v":0}]
[null,null,"Inverter",null,null,null,"USD",null,{"$f":"I32*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"J32*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"K32*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"L32*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"M32*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"N32*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"O32*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"P32*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"Q32*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"R32*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"S32*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"T32*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"U32*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"V32*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"W32*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"X32*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"Y32*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"Z32*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AA32*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AB32*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AC32*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AD32*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AE32*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AF32*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AG32*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AH32*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AI32*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AJ32*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AK32*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AL32*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0},{"$f":"AM32*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I46:$AM46)*'Fixed Inputs'!$F98","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"USD",null,{"$f":"I33*I$6*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"J33*J$6*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"K33*K$6*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"L33*L$6*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"M33*M$6*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"N33*N$6*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"O33*O$6*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"P33*P$6*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"Q33*Q$6*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"R33*R$6*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"S33*S$6*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"T33*T$6*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"U33*U$6*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"V33*V$6*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"W33*W$6*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"X33*X$6*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"Y33*Y$6*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"Z33*Z$6*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AA33*AA$6*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AB33*AB$6*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AC33*AC$6*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AD33*AD$6*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AE33*AE$6*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AF33*AF$6*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AG33*AG$6*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AH33*AH$6*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AI33*AI$6*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AJ33*AJ$6*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AK33*AK$6*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AL33*AL$6*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0},{"$f":"AM33*AM$6*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I47:$AM47)*'Fixed Inputs'!$F99","v":0}]
[]
[null,null,"Expansion cost"]
[null,null,"Solar PV",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I50*'Variable Inputs'!I44","v":0},{"$f":"'Variable Inputs'!J50*'Variable Inputs'!J44","v":0},{"$f":"'Variable Inputs'!K50*'Variable Inputs'!K44","v":0},{"$f":"'Variable Inputs'!L50*'Variable Inputs'!L44","v":0},{"$f":"'Variable Inputs'!M50*'Variable Inputs'!M44","v":0},{"$f":"'Variable Inputs'!N50*'Variable Inputs'!N44","v":0},{"$f":"'Variable Inputs'!O50*'Variable Inputs'!O44","v":0},{"$f":"'Variable Inputs'!P50*'Variable Inputs'!P44","v":0},{"$f":"'Variable Inputs'!Q50*'Variable Inputs'!Q44","v":0},{"$f":"'Variable Inputs'!R50*'Variable Inputs'!R44","v":0},{"$f":"'Variable Inputs'!S50*'Variable Inputs'!S44","v":0},{"$f":"'Variable Inputs'!T50*'Variable Inputs'!T44","v":0},{"$f":"'Variable Inputs'!U50*'Variable Inputs'!U44","v":0},{"$f":"'Variable Inputs'!V50*'Variable Inputs'!V44","v":0},{"$f":"'Variable Inputs'!W50*'Variable Inputs'!W44","v":0},{"$f":"'Variable Inputs'!X50*'Variable Inputs'!X44","v":0},{"$f":"'Variable Inputs'!Y50*'Variable Inputs'!Y44","v":0},{"$f":"'Variable Inputs'!Z50*'Variable Inputs'!Z44","v":0},{"$f":"'Variable Inputs'!AA50*'Variable Inputs'!AA44","v":0},{"$f":"'Variable Inputs'!AB50*'Variable Inputs'!AB44","v":0},{"$f":"'Variable Inputs'!AC50*'Variable Inputs'!AC44","v":0},{"$f":"'Variable Inputs'!AD50*'Variable Inputs'!AD44","v":0},{"$f":"'Variable Inputs'!AE50*'Variable Inputs'!AE44","v":0},{"$f":"'Variable Inputs'!AF50*'Variable Inputs'!AF44","v":0},{"$f":"'Variable Inputs'!AG50*'Variable Inputs'!AG44","v":0},{"$f":"'Variable Inputs'!AH50*'Variable Inputs'!AH44","v":0},{"$f":"'Variable Inputs'!AI50*'Variable Inputs'!AI44","v":0},{"$f":"'Variable Inputs'!AJ50*'Variable Inputs'!AJ44","v":0},{"$f":"'Variable Inputs'!AK50*'Variable Inputs'!AK44","v":0},{"$f":"'Variable Inputs'!AL50*'Variable Inputs'!AL44","v":0},{"$f":"'Variable Inputs'!AM50*'Variable Inputs'!AM44","v":0}]
[null,null,"Battery",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I51*'Variable Inputs'!I45","v":0},{"$f":"'Variable Inputs'!J51*'Variable Inputs'!J45","v":0},{"$f":"'Variable Inputs'!K51*'Variable Inputs'!K45","v":0},{"$f":"'Variable Inputs'!L51*'Variable Inputs'!L45","v":0},{"$f":"'Variable Inputs'!M51*'Variable Inputs'!M45","v":0},{"$f":"'Variable Inputs'!N51*'Variable Inputs'!N45","v":0},{"$f":"'Variable Inputs'!O51*'Variable Inputs'!O45","v":0},{"$f":"'Variable Inputs'!P51*'Variable Inputs'!P45","v":0},{"$f":"'Variable Inputs'!Q51*'Variable Inputs'!Q45","v":0},{"$f":"'Variable Inputs'!R51*'Variable Inputs'!R45","v":0},{"$f":"'Variable Inputs'!S51*'Variable Inputs'!S45","v":0},{"$f":"'Variable Inputs'!T51*'Variable Inputs'!T45","v":0},{"$f":"'Variable Inputs'!U51*'Variable Inputs'!U45","v":0},{"$f":"'Variable Inputs'!V51*'Variable Inputs'!V45","v":0},{"$f":"'Variable Inputs'!W51*'Variable Inputs'!W45","v":0},{"$f":"'Variable Inputs'!X51*'Variable Inputs'!X45","v":0},{"$f":"'Variable Inputs'!Y51*'Variable Inputs'!Y45","v":0},{"$f":"'Variable Inputs'!Z51*'Variable Inputs'!Z45","v":0},{"$f":"'Variable Inputs'!AA51*'Variable Inputs'!AA45","v":0},{"$f":"'Variable Inputs'!AB51*'Variable Inputs'!AB45","v":0},{"$f":"'Variable Inputs'!AC51*'Variable Inputs'!AC45","v":0},{"$f":"'Variable Inputs'!AD51*'Variable Inputs'!AD45","v":0},{"$f":"'Variable Inputs'!AE51*'Variable Inputs'!AE45","v":0},{"$f":"'Variable Inputs'!AF51*'Variable Inputs'!AF45","v":0},{"$f":"'Variable Inputs'!AG51*'Variable Inputs'!AG45","v":0},{"$f":"'Variable Inputs'!AH51*'Variable Inputs'!AH45","v":0},{"$f":"'Variable Inputs'!AI51*'Variable Inputs'!AI45","v":0},{"$f":"'Variable Inputs'!AJ51*'Variable Inputs'!AJ45","v":0},{"$f":"'Variable Inputs'!AK51*'Variable Inputs'!AK45","v":0},{"$f":"'Variable Inputs'!AL51*'Variable Inputs'!AL45","v":0},{"$f":"'Variable Inputs'!AM51*'Variable Inputs'!AM45","v":0}]
[null,null,"Inverter",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I52*'Variable Inputs'!I46","v":0},{"$f":"'Variable Inputs'!J52*'Variable Inputs'!J46","v":0},{"$f":"'Variable Inputs'!K52*'Variable Inputs'!K46","v":0},{"$f":"'Variable Inputs'!L52*'Variable Inputs'!L46","v":0},{"$f":"'Variable Inputs'!M52*'Variable Inputs'!M46","v":0},{"$f":"'Variable Inputs'!N52*'Variable Inputs'!N46","v":0},{"$f":"'Variable Inputs'!O52*'Variable Inputs'!O46","v":0},{"$f":"'Variable Inputs'!P52*'Variable Inputs'!P46","v":0},{"$f":"'Variable Inputs'!Q52*'Variable Inputs'!Q46","v":0},{"$f":"'Variable Inputs'!R52*'Variable Inputs'!R46","v":0},{"$f":"'Variable Inputs'!S52*'Variable Inputs'!S46","v":0},{"$f":"'Variable Inputs'!T52*'Variable Inputs'!T46","v":0},{"$f":"'Variable Inputs'!U52*'Variable Inputs'!U46","v":0},{"$f":"'Variable Inputs'!V52*'Variable Inputs'!V46","v":0},{"$f":"'Variable Inputs'!W52*'Variable Inputs'!W46","v":0},{"$f":"'Variable Inputs'!X52*'Variable Inputs'!X46","v":0},{"$f":"'Variable Inputs'!Y52*'Variable Inputs'!Y46","v":0},{"$f":"'Variable Inputs'!Z52*'Variable Inputs'!Z46","v":0},{"$f":"'Variable Inputs'!AA52*'Variable Inputs'!AA46","v":0},{"$f":"'Variable Inputs'!AB52*'Variable Inputs'!AB46","v":0},{"$f":"'Variable Inputs'!AC52*'Variable Inputs'!AC46","v":0},{"$f":"'Variable Inputs'!AD52*'Variable Inputs'!AD46","v":0},{"$f":"'Variable Inputs'!AE52*'Variable Inputs'!AE46","v":0},{"$f":"'Variable Inputs'!AF52*'Variable Inputs'!AF46","v":0},{"$f":"'Variable Inputs'!AG52*'Variable Inputs'!AG46","v":0},{"$f":"'Variable Inputs'!AH52*'Variable Inputs'!AH46","v":0},{"$f":"'Variable Inputs'!AI52*'Variable Inputs'!AI46","v":0},{"$f":"'Variable Inputs'!AJ52*'Variable Inputs'!AJ46","v":0},{"$f":"'Variable Inputs'!AK52*'Variable Inputs'!AK46","v":0},{"$f":"'Variable Inputs'!AL52*'Variable Inputs'!AL46","v":0},{"$f":"'Variable Inputs'!AM52*'Variable Inputs'!AM46","v":0}]
[null,null,"Diesel/Gas Genset",null,null,null,"USD",null,{"$f":"'Variable Inputs'!I53*'Variable Inputs'!I47","v":0},{"$f":"'Variable Inputs'!J53*'Variable Inputs'!J47","v":0},{"$f":"'Variable Inputs'!K53*'Variable Inputs'!K47","v":0},{"$f":"'Variable Inputs'!L53*'Variable Inputs'!L47","v":0},{"$f":"'Variable Inputs'!M53*'Variable Inputs'!M47","v":0},{"$f":"'Variable Inputs'!N53*'Variable Inputs'!N47","v":0},{"$f":"'Variable Inputs'!O53*'Variable Inputs'!O47","v":0},{"$f":"'Variable Inputs'!P53*'Variable Inputs'!P47","v":0},{"$f":"'Variable Inputs'!Q53*'Variable Inputs'!Q47","v":0},{"$f":"'Variable Inputs'!R53*'Variable Inputs'!R47","v":0},{"$f":"'Variable Inputs'!S53*'Variable Inputs'!S47","v":0},{"$f":"'Variable Inputs'!T53*'Variable Inputs'!T47","v":0},{"$f":"'Variable Inputs'!U53*'Variable Inputs'!U47","v":0},{"$f":"'Variable Inputs'!V53*'Variable Inputs'!V47","v":0},{"$f":"'Variable Inputs'!W53*'Variable Inputs'!W47","v":0},{"$f":"'Variable Inputs'!X53*'Variable Inputs'!X47","v":0},{"$f":"'Variable Inputs'!Y53*'Variable Inputs'!Y47","v":0},{"$f":"'Variable Inputs'!Z53*'Variable Inputs'!Z47","v":0},{"$f":"'Variable Inputs'!AA53*'Variable Inputs'!AA47","v":0},{"$f":"'Variable Inputs'!AB53*'Variable Inputs'!AB47","v":0},{"$f":"'Variable Inputs'!AC53*'Variable Inputs'!AC47","v":0},{"$f":"'Variable Inputs'!AD53*'Variable Inputs'!AD47","v":0},{"$f":"'Variable Inputs'!AE53*'Variable Inputs'!AE47","v":0},{"$f":"'Variable Inputs'!AF53*'Variable Inputs'!AF47","v":0},{"$f":"'Variable Inputs'!AG53*'Variable Inputs'!AG47","v":0},{"$f":"'Variable Inputs'!AH53*'Variable Inputs'!AH47","v":0},{"$f":"'Variable Inputs'!AI53*'Variable Inputs'!AI47","v":0},{"$f":"'Variable Inputs'!AJ53*'Variable Inputs'!AJ47","v":0},{"$f":"'Variable Inputs'!AK53*'Variable Inputs'!AK47","v":0},{"$f":"'Variable Inputs'!AL53*'Variable Inputs'!AL47","v":0},{"$f":"'Variable Inputs'!AM53*'Variable Inputs'!AM47","v":0}]
[]
[null,"Financial Statements (all cash flows nominal)"]
[null,null,"Profit and Loss"]
[]
[null,null,"Revenue "]
[null,null,"Revenue billed to customer for DER energy purchased",null,null,null,"USD",null,{"$f":"I18*I21*I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue billed to customer for grid energy purchased",null,null,null,"USD",null,{"$f":"I17*I24*I6","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!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Revenue collected from customer for DER energy",null,null,null,"USD",null,{"$f":"I51*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"J51*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"K51*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"L51*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"M51*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"N51*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"O51*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"P51*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Q51*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"R51*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"S51*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"T51*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"U51*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"V51*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"W51*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"X51*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Y51*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"Z51*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AA51*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AB51*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AC51*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AD51*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AE51*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AF51*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AG51*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AH51*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AI51*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AJ51*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AK51*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AL51*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0},{"$f":"AM51*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":0}]
[null,null,"Revenue collected from customer for grid energy",null,null,null,"USD",null,{"$f":"I52*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"J52*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"K52*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"L52*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"M52*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"N52*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"O52*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"P52*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"Q52*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"R52*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"S52*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"T52*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"U52*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"V52*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"W52*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"X52*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"Y52*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"Z52*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AA52*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AB52*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AC52*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AD52*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AE52*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AF52*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AG52*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AH52*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AI52*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AJ52*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AK52*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AL52*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}},{"$f":"AM52*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$36:$AM$36)","v":{"$error":"#DIV/0!"}}]
[null,null,"Repayment from DisCo for grid upgrade costs",null,null,null,"USD",null,{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*I7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*J7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*K7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*L7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*M7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*N7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*O7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*P7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*Q7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*R7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*S7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*T7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*U7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*V7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*W7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*X7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*Y7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*Z7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AA7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AB7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AC7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AD7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AE7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AF7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AG7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AH7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AI7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AJ7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AK7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AL7","v":{"$error":"#NUM!"}},{"$f":"-PMT('Fixed Inputs'!$F$65,'Fixed Inputs'!$F$64,'Fixed Inputs'!$F$62)*AM7","v":{"$error":"#NUM!"}}]
[]
[null,null,"Passthrough payment for electricity purchased from DisCo",null,null,null,"USD",null,{"$f":"-I55","v":{"$error":"#DIV/0!"}},{"$f":"-J55","v":{"$error":"#DIV/0!"}},{"$f":"-K55","v":{"$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,"Net revenue",null,null,null,"USD",null,{"$f":"SUM(I54,I58)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J54:J58)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K54:K58)","v":{"$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,"VAT"]
[null,null,"VAT on net revenues",null,null,null,"USD",null,{"$f":"-I60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-J60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-K60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-L60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-M60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-N60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-O60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-P60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-Q60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-R60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-S60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-T60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-U60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-V60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-W60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-X60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-Y60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-Z60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AA60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AB60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AC60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AD60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AE60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AF60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AG60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AH60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AI60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AJ60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AK60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AL60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}},{"$f":"-AM60*'Fixed Inputs'!$F$17","v":{"$error":"#DIV/0!"}}]
[null,null,"Total revenues net of VAT",null,null,null,"USD",null,{"$f":"SUM(I60,I63)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J60,J63)","v":{"$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!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Operating Costs"]
[null,null,"Diesel/Gas fuel cost",null,null,null,"USD",null,{"$f":"-_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(I3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(J3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(K3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(L3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(M3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(N3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(O3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(P3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(R3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(S3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(T3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(U3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(V3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(W3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(X3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$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$57:$AM$57)*'Fixed Inputs'!$F$108*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$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$17:$AM$17)*(SUM('Variable Inputs'!$I50:I50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:J50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:K50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:L50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:M50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:N50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:O50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:P50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:Q50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:R50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:S50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:T50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:U50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:V50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:W50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:X50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:Y50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:Z50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AA50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AB50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AC50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AD50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AE50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AF50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AG50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AH50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AI50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AJ50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AK50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AL50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I50:AM50)+'Fixed Inputs'!$F81)*'Fixed Inputs'!$F104*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$17:$AM$17)*(SUM('Variable Inputs'!$I51:I51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:J51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:K51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:L51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:M51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:N51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:O51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:P51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:Q51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:R51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:S51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:T51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:U51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:V51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:W51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:X51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:Y51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:Z51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AA51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AB51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AC51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AD51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AE51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AF51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AG51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AH51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AI51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AJ51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AK51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AL51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I51:AM51)+'Fixed Inputs'!$F82)*'Fixed Inputs'!$F105*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$17:$AM$17)*(SUM('Variable Inputs'!$I53:I53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:J53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:K53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:L53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:M53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:N53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:O53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:P53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:Q53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:R53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:S53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:T53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:U53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:V53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:W53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:X53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:Y53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:Z53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AA53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AB53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AC53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AD53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AE53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AF53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AG53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AH53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AI53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AJ53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AK53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AL53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*(SUM('Variable Inputs'!$I53:AM53)+'Fixed Inputs'!$F83)*'Fixed Inputs'!$F106*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$17:$AM$17)*'Fixed Inputs'!$F109*I6","v":0},{"$f":"-_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*J6","v":0},{"$f":"-_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*K6","v":0},{"$f":"-_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*L6","v":0},{"$f":"-_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*M6","v":0},{"$f":"-_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*N6","v":0},{"$f":"-_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*O6","v":0},{"$f":"-_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*P6","v":0},{"$f":"-_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*Q6","v":0},{"$f":"-_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*R6","v":0},{"$f":"-_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*S6","v":0},{"$f":"-_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*T6","v":0},{"$f":"-_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*U6","v":0},{"$f":"-_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*V6","v":0},{"$f":"-_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*W6","v":0},{"$f":"-_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*X6","v":0},{"$f":"-_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*Y6","v":0},{"$f":"-_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*Z6","v":0},{"$f":"-_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AA6","v":0},{"$f":"-_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AB6","v":0},{"$f":"-_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AC6","v":0},{"$f":"-_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AD6","v":0},{"$f":"-_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AE6","v":0},{"$f":"-_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AF6","v":0},{"$f":"-_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AG6","v":0},{"$f":"-_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AH6","v":0},{"$f":"-_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AI6","v":0},{"$f":"-_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AJ6","v":0},{"$f":"-_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AK6","v":0},{"$f":"-_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AL6","v":0},{"$f":"-_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*'Fixed Inputs'!$F109*AM6","v":0}]
[null,null,"Insurance",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*I6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*J6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*K6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*L6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*M6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*N6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*O6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*P6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*R6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*S6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*T6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*U6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*V6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*W6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*X6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F110*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AM6","v":0}]
[null,null,"Land lease",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*I6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*J6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*K6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*L6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*M6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*N6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*O6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*P6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*R6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*S6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*T6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*U6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*V6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*W6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*X6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F111*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AM6","v":0}]
[null,null,"Company overheads allocated to project",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*I6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*J6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*K6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*L6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*M6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*N6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*O6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*P6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*R6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*S6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*T6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*U6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*V6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*W6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*X6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F112*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AM6","v":0}]
[null,null,"Security",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*I6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*J6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*K6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*L6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*M6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*N6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*O6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*P6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*R6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*S6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*T6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*U6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*V6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*W6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*X6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F113*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AM6","v":0}]
[null,null,"Other operational costs",null,null,null,"USD",null,{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(I$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*I6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(J$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*J6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(K$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*K6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(L$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*L6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(M$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*M6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(N$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*N6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(O$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*O6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(P$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*P6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(Q$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Q6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(R$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*R6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(S$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*S6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(T$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*T6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(U$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*U6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(V$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*V6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(W$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*W6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(X$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*X6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(Y$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Y6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(Z$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*Z6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AA$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AA6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AB$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AB6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AC$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AC6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AD$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AD6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AE$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AE6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AF$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AF6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AG$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AG6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AH$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AH6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AI$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AI6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AJ$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AJ6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AK$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AK6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AL$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AL6","v":0},{"$f":"-'Fixed Inputs'!$F114*_xlfn.XLOOKUP(AM$3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$17:$AM$17)*AM6","v":0}]
[null,null,"Total operating costs",null,null,null,"USD",null,{"$f":"SUM(I67:I76)","v":0},{"$f":"SUM(J67:J76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,"USD",null,{"$f":"SUM(I64,I77)","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!"},{"$error":"#DIV/0!"}]
[]
[null,null,"Depreciation",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL258","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM258","v":{"$error":"#DIV/0!"}}]
[null,null,"EBIT",null,null,null,"USD",null,{"$f":"SUM(I79,I81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J79,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,"Interest payable on loan 1",null,null,null,"USD",null,{"$f":"-I135","v":0},{"$f":"-J135","v":0},{"$f":"-K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest payable on loan 2",null,null,null,"USD",null,{"$f":"-I151","v":0},{"$f":"-J151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,"USD",null,{"$f":"SUM(I82,I84,I85)","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,I86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,J86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,K86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,L86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,M86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,N86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,O86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,P86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Q86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,R86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,S86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,T86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,U86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,V86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,W86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,X86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Y86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,Z86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AA86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AB86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AC86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AD86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AE86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AF86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AG86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AH86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AI86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AJ86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AK86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AL86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}},{"$f":"-MAX(0,AM86*'Fixed Inputs'!$F$18)","v":{"$error":"#DIV/0!"}}]
[null,null,"Net profit before grant",null,null,null,"USD",null,{"$f":"SUM(I86,I88)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J86,J88)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K86,K88)","v":{"$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,"Grant 1",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(J$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(K$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(L$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(M$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(N$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(O$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(P$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(Q$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(R$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(S$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(T$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(U$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(V$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(W$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(X$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(Y$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(Z$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AA$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AB$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AC$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AD$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AE$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AF$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AG$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AH$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AI$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AK$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AL$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0},{"$f":"(AM$3='Fixed Inputs'!$F53)*'Fixed Inputs'!$F47","v":0}]
[null,null,"Grant 2",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(J$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(K$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(L$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(M$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(N$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(O$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(P$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(Q$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(R$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(S$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(T$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(U$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(V$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(W$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(X$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(Y$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(Z$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AA$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AB$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AC$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AD$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AE$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AF$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AG$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AH$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AI$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AK$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AL$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0},{"$f":"(AM$3='Fixed Inputs'!$F54)*'Fixed Inputs'!$F48","v":0}]
[null,null,"Grant 3",null,null,null,"USD",null,{"$f":"(I$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(J$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(K$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(L$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(M$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(N$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(O$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(P$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(Q$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(R$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(S$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(T$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(U$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(V$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(W$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(X$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(Y$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(Z$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AA$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AB$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AC$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AD$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AE$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AF$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AG$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AH$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AI$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AJ$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AK$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AL$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0},{"$f":"(AM$3='Fixed Inputs'!$F55)*'Fixed Inputs'!$F49","v":0}]
[null,null,"Net profit after grant",null,null,null,"USD",null,{"$f":"SUM(I89,I91,I92,I93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J89,J91,J92,J93)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(L89,L91,L92,L93)","v":{"$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":"I79","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":"I88","v":{"$error":"#DIV/0!"}},{"$f":"J88","v":{"$error":"#DIV/0!"}},{"$f":"K88","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(I91,I92,I93)","v":0},{"$f":"SUM(J91,J92,J93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CAPEX",null,null,null,"USD",null,{"$f":"-I12*'Fixed Inputs'!$F$78","v":0},{"$f":"-J12*'Fixed Inputs'!$F$78","v":0},{"$f":"-K12*'Fixed Inputs'!$F$78","v":0},{"$f":"-L12*'Fixed Inputs'!$F$78","v":0},{"$f":"-M12*'Fixed Inputs'!$F$78","v":0},{"$f":"-N12*'Fixed Inputs'!$F$78","v":0},{"$f":"-O12*'Fixed Inputs'!$F$78","v":0},{"$f":"-P12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Q12*'Fixed Inputs'!$F$78","v":0},{"$f":"-R12*'Fixed Inputs'!$F$78","v":0},{"$f":"-S12*'Fixed Inputs'!$F$78","v":0},{"$f":"-T12*'Fixed Inputs'!$F$78","v":0},{"$f":"-U12*'Fixed Inputs'!$F$78","v":0},{"$f":"-V12*'Fixed Inputs'!$F$78","v":0},{"$f":"-W12*'Fixed Inputs'!$F$78","v":0},{"$f":"-X12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Y12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Z12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AA12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AB12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AC12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AD12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AE12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AF12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AG12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AH12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AI12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AJ12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AK12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AL12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AM12*'Fixed Inputs'!$F$78","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"-SUM('Developer Calculations'!I36:I39,'Developer Calculations'!I42:I45)","v":0},{"$f":"-SUM('Developer Calculations'!J36:J39,'Developer Calculations'!J42:J45)","v":0},{"$f":"-SUM('Developer Calculations'!K36:K39,'Developer Calculations'!K42:K45)","v":0},{"$f":"-SUM('Developer Calculations'!L36:L39,'Developer Calculations'!L42:L45)","v":0},{"$f":"-SUM('Developer Calculations'!M36:M39,'Developer Calculations'!M42:M45)","v":0},{"$f":"-SUM('Developer Calculations'!N36:N39,'Developer Calculations'!N42:N45)","v":0},{"$f":"-SUM('Developer Calculations'!O36:O39,'Developer Calculations'!O42:O45)","v":0},{"$f":"-SUM('Developer Calculations'!P36:P39,'Developer Calculations'!P42:P45)","v":0},{"$f":"-SUM('Developer Calculations'!Q36:Q39,'Developer Calculations'!Q42:Q45)","v":0},{"$f":"-SUM('Developer Calculations'!R36:R39,'Developer Calculations'!R42:R45)","v":0},{"$f":"-SUM('Developer Calculations'!S36:S39,'Developer Calculations'!S42:S45)","v":0},{"$f":"-SUM('Developer Calculations'!T36:T39,'Developer Calculations'!T42:T45)","v":0},{"$f":"-SUM('Developer Calculations'!U36:U39,'Developer Calculations'!U42:U45)","v":0},{"$f":"-SUM('Developer Calculations'!V36:V39,'Developer Calculations'!V42:V45)","v":0},{"$f":"-SUM('Developer Calculations'!W36:W39,'Developer Calculations'!W42:W45)","v":0},{"$f":"-SUM('Developer Calculations'!X36:X39,'Developer Calculations'!X42:X45)","v":0},{"$f":"-SUM('Developer Calculations'!Y36:Y39,'Developer Calculations'!Y42:Y45)","v":0},{"$f":"-SUM('Developer Calculations'!Z36:Z39,'Developer Calculations'!Z42:Z45)","v":0},{"$f":"-SUM('Developer Calculations'!AA36:AA39,'Developer Calculations'!AA42:AA45)","v":0},{"$f":"-SUM('Developer Calculations'!AB36:AB39,'Developer Calculations'!AB42:AB45)","v":0},{"$f":"-SUM('Developer Calculations'!AC36:AC39,'Developer Calculations'!AC42:AC45)","v":0},{"$f":"-SUM('Developer Calculations'!AD36:AD39,'Developer Calculations'!AD42:AD45)","v":0},{"$f":"-SUM('Developer Calculations'!AE36:AE39,'Developer Calculations'!AE42:AE45)","v":0},{"$f":"-SUM('Developer Calculations'!AF36:AF39,'Developer Calculations'!AF42:AF45)","v":0},{"$f":"-SUM('Developer Calculations'!AG36:AG39,'Developer Calculations'!AG42:AG45)","v":0},{"$f":"-SUM('Developer Calculations'!AH36:AH39,'Developer Calculations'!AH42:AH45)","v":0},{"$f":"-SUM('Developer Calculations'!AI36:AI39,'Developer Calculations'!AI42:AI45)","v":0},{"$f":"-SUM('Developer Calculations'!AJ36:AJ39,'Developer Calculations'!AJ42:AJ45)","v":0},{"$f":"-SUM('Developer Calculations'!AK36:AK39,'Developer Calculations'!AK42:AK45)","v":0},{"$f":"-SUM('Developer Calculations'!AL36:AL39,'Developer Calculations'!AL42:AL45)","v":0},{"$f":"-SUM('Developer Calculations'!AM36:AM39,'Developer Calculations'!AM42:AM45)","v":0}]
[null,null,"Unlevered Cashflow to Project",null,null,null,"USD",null,{"$f":"SUM(I98:I102)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J98:J102)","v":{"$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(I103:OFFSET(I103,0,'Fixed Inputs'!$F$6)),0)","v":0}]
[]
[null,null,"Cumulative cashflow",null,null,null,"USD",null,{"$f":"SUM($I$103:I103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:J103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:K103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:L103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:M103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:N103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:O103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:P103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:Q103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:R103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:S103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:T103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:U103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:V103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:W103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:X103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:Y103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:Z103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AA103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AB103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AC103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AD103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AE103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AF103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AG103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AH103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AI103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AJ103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AK103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AL103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$103:AM103)","v":{"$error":"#DIV/0!"}}]
[null,null,"Undiscounted payback period",{"$f":"SUM(I108:AM108)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(AND(H107<0,I107>0),I2,0)","v":{"$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,{"$f":"I79","v":{"$error":"#DIV/0!"}},{"$f":"J79","v":{"$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":"I88","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"K88","v":{"$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,{"$f":"SUM(I91,I92,I93)","v":0},{"$f":"SUM(J91,J92,J93)","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$78","v":0},{"$f":"-J12*'Fixed Inputs'!$F$78","v":0},{"$f":"-K12*'Fixed Inputs'!$F$78","v":0},{"$f":"-L12*'Fixed Inputs'!$F$78","v":0},{"$f":"-M12*'Fixed Inputs'!$F$78","v":0},{"$f":"-N12*'Fixed Inputs'!$F$78","v":0},{"$f":"-O12*'Fixed Inputs'!$F$78","v":0},{"$f":"-P12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Q12*'Fixed Inputs'!$F$78","v":0},{"$f":"-R12*'Fixed Inputs'!$F$78","v":0},{"$f":"-S12*'Fixed Inputs'!$F$78","v":0},{"$f":"-T12*'Fixed Inputs'!$F$78","v":0},{"$f":"-U12*'Fixed Inputs'!$F$78","v":0},{"$f":"-V12*'Fixed Inputs'!$F$78","v":0},{"$f":"-W12*'Fixed Inputs'!$F$78","v":0},{"$f":"-X12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Y12*'Fixed Inputs'!$F$78","v":0},{"$f":"-Z12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AA12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AB12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AC12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AD12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AE12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AF12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AG12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AH12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AI12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AJ12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AK12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AL12*'Fixed Inputs'!$F$78","v":0},{"$f":"-AM12*'Fixed Inputs'!$F$78","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"-SUM('Developer Calculations'!I36:I39,'Developer Calculations'!I42:I45)","v":0},{"$f":"-SUM('Developer Calculations'!J36:J39,'Developer Calculations'!J42:J45)","v":0},{"$f":"-SUM('Developer Calculations'!K36:K39,'Developer Calculations'!K42:K45)","v":0},{"$f":"-SUM('Developer Calculations'!L36:L39,'Developer Calculations'!L42:L45)","v":0},{"$f":"-SUM('Developer Calculations'!M36:M39,'Developer Calculations'!M42:M45)","v":0},{"$f":"-SUM('Developer Calculations'!N36:N39,'Developer Calculations'!N42:N45)","v":0},{"$f":"-SUM('Developer Calculations'!O36:O39,'Developer Calculations'!O42:O45)","v":0},{"$f":"-SUM('Developer Calculations'!P36:P39,'Developer Calculations'!P42:P45)","v":0},{"$f":"-SUM('Developer Calculations'!Q36:Q39,'Developer Calculations'!Q42:Q45)","v":0},{"$f":"-SUM('Developer Calculations'!R36:R39,'Developer Calculations'!R42:R45)","v":0},{"$f":"-SUM('Developer Calculations'!S36:S39,'Developer Calculations'!S42:S45)","v":0},{"$f":"-SUM('Developer Calculations'!T36:T39,'Developer Calculations'!T42:T45)","v":0},{"$f":"-SUM('Developer Calculations'!U36:U39,'Developer Calculations'!U42:U45)","v":0},{"$f":"-SUM('Developer Calculations'!V36:V39,'Developer Calculations'!V42:V45)","v":0},{"$f":"-SUM('Developer Calculations'!W36:W39,'Developer Calculations'!W42:W45)","v":0},{"$f":"-SUM('Developer Calculations'!X36:X39,'Developer Calculations'!X42:X45)","v":0},{"$f":"-SUM('Developer Calculations'!Y36:Y39,'Developer Calculations'!Y42:Y45)","v":0},{"$f":"-SUM('Developer Calculations'!Z36:Z39,'Developer Calculations'!Z42:Z45)","v":0},{"$f":"-SUM('Developer Calculations'!AA36:AA39,'Developer Calculations'!AA42:AA45)","v":0},{"$f":"-SUM('Developer Calculations'!AB36:AB39,'Developer Calculations'!AB42:AB45)","v":0},{"$f":"-SUM('Developer Calculations'!AC36:AC39,'Developer Calculations'!AC42:AC45)","v":0},{"$f":"-SUM('Developer Calculations'!AD36:AD39,'Developer Calculations'!AD42:AD45)","v":0},{"$f":"-SUM('Developer Calculations'!AE36:AE39,'Developer Calculations'!AE42:AE45)","v":0},{"$f":"-SUM('Developer Calculations'!AF36:AF39,'Developer Calculations'!AF42:AF45)","v":0},{"$f":"-SUM('Developer Calculations'!AG36:AG39,'Developer Calculations'!AG42:AG45)","v":0},{"$f":"-SUM('Developer Calculations'!AH36:AH39,'Developer Calculations'!AH42:AH45)","v":0},{"$f":"-SUM('Developer Calculations'!AI36:AI39,'Developer Calculations'!AI42:AI45)","v":0},{"$f":"-SUM('Developer Calculations'!AJ36:AJ39,'Developer Calculations'!AJ42:AJ45)","v":0},{"$f":"-SUM('Developer Calculations'!AK36:AK39,'Developer Calculations'!AK42:AK45)","v":0},{"$f":"-SUM('Developer Calculations'!AL36:AL39,'Developer Calculations'!AL42:AL45)","v":0},{"$f":"-SUM('Developer Calculations'!AM36:AM39,'Developer Calculations'!AM42:AM45)","v":0}]
[null,null,"Debt Funding",null,null,null,"USD",null,{"$f":"SUM(I138,I154)","v":0},{"$f":"SUM(J138,J154)","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,{"$f":"-SUM(I140,I156)","v":0},{"$f":"-SUM(J140,J156)","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,{"$f":"-SUM(I139,I155)","v":0},{"$f":"-SUM(J139,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,"Cashflow to equity",null,null,null,"USD",null,{"$f":"SUM(I111:I118)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J111:J118)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(Q111:Q118)","v":{"$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",{"$f":"IFERROR(IRR(I119:OFFSET(I119,0,1,1,'Fixed Inputs'!$F$6)),0)","v":0}]
[]
[null,null,"Cumulative cashflow",null,null,null,null,null,{"$f":"SUM($I$119:I119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:J119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:K119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:L119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:M119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:N119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:O119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:P119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:Q119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:R119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:S119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:T119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:U119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:V119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:W119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:X119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:Y119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:Z119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AA119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AB119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AC119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AD119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AE119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AF119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AG119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AH119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AI119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AJ119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AK119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AL119)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($I$119:AM119)","v":{"$error":"#DIV/0!"}}]
[null,null,"Undiscounted payback period",{"$f":"SUM(I124:AM124)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"IF(AND(H123<0,I123>0),I2,0)","v":{"$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$32,1,0)","v":0},{"$f":"IF(J3='Fixed Inputs'!$F$32,1,0)","v":1},{"$f":"IF(K3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(L3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(M3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(N3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(O3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(P3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(Q3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(R3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(S3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(T3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(U3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(V3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(W3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(X3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(Y3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(Z3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AA3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AB3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AC3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AD3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AE3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AF3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AG3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AH3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AI3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AJ3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AK3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AL3='Fixed Inputs'!$F$32,1,0)","v":0},{"$f":"IF(AM3='Fixed Inputs'!$F$32,1,0)","v":0}]
[null,null,"Loan repayment flag for loan 1",null,null,null,"flag",null,{"$f":"IF(OR(I3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),I3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(J3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),J3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":1},{"$f":"IF(OR(K3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),K3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(L3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),L3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(M3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),M3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(N3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),N3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(O3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),O3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(P3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),P3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(Q3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),Q3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(R3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),R3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(S3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),S3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(T3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),T3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(U3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),U3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(V3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),V3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(W3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),W3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(X3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),X3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(Y3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),Y3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(Z3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),Z3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AA3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AA3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AB3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AB3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AC3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AC3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AD3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AD3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AE3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AE3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AF3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AF3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AG3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AG3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AH3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AH3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AI3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AI3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AJ3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AJ3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AK3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AK3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AL3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AL3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0},{"$f":"IF(OR(AM3<('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$29),AM3>('Fixed Inputs'!$F$32+'Fixed Inputs'!$F$30)),0,1)","v":0}]
[]
[null,null,"Loan opening balance",null,null,null,"USD",null,{"$f":"(I128*'Fixed Inputs'!$F$28)+H133","v":0},{"$f":"(J128*'Fixed Inputs'!$F$28)+I133","v":0},{"$f":"(K128*'Fixed Inputs'!$F$28)+J133","v":0},{"$f":"(L128*'Fixed Inputs'!$F$28)+K133","v":0},{"$f":"(M128*'Fixed Inputs'!$F$28)+L133","v":0},{"$f":"(N128*'Fixed Inputs'!$F$28)+M133","v":0},{"$f":"(O128*'Fixed Inputs'!$F$28)+N133","v":0},{"$f":"(P128*'Fixed Inputs'!$F$28)+O133","v":0},{"$f":"(Q128*'Fixed Inputs'!$F$28)+P133","v":0},{"$f":"(R128*'Fixed Inputs'!$F$28)+Q133","v":0},{"$f":"(S128*'Fixed Inputs'!$F$28)+R133","v":0},{"$f":"(T128*'Fixed Inputs'!$F$28)+S133","v":0},{"$f":"(U128*'Fixed Inputs'!$F$28)+T133","v":0},{"$f":"(V128*'Fixed Inputs'!$F$28)+U133","v":0},{"$f":"(W128*'Fixed Inputs'!$F$28)+V133","v":0},{"$f":"(X128*'Fixed Inputs'!$F$28)+W133","v":0},{"$f":"(Y128*'Fixed Inputs'!$F$28)+X133","v":0},{"$f":"(Z128*'Fixed Inputs'!$F$28)+Y133","v":0},{"$f":"(AA128*'Fixed Inputs'!$F$28)+Z133","v":0},{"$f":"(AB128*'Fixed Inputs'!$F$28)+AA133","v":0},{"$f":"(AC128*'Fixed Inputs'!$F$28)+AB133","v":0},{"$f":"(AD128*'Fixed Inputs'!$F$28)+AC133","v":0},{"$f":"(AE128*'Fixed Inputs'!$F$28)+AD133","v":0},{"$f":"(AF128*'Fixed Inputs'!$F$28)+AE133","v":0},{"$f":"(AG128*'Fixed Inputs'!$F$28)+AF133","v":0},{"$f":"(AH128*'Fixed Inputs'!$F$28)+AG133","v":0},{"$f":"(AI128*'Fixed Inputs'!$F$28)+AH133","v":0},{"$f":"(AJ128*'Fixed Inputs'!$F$28)+AI133","v":0},{"$f":"(AK128*'Fixed Inputs'!$F$28)+AJ133","v":0},{"$f":"(AL128*'Fixed Inputs'!$F$28)+AK133","v":0},{"$f":"(AM128*'Fixed Inputs'!$F$28)+AL133","v":0}]
[null,null,"Principal repayment",null,null,null,"USD",null,{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:I129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*I129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:J129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*J129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:K129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*K129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:L129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*L129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:M129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*M129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:N129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*N129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:O129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*O129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:P129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*P129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:Q129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*Q129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:R129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*R129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:S129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*S129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:T129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*T129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:U129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*U129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:V129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*V129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:W129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*W129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:X129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*X129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:Y129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*Y129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:Z129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*Z129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AA129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AA129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AB129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AB129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AC129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AC129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AD129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AD129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AE129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AE129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AF129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AF129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AG129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AG129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AH129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AH129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AI129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AI129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AJ129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AJ129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AK129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AK129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AL129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AL129,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$31,SUM($I$129:AM129),('Fixed Inputs'!$F$30-'Fixed Inputs'!$F$29),'Fixed Inputs'!$F$28)*AM129,0)","v":0}]
[null,null,"Loan closing balance",null,null,null,"USD",null,{"$f":"I131-I132","v":0},{"$f":"J131-J132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest expense for loan 1",null,null,null,"USD",null,{"$f":"I129*I131*'Fixed Inputs'!$F$31","v":0},{"$f":"J129*J131*'Fixed Inputs'!$F$31","v":0},{"$f":"K129*K131*'Fixed Inputs'!$F$31","v":0},{"$f":"L129*L131*'Fixed Inputs'!$F$31","v":0},{"$f":"M129*M131*'Fixed Inputs'!$F$31","v":0},{"$f":"N129*N131*'Fixed Inputs'!$F$31","v":0},{"$f":"O129*O131*'Fixed Inputs'!$F$31","v":0},{"$f":"P129*P131*'Fixed Inputs'!$F$31","v":0},{"$f":"Q129*Q131*'Fixed Inputs'!$F$31","v":0},{"$f":"R129*R131*'Fixed Inputs'!$F$31","v":0},{"$f":"S129*S131*'Fixed Inputs'!$F$31","v":0},{"$f":"T129*T131*'Fixed Inputs'!$F$31","v":0},{"$f":"U129*U131*'Fixed Inputs'!$F$31","v":0},{"$f":"V129*V131*'Fixed Inputs'!$F$31","v":0},{"$f":"W129*W131*'Fixed Inputs'!$F$31","v":0},{"$f":"X129*X131*'Fixed Inputs'!$F$31","v":0},{"$f":"Y129*Y131*'Fixed Inputs'!$F$31","v":0},{"$f":"Z129*Z131*'Fixed Inputs'!$F$31","v":0},{"$f":"AA129*AA131*'Fixed Inputs'!$F$31","v":0},{"$f":"AB129*AB131*'Fixed Inputs'!$F$31","v":0},{"$f":"AC129*AC131*'Fixed Inputs'!$F$31","v":0},{"$f":"AD129*AD131*'Fixed Inputs'!$F$31","v":0},{"$f":"AE129*AE131*'Fixed Inputs'!$F$31","v":0},{"$f":"AF129*AF131*'Fixed Inputs'!$F$31","v":0},{"$f":"AG129*AG131*'Fixed Inputs'!$F$31","v":0},{"$f":"AH129*AH131*'Fixed Inputs'!$F$31","v":0},{"$f":"AI129*AI131*'Fixed Inputs'!$F$31","v":0},{"$f":"AJ129*AJ131*'Fixed Inputs'!$F$31","v":0},{"$f":"AK129*AK131*'Fixed Inputs'!$F$31","v":0},{"$f":"AL129*AL131*'Fixed Inputs'!$F$31","v":0},{"$f":"AM129*AM131*'Fixed Inputs'!$F$31","v":0}]
[]
[null,null,"Loan 1 summary"]
[null,null,"Drawdown",null,null,null,"USD",null,{"$f":"I128*'Fixed Inputs'!$F$28","v":0},{"$f":"J128*'Fixed Inputs'!$F$28","v":0},{"$f":"K128*'Fixed Inputs'!$F$28","v":0},{"$f":"L128*'Fixed Inputs'!$F$28","v":0},{"$f":"M128*'Fixed Inputs'!$F$28","v":0},{"$f":"N128*'Fixed Inputs'!$F$28","v":0},{"$f":"O128*'Fixed Inputs'!$F$28","v":0},{"$f":"P128*'Fixed Inputs'!$F$28","v":0},{"$f":"Q128*'Fixed Inputs'!$F$28","v":0},{"$f":"R128*'Fixed Inputs'!$F$28","v":0},{"$f":"S128*'Fixed Inputs'!$F$28","v":0},{"$f":"T128*'Fixed Inputs'!$F$28","v":0},{"$f":"U128*'Fixed Inputs'!$F$28","v":0},{"$f":"V128*'Fixed Inputs'!$F$28","v":0},{"$f":"W128*'Fixed Inputs'!$F$28","v":0},{"$f":"X128*'Fixed Inputs'!$F$28","v":0},{"$f":"Y128*'Fixed Inputs'!$F$28","v":0},{"$f":"Z128*'Fixed Inputs'!$F$28","v":0},{"$f":"AA128*'Fixed Inputs'!$F$28","v":0},{"$f":"AB128*'Fixed Inputs'!$F$28","v":0},{"$f":"AC128*'Fixed Inputs'!$F$28","v":0},{"$f":"AD128*'Fixed Inputs'!$F$28","v":0},{"$f":"AE128*'Fixed Inputs'!$F$28","v":0},{"$f":"AF128*'Fixed Inputs'!$F$28","v":0},{"$f":"AG128*'Fixed Inputs'!$F$28","v":0},{"$f":"AH128*'Fixed Inputs'!$F$28","v":0},{"$f":"AI128*'Fixed Inputs'!$F$28","v":0},{"$f":"AJ128*'Fixed Inputs'!$F$28","v":0},{"$f":"AK128*'Fixed Inputs'!$F$28","v":0},{"$f":"AL128*'Fixed Inputs'!$F$28","v":0},{"$f":"AM128*'Fixed Inputs'!$F$28","v":0}]
[null,null,"Interest",null,null,null,"USD",null,{"$f":"I135","v":0},{"$f":"J135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal",null,null,null,"USD",null,{"$f":"I132","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,{"$f":"I133","v":0},{"$f":"J133","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$40,1,0)","v":0},{"$f":"IF(J3='Fixed Inputs'!$F$40,1,0)","v":1},{"$f":"IF(K3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(L3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(M3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(N3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(O3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(P3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(Q3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(R3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(S3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(T3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(U3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(V3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(W3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(X3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(Y3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(Z3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AA3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AB3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AC3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AD3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AE3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AF3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AG3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AH3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AI3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AJ3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AK3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AL3='Fixed Inputs'!$F$40,1,0)","v":0},{"$f":"IF(AM3='Fixed Inputs'!$F$40,1,0)","v":0}]
[null,null,"Loan repayment flag for loan 2",null,null,null,"flag",null,{"$f":"IF(OR(I3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),I3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(J3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),J3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":1},{"$f":"IF(OR(K3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),K3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(L3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),L3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(M3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),M3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(N3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),N3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(O3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),O3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(P3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),P3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(Q3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),Q3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(R3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),R3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(S3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),S3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(T3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),T3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(U3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),U3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(V3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),V3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(W3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),W3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(X3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),X3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(Y3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),Y3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(Z3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),Z3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AA3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AA3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AB3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AB3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AC3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AC3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AD3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AD3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AE3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AE3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AF3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AF3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AG3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AG3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AH3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AH3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AI3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AI3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AJ3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AJ3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AK3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AK3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AL3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AL3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0},{"$f":"IF(OR(AM3<('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$37),AM3>('Fixed Inputs'!$F$40+'Fixed Inputs'!$F$38)),0,1)","v":0}]
[]
[null,null,"Loan opening balance",null,null,null,"USD",null,{"$f":"(I144*'Fixed Inputs'!$F$36)+H149","v":0},{"$f":"(J144*'Fixed Inputs'!$F$36)+I149","v":0},{"$f":"(K144*'Fixed Inputs'!$F$36)+J149","v":0},{"$f":"(L144*'Fixed Inputs'!$F$36)+K149","v":0},{"$f":"(M144*'Fixed Inputs'!$F$36)+L149","v":0},{"$f":"(N144*'Fixed Inputs'!$F$36)+M149","v":0},{"$f":"(O144*'Fixed Inputs'!$F$36)+N149","v":0},{"$f":"(P144*'Fixed Inputs'!$F$36)+O149","v":0},{"$f":"(Q144*'Fixed Inputs'!$F$36)+P149","v":0},{"$f":"(R144*'Fixed Inputs'!$F$36)+Q149","v":0},{"$f":"(S144*'Fixed Inputs'!$F$36)+R149","v":0},{"$f":"(T144*'Fixed Inputs'!$F$36)+S149","v":0},{"$f":"(U144*'Fixed Inputs'!$F$36)+T149","v":0},{"$f":"(V144*'Fixed Inputs'!$F$36)+U149","v":0},{"$f":"(W144*'Fixed Inputs'!$F$36)+V149","v":0},{"$f":"(X144*'Fixed Inputs'!$F$36)+W149","v":0},{"$f":"(Y144*'Fixed Inputs'!$F$36)+X149","v":0},{"$f":"(Z144*'Fixed Inputs'!$F$36)+Y149","v":0},{"$f":"(AA144*'Fixed Inputs'!$F$36)+Z149","v":0},{"$f":"(AB144*'Fixed Inputs'!$F$36)+AA149","v":0},{"$f":"(AC144*'Fixed Inputs'!$F$36)+AB149","v":0},{"$f":"(AD144*'Fixed Inputs'!$F$36)+AC149","v":0},{"$f":"(AE144*'Fixed Inputs'!$F$36)+AD149","v":0},{"$f":"(AF144*'Fixed Inputs'!$F$36)+AE149","v":0},{"$f":"(AG144*'Fixed Inputs'!$F$36)+AF149","v":0},{"$f":"(AH144*'Fixed Inputs'!$F$36)+AG149","v":0},{"$f":"(AI144*'Fixed Inputs'!$F$36)+AH149","v":0},{"$f":"(AJ144*'Fixed Inputs'!$F$36)+AI149","v":0},{"$f":"(AK144*'Fixed Inputs'!$F$36)+AJ149","v":0},{"$f":"(AL144*'Fixed Inputs'!$F$36)+AK149","v":0},{"$f":"(AM144*'Fixed Inputs'!$F$36)+AL149","v":0}]
[null,null,"Principal repayment",null,null,null,"USD",null,{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:I145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*I145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:J145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*J145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:K145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*K145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:L145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*L145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:M145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*M145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:N145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*N145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:O145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*O145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:P145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*P145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:Q145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*Q145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:R145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*R145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:S145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*S145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:T145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*T145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:U145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*U145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:V145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*V145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:W145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*W145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:X145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*X145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:Y145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*Y145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:Z145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*Z145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AA145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AA145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AB145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AB145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AC145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AC145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AD145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AD145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AE145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AE145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AF145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AF145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AG145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AG145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AH145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AH145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AI145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AI145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AJ145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AJ145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AK145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AK145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AL145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AL145,0)","v":0},{"$f":"IFERROR(-PPMT('Fixed Inputs'!$F$39,SUM($I$145:AM145),('Fixed Inputs'!$F$38-'Fixed Inputs'!$F$37),'Fixed Inputs'!$F$36)*AM145,0)","v":0}]
[null,null,"Loan closing balance",null,null,null,"USD",null,{"$f":"I147-I148","v":0},{"$f":"J147-J148","v":0},{"$f":"K147-K148","v":0},{"$f":"L147-L148","v":0},{"$f":"M147-M148","v":0},{"$f":"N147-N148","v":0},{"$f":"O147-O148","v":0},{"$f":"P147-P148","v":0},{"$f":"Q147-Q148","v":0},{"$f":"R147-R148","v":0},{"$f":"S147-S148","v":0},{"$f":"T147-T148","v":0},{"$f":"U147-U148","v":0},{"$f":"V147-V148","v":0},{"$f":"W147-W148","v":0},{"$f":"X147-X148","v":0},{"$f":"Y147-Y148","v":0},{"$f":"Z147-Z148","v":0},{"$f":"AA147-AA148","v":0},{"$f":"AB147-AB148","v":0},{"$f":"AC147-AC148","v":0},{"$f":"AD147-AD148","v":0},{"$f":"AE147-AE148","v":0},{"$f":"AF147-AF148","v":0},{"$f":"AG147-AG148","v":0},{"$f":"AH147-AH148","v":0},{"$f":"AI147-AI148","v":0},{"$f":"AJ147-AJ148","v":0},{"$f":"AK147-AK148","v":0},{"$f":"AL147-AL148","v":0},{"$f":"AM147-AM148","v":0}]
[]
[null,null,"Interest expense for loan 2",null,null,null,"USD",null,{"$f":"I145*I147*'Fixed Inputs'!$F$39","v":0},{"$f":"J145*J147*'Fixed Inputs'!$F$39","v":0},{"$f":"K145*K147*'Fixed Inputs'!$F$39","v":0},{"$f":"L145*L147*'Fixed Inputs'!$F$39","v":0},{"$f":"M145*M147*'Fixed Inputs'!$F$39","v":0},{"$f":"N145*N147*'Fixed Inputs'!$F$39","v":0},{"$f":"O145*O147*'Fixed Inputs'!$F$39","v":0},{"$f":"P145*P147*'Fixed Inputs'!$F$39","v":0},{"$f":"Q145*Q147*'Fixed Inputs'!$F$39","v":0},{"$f":"R145*R147*'Fixed Inputs'!$F$39","v":0},{"$f":"S145*S147*'Fixed Inputs'!$F$39","v":0},{"$f":"T145*T147*'Fixed Inputs'!$F$39","v":0},{"$f":"U145*U147*'Fixed Inputs'!$F$39","v":0},{"$f":"V145*V147*'Fixed Inputs'!$F$39","v":0},{"$f":"W145*W147*'Fixed Inputs'!$F$39","v":0},{"$f":"X145*X147*'Fixed Inputs'!$F$39","v":0},{"$f":"Y145*Y147*'Fixed Inputs'!$F$39","v":0},{"$f":"Z145*Z147*'Fixed Inputs'!$F$39","v":0},{"$f":"AA145*AA147*'Fixed Inputs'!$F$39","v":0},{"$f":"AB145*AB147*'Fixed Inputs'!$F$39","v":0},{"$f":"AC145*AC147*'Fixed Inputs'!$F$39","v":0},{"$f":"AD145*AD147*'Fixed Inputs'!$F$39","v":0},{"$f":"AE145*AE147*'Fixed Inputs'!$F$39","v":0},{"$f":"AF145*AF147*'Fixed Inputs'!$F$39","v":0},{"$f":"AG145*AG147*'Fixed Inputs'!$F$39","v":0},{"$f":"AH145*AH147*'Fixed Inputs'!$F$39","v":0},{"$f":"AI145*AI147*'Fixed Inputs'!$F$39","v":0},{"$f":"AJ145*AJ147*'Fixed Inputs'!$F$39","v":0},{"$f":"AK145*AK147*'Fixed Inputs'!$F$39","v":0},{"$f":"AL145*AL147*'Fixed Inputs'!$F$39","v":0},{"$f":"AM145*AM147*'Fixed Inputs'!$F$39","v":0}]
[]
[null,null,"Loan 2 summary"]
[null,null,"Drawdown",null,null,null,"USD",null,{"$f":"I144*'Fixed Inputs'!$F$36","v":0},{"$f":"J144*'Fixed Inputs'!$F$36","v":0},{"$f":"K144*'Fixed Inputs'!$F$36","v":0},{"$f":"L144*'Fixed Inputs'!$F$36","v":0},{"$f":"M144*'Fixed Inputs'!$F$36","v":0},{"$f":"N144*'Fixed Inputs'!$F$36","v":0},{"$f":"O144*'Fixed Inputs'!$F$36","v":0},{"$f":"P144*'Fixed Inputs'!$F$36","v":0},{"$f":"Q144*'Fixed Inputs'!$F$36","v":0},{"$f":"R144*'Fixed Inputs'!$F$36","v":0},{"$f":"S144*'Fixed Inputs'!$F$36","v":0},{"$f":"T144*'Fixed Inputs'!$F$36","v":0},{"$f":"U144*'Fixed Inputs'!$F$36","v":0},{"$f":"V144*'Fixed Inputs'!$F$36","v":0},{"$f":"W144*'Fixed Inputs'!$F$36","v":0},{"$f":"X144*'Fixed Inputs'!$F$36","v":0},{"$f":"Y144*'Fixed Inputs'!$F$36","v":0},{"$f":"Z144*'Fixed Inputs'!$F$36","v":0},{"$f":"AA144*'Fixed Inputs'!$F$36","v":0},{"$f":"AB144*'Fixed Inputs'!$F$36","v":0},{"$f":"AC144*'Fixed Inputs'!$F$36","v":0},{"$f":"AD144*'Fixed Inputs'!$F$36","v":0},{"$f":"AE144*'Fixed Inputs'!$F$36","v":0},{"$f":"AF144*'Fixed Inputs'!$F$36","v":0},{"$f":"AG144*'Fixed Inputs'!$F$36","v":0},{"$f":"AH144*'Fixed Inputs'!$F$36","v":0},{"$f":"AI144*'Fixed Inputs'!$F$36","v":0},{"$f":"AJ144*'Fixed Inputs'!$F$36","v":0},{"$f":"AK144*'Fixed Inputs'!$F$36","v":0},{"$f":"AL144*'Fixed Inputs'!$F$36","v":0},{"$f":"AM144*'Fixed Inputs'!$F$36","v":0}]
[null,null,"Interest",null,null,null,"USD",null,{"$f":"I151","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,{"$f":"I148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,"USD",null,{"$f":"I149","v":0},{"$f":"J149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total interest expense",null,null,null,"USD",null,{"$f":"SUM(I135,I151)","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,{"$f":"I79","v":{"$error":"#DIV/0!"}},{"$f":"J79","v":{"$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!"},{"$error":"#DIV/0!"}]
[null,null,"Total Tax",null,null,null,"USD",null,{"$f":"I88","v":{"$error":"#DIV/0!"}},{"$f":"J88","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,"Cashflow available for debt service",null,null,null,"USD",null,{"$f":"SUM(I162:I163)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J162:J163)","v":{"$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!"},{"$error":"#DIV/0!"}]
[null,null,"Total debt service costs",null,null,null,"USD",null,{"$f":"ROUND(SUM(I132,I135,I148,I151),0)","v":0},{"$f":"ROUND(SUM(J132,J135,J148,J151),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt service coverage ratio",null,null,null,"USD",null,{"$f":"IFERROR(I164/I165,0)","v":0},{"$f":"IFERROR(J164/J165,0)","v":0},{"$f":"IFERROR(K164/K165,0)","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",{"$f":"MIN(IF(I166:AM166<>0,I166:AM166))","v":0}]
[null,null,"Average DSCR",{"$f":"AVERAGE(IF(I166:AM166<>0,I166:AM166))","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$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$40:$AM$40)","v":0}]
[]
[null,null,"Solar PV & BOS"]
[null,null,"Starting cost in period",null,null,null,"USD",null,{"$f":"H177","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,{"$f":"(I172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!I42","v":0},{"$f":"(J172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!J42","v":0},{"$f":"(K172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!K42","v":0},{"$f":"(L172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!L42","v":0},{"$f":"(M172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!M42","v":0},{"$f":"(N172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!N42","v":0},{"$f":"(O172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!O42","v":0},{"$f":"(P172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!P42","v":0},{"$f":"(Q172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Q42","v":0},{"$f":"(R172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!R42","v":0},{"$f":"(S172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!S42","v":0},{"$f":"(T172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!T42","v":0},{"$f":"(U172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!U42","v":0},{"$f":"(V172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!V42","v":0},{"$f":"(W172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!W42","v":0},{"$f":"(X172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!X42","v":0},{"$f":"(Y172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Y42","v":0},{"$f":"(Z172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!Z42","v":0},{"$f":"(AA172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AA42","v":0},{"$f":"(AB172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AB42","v":0},{"$f":"(AC172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AC42","v":0},{"$f":"(AD172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AD42","v":0},{"$f":"(AE172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AE42","v":0},{"$f":"(AF172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AF42","v":0},{"$f":"(AG172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AG42","v":0},{"$f":"(AH172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AH42","v":0},{"$f":"(AI172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AI42","v":0},{"$f":"(AJ172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AJ42","v":0},{"$f":"(AK172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AK42","v":0},{"$f":"(AL172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AL42","v":0},{"$f":"(AM172*'CAPEX Breakdown'!$E$4)+'Developer Calculations'!AM42","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I175:I176)","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,{"$f":"H181","v":0},{"$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,H180+(H176/'Fixed Inputs'!$F$88)-IF(I2>'Fixed Inputs'!$F$88,OFFSET(H176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I180+(I176/'Fixed Inputs'!$F$88)-IF(J2>'Fixed Inputs'!$F$88,OFFSET(I176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J180+(J176/'Fixed Inputs'!$F$88)-IF(K2>'Fixed Inputs'!$F$88,OFFSET(J176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K180+(K176/'Fixed Inputs'!$F$88)-IF(L2>'Fixed Inputs'!$F$88,OFFSET(K176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L180+(L176/'Fixed Inputs'!$F$88)-IF(M2>'Fixed Inputs'!$F$88,OFFSET(L176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M180+(M176/'Fixed Inputs'!$F$88)-IF(N2>'Fixed Inputs'!$F$88,OFFSET(M176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N180+(N176/'Fixed Inputs'!$F$88)-IF(O2>'Fixed Inputs'!$F$88,OFFSET(N176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O180+(O176/'Fixed Inputs'!$F$88)-IF(P2>'Fixed Inputs'!$F$88,OFFSET(O176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P180+(P176/'Fixed Inputs'!$F$88)-IF(Q2>'Fixed Inputs'!$F$88,OFFSET(P176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q180+(Q176/'Fixed Inputs'!$F$88)-IF(R2>'Fixed Inputs'!$F$88,OFFSET(Q176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R180+(R176/'Fixed Inputs'!$F$88)-IF(S2>'Fixed Inputs'!$F$88,OFFSET(R176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S180+(S176/'Fixed Inputs'!$F$88)-IF(T2>'Fixed Inputs'!$F$88,OFFSET(S176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T180+(T176/'Fixed Inputs'!$F$88)-IF(U2>'Fixed Inputs'!$F$88,OFFSET(T176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U180+(U176/'Fixed Inputs'!$F$88)-IF(V2>'Fixed Inputs'!$F$88,OFFSET(U176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V180+(V176/'Fixed Inputs'!$F$88)-IF(W2>'Fixed Inputs'!$F$88,OFFSET(V176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W180+(W176/'Fixed Inputs'!$F$88)-IF(X2>'Fixed Inputs'!$F$88,OFFSET(W176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X180+(X176/'Fixed Inputs'!$F$88)-IF(Y2>'Fixed Inputs'!$F$88,OFFSET(X176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y180+(Y176/'Fixed Inputs'!$F$88)-IF(Z2>'Fixed Inputs'!$F$88,OFFSET(Y176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z180+(Z176/'Fixed Inputs'!$F$88)-IF(AA2>'Fixed Inputs'!$F$88,OFFSET(Z176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA180+(AA176/'Fixed Inputs'!$F$88)-IF(AB2>'Fixed Inputs'!$F$88,OFFSET(AA176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB180+(AB176/'Fixed Inputs'!$F$88)-IF(AC2>'Fixed Inputs'!$F$88,OFFSET(AB176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC180+(AC176/'Fixed Inputs'!$F$88)-IF(AD2>'Fixed Inputs'!$F$88,OFFSET(AC176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD180+(AD176/'Fixed Inputs'!$F$88)-IF(AE2>'Fixed Inputs'!$F$88,OFFSET(AD176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE180+(AE176/'Fixed Inputs'!$F$88)-IF(AF2>'Fixed Inputs'!$F$88,OFFSET(AE176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF180+(AF176/'Fixed Inputs'!$F$88)-IF(AG2>'Fixed Inputs'!$F$88,OFFSET(AF176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG180+(AG176/'Fixed Inputs'!$F$88)-IF(AH2>'Fixed Inputs'!$F$88,OFFSET(AG176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH180+(AH176/'Fixed Inputs'!$F$88)-IF(AI2>'Fixed Inputs'!$F$88,OFFSET(AH176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI180+(AI176/'Fixed Inputs'!$F$88)-IF(AJ2>'Fixed Inputs'!$F$88,OFFSET(AI176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ180+(AJ176/'Fixed Inputs'!$F$88)-IF(AK2>'Fixed Inputs'!$F$88,OFFSET(AJ176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK180+(AK176/'Fixed Inputs'!$F$88)-IF(AL2>'Fixed Inputs'!$F$88,OFFSET(AK176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL180+(AL176/'Fixed Inputs'!$F$88)-IF(AM2>'Fixed Inputs'!$F$88,OFFSET(AL176,0,-'Fixed Inputs'!$F$88)/'Fixed Inputs'!$F$88,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I179:I180)","v":{"$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,{"$f":"I175-I179","v":0},{"$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":"I177-I181","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":"-I180","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":"H191","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,{"$f":"(I172*'Fixed Inputs'!$F$71)+'Developer Calculations'!I43","v":0},{"$f":"(J172*'Fixed Inputs'!$F$71)+'Developer Calculations'!J43","v":0},{"$f":"(K172*'Fixed Inputs'!$F$71)+'Developer Calculations'!K43","v":0},{"$f":"(L172*'Fixed Inputs'!$F$71)+'Developer Calculations'!L43","v":0},{"$f":"(M172*'Fixed Inputs'!$F$71)+'Developer Calculations'!M43","v":0},{"$f":"(N172*'Fixed Inputs'!$F$71)+'Developer Calculations'!N43","v":0},{"$f":"(O172*'Fixed Inputs'!$F$71)+'Developer Calculations'!O43","v":0},{"$f":"(P172*'Fixed Inputs'!$F$71)+'Developer Calculations'!P43","v":0},{"$f":"(Q172*'Fixed Inputs'!$F$71)+'Developer Calculations'!Q43","v":0},{"$f":"(R172*'Fixed Inputs'!$F$71)+'Developer Calculations'!R43","v":0},{"$f":"(S172*'Fixed Inputs'!$F$71)+'Developer Calculations'!S43","v":0},{"$f":"(T172*'Fixed Inputs'!$F$71)+'Developer Calculations'!T43","v":0},{"$f":"(U172*'Fixed Inputs'!$F$71)+'Developer Calculations'!U43","v":0},{"$f":"(V172*'Fixed Inputs'!$F$71)+'Developer Calculations'!V43","v":0},{"$f":"(W172*'Fixed Inputs'!$F$71)+'Developer Calculations'!W43","v":0},{"$f":"(X172*'Fixed Inputs'!$F$71)+'Developer Calculations'!X43","v":0},{"$f":"(Y172*'Fixed Inputs'!$F$71)+'Developer Calculations'!Y43","v":0},{"$f":"(Z172*'Fixed Inputs'!$F$71)+'Developer Calculations'!Z43","v":0},{"$f":"(AA172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AA43","v":0},{"$f":"(AB172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AB43","v":0},{"$f":"(AC172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AC43","v":0},{"$f":"(AD172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AD43","v":0},{"$f":"(AE172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AE43","v":0},{"$f":"(AF172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AF43","v":0},{"$f":"(AG172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AG43","v":0},{"$f":"(AH172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AH43","v":0},{"$f":"(AI172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AI43","v":0},{"$f":"(AJ172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AJ43","v":0},{"$f":"(AK172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AK43","v":0},{"$f":"(AL172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AL43","v":0},{"$f":"(AM172*'Fixed Inputs'!$F$71)+'Developer Calculations'!AM43","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I189:I190)","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,{"$f":"H195","v":0},{"$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,H194+(H190/'Fixed Inputs'!$F$89)-IF(I2>'Fixed Inputs'!$F$89,OFFSET(H190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I194+(I190/'Fixed Inputs'!$F$89)-IF(J2>'Fixed Inputs'!$F$89,OFFSET(I190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J194+(J190/'Fixed Inputs'!$F$89)-IF(K2>'Fixed Inputs'!$F$89,OFFSET(J190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K194+(K190/'Fixed Inputs'!$F$89)-IF(L2>'Fixed Inputs'!$F$89,OFFSET(K190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L194+(L190/'Fixed Inputs'!$F$89)-IF(M2>'Fixed Inputs'!$F$89,OFFSET(L190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M194+(M190/'Fixed Inputs'!$F$89)-IF(N2>'Fixed Inputs'!$F$89,OFFSET(M190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N194+(N190/'Fixed Inputs'!$F$89)-IF(O2>'Fixed Inputs'!$F$89,OFFSET(N190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O194+(O190/'Fixed Inputs'!$F$89)-IF(P2>'Fixed Inputs'!$F$89,OFFSET(O190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P194+(P190/'Fixed Inputs'!$F$89)-IF(Q2>'Fixed Inputs'!$F$89,OFFSET(P190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q194+(Q190/'Fixed Inputs'!$F$89)-IF(R2>'Fixed Inputs'!$F$89,OFFSET(Q190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R194+(R190/'Fixed Inputs'!$F$89)-IF(S2>'Fixed Inputs'!$F$89,OFFSET(R190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S194+(S190/'Fixed Inputs'!$F$89)-IF(T2>'Fixed Inputs'!$F$89,OFFSET(S190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T194+(T190/'Fixed Inputs'!$F$89)-IF(U2>'Fixed Inputs'!$F$89,OFFSET(T190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U194+(U190/'Fixed Inputs'!$F$89)-IF(V2>'Fixed Inputs'!$F$89,OFFSET(U190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V194+(V190/'Fixed Inputs'!$F$89)-IF(W2>'Fixed Inputs'!$F$89,OFFSET(V190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W194+(W190/'Fixed Inputs'!$F$89)-IF(X2>'Fixed Inputs'!$F$89,OFFSET(W190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X194+(X190/'Fixed Inputs'!$F$89)-IF(Y2>'Fixed Inputs'!$F$89,OFFSET(X190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y194+(Y190/'Fixed Inputs'!$F$89)-IF(Z2>'Fixed Inputs'!$F$89,OFFSET(Y190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z194+(Z190/'Fixed Inputs'!$F$89)-IF(AA2>'Fixed Inputs'!$F$89,OFFSET(Z190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA194+(AA190/'Fixed Inputs'!$F$89)-IF(AB2>'Fixed Inputs'!$F$89,OFFSET(AA190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB194+(AB190/'Fixed Inputs'!$F$89)-IF(AC2>'Fixed Inputs'!$F$89,OFFSET(AB190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC194+(AC190/'Fixed Inputs'!$F$89)-IF(AD2>'Fixed Inputs'!$F$89,OFFSET(AC190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD194+(AD190/'Fixed Inputs'!$F$89)-IF(AE2>'Fixed Inputs'!$F$89,OFFSET(AD190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE194+(AE190/'Fixed Inputs'!$F$89)-IF(AF2>'Fixed Inputs'!$F$89,OFFSET(AE190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF194+(AF190/'Fixed Inputs'!$F$89)-IF(AG2>'Fixed Inputs'!$F$89,OFFSET(AF190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG194+(AG190/'Fixed Inputs'!$F$89)-IF(AH2>'Fixed Inputs'!$F$89,OFFSET(AG190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH194+(AH190/'Fixed Inputs'!$F$89)-IF(AI2>'Fixed Inputs'!$F$89,OFFSET(AH190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI194+(AI190/'Fixed Inputs'!$F$89)-IF(AJ2>'Fixed Inputs'!$F$89,OFFSET(AI190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ194+(AJ190/'Fixed Inputs'!$F$89)-IF(AK2>'Fixed Inputs'!$F$89,OFFSET(AJ190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK194+(AK190/'Fixed Inputs'!$F$89)-IF(AL2>'Fixed Inputs'!$F$89,OFFSET(AK190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL194+(AL190/'Fixed Inputs'!$F$89)-IF(AM2>'Fixed Inputs'!$F$89,OFFSET(AL190,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I193:I194)","v":{"$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,{"$f":"I189-I193","v":0},{"$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":"I191-I195","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":"-I194","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":"H205","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,{"$f":"(I172*'Fixed Inputs'!$F$72)+'Developer Calculations'!I45","v":0},{"$f":"(J172*'Fixed Inputs'!$F$72)+'Developer Calculations'!J45","v":0},{"$f":"(K172*'Fixed Inputs'!$F$72)+'Developer Calculations'!K45","v":0},{"$f":"(L172*'Fixed Inputs'!$F$72)+'Developer Calculations'!L45","v":0},{"$f":"(M172*'Fixed Inputs'!$F$72)+'Developer Calculations'!M45","v":0},{"$f":"(N172*'Fixed Inputs'!$F$72)+'Developer Calculations'!N45","v":0},{"$f":"(O172*'Fixed Inputs'!$F$72)+'Developer Calculations'!O45","v":0},{"$f":"(P172*'Fixed Inputs'!$F$72)+'Developer Calculations'!P45","v":0},{"$f":"(Q172*'Fixed Inputs'!$F$72)+'Developer Calculations'!Q45","v":0},{"$f":"(R172*'Fixed Inputs'!$F$72)+'Developer Calculations'!R45","v":0},{"$f":"(S172*'Fixed Inputs'!$F$72)+'Developer Calculations'!S45","v":0},{"$f":"(T172*'Fixed Inputs'!$F$72)+'Developer Calculations'!T45","v":0},{"$f":"(U172*'Fixed Inputs'!$F$72)+'Developer Calculations'!U45","v":0},{"$f":"(V172*'Fixed Inputs'!$F$72)+'Developer Calculations'!V45","v":0},{"$f":"(W172*'Fixed Inputs'!$F$72)+'Developer Calculations'!W45","v":0},{"$f":"(X172*'Fixed Inputs'!$F$72)+'Developer Calculations'!X45","v":0},{"$f":"(Y172*'Fixed Inputs'!$F$72)+'Developer Calculations'!Y45","v":0},{"$f":"(Z172*'Fixed Inputs'!$F$72)+'Developer Calculations'!Z45","v":0},{"$f":"(AA172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AA45","v":0},{"$f":"(AB172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AB45","v":0},{"$f":"(AC172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AC45","v":0},{"$f":"(AD172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AD45","v":0},{"$f":"(AE172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AE45","v":0},{"$f":"(AF172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AF45","v":0},{"$f":"(AG172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AG45","v":0},{"$f":"(AH172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AH45","v":0},{"$f":"(AI172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AI45","v":0},{"$f":"(AJ172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AJ45","v":0},{"$f":"(AK172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AK45","v":0},{"$f":"(AL172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AL45","v":0},{"$f":"(AM172*'Fixed Inputs'!$F$72)+'Developer Calculations'!AM45","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I203:I204)","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,{"$f":"H209","v":0},{"$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,H208+(H204/'Fixed Inputs'!$F$91)-IF(I2>'Fixed Inputs'!$F$91,OFFSET(H204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I208+(I204/'Fixed Inputs'!$F$91)-IF(J2>'Fixed Inputs'!$F$91,OFFSET(I204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J208+(J204/'Fixed Inputs'!$F$91)-IF(K2>'Fixed Inputs'!$F$91,OFFSET(J204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K208+(K204/'Fixed Inputs'!$F$91)-IF(L2>'Fixed Inputs'!$F$91,OFFSET(K204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L208+(L204/'Fixed Inputs'!$F$91)-IF(M2>'Fixed Inputs'!$F$91,OFFSET(L204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M208+(M204/'Fixed Inputs'!$F$91)-IF(N2>'Fixed Inputs'!$F$91,OFFSET(M204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N208+(N204/'Fixed Inputs'!$F$91)-IF(O2>'Fixed Inputs'!$F$91,OFFSET(N204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O208+(O204/'Fixed Inputs'!$F$91)-IF(P2>'Fixed Inputs'!$F$91,OFFSET(O204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P208+(P204/'Fixed Inputs'!$F$91)-IF(Q2>'Fixed Inputs'!$F$91,OFFSET(P204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q208+(Q204/'Fixed Inputs'!$F$91)-IF(R2>'Fixed Inputs'!$F$91,OFFSET(Q204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R208+(R204/'Fixed Inputs'!$F$91)-IF(S2>'Fixed Inputs'!$F$91,OFFSET(R204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S208+(S204/'Fixed Inputs'!$F$91)-IF(T2>'Fixed Inputs'!$F$91,OFFSET(S204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T208+(T204/'Fixed Inputs'!$F$91)-IF(U2>'Fixed Inputs'!$F$91,OFFSET(T204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U208+(U204/'Fixed Inputs'!$F$91)-IF(V2>'Fixed Inputs'!$F$91,OFFSET(U204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V208+(V204/'Fixed Inputs'!$F$91)-IF(W2>'Fixed Inputs'!$F$91,OFFSET(V204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W208+(W204/'Fixed Inputs'!$F$91)-IF(X2>'Fixed Inputs'!$F$91,OFFSET(W204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X208+(X204/'Fixed Inputs'!$F$91)-IF(Y2>'Fixed Inputs'!$F$91,OFFSET(X204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y208+(Y204/'Fixed Inputs'!$F$91)-IF(Z2>'Fixed Inputs'!$F$91,OFFSET(Y204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z208+(Z204/'Fixed Inputs'!$F$91)-IF(AA2>'Fixed Inputs'!$F$91,OFFSET(Z204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA208+(AA204/'Fixed Inputs'!$F$91)-IF(AB2>'Fixed Inputs'!$F$91,OFFSET(AA204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB208+(AB204/'Fixed Inputs'!$F$91)-IF(AC2>'Fixed Inputs'!$F$91,OFFSET(AB204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC208+(AC204/'Fixed Inputs'!$F$91)-IF(AD2>'Fixed Inputs'!$F$91,OFFSET(AC204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD208+(AD204/'Fixed Inputs'!$F$91)-IF(AE2>'Fixed Inputs'!$F$91,OFFSET(AD204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE208+(AE204/'Fixed Inputs'!$F$91)-IF(AF2>'Fixed Inputs'!$F$91,OFFSET(AE204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF208+(AF204/'Fixed Inputs'!$F$91)-IF(AG2>'Fixed Inputs'!$F$91,OFFSET(AF204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG208+(AG204/'Fixed Inputs'!$F$91)-IF(AH2>'Fixed Inputs'!$F$91,OFFSET(AG204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH208+(AH204/'Fixed Inputs'!$F$91)-IF(AI2>'Fixed Inputs'!$F$91,OFFSET(AH204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI208+(AI204/'Fixed Inputs'!$F$91)-IF(AJ2>'Fixed Inputs'!$F$91,OFFSET(AI204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ208+(AJ204/'Fixed Inputs'!$F$91)-IF(AK2>'Fixed Inputs'!$F$91,OFFSET(AJ204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK208+(AK204/'Fixed Inputs'!$F$91)-IF(AL2>'Fixed Inputs'!$F$91,OFFSET(AK204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL208+(AL204/'Fixed Inputs'!$F$91)-IF(AM2>'Fixed Inputs'!$F$91,OFFSET(AL204,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I207:I208)","v":{"$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,{"$f":"I203-I207","v":0},{"$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":"I205-I209","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":"-I208","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":"H219","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,{"$f":"'Developer Calculations'!I37","v":0},{"$f":"'Developer Calculations'!J37","v":0},{"$f":"'Developer Calculations'!K37","v":0},{"$f":"'Developer Calculations'!L37","v":0},{"$f":"'Developer Calculations'!M37","v":0},{"$f":"'Developer Calculations'!N37","v":0},{"$f":"'Developer Calculations'!O37","v":0},{"$f":"'Developer Calculations'!P37","v":0},{"$f":"'Developer Calculations'!Q37","v":0},{"$f":"'Developer Calculations'!R37","v":0},{"$f":"'Developer Calculations'!S37","v":0},{"$f":"'Developer Calculations'!T37","v":0},{"$f":"'Developer Calculations'!U37","v":0},{"$f":"'Developer Calculations'!V37","v":0},{"$f":"'Developer Calculations'!W37","v":0},{"$f":"'Developer Calculations'!X37","v":0},{"$f":"'Developer Calculations'!Y37","v":0},{"$f":"'Developer Calculations'!Z37","v":0},{"$f":"'Developer Calculations'!AA37","v":0},{"$f":"'Developer Calculations'!AB37","v":0},{"$f":"'Developer Calculations'!AC37","v":0},{"$f":"'Developer Calculations'!AD37","v":0},{"$f":"'Developer Calculations'!AE37","v":0},{"$f":"'Developer Calculations'!AF37","v":0},{"$f":"'Developer Calculations'!AG37","v":0},{"$f":"'Developer Calculations'!AH37","v":0},{"$f":"'Developer Calculations'!AI37","v":0},{"$f":"'Developer Calculations'!AJ37","v":0},{"$f":"'Developer Calculations'!AK37","v":0},{"$f":"'Developer Calculations'!AL37","v":0},{"$f":"'Developer Calculations'!AM37","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I217:I218)","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,{"$f":"E223","v":0},{"$f":"I223","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,{"$f":"MAX(0,H222+(H218/'Fixed Inputs'!$F$89)-IF(I2>'Fixed Inputs'!$F$89,OFFSET(H218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I222+(I218/'Fixed Inputs'!$F$89)-IF(J2>'Fixed Inputs'!$F$89,OFFSET(I218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J222+(J218/'Fixed Inputs'!$F$89)-IF(K2>'Fixed Inputs'!$F$89,OFFSET(J218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K222+(K218/'Fixed Inputs'!$F$89)-IF(L2>'Fixed Inputs'!$F$89,OFFSET(K218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L222+(L218/'Fixed Inputs'!$F$89)-IF(M2>'Fixed Inputs'!$F$89,OFFSET(L218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M222+(M218/'Fixed Inputs'!$F$89)-IF(N2>'Fixed Inputs'!$F$89,OFFSET(M218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N222+(N218/'Fixed Inputs'!$F$89)-IF(O2>'Fixed Inputs'!$F$89,OFFSET(N218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O222+(O218/'Fixed Inputs'!$F$89)-IF(P2>'Fixed Inputs'!$F$89,OFFSET(O218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P222+(P218/'Fixed Inputs'!$F$89)-IF(Q2>'Fixed Inputs'!$F$89,OFFSET(P218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q222+(Q218/'Fixed Inputs'!$F$89)-IF(R2>'Fixed Inputs'!$F$89,OFFSET(Q218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R222+(R218/'Fixed Inputs'!$F$89)-IF(S2>'Fixed Inputs'!$F$89,OFFSET(R218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S222+(S218/'Fixed Inputs'!$F$89)-IF(T2>'Fixed Inputs'!$F$89,OFFSET(S218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T222+(T218/'Fixed Inputs'!$F$89)-IF(U2>'Fixed Inputs'!$F$89,OFFSET(T218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U222+(U218/'Fixed Inputs'!$F$89)-IF(V2>'Fixed Inputs'!$F$89,OFFSET(U218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V222+(V218/'Fixed Inputs'!$F$89)-IF(W2>'Fixed Inputs'!$F$89,OFFSET(V218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W222+(W218/'Fixed Inputs'!$F$89)-IF(X2>'Fixed Inputs'!$F$89,OFFSET(W218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X222+(X218/'Fixed Inputs'!$F$89)-IF(Y2>'Fixed Inputs'!$F$89,OFFSET(X218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y222+(Y218/'Fixed Inputs'!$F$89)-IF(Z2>'Fixed Inputs'!$F$89,OFFSET(Y218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z222+(Z218/'Fixed Inputs'!$F$89)-IF(AA2>'Fixed Inputs'!$F$89,OFFSET(Z218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA222+(AA218/'Fixed Inputs'!$F$89)-IF(AB2>'Fixed Inputs'!$F$89,OFFSET(AA218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB222+(AB218/'Fixed Inputs'!$F$89)-IF(AC2>'Fixed Inputs'!$F$89,OFFSET(AB218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC222+(AC218/'Fixed Inputs'!$F$89)-IF(AD2>'Fixed Inputs'!$F$89,OFFSET(AC218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD222+(AD218/'Fixed Inputs'!$F$89)-IF(AE2>'Fixed Inputs'!$F$89,OFFSET(AD218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE222+(AE218/'Fixed Inputs'!$F$89)-IF(AF2>'Fixed Inputs'!$F$89,OFFSET(AE218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF222+(AF218/'Fixed Inputs'!$F$89)-IF(AG2>'Fixed Inputs'!$F$89,OFFSET(AF218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG222+(AG218/'Fixed Inputs'!$F$89)-IF(AH2>'Fixed Inputs'!$F$89,OFFSET(AG218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH222+(AH218/'Fixed Inputs'!$F$89)-IF(AI2>'Fixed Inputs'!$F$89,OFFSET(AH218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI222+(AI218/'Fixed Inputs'!$F$89)-IF(AJ2>'Fixed Inputs'!$F$89,OFFSET(AI218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ222+(AJ218/'Fixed Inputs'!$F$89)-IF(AK2>'Fixed Inputs'!$F$89,OFFSET(AJ218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK222+(AK218/'Fixed Inputs'!$F$89)-IF(AL2>'Fixed Inputs'!$F$89,OFFSET(AK218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL222+(AL218/'Fixed Inputs'!$F$89)-IF(AM2>'Fixed Inputs'!$F$89,OFFSET(AL218,0,-'Fixed Inputs'!$F$89)/'Fixed Inputs'!$F$89,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I221:I222)","v":{"$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,{"$f":"I217-I221","v":0},{"$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":"I219-I223","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":"-I222","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":"H233","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,{"$f":"'Developer Calculations'!I39","v":0},{"$f":"'Developer Calculations'!J39","v":0},{"$f":"'Developer Calculations'!K39","v":0},{"$f":"'Developer Calculations'!L39","v":0},{"$f":"'Developer Calculations'!M39","v":0},{"$f":"'Developer Calculations'!N39","v":0},{"$f":"'Developer Calculations'!O39","v":0},{"$f":"'Developer Calculations'!P39","v":0},{"$f":"'Developer Calculations'!Q39","v":0},{"$f":"'Developer Calculations'!R39","v":0},{"$f":"'Developer Calculations'!S39","v":0},{"$f":"'Developer Calculations'!T39","v":0},{"$f":"'Developer Calculations'!U39","v":0},{"$f":"'Developer Calculations'!V39","v":0},{"$f":"'Developer Calculations'!W39","v":0},{"$f":"'Developer Calculations'!X39","v":0},{"$f":"'Developer Calculations'!Y39","v":0},{"$f":"'Developer Calculations'!Z39","v":0},{"$f":"'Developer Calculations'!AA39","v":0},{"$f":"'Developer Calculations'!AB39","v":0},{"$f":"'Developer Calculations'!AC39","v":0},{"$f":"'Developer Calculations'!AD39","v":0},{"$f":"'Developer Calculations'!AE39","v":0},{"$f":"'Developer Calculations'!AF39","v":0},{"$f":"'Developer Calculations'!AG39","v":0},{"$f":"'Developer Calculations'!AH39","v":0},{"$f":"'Developer Calculations'!AI39","v":0},{"$f":"'Developer Calculations'!AJ39","v":0},{"$f":"'Developer Calculations'!AK39","v":0},{"$f":"'Developer Calculations'!AL39","v":0},{"$f":"'Developer Calculations'!AM39","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I231:I232)","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,{"$f":"H237","v":0},{"$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,H236+(H232/'Fixed Inputs'!$F$91)-IF(I2>'Fixed Inputs'!$F$91,OFFSET(H232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I236+(I232/'Fixed Inputs'!$F$91)-IF(J2>'Fixed Inputs'!$F$91,OFFSET(I232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J236+(J232/'Fixed Inputs'!$F$91)-IF(K2>'Fixed Inputs'!$F$91,OFFSET(J232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K236+(K232/'Fixed Inputs'!$F$91)-IF(L2>'Fixed Inputs'!$F$91,OFFSET(K232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L236+(L232/'Fixed Inputs'!$F$91)-IF(M2>'Fixed Inputs'!$F$91,OFFSET(L232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M236+(M232/'Fixed Inputs'!$F$91)-IF(N2>'Fixed Inputs'!$F$91,OFFSET(M232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N236+(N232/'Fixed Inputs'!$F$91)-IF(O2>'Fixed Inputs'!$F$91,OFFSET(N232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O236+(O232/'Fixed Inputs'!$F$91)-IF(P2>'Fixed Inputs'!$F$91,OFFSET(O232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P236+(P232/'Fixed Inputs'!$F$91)-IF(Q2>'Fixed Inputs'!$F$91,OFFSET(P232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q236+(Q232/'Fixed Inputs'!$F$91)-IF(R2>'Fixed Inputs'!$F$91,OFFSET(Q232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R236+(R232/'Fixed Inputs'!$F$91)-IF(S2>'Fixed Inputs'!$F$91,OFFSET(R232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S236+(S232/'Fixed Inputs'!$F$91)-IF(T2>'Fixed Inputs'!$F$91,OFFSET(S232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T236+(T232/'Fixed Inputs'!$F$91)-IF(U2>'Fixed Inputs'!$F$91,OFFSET(T232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U236+(U232/'Fixed Inputs'!$F$91)-IF(V2>'Fixed Inputs'!$F$91,OFFSET(U232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V236+(V232/'Fixed Inputs'!$F$91)-IF(W2>'Fixed Inputs'!$F$91,OFFSET(V232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W236+(W232/'Fixed Inputs'!$F$91)-IF(X2>'Fixed Inputs'!$F$91,OFFSET(W232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X236+(X232/'Fixed Inputs'!$F$91)-IF(Y2>'Fixed Inputs'!$F$91,OFFSET(X232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y236+(Y232/'Fixed Inputs'!$F$91)-IF(Z2>'Fixed Inputs'!$F$91,OFFSET(Y232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z236+(Z232/'Fixed Inputs'!$F$91)-IF(AA2>'Fixed Inputs'!$F$91,OFFSET(Z232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA236+(AA232/'Fixed Inputs'!$F$91)-IF(AB2>'Fixed Inputs'!$F$91,OFFSET(AA232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB236+(AB232/'Fixed Inputs'!$F$91)-IF(AC2>'Fixed Inputs'!$F$91,OFFSET(AB232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC236+(AC232/'Fixed Inputs'!$F$91)-IF(AD2>'Fixed Inputs'!$F$91,OFFSET(AC232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD236+(AD232/'Fixed Inputs'!$F$91)-IF(AE2>'Fixed Inputs'!$F$91,OFFSET(AD232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE236+(AE232/'Fixed Inputs'!$F$91)-IF(AF2>'Fixed Inputs'!$F$91,OFFSET(AE232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF236+(AF232/'Fixed Inputs'!$F$91)-IF(AG2>'Fixed Inputs'!$F$91,OFFSET(AF232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG236+(AG232/'Fixed Inputs'!$F$91)-IF(AH2>'Fixed Inputs'!$F$91,OFFSET(AG232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH236+(AH232/'Fixed Inputs'!$F$91)-IF(AI2>'Fixed Inputs'!$F$91,OFFSET(AH232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI236+(AI232/'Fixed Inputs'!$F$91)-IF(AJ2>'Fixed Inputs'!$F$91,OFFSET(AI232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ236+(AJ232/'Fixed Inputs'!$F$91)-IF(AK2>'Fixed Inputs'!$F$91,OFFSET(AJ232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK236+(AK232/'Fixed Inputs'!$F$91)-IF(AL2>'Fixed Inputs'!$F$91,OFFSET(AK232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL236+(AL232/'Fixed Inputs'!$F$91)-IF(AM2>'Fixed Inputs'!$F$91,OFFSET(AL232,0,-'Fixed Inputs'!$F$91)/'Fixed Inputs'!$F$91,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I235:I236)","v":{"$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,{"$f":"I231-I235","v":0},{"$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":"I233-I237","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":"-I236","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":"H247","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,{"$f":"I172*SUM('Fixed Inputs'!F74:F75)","v":0},{"$f":"J172*SUM('Fixed Inputs'!G74:G74)","v":0},{"$f":"K172*SUM('Fixed Inputs'!H74:H74)","v":0},{"$f":"L172*SUM('Fixed Inputs'!I74:I74)","v":0},{"$f":"M172*SUM('Fixed Inputs'!J74:J74)","v":0},{"$f":"N172*SUM('Fixed Inputs'!K74:K74)","v":0},{"$f":"O172*SUM('Fixed Inputs'!L74:L74)","v":0},{"$f":"P172*SUM('Fixed Inputs'!M74:M74)","v":0},{"$f":"Q172*SUM('Fixed Inputs'!N74:N74)","v":0},{"$f":"R172*SUM('Fixed Inputs'!O74:O74)","v":0},{"$f":"S172*SUM('Fixed Inputs'!P74:P74)","v":0},{"$f":"T172*SUM('Fixed Inputs'!Q74:Q74)","v":0},{"$f":"U172*SUM('Fixed Inputs'!R74:R74)","v":0},{"$f":"V172*SUM('Fixed Inputs'!S74:S74)","v":0},{"$f":"W172*SUM('Fixed Inputs'!T74:T74)","v":0},{"$f":"X172*SUM('Fixed Inputs'!U74:U74)","v":0},{"$f":"Y172*SUM('Fixed Inputs'!V74:V74)","v":0},{"$f":"Z172*SUM('Fixed Inputs'!W74:W74)","v":0},{"$f":"AA172*SUM('Fixed Inputs'!X74:X74)","v":0},{"$f":"AB172*SUM('Fixed Inputs'!Y74:Y74)","v":0},{"$f":"AC172*SUM('Fixed Inputs'!Z74:Z74)","v":0},{"$f":"AD172*SUM('Fixed Inputs'!AA74:AA74)","v":0},{"$f":"AE172*SUM('Fixed Inputs'!AB74:AB74)","v":0},{"$f":"AF172*SUM('Fixed Inputs'!AC74:AC74)","v":0},{"$f":"AG172*SUM('Fixed Inputs'!AD74:AD74)","v":0},{"$f":"AH172*SUM('Fixed Inputs'!AE74:AE74)","v":0},{"$f":"AI172*SUM('Fixed Inputs'!AF74:AF74)","v":0},{"$f":"AJ172*SUM('Fixed Inputs'!AG74:AG74)","v":0},{"$f":"AK172*SUM('Fixed Inputs'!AH74:AH74)","v":0},{"$f":"AL172*SUM('Fixed Inputs'!AI74:AI74)","v":0},{"$f":"AM172*SUM('Fixed Inputs'!AJ74:AJ74)","v":0}]
[null,null,"Final cost in period",null,null,null,"USD",null,{"$f":"SUM(I245:I246)","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,{"$f":"H251","v":0},{"$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,H250+(H246/'Fixed Inputs'!$F$92)-IF(I2>'Fixed Inputs'!$F$92,OFFSET(H246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,I250+(I246/'Fixed Inputs'!$F$92)-IF(J2>'Fixed Inputs'!$F$92,OFFSET(I246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,J250+(J246/'Fixed Inputs'!$F$92)-IF(K2>'Fixed Inputs'!$F$92,OFFSET(J246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,K250+(K246/'Fixed Inputs'!$F$92)-IF(L2>'Fixed Inputs'!$F$92,OFFSET(K246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,L250+(L246/'Fixed Inputs'!$F$92)-IF(M2>'Fixed Inputs'!$F$92,OFFSET(L246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,M250+(M246/'Fixed Inputs'!$F$92)-IF(N2>'Fixed Inputs'!$F$92,OFFSET(M246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,N250+(N246/'Fixed Inputs'!$F$92)-IF(O2>'Fixed Inputs'!$F$92,OFFSET(N246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,O250+(O246/'Fixed Inputs'!$F$92)-IF(P2>'Fixed Inputs'!$F$92,OFFSET(O246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,P250+(P246/'Fixed Inputs'!$F$92)-IF(Q2>'Fixed Inputs'!$F$92,OFFSET(P246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Q250+(Q246/'Fixed Inputs'!$F$92)-IF(R2>'Fixed Inputs'!$F$92,OFFSET(Q246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,R250+(R246/'Fixed Inputs'!$F$92)-IF(S2>'Fixed Inputs'!$F$92,OFFSET(R246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,S250+(S246/'Fixed Inputs'!$F$92)-IF(T2>'Fixed Inputs'!$F$92,OFFSET(S246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,T250+(T246/'Fixed Inputs'!$F$92)-IF(U2>'Fixed Inputs'!$F$92,OFFSET(T246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,U250+(U246/'Fixed Inputs'!$F$92)-IF(V2>'Fixed Inputs'!$F$92,OFFSET(U246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,V250+(V246/'Fixed Inputs'!$F$92)-IF(W2>'Fixed Inputs'!$F$92,OFFSET(V246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,W250+(W246/'Fixed Inputs'!$F$92)-IF(X2>'Fixed Inputs'!$F$92,OFFSET(W246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,X250+(X246/'Fixed Inputs'!$F$92)-IF(Y2>'Fixed Inputs'!$F$92,OFFSET(X246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Y250+(Y246/'Fixed Inputs'!$F$92)-IF(Z2>'Fixed Inputs'!$F$92,OFFSET(Y246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,Z250+(Z246/'Fixed Inputs'!$F$92)-IF(AA2>'Fixed Inputs'!$F$92,OFFSET(Z246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AA250+(AA246/'Fixed Inputs'!$F$92)-IF(AB2>'Fixed Inputs'!$F$92,OFFSET(AA246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AB250+(AB246/'Fixed Inputs'!$F$92)-IF(AC2>'Fixed Inputs'!$F$92,OFFSET(AB246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AC250+(AC246/'Fixed Inputs'!$F$92)-IF(AD2>'Fixed Inputs'!$F$92,OFFSET(AC246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AD250+(AD246/'Fixed Inputs'!$F$92)-IF(AE2>'Fixed Inputs'!$F$92,OFFSET(AD246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AE250+(AE246/'Fixed Inputs'!$F$92)-IF(AF2>'Fixed Inputs'!$F$92,OFFSET(AE246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AF250+(AF246/'Fixed Inputs'!$F$92)-IF(AG2>'Fixed Inputs'!$F$92,OFFSET(AF246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AG250+(AG246/'Fixed Inputs'!$F$92)-IF(AH2>'Fixed Inputs'!$F$92,OFFSET(AG246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AH250+(AH246/'Fixed Inputs'!$F$92)-IF(AI2>'Fixed Inputs'!$F$92,OFFSET(AH246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AI250+(AI246/'Fixed Inputs'!$F$92)-IF(AJ2>'Fixed Inputs'!$F$92,OFFSET(AI246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AJ250+(AJ246/'Fixed Inputs'!$F$92)-IF(AK2>'Fixed Inputs'!$F$92,OFFSET(AJ246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AK250+(AK246/'Fixed Inputs'!$F$92)-IF(AL2>'Fixed Inputs'!$F$92,OFFSET(AK246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,AL250+(AL246/'Fixed Inputs'!$F$92)-IF(AM2>'Fixed Inputs'!$F$92,OFFSET(AL246,0,-'Fixed Inputs'!$F$92)/'Fixed Inputs'!$F$92,0))","v":{"$error":"#DIV/0!"}}]
[null,null,"Accumulated depreciation at end of period",null,null,null,"USD",null,{"$f":"SUM(I249:I250)","v":{"$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,{"$f":"I245-I249","v":0},{"$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":"I247-I251","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":"-I250","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(I186,I200,I214,I228,I242,I256)","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":32,"n_cols":39,"rows_kept":32,"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$3+(AM2-1)","v":29}]
[]
[null,"Business as usual (BAU)"]
[null,null,"Customer demand",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0}]
[null,null,"Customer demand supplied by DisCo",null,null,null,"kWh",null,{"$f":"I6*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"J6*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"K6*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"L6*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"M6*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"N6*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"O6*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"P6*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Q6*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"R6*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"S6*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"T6*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"U6*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"V6*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"W6*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"X6*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Y6*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"Z6*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AA6*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AB6*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AC6*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AD6*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AE6*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AF6*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AG6*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AH6*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AI6*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AJ6*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AK6*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AL6*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0},{"$f":"AM6*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27)","v":0}]
[]
[null,null,"Energy sent out ",null,null,null,"kWh",null,{"$f":"I7/_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"J7/_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"K7/_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"L7/_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"M7/_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"N7/_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"O7/_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"P7/_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Q7/_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"R7/_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"S7/_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"T7/_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"U7/_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"V7/_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"W7/_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"X7/_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Y7/_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"Z7/_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AA7/_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AB7/_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AC7/_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AD7/_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AE7/_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AF7/_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AG7/_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AH7/_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AI7/_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AJ7/_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AK7/_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AL7/_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}},{"$f":"AM7/_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$30:$AM$30)","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy billed to customer",null,null,null,"kWh",null,{"$f":"I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue billed to commercial customers",null,null,null,"NGN",null,{"$f":"I10*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"J10*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"K10*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"L10*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"M10*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"N10*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"O10*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"P10*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"Q10*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"R10*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"S10*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"T10*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"U10*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"V10*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"W10*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"X10*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"Y10*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"Z10*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AA10*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AB10*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AC10*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AD10*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AE10*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AF10*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AG10*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AH10*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AI10*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AJ10*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AK10*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AL10*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0},{"$f":"AM10*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$29:$AM$29)","v":0}]
[null,null,"Revenue collected ",null,null,null,"NGN",null,{"$f":"I12*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"J12*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"K12*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"L12*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"M12*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"N12*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"O12*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"P12*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"Q12*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"R12*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"S12*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"T12*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"U12*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"V12*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"W12*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"X12*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"Y12*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"Z12*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AA12*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AB12*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AC12*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AD12*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AE12*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AF12*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AG12*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AH12*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AI12*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AJ12*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AK12*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AL12*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0},{"$f":"AM12*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$31:$AM$31)","v":0}]
[]
[null,null,"Cost of grid electricity",null,null,null,"NGN",null,{"$f":"-I9*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-J9*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-K9*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-L9*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-M9*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-N9*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-O9*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-P9*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-Q9*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-R9*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-S9*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-T9*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-U9*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-V9*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-W9*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-X9*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-Y9*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-Z9*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AA9*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AB9*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AC9*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AD9*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AE9*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AF9*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AG9*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AH9*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AI9*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AJ9*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AK9*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AL9*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}},{"$f":"-AM9*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"DisCo net profit",null,null,null,"NGN",null,{"$f":"SUM(I13,I15)","v":{"$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,"DisCo NPV",{"$f":"NPV('Fixed Inputs'!F19,OFFSET('DisCo Calculations'!J17,0,0,1,'Fixed Inputs'!F6))+I17","v":{"$error":"#REF!"}}]
[]
[null,"Post-DER"]
[null,null,"Electricity sold to customer",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0},{"$f":"_xlfn.XLOOKUP('DisCo Calculations'!AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)","v":0}]
[]
[null,null,"Revenue"]
[null,null,"Revenue from electricity sales ",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$58:$AM$58)*_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Cost"]
[null,null,"Cost of electricity from grid",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$17:$AM$17)*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$28:$AM$28)","v":0}]
[null,null,"Repayment to developer for grid upgrade costs",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$56:$AM$56)*_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#NUM!"}}]
[null,null,"DisCo net profit",null,null,null,"NGN",null,{"$f":"SUM(I25:I29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J25:J29)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K25:K29)","v":{"$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,"DisCo NPV",{"$f":"NPV('Fixed Inputs'!F19,OFFSET('DisCo Calculations'!J30,0,0,1,'Fixed Inputs'!F6))+I30","v":{"$error":"#REF!"}}]

{"sheet":"Customer Calculations","index":6,"n_rows":18,"n_cols":39,"rows_kept":18,"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$3+(AM2-1)","v":29}]
[null,null,"Customer demand",null,null,null,"kWh",null,{"$f":"_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0},{"$f":"_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$16:$AM$16)","v":0}]
[]
[null,"Business as usual (BAU)"]
[null,null,"Grid energy cost",null,null,null,"NGN",null,{"$f":"-'DisCo Calculations'!I13","v":0},{"$f":"-'DisCo Calculations'!J13","v":0},{"$f":"-'DisCo Calculations'!K13","v":0},{"$f":"-'DisCo Calculations'!L13","v":0},{"$f":"-'DisCo Calculations'!M13","v":0},{"$f":"-'DisCo Calculations'!N13","v":0},{"$f":"-'DisCo Calculations'!O13","v":0},{"$f":"-'DisCo Calculations'!P13","v":0},{"$f":"-'DisCo Calculations'!Q13","v":0},{"$f":"-'DisCo Calculations'!R13","v":0},{"$f":"-'DisCo Calculations'!S13","v":0},{"$f":"-'DisCo Calculations'!T13","v":0},{"$f":"-'DisCo Calculations'!U13","v":0},{"$f":"-'DisCo Calculations'!V13","v":0},{"$f":"-'DisCo Calculations'!W13","v":0},{"$f":"-'DisCo Calculations'!X13","v":0},{"$f":"-'DisCo Calculations'!Y13","v":0},{"$f":"-'DisCo Calculations'!Z13","v":0},{"$f":"-'DisCo Calculations'!AA13","v":0},{"$f":"-'DisCo Calculations'!AB13","v":0},{"$f":"-'DisCo Calculations'!AC13","v":0},{"$f":"-'DisCo Calculations'!AD13","v":0},{"$f":"-'DisCo Calculations'!AE13","v":0},{"$f":"-'DisCo Calculations'!AF13","v":0},{"$f":"-'DisCo Calculations'!AG13","v":0},{"$f":"-'DisCo Calculations'!AH13","v":0},{"$f":"-'DisCo Calculations'!AI13","v":0},{"$f":"-'DisCo Calculations'!AJ13","v":0},{"$f":"-'DisCo Calculations'!AK13","v":0},{"$f":"-'DisCo Calculations'!AL13","v":0},{"$f":"-'DisCo Calculations'!AM13","v":0}]
[null,null,"Self-generation cost",null,null,null,"NGN",null,{"$f":"-I4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(I3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-J4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(J3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-K4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(K3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-L4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(L3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-M4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(M3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-N4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(N3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-O4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(O3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-P4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(P3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-Q4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(Q3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-R4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(R3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-S4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(S3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-T4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(T3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-U4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(U3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-V4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(V3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-W4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(W3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-X4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(X3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-Y4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(Y3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-Z4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(Z3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AA4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AA3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AB4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AB3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AC4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AC3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AD4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AD3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AE4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AE3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AF4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AF3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AG4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AG3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AH4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AH3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AI4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AI3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AJ4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AJ3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AK4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AK3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AL4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AL3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0},{"$f":"-AM4*'Fixed Inputs'!$F$12*_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$23:$AM$23)*(1-_xlfn.XLOOKUP(AM3,'Variable Inputs'!$I$3:$AM$3,'Variable Inputs'!$I$27:$AM$27))","v":0}]
[null,null,"Total energy cost",null,null,null,"NGN",null,{"$f":"SUM(I7:I8)","v":0},{"$f":"SUM(J7:J8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Present Cost",{"$f":"NPV('Fixed Inputs'!F13,OFFSET(J9,0,0,1,'Fixed Inputs'!F6))","v":{"$error":"#REF!"}}]
[]
[null,"Post-DER"]
[null,null,"Grid energy cost",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$55:$AM$55)*_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":{"$error":"#DIV/0!"}}]
[null,null,"DER energy cost",null,null,null,"NGN",null,{"$f":"-_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(I3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(J3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(K3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(L3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(M3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(N3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(O3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(P3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(Q3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(R3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(S3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(T3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(U3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(V3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(W3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(X3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(Y3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(Z3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AA3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AB3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AC3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AD3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AE3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AF3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AG3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AH3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AI3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AJ3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AK3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AL3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0},{"$f":"-_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$54:$AM$54)*_xlfn.XLOOKUP(AM3,'Developer Calculations'!$I$3:$AM$3,'Developer Calculations'!$I$11:$AM$11)","v":0}]
[null,null,"Total energy cost",null,null,null,"NGN",null,{"$f":"SUM(I14:I15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J14:J15)","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,"Net Present Cost",{"$f":"NPV('Fixed Inputs'!F13,OFFSET(J16,0,0,1,'Fixed Inputs'!F6))","v":{"$error":"#REF!"}}]

{"sheet":"Dashboard","index":7,"n_rows":32,"n_cols":24,"rows_kept":32,"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 Tariff",null,null,"NGN/kWh",{"$f":"_xlfn.XLOOKUP('Fixed Inputs'!F3,'Developer Calculations'!I3:AM3,'Developer Calculations'!I22:AM22)","v":{"$error":"#N/A"}},null,"Generation Assets",null,"USD",{"$f":"'CAPEX Breakdown'!E3","v":0},null,"Solar PV",null,null,"USD/kW",{"$f":"'CAPEX Breakdown'!E4/'Fixed Inputs'!F81","v":{"$error":"#DIV/0!"}},null,"Project IRR",null,null,"%",{"$f":"Project_IRR","v":0}]
[null,null,"Starting Tariff",null,null,"USD/kWh",{"$f":"_xlfn.XLOOKUP('Fixed Inputs'!F3,'Developer Calculations'!I3:AM3,'Developer Calculations'!I21:AM21)","v":{"$error":"#N/A"}},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'!F82","v":{"$error":"#DIV/0!"}},null,"Equity IRR",null,null,"%",{"$f":"'Developer Calculations'!D121","v":0}]
[null,null,"Total Grant Amount",null,null,"USD",{"$f":"SUM('Fixed Inputs'!F47:F49)","v":0},null,"Metering",null,"USD",{"$f":"'CAPEX Breakdown'!E36","v":0},null,"Diesel/Gas Genset",null,null,"USD/kVA",{"$f":"'CAPEX Breakdown'!E12/'Fixed Inputs'!F83","v":{"$error":"#DIV/0!"}},null,"Undiscounted Payback Period",null,null,"Years",{"$f":"'Developer Calculations'!D108","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Debt Amount",null,null,"USD",{"$f":"SUM('Fixed Inputs'!F28,'Fixed Inputs'!F36)","v":0},null,"Project Development ",null,"USD",{"$f":"'CAPEX Breakdown'!E45","v":0},null,"Land",null,null,"USD/acre",{"$f":"'CAPEX Breakdown'!E18/'Fixed Inputs'!F84","v":{"$error":"#DIV/0!"}},null,"Minimum DSCR",null,null,"ratio",{"$f":"'Developer Calculations'!D168","v":0}]
[null,null,null,null,null,null,null,null,"Other ",null,"USD",{"$f":"'CAPEX Breakdown'!E53","v":0},null,"Metering",null,null,"USD/meter",{"$f":"'CAPEX Breakdown'!E36/'Fixed Inputs'!F85","v":{"$error":"#DIV/0!"}},null,"Average DSCR",null,null,"ratio",{"$f":"'Developer Calculations'!D169","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Total",null,"USD",{"$f":"SUM(L4:L8)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"DisCo Summary and Charts",null,null,null,null,null,null,null,null,null,null,null,"Customer Summary and Charts"]
[null,null,"Project Economics",null,null,null,null,null,null,null,null,null,null,null,"Project Economics"]
[null,null,"BAU NPV",null,null,"NGN",{"$f":"'DisCo Calculations'!D19","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"BAU Net Present Cost",null,null,"NGN",{"$f":"'Customer Calculations'!D11","v":{"$error":"#REF!"}}]
[null,null,"Post-DER NPV",null,null,"NGN",{"$f":"'DisCo Calculations'!D32","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Post-DER Net Present Cost",null,null,"NGN",{"$f":"'Customer Calculations'!D18","v":{"$error":"#REF!"}}]

{"sheet":"Sensitivity Analysis","index":8,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"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, then click Automatic (in the Calculation group)"]
[]
[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,{"$f":"'Fixed Inputs'!D120","v":0},{"$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},{"$f":"'Fixed Inputs'!N120","v":0},null,"CAPEX funding for Grants 2 & 3 to zero."]
[null,null,null,120,{"$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,null,null,140,{"$f":"'Fixed Inputs'!D122","v":0},{"$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},{"$f":"'Fixed Inputs'!N122","v":0},null,"Key"]
[null,null,null,160,{"$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,"Inputs"]
[null,null,null,180,{"$f":"'Fixed Inputs'!D124","v":0},{"$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},{"$f":"'Fixed Inputs'!N124","v":0},null,"IRR less than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$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,"IRR greater than the target IRR"]
[null,null,null,220,{"$f":"'Fixed Inputs'!D126","v":0},{"$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},{"$f":"'Fixed Inputs'!N126","v":0}]
[null,null,null,240,{"$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,260,{"$f":"'Fixed Inputs'!D128","v":0},{"$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},{"$f":"'Fixed Inputs'!N128","v":0}]
[null,null,null,280,{"$f":"'Fixed Inputs'!D129","v":0},{"$f":"'Fixed Inputs'!E129","v":0},{"$f":"'Fixed Inputs'!F129","v":0},{"$f":"'Fixed Inputs'!G129","v":0},{"$f":"'Fixed Inputs'!H129","v":0},{"$f":"'Fixed Inputs'!I129","v":0},{"$f":"'Fixed Inputs'!J129","v":0},{"$f":"'Fixed Inputs'!K129","v":0},{"$f":"'Fixed Inputs'!L129","v":0},{"$f":"'Fixed Inputs'!M129","v":0},{"$f":"'Fixed Inputs'!N129","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D130","v":0},{"$f":"'Fixed Inputs'!E130","v":0},{"$f":"'Fixed Inputs'!F130","v":0},{"$f":"'Fixed Inputs'!G130","v":0},{"$f":"'Fixed Inputs'!H130","v":0},{"$f":"'Fixed Inputs'!I130","v":0},{"$f":"'Fixed Inputs'!J130","v":0},{"$f":"'Fixed Inputs'!K130","v":0},{"$f":"'Fixed Inputs'!L130","v":0},{"$f":"'Fixed Inputs'!M130","v":0},{"$f":"'Fixed Inputs'!N130","v":0}]
[]
[]
[null,null,null,"Impact of Customer Tariff and Post-DER Demand as Percentage of BAU Demand on IRR"]
[null,null,null,"Post-DER Demand as Percentage of BAU Demand",null,null,null,null,null,null,null,null,null,null,null,null,"Note: This sensitivity is designed to assess the impact of customer demand on project returns."]
[null,null,null,null,0.75,0.8,0.85,0.9,0.95,1,1.05,1.1000000000000001,1.1499999999999999,1.2,1.25,null,"The post-DER customer demand is expressed as a percentage of BAU customer demand."]
[null,null,null,100,{"$f":"'Fixed Inputs'!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,null,null,120,{"$f":"'Fixed Inputs'!D137","v":0},{"$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},{"$f":"'Fixed Inputs'!N137","v":0},null,"Key"]
[null,null,null,140,{"$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,"Inputs"]
[null,null,null,160,{"$f":"'Fixed Inputs'!D139","v":0},{"$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},{"$f":"'Fixed Inputs'!N139","v":0},null,"IRR less than the target IRR"]
[null,null,null,180,{"$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,"IRR greater than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$f":"'Fixed Inputs'!D141","v":0},{"$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},{"$f":"'Fixed Inputs'!N141","v":0}]
[null,null,null,220,{"$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,240,{"$f":"'Fixed Inputs'!D143","v":0},{"$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},{"$f":"'Fixed Inputs'!N143","v":0}]
[null,null,null,260,{"$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,280,{"$f":"'Fixed Inputs'!D145","v":0},{"$f":"'Fixed Inputs'!E145","v":0},{"$f":"'Fixed Inputs'!F145","v":0},{"$f":"'Fixed Inputs'!G145","v":0},{"$f":"'Fixed Inputs'!H145","v":0},{"$f":"'Fixed Inputs'!I145","v":0},{"$f":"'Fixed Inputs'!J145","v":0},{"$f":"'Fixed Inputs'!K145","v":0},{"$f":"'Fixed Inputs'!L145","v":0},{"$f":"'Fixed Inputs'!M145","v":0},{"$f":"'Fixed Inputs'!N145","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D146","v":0},{"$f":"'Fixed Inputs'!E146","v":0},{"$f":"'Fixed Inputs'!F146","v":0},{"$f":"'Fixed Inputs'!G146","v":0},{"$f":"'Fixed Inputs'!H146","v":0},{"$f":"'Fixed Inputs'!I146","v":0},{"$f":"'Fixed Inputs'!J146","v":0},{"$f":"'Fixed Inputs'!K146","v":0},{"$f":"'Fixed Inputs'!L146","v":0},{"$f":"'Fixed Inputs'!M146","v":0},{"$f":"'Fixed Inputs'!N146","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,{"$f":"'Fixed Inputs'!D150","v":0},{"$f":"'Fixed Inputs'!E150","v":0},{"$f":"'Fixed Inputs'!F150","v":0},{"$f":"'Fixed Inputs'!G150","v":0}]
[null,null,null,120,{"$f":"'Fixed Inputs'!D151","v":0},{"$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,"Key"]
[null,null,null,140,{"$f":"'Fixed Inputs'!D152","v":0},{"$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,"Inputs"]
[null,null,null,160,{"$f":"'Fixed Inputs'!D153","v":0},{"$f":"'Fixed Inputs'!E153","v":0},{"$f":"'Fixed Inputs'!F153","v":0},{"$f":"'Fixed Inputs'!G153","v":0},null,null,null,null,null,null,null,null,"IRR less than the target IRR"]
[null,null,null,180,{"$f":"'Fixed Inputs'!D154","v":0},{"$f":"'Fixed Inputs'!E154","v":0},{"$f":"'Fixed Inputs'!F154","v":0},{"$f":"'Fixed Inputs'!G154","v":0},null,null,null,null,null,null,null,null,"IRR greater than the target IRR"]
[null,"Customer Tariff (N/kWh)",null,200,{"$f":"'Fixed Inputs'!D155","v":0},{"$f":"'Fixed Inputs'!E155","v":0},{"$f":"'Fixed Inputs'!F155","v":0},{"$f":"'Fixed Inputs'!G155","v":0}]
[null,null,null,220,{"$f":"'Fixed Inputs'!D156","v":0},{"$f":"'Fixed Inputs'!E156","v":0},{"$f":"'Fixed Inputs'!F156","v":0},{"$f":"'Fixed Inputs'!G156","v":0}]
[null,null,null,240,{"$f":"'Fixed Inputs'!D157","v":0},{"$f":"'Fixed Inputs'!E157","v":0},{"$f":"'Fixed Inputs'!F157","v":0},{"$f":"'Fixed Inputs'!G157","v":0}]
[null,null,null,260,{"$f":"'Fixed Inputs'!D158","v":0},{"$f":"'Fixed Inputs'!E158","v":0},{"$f":"'Fixed Inputs'!F158","v":0},{"$f":"'Fixed Inputs'!G158","v":0}]
[null,null,null,280,{"$f":"'Fixed Inputs'!D159","v":0},{"$f":"'Fixed Inputs'!E159","v":0},{"$f":"'Fixed Inputs'!F159","v":0},{"$f":"'Fixed Inputs'!G159","v":0}]
[null,null,null,300,{"$f":"'Fixed Inputs'!D160","v":0},{"$f":"'Fixed Inputs'!E160","v":0},{"$f":"'Fixed Inputs'!F160","v":0},{"$f":"'Fixed Inputs'!G160","v":0}]
[]
[]
[null,null,null,"Impact of Debt Percentage of CAPEX Funding and Debt Interest Rate on DSCR"]
[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,{"$f":"'Fixed Inputs'!D164","v":0},{"$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},{"$f":"'Fixed Inputs'!N164","v":0},null,"CAPEX funding for Loan 2 to zero."]
[null,null,null,0.25,{"$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,null,null,0.3,{"$f":"'Fixed Inputs'!D166","v":0},{"$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},{"$f":"'Fixed Inputs'!N166","v":0},null,"Key"]
[null,null,null,0.35,{"$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,"Inputs"]
[null,null,null,0.4,{"$f":"'Fixed Inputs'!D168","v":0},{"$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},{"$f":"'Fixed Inputs'!N168","v":0},null,"DSCR less than 1"]
[null,"Debt Percentage of CAPEX Funding",null,0.45,{"$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,"DSCR greater than 1"]
[null,null,null,0.5,{"$f":"'Fixed Inputs'!D170","v":0},{"$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},{"$f":"'Fixed Inputs'!N170","v":0}]
[null,null,null,0.55000000000000004,{"$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,0.6,{"$f":"'Fixed Inputs'!D172","v":0},{"$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},{"$f":"'Fixed Inputs'!N172","v":0}]
[null,null,null,0.65,{"$f":"'Fixed Inputs'!D173","v":0},{"$f":"'Fixed Inputs'!E173","v":0},{"$f":"'Fixed Inputs'!F173","v":0},{"$f":"'Fixed Inputs'!G173","v":0},{"$f":"'Fixed Inputs'!H173","v":0},{"$f":"'Fixed Inputs'!I173","v":0},{"$f":"'Fixed Inputs'!J173","v":0},{"$f":"'Fixed Inputs'!K173","v":0},{"$f":"'Fixed Inputs'!L173","v":0},{"$f":"'Fixed Inputs'!M173","v":0},{"$f":"'Fixed Inputs'!N173","v":0}]
[null,null,null,0.7,{"$f":"'Fixed Inputs'!D174","v":0},{"$f":"'Fixed Inputs'!E174","v":0},{"$f":"'Fixed Inputs'!F174","v":0},{"$f":"'Fixed Inputs'!G174","v":0},{"$f":"'Fixed Inputs'!H174","v":0},{"$f":"'Fixed Inputs'!I174","v":0},{"$f":"'Fixed Inputs'!J174","v":0},{"$f":"'Fixed Inputs'!K174","v":0},{"$f":"'Fixed Inputs'!L174","v":0},{"$f":"'Fixed Inputs'!M174","v":0},{"$f":"'Fixed Inputs'!N174","v":0}]

{"sheet":"Chart Data","index":9,"n_rows":24,"n_cols":39,"rows_kept":24,"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$3+(AM2-1)","v":29}]
[]
[]
[null,"Developer Charts"]
[null,null,"DER Tariff",null,null,null,"N/kWh",null,{"$f":"'Developer Calculations'!I22","v":0},{"$f":"'Developer Calculations'!J22","v":0},{"$f":"'Developer Calculations'!K22","v":0},{"$f":"'Developer Calculations'!L22","v":0},{"$f":"'Developer Calculations'!M22","v":0},{"$f":"'Developer Calculations'!N22","v":0},{"$f":"'Developer Calculations'!O22","v":0},{"$f":"'Developer Calculations'!P22","v":0},{"$f":"'Developer Calculations'!Q22","v":0},{"$f":"'Developer Calculations'!R22","v":0},{"$f":"'Developer Calculations'!S22","v":0},{"$f":"'Developer Calculations'!T22","v":0},{"$f":"'Developer Calculations'!U22","v":0},{"$f":"'Developer Calculations'!V22","v":0},{"$f":"'Developer Calculations'!W22","v":0},{"$f":"'Developer Calculations'!X22","v":0},{"$f":"'Developer Calculations'!Y22","v":0},{"$f":"'Developer Calculations'!Z22","v":0},{"$f":"'Developer Calculations'!AA22","v":0},{"$f":"'Developer Calculations'!AB22","v":0},{"$f":"'Developer Calculations'!AC22","v":0},{"$f":"'Developer Calculations'!AD22","v":0},{"$f":"'Developer Calculations'!AE22","v":0},{"$f":"'Developer Calculations'!AF22","v":0},{"$f":"'Developer Calculations'!AG22","v":0},{"$f":"'Developer Calculations'!AH22","v":0},{"$f":"'Developer Calculations'!AI22","v":0},{"$f":"'Developer Calculations'!AJ22","v":0},{"$f":"'Developer Calculations'!AK22","v":0},{"$f":"'Developer Calculations'!AL22","v":0},{"$f":"'Developer Calculations'!AM22","v":0}]
[]
[null,null,"Cashflow"]
[null,null,"Total revenues net of VAT",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL64","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM64","v":{"$error":"#DIV/0!"}}]
[null,null,"Total operating costs",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I77","v":0},{"$f":"'Developer Calculations'!J77","v":0},{"$f":"'Developer Calculations'!K77","v":0},{"$f":"'Developer Calculations'!L77","v":0},{"$f":"'Developer Calculations'!M77","v":0},{"$f":"'Developer Calculations'!N77","v":0},{"$f":"'Developer Calculations'!O77","v":0},{"$f":"'Developer Calculations'!P77","v":0},{"$f":"'Developer Calculations'!Q77","v":0},{"$f":"'Developer Calculations'!R77","v":0},{"$f":"'Developer Calculations'!S77","v":0},{"$f":"'Developer Calculations'!T77","v":0},{"$f":"'Developer Calculations'!U77","v":0},{"$f":"'Developer Calculations'!V77","v":0},{"$f":"'Developer Calculations'!W77","v":0},{"$f":"'Developer Calculations'!X77","v":0},{"$f":"'Developer Calculations'!Y77","v":0},{"$f":"'Developer Calculations'!Z77","v":0},{"$f":"'Developer Calculations'!AA77","v":0},{"$f":"'Developer Calculations'!AB77","v":0},{"$f":"'Developer Calculations'!AC77","v":0},{"$f":"'Developer Calculations'!AD77","v":0},{"$f":"'Developer Calculations'!AE77","v":0},{"$f":"'Developer Calculations'!AF77","v":0},{"$f":"'Developer Calculations'!AG77","v":0},{"$f":"'Developer Calculations'!AH77","v":0},{"$f":"'Developer Calculations'!AI77","v":0},{"$f":"'Developer Calculations'!AJ77","v":0},{"$f":"'Developer Calculations'!AK77","v":0},{"$f":"'Developer Calculations'!AL77","v":0},{"$f":"'Developer Calculations'!AM77","v":0}]
[null,null,"Tax",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!J99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!K99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!L99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!M99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!N99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!O99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!P99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Q99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!R99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!S99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!T99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!U99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!V99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!W99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!X99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Y99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!Z99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AA99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AB99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AC99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AD99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AE99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AF99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AG99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AH99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AI99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AJ99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AK99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AL99","v":{"$error":"#DIV/0!"}},{"$f":"'Developer Calculations'!AM99","v":{"$error":"#DIV/0!"}}]
[null,null,"Total Grant",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I100","v":0},{"$f":"'Developer Calculations'!J100","v":0},{"$f":"'Developer Calculations'!K100","v":0},{"$f":"'Developer Calculations'!L100","v":0},{"$f":"'Developer Calculations'!M100","v":0},{"$f":"'Developer Calculations'!N100","v":0},{"$f":"'Developer Calculations'!O100","v":0},{"$f":"'Developer Calculations'!P100","v":0},{"$f":"'Developer Calculations'!Q100","v":0},{"$f":"'Developer Calculations'!R100","v":0},{"$f":"'Developer Calculations'!S100","v":0},{"$f":"'Developer Calculations'!T100","v":0},{"$f":"'Developer Calculations'!U100","v":0},{"$f":"'Developer Calculations'!V100","v":0},{"$f":"'Developer Calculations'!W100","v":0},{"$f":"'Developer Calculations'!X100","v":0},{"$f":"'Developer Calculations'!Y100","v":0},{"$f":"'Developer Calculations'!Z100","v":0},{"$f":"'Developer Calculations'!AA100","v":0},{"$f":"'Developer Calculations'!AB100","v":0},{"$f":"'Developer Calculations'!AC100","v":0},{"$f":"'Developer Calculations'!AD100","v":0},{"$f":"'Developer Calculations'!AE100","v":0},{"$f":"'Developer Calculations'!AF100","v":0},{"$f":"'Developer Calculations'!AG100","v":0},{"$f":"'Developer Calculations'!AH100","v":0},{"$f":"'Developer Calculations'!AI100","v":0},{"$f":"'Developer Calculations'!AJ100","v":0},{"$f":"'Developer Calculations'!AK100","v":0},{"$f":"'Developer Calculations'!AL100","v":0},{"$f":"'Developer Calculations'!AM100","v":0}]
[null,null,"CAPEX",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I101","v":0},{"$f":"'Developer Calculations'!J101","v":0},{"$f":"'Developer Calculations'!K101","v":0},{"$f":"'Developer Calculations'!L101","v":0},{"$f":"'Developer Calculations'!M101","v":0},{"$f":"'Developer Calculations'!N101","v":0},{"$f":"'Developer Calculations'!O101","v":0},{"$f":"'Developer Calculations'!P101","v":0},{"$f":"'Developer Calculations'!Q101","v":0},{"$f":"'Developer Calculations'!R101","v":0},{"$f":"'Developer Calculations'!S101","v":0},{"$f":"'Developer Calculations'!T101","v":0},{"$f":"'Developer Calculations'!U101","v":0},{"$f":"'Developer Calculations'!V101","v":0},{"$f":"'Developer Calculations'!W101","v":0},{"$f":"'Developer Calculations'!X101","v":0},{"$f":"'Developer Calculations'!Y101","v":0},{"$f":"'Developer Calculations'!Z101","v":0},{"$f":"'Developer Calculations'!AA101","v":0},{"$f":"'Developer Calculations'!AB101","v":0},{"$f":"'Developer Calculations'!AC101","v":0},{"$f":"'Developer Calculations'!AD101","v":0},{"$f":"'Developer Calculations'!AE101","v":0},{"$f":"'Developer Calculations'!AF101","v":0},{"$f":"'Developer Calculations'!AG101","v":0},{"$f":"'Developer Calculations'!AH101","v":0},{"$f":"'Developer Calculations'!AI101","v":0},{"$f":"'Developer Calculations'!AJ101","v":0},{"$f":"'Developer Calculations'!AK101","v":0},{"$f":"'Developer Calculations'!AL101","v":0},{"$f":"'Developer Calculations'!AM101","v":0}]
[null,null,"Reinvestment",null,null,null,"USD",null,{"$f":"'Developer Calculations'!I102","v":0},{"$f":"'Developer Calculations'!J102","v":0},{"$f":"'Developer Calculations'!K102","v":0},{"$f":"'Developer Calculations'!L102","v":0},{"$f":"'Developer Calculations'!M102","v":0},{"$f":"'Developer Calculations'!N102","v":0},{"$f":"'Developer Calculations'!O102","v":0},{"$f":"'Developer Calculations'!P102","v":0},{"$f":"'Developer Calculations'!Q102","v":0},{"$f":"'Developer Calculations'!R102","v":0},{"$f":"'Developer Calculations'!S102","v":0},{"$f":"'Developer Calculations'!T102","v":0},{"$f":"'Developer Calculations'!U102","v":0},{"$f":"'Developer Calculations'!V102","v":0},{"$f":"'Developer Calculations'!W102","v":0},{"$f":"'Developer Calculations'!X102","v":0},{"$f":"'Developer Calculations'!Y102","v":0},{"$f":"'Developer Calculations'!Z102","v":0},{"$f":"'Developer Calculations'!AA102","v":0},{"$f":"'Developer Calculations'!AB102","v":0},{"$f":"'Developer Calculations'!AC102","v":0},{"$f":"'Developer Calculations'!AD102","v":0},{"$f":"'Developer Calculations'!AE102","v":0},{"$f":"'Developer Calculations'!AF102","v":0},{"$f":"'Developer Calculations'!AG102","v":0},{"$f":"'Developer Calculations'!AH102","v":0},{"$f":"'Developer Calculations'!AI102","v":0},{"$f":"'Developer Calculations'!AJ102","v":0},{"$f":"'Developer Calculations'!AK102","v":0},{"$f":"'Developer Calculations'!AL102","v":0},{"$f":"'Developer Calculations'!AM102","v":0}]
[]
[null,"DisCo Charts"]
[null,null,"DisCo Annual Net Profit "]
[null,null,"DisCo BAU Net Profit",null,null,null,{"$f":"'DisCo Calculations'!G17","v":"NGN"},null,{"$f":"'DisCo Calculations'!I17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!J17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!K17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!L17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!M17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!N17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!O17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!P17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Q17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!R17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!S17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!T17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!U17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!V17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!W17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!X17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Y17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Z17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AA17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AB17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AC17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AD17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AE17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AF17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AG17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AH17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AI17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AJ17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AK17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AL17","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AM17","v":{"$error":"#DIV/0!"}}]
[null,null,"DisCo Post-DER Net Profit",null,null,null,{"$f":"'DisCo Calculations'!G30","v":"NGN"},null,{"$f":"'DisCo Calculations'!I30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!J30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!K30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!L30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!M30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!N30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!O30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!P30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Q30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!R30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!S30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!T30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!U30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!V30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!W30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!X30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Y30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!Z30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AA30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AB30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AC30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AD30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AE30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AF30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AG30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AH30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AI30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AJ30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AK30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AL30","v":{"$error":"#DIV/0!"}},{"$f":"'DisCo Calculations'!AM30","v":{"$error":"#DIV/0!"}}]
[]
[null,"Customer Charts"]
[null,null,"Customer BAU Annual Electricity Cost",null,null,null,{"$f":"'Customer Calculations'!G9","v":"NGN"},null,{"$f":"'Customer Calculations'!I9","v":0},{"$f":"'Customer Calculations'!J9","v":0},{"$f":"'Customer Calculations'!K9","v":0},{"$f":"'Customer Calculations'!L9","v":0},{"$f":"'Customer Calculations'!M9","v":0},{"$f":"'Customer Calculations'!N9","v":0},{"$f":"'Customer Calculations'!O9","v":0},{"$f":"'Customer Calculations'!P9","v":0},{"$f":"'Customer Calculations'!Q9","v":0},{"$f":"'Customer Calculations'!R9","v":0},{"$f":"'Customer Calculations'!S9","v":0},{"$f":"'Customer Calculations'!T9","v":0},{"$f":"'Customer Calculations'!U9","v":0},{"$f":"'Customer Calculations'!V9","v":0},{"$f":"'Customer Calculations'!W9","v":0},{"$f":"'Customer Calculations'!X9","v":0},{"$f":"'Customer Calculations'!Y9","v":0},{"$f":"'Customer Calculations'!Z9","v":0},{"$f":"'Customer Calculations'!AA9","v":0},{"$f":"'Customer Calculations'!AB9","v":0},{"$f":"'Customer Calculations'!AC9","v":0},{"$f":"'Customer Calculations'!AD9","v":0},{"$f":"'Customer Calculations'!AE9","v":0},{"$f":"'Customer Calculations'!AF9","v":0},{"$f":"'Customer Calculations'!AG9","v":0},{"$f":"'Customer Calculations'!AH9","v":0},{"$f":"'Customer Calculations'!AI9","v":0},{"$f":"'Customer Calculations'!AJ9","v":0},{"$f":"'Customer Calculations'!AK9","v":0},{"$f":"'Customer Calculations'!AL9","v":0},{"$f":"'Customer Calculations'!AM9","v":0}]
[null,null,"Customer Post-DER Annual Electricity Cost",null,null,null,{"$f":"'Customer Calculations'!G16","v":"NGN"},null,{"$f":"'Customer Calculations'!I16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!J16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!K16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!L16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!M16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!N16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!O16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!P16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!Q16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!R16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!S16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!T16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!U16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!V16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!W16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!X16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!Y16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!Z16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AA16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AB16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AC16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AD16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AE16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AF16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AG16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AH16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AI16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AJ16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AK16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AL16","v":{"$error":"#DIV/0!"}},{"$f":"'Customer Calculations'!AM16","v":{"$error":"#DIV/0!"}}]